Exhibit 99.2
800 Boylston Street
Boston, MA 02199
AT THE COMPANY
Michael Walsh
Senior Vice President, Finance
(617) 236-3410
Arista Joyner
Investor Relations Manager
(617) 236-3343
BOSTON PROPERTIES ANNOUNCES
FOURTH QUARTER 2012 RESULTS
Reports diluted FFO per share of $1.27 Reports diluted EPS of $0.43
BOSTON, MA, January 29, 2013 – Boston Properties, Inc. (NYSE: BXP), a real estate investment trust, reported results today for the fourth quarter ended December 31, 2012.
Results for the quarter ended December 31, 2012
Funds from Operations (FFO) for the quarter ended December 31, 2012 were $192.5 million, or $1.27 per share basic and $1.27 per share diluted. This compares to FFO for the quarter ended December 31, 2011 of $179.3 million, or $1.21 per share basic and $1.21 per share diluted. The weighted average number of basic and diluted shares outstanding totaled 151,005,547 and 152,708,254, respectively, for the quarter ended December 31, 2012 and 147,732,138 and 149,435,490, respectively, for the quarter ended December 31, 2011.
The Company’s reported FFO of $1.27 per share diluted exceeded the guidance previously provided of $1.22-$1.24 per share. The Company’s reported FFO included the following items, among others, that were not reflected in the guidance: $0.02 per share of improvements in portfolio operations, $0.01 per share of greater than expected interest and other income and development and management services revenue, and $0.01 per share of less than expected general and administrative expenses.
Net income available to common shareholders was $65.4 million for the quarter ended December 31, 2012, compared to $101.6 million for the quarter ended December 31, 2011. Net income available to common shareholders per share (EPS) for the quarter ended December 31, 2012 was $0.43 basic and $0.43 on a diluted basis. This compares to EPS for the fourth quarter of 2011 of $0.69 basic and $0.69 on a diluted basis.
1
Results for the year ended December 31, 2012
FFO for the year ended December 31, 2012 was $741.4 million, or $4.94 per share basic and $4.90 per share diluted. This compares to FFO for the year ended December 31, 2011 of $711.0 million, or $4.88 per share basic and $4.84 per share diluted. The weighted average number of basic and diluted shares outstanding totaled 150,119,947 and 152,055,620, respectively, for the year ended December 31, 2012 and 145,693,488 and 147,679,439, respectively, for the year ended December 31, 2011.
Net income available to common shareholders was $289.7 million for the year ended December 31, 2012, compared to $272.7 million for the year ended December 31, 2011. Net income available to common shareholders per share (EPS) for the year ended December 31, 2012 was $1.93 basic and $1.92 on a diluted basis. This compares to EPS for the year ended December 31, 2011 of $1.87 basic and $1.86 on a diluted basis.
The reported results are unaudited and there can be no assurance that the results will not vary from the final information for the quarter and year ended December 31, 2012. In the opinion of management, all adjustments considered necessary for a fair presentation of these reported results have been made.
As of December 31, 2012, the Company’s portfolio consisted of 157 properties, comprised primarily of Class A office space, one hotel, three residential properties and four retail properties, aggregating approximately 44.4 million square feet, including nine properties under construction totaling 2.8 million square feet. In addition, the Company has structured parking for vehicles containing approximately 15.9 million square feet. The overall percentage of leased space for the 145 properties in service (excluding the two in-service residential properties and the hotel) as of December 31, 2012 was 91.4%.
Significant events during the fourth quarter included:
| | • | | On October 1, 2012, a joint venture in which the Company has a 30% interest partially placed in-service 500 North Capitol Street, NW, a Class A office redevelopment project with approximately 232,000 net rentable square feet located in Washington, DC. The property is currently 82% leased. |
| | • | | On October 4, 2012, the Company completed the formation of a joint venture which owns and operates Fountain Square located in Reston, Virginia, adjacent to the Company’s other Reston properties. Fountain Square is an office and retail complex aggregating approximately 758,000 net rentable square feet, comprised of approximately 521,000 net rentable square feet of Class A office space and approximately 237,000 net rentable square feet of retail space. The joint venture partner contributed the property valued at approximately $385.0 million and related mortgage indebtedness totaling approximately $211.3 million for a 50% interest in the joint venture. The Company contributed cash totaling approximately $87.0 million for its 50% interest, which cash was distributed to the joint venture partner. The Company is consolidating this joint venture. The mortgage loan bears interest at a fixed rate of 5.71% per annum and matures on October 11, 2016. Pursuant to the joint venture agreement (i) the Company has rights to acquire the partner’s 50% interest and (ii) the partner has the right to cause the Company to acquire the partner’s interest on January 4, 2016, in each case at a fixed price totaling approximately $102.0 million in cash. The fixed price option rights expire on January 31, 2016. |
2
| | • | | On October 19, 2012, the Company formed a joint venture with an affiliate of Hines to pursue the acquisition of land in San Francisco, California which could support a 61-story, 1.4 million square foot office tower known as Transbay Tower. The purchase price is approximately $190.0 million, and the acquisition is expected to close in the first quarter of 2013. The Company has a 50% interest in the joint venture. The Company has provided a non-refundable deposit for the land purchase in the form of a letter of credit totaling $5.0 million. There can be no assurance that the acquisition of the land will be consummated on the terms currently contemplated or at all. |
| | • | | On November 8, 2012, the Company declared a dividend of $0.65 per share of common stock for the period from October 1, 2012 to December 31, 2012, payable on January 29, 2013 to shareholders of record as of the close of business on December 31, 2012. This represents an increase of approximately 18% over the prior quarterly cash dividend of $0.55 per share. |
| | • | | On November 20, 2012, the Company’s partner in its Annapolis Junction joint venture contributed a parcel of land and improvements and the Company contributed cash of approximately $5.4 million. The Company has a 50% interest in this joint venture. The venture has commenced construction of Annapolis Junction Building Seven, which when completed will consist of a Class A office property with approximately 125,000 net rentable square feet located in Annapolis, Maryland. |
| | • | | On December 14, 2012, the Company signed a 20-year lease with a law firm for approximately 246,000 net rentable square feet at 250 West 55th Street. 250 West 55th Street is an approximately 989,000 net rentable square foot office building under construction in midtown Manhattan. The Company expects that the law firm will move into the completed building in the second quarter of 2014. The property is currently approximately 46% leased. |
| | • | | On December 18, 2012, the Company terminated the construction loan facility collateralized by its 680 Folsom Street development project located in San Francisco, California totaling $170.0 million. The construction loan facility bore interest at a variable rate equal to LIBOR plus 3.70% per annum and was scheduled to mature on May 30, 2015 with two, one-year extension options, subject to certain conditions. The Company had not drawn any amounts under the facility. |
| | • | | On December 21, 2012, the Company signed a 20-year lease with a law firm for approximately 376,000 net rentable square feet at 601 Massachusetts Avenue, the Company’s planned approximately 478,000 net rentable square foot development project located in Washington, DC. Construction of the project is scheduled to commence in the second quarter of 2013, and the law firm expects to move into the completed building in the fourth quarter of 2015. The property is currently approximately 79% leased. |
3
| | • | | The servicer of the non-recourse mortgage loan in the amount of $25.0 million collateralized by the Company’s Montvale Center property located in Gaithersburg, Maryland foreclosed on the property on January 31, 2012. As a result of the foreclosure, the Company recognized a gain on forgiveness of debt during the first quarter of 2012 totaling approximately $15.8 million, net of noncontrolling interests’ share of approximately $2.0 million. Due to a procedural error of the trustee, the foreclosure sale was subsequently dismissed by the applicable court prior to ratification. As a result, the Company has revised its financial statements to reflect the property and related mortgage debt on its consolidated balance sheet at December 31, 2012 and has reversed the gain on forgiveness of debt and recognized the operating activity from the property within its consolidated statement of operations for the year ended December 31, 2012. A subsequent foreclosure sale occurred on December 21, 2012, and ratification by the applicable court is pending. Once ratified, the Company will recognize a gain on forgiveness of debt. These events have no impact on the cash flows of the Company. |
Transactions completed subsequent to December 31, 2012:
| | • | | On January 7, 2013, the Company signed a 20-year lease with the General Services Administration for 100% of its approximately 182,000 net rentable square foot currently vacant Three Patriots Park property located in Reston, Virginia. |
| | • | | On January 28, 2013, the Company’s Compensation Committee approved a new equity-based, multi-year, long-term incentive program (the “2013 MYLTIP”) in lieu of a 2013 Outperformance Plan as a performance-based component of the Company’s overall compensation program. The Company currently expects that under the Financial Accounting Standards Board’s Accounting Standards Codification (“ASC”) 718 “Compensation – Stock Compensation,” the 2013 MYLTIP will have an aggregate value of approximately $8.1 million, which amount will generally be amortized into earnings over the five-year plan period under the graded vesting method and has been reflected in the 2013 guidance below. |
EPS and FFO per Share Guidance:
The Company’s guidance for the first quarter and full year 2013 for EPS (diluted) and FFO per share (diluted) is set forth and reconciled below. Except as described below, the estimates reflect management’s view of current and future market conditions, including assumptions with respect to rental rates, occupancy levels and the earnings impact of the events referenced in this release and otherwise referenced during the conference call referred to below. The estimates do not include possible future gains or losses or the impact on operating results from other possible
4
future property acquisitions or dispositions, other possible capital markets activity or possible future impairment charges. EPS estimates may be subject to fluctuations as a result of several factors, including changes in the recognition of depreciation and amortization expense and any gains or losses associated with disposition activity. The Company is not able to assess at this time the potential impact of these factors on projected EPS. By definition, FFO does not include real estate-related depreciation and amortization, impairment losses or gains or losses associated with disposition activities. There can be no assurance that the Company’s actual results will not differ materially from the estimates set forth below.
| | | | | | | | |
| | | First Quarter 2013 | | | Full Year 2013 | |
| | | Low-High | | | Low-High | |
Projected EPS (diluted) | | $ | 0.38 – $0.40 | | | $ | 1.90 – $2.02 | |
Add: | | | | | | | | |
Projected Company Share of Real Estate Depreciation and Amortization | | | 0.81 – 0.81 | | | | 3.25 – 3.25 | |
Less: | | | | | | | | |
Projected Company Share of Gains on Sales of Real Estate | | | 0.00 – 0.00 | | | | 0.09 – 0.09 | |
| | | | | | | | |
Projected FFO per Share (diluted) | | $ | 1.19 – $1.21 | | | $ | 5.06 – $5.18 | |
| | | | | | | | |
Boston Properties will host a conference call on Wednesday, January 30, 2013 at 10:00 AM Eastern Time, open to the general public, to discuss the fourth quarter and full year 2012 results, the 2013 projections and related assumptions, and other related matters that may be of interest to investors. The number to call for this interactive teleconference is (877) 706-4503 (Domestic) or (281) 913-8731 (International) and entering the passcode 87254079. A replay of the conference call will be available through February 13, 2013, by dialing (855) 859-2056 (Domestic) or (404) 537-3406 (International) and entering the passcode 87254079. There will also be a live audio webcast of the call which may be accessed on the Company’s website atwww.bostonproperties.com in the Investor Relations section. Shortly after the call a replay of the webcast will be available in the Investor Relations section of the Company’s website and archived for up to twelve months following the call.
Additionally, a copy of Boston Properties’ fourth quarter 2012 “Supplemental Operating and Financial Data” and this press release are available in the Investor Relations section of the Company’s website atwww.bostonproperties.com.
Boston Properties is a fully integrated, self-administered and self-managed real estate investment trust that develops, redevelops, acquires, manages, operates and owns a diverse portfolio of Class A office space, one hotel, three residential properties and four retail properties. The Company is one of the largest owners and developers of Class A office properties in the United States, concentrated in five markets – Boston, New York, Princeton, San Francisco and Washington, DC.
This press release contains forward-looking statements within the meaning of the Federal securities laws. You can identify these statements by our use of the words “assumes,” “believes,” “estimates,” “expects,” “guidance,” “intends,” “plans,” “projects” and similar expressions that do not relate to historical matters. You should exercise caution in interpreting and relying on forward-looking statements because they involve known and unknown risks, uncertainties and other factors which are, in some cases, beyond Boston Properties’ control and could materially affect actual results, performance or achievements. These factors include, without limitation, the Company’s ability
5
to satisfy the closing conditions to the pending transactions described above, the ability to enter into new leases or renew leases on favorable terms, dependence on tenants’ financial condition, the uncertainties of real estate development, acquisition and disposition activity, the ability to effectively integrate acquisitions, the uncertainties of investing in new markets, the costs and availability of financing, the effectiveness of our interest rate hedging contracts, the ability of our joint venture partners to satisfy their obligations, the effects of local, national and international economic and market conditions (including the impact of the European sovereign debt issues), the effects of acquisitions, dispositions and possible impairment charges on our operating results, the impact of newly adopted accounting principles on the Company’s accounting policies and on period-to-period comparisons of financial results, regulatory changes and other risks and uncertainties detailed from time to time in the Company’s filings with the Securities and Exchange Commission. Boston Properties does not undertake a duty to update or revise any forward-looking statement, including its guidance for the first quarter and full fiscal year 2013, whether as a result of new information, future events or otherwise.
Financial tables follow.
6
BOSTON PROPERTIES, INC.
CONSOLIDATED BALANCE SHEETS
| | | | | | | | |
| | | December 31,
2012 | | | December 31,
2011 | |
| | | (in thousands, except for share amounts) | |
| | | (unaudited) | |
| ASSETS | | | | | | | | |
Real estate | | $ | 13,581,454 | | | $ | 12,303,965 | |
Construction in progress | | | 1,036,780 | | | | 818,685 | |
Land held for future development | | | 275,094 | | | | 266,822 | |
Less: accumulated depreciation | | | (2,934,160 | ) | | | (2,642,986 | ) |
| | | | | | | | |
Total real estate | | | 11,959,168 | | | | 10,746,486 | |
Cash and cash equivalents | | | 1,041,978 | | | | 1,823,208 | |
Cash held in escrows | | | 55,181 | | | | 40,332 | |
Investments in securities | | | 12,172 | | | | 9,548 | |
Tenant and other receivables, net of allowance for doubtful accounts of $1,960 and $1,766, respectively | | | 69,555 | | | | 79,838 | |
Related party notes receivable | | | 282,491 | | | | 280,442 | |
Interest receivable from related party notes receivable | | | 104,816 | | | | 89,854 | |
Accrued rental income, net of allowance of $1,571 and $2,515, respectively | | | 598,199 | | | | 522,675 | |
Deferred charges, net | | | 588,235 | | | | 445,403 | |
Prepaid expenses and other assets | | | 90,610 | | | | 75,458 | |
Investments in unconsolidated joint ventures | | | 659,916 | | | | 669,722 | |
| | | | | | | | |
Total assets | | $ | 15,462,321 | | | $ | 14,782,966 | |
| | | | | | | | |
| LIABILITIES AND EQUITY | | | | | | | | |
Liabilities: | | | | | | | | |
Mortgage notes payable | | $ | 3,102,485 | | | $ | 3,123,267 | |
Unsecured senior notes, net of discount | | | 4,639,528 | | | | 3,865,186 | |
Unsecured exchangeable senior notes, net of discount | | | 1,170,356 | | | | 1,715,685 | |
Unsecured line of credit | | | — | | | | — | |
Accounts payable and accrued expenses | | | 199,102 | | | | 155,139 | |
Dividends and distributions payable | | | 110,488 | | | | 91,901 | |
Accrued interest payable | | | 72,461 | | | | 69,105 | |
Other liabilities | | | 324,613 | | | | 293,515 | |
| | | | | | | | |
Total liabilities | | | 9,619,033 | | | | 9,313,798 | |
| | | | | | | | |
Commitments and contingencies | | | — | | | | — | |
| | | | | | | | |
Noncontrolling interest: | | | | | | | | |
Redeemable preferred units of the Operating Partnership | | | 110,876 | | | | 55,652 | |
| | | | | | | | |
Redeemable interest in property partnership | | | 97,558 | | | | — | |
| | | | | | | | |
Equity: | | | | | | | | |
Stockholders’ equity attributable to Boston Properties, Inc. | | | | | | | | |
Excess stock, $.01 par value, 150,000,000 shares authorized, none issued or outstanding | | | — | | | | — | |
Preferred stock, $.01 par value, 50,000,000 shares authorized, none issued or outstanding | | | — | | | | — | |
Common stock, $.01 par value, 250,000,000 shares authorized, 151,680,109 and 148,186,511 shares issued and 151,601,209 and 148,107,611 shares outstanding at December 31, 2012 and December 31, 2011, respectively | | | 1,516 | | | | 1,481 | |
Additional paid-in capital | | | 5,222,059 | | | | 4,936,457 | |
Dividends in excess of earnings | | | (109,971 | ) | | | (53,080 | ) |
Treasury common stock, at cost | | | (2,722 | ) | | | (2,722 | ) |
Accumulated other comprehensive loss | | | (13,817 | ) | | | (16,138 | ) |
| | | | | | | | |
Total stockholders’ equity attributable to Boston Properties, Inc. | | | 5,097,065 | | | | 4,865,998 | |
Noncontrolling interests: | | | | | | | | |
Common units of the Operating Partnership | | | 539,753 | | | | 548,581 | |
Property partnerships | | | (1,964 | ) | | | (1,063 | ) |
| | | | | | | | |
Total equity | | | 5,634,854 | | | | 5,413,516 | |
| | | | | | | | |
Total liabilities and equity | | $ | 15,462,321 | | | $ | 14,782,966 | |
| | | | | | | | |
BOSTON PROPERTIES, INC.
CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)
| | | | | | | | | | | | | | | | |
| | | Three months ended
December 31, | | | Year ended
December 31, | |
| | | 2012 | | | 2011 | | | 2012 | | | 2011 | |
| | | (in thousands, except for per share amounts) | |
Revenue | | | | | | | | | | | | | | | | |
Rental | | | | | | | | | | | | | | | | |
Base rent | | $ | 382,934 | | | $ | 357,024 | | | $ | 1,483,533 | | | $ | 1,401,594 | |
Recoveries from tenants | | | 59,825 | | | | 51,929 | | | | 229,107 | | | | 198,703 | |
Parking and other | | | 22,612 | | | | 21,217 | | | | 91,635 | | | | 83,069 | |
| | | | | | | | | | | | | | | | |
Total rental revenue | | | 465,371 | | | | 430,170 | | | | 1,804,275 | | | | 1,683,366 | |
Hotel revenue | | | 11,691 | | | | 11,632 | | | | 37,915 | | | | 34,529 | |
Development and management services | | | 8,343 | | | | 8,726 | | | | 34,077 | | | | 33,425 | |
| | | | | | | | | | | | | | | | |
Total revenue | | | 485,405 | | | | 450,528 | | | | 1,876,267 | | | | 1,751,320 | |
| | | | | | | | | | | | | | | | |
Expenses | | | | | | | | | | | | | | | | |
Operating | | | | | | | | | | | | | | | | |
Rental | | | 169,133 | | | | 152,994 | | | | 657,363 | | | | 590,224 | |
Hotel | | | 8,519 | | | | 8,076 | | | | 28,120 | | | | 26,128 | |
General and administrative | | | 15,940 | | | | 19,329 | | | | 82,382 | | | | 79,610 | |
Transaction costs | | | 401 | | | | 80 | | | | 3,653 | | | | 1,987 | |
Depreciation and amortization | | | 120,550 | | | | 108,511 | | | | 453,068 | | | | 436,612 | |
| | | | | | | | | | | | | | | | |
Total expenses | | | 314,543 | | | | 288,990 | | | | 1,224,586 | | | | 1,134,561 | |
| | | | | | | | | | | | | | | | |
Operating income | | | 170,862 | | | | 161,538 | | | | 651,681 | | | | 616,759 | |
Other income (expense) | | | | | | | | | | | | | | | | |
Income from unconsolidated joint ventures | | | 6,949 | | | | 57,712 | | | | 49,078 | | | | 85,896 | |
Interest and other income | | | 2,062 | | | | 1,179 | | | | 10,091 | | | | 5,358 | |
Gains (losses) from investments in securities | | | 187 | | | | 38 | | | | 1,389 | | | | (443 | ) |
Losses from early extinguishments of debt | | | — | | | | (1,494 | ) | | | (4,453 | ) | | | (1,494 | ) |
Interest expense | | | (103,452 | ) | | | (103,967 | ) | | | (413,564 | ) | | | (394,131 | ) |
| | | | | | | | | | | | | | | | |
Income from continuing operations | | | 76,608 | | | | 115,006 | | | | 294,222 | | | | 311,945 | |
Discontinued operations | | | | | | | | | | | | | | | | |
Income from discontinued operations | | | — | | | | 437 | | | | 1,040 | | | | 1,881 | |
Gain on sale of real estate from discontinued operations | | | — | | | | — | | | | 36,877 | | | | — | |
| | | | | | | | | | | | | | | | |
Net income | | | 76,608 | | | | 115,443 | | | | 332,139 | | | | 313,826 | |
Net income attributable to noncontrolling interests | | | | | | | | | | | | | | | | |
Noncontrolling interests in property partnerships | | | (2,331 | ) | | | (440 | ) | | | (3,792 | ) | | | (1,558 | ) |
Noncontrolling interest - redeemable preferred units of the Operating Partnership | | | (1,057 | ) | | | (842 | ) | | | (3,497 | ) | | | (3,339 | ) |
Noncontrolling interest - common units of the Operating Partnership | | | (7,820 | ) | | | (12,470 | ) | | | (31,046 | ) | | | (36,035 | ) |
Noncontrolling interest in discontinued operations - common units of the Operating Partnership | | | — | | | | (47 | ) | | | (4,154 | ) | | | (215 | ) |
| | | | | | | | | | | | | | | | |
Net income attributable to Boston Properties, Inc. | | $ | 65,400 | | | $ | 101,644 | | | $ | 289,650 | | | $ | 272,679 | |
| | | | | | | | | | | | | | | | |
Basic earnings per common share attributable to Boston Properties, Inc.: | | | | | | | | | | | | | | | | |
Income from continuing operations | | $ | 0.43 | | | $ | 0.69 | | | $ | 1.71 | | | $ | 1.86 | |
Discontinued operations | | | — | | | | — | | | | 0.22 | | | | 0.01 | |
| | | | | | | | | | | | | | | | |
Net income | | $ | 0.43 | | | $ | 0.69 | | | $ | 1.93 | | | $ | 1.87 | |
| | | | | | | | | | | | | | | | |
Weighted average number of common shares outstanding | | | 151,006 | | | | 147,732 | | | | 150,120 | | | | 145,693 | |
| | | | | | | | | | | | | | | | |
Diluted earnings per common share attributable to Boston Properties, Inc.: | | | | | | | | | | | | | | | | |
Income from continuing operations | | $ | 0.43 | | | $ | 0.69 | | | $ | 1.70 | | | $ | 1.85 | |
Discontinued operations | | | — | | | | — | | | | 0.22 | | | | 0.01 | |
| | | | | | | | | | | | | | | | |
Net income | | $ | 0.43 | | | $ | 0.69 | | | $ | 1.92 | | | $ | 1.86 | |
| | | | | | | | | | | | | | | | |
Weighted average number of common and common equivalent shares outstanding | | | 151,401 | | | | 147,974 | | | | 150,711 | | | | 146,218 | |
| | | | | | | | | | | | | | | | |
BOSTON PROPERTIES, INC.
FUNDS FROM OPERATIONS (1)
(Unaudited)
| | | | | | | | | | | | | | | | |
| | | Three months ended
December 31, | | | Year ended
December 31, | |
| | | 2012 | | | 2011 | | | 2012 | | | 2011 | |
| | | (in thousands, except for per share amounts) | |
Net income attributable to Boston Properties, Inc. | | $ | 65,400 | | | $ | 101,644 | | | $ | 289,650 | | | $ | 272,679 | |
Add: | | | | | | | | | | | | | | | | |
Noncontrolling interest in discontinued operations - common units of the Operating Partnership | | | — | | | | 47 | | | | 4,154 | | | | 215 | |
Noncontrolling interest - common units of the Operating Partnership | | | 7,820 | | | | 12,470 | | | | 31,046 | | | | 36,035 | |
Noncontrolling interest - redeemable preferred units of the Operating Partnership | | | 1,057 | | | | 842 | | | | 3,497 | | | | 3,339 | |
Noncontrolling interests in property partnerships | | | 2,331 | | | | 440 | | | | 3,792 | | | | 1,558 | |
Less: | | | | | | | | | | | | | | | | |
Income from discontinued operations | | | — | | | | 437 | | | | 1,040 | | | | 1,881 | |
Gain on sale of real estate from discontinued operations | | | — | | | | — | | | | 36,877 | | | | — | |
| | | | | | | | | | | | | | | | |
Income from continuing operations | | | 76,608 | | | | 115,006 | | | | 294,222 | | | | 311,945 | |
Add: | | | | | | | | | | | | | | | | |
Real estate depreciation and amortization (2) | | | 142,029 | | | | 133,415 | | | | 542,753 | | | | 541,791 | |
Income from discontinued operations | | | — | | | | 437 | | | | 1,040 | | | | 1,881 | |
Less: | | | | | | | | | | | | | | | | |
Gain on sale of real estate included within income from unconsolidated joint ventures (3) | | | — | | | | 46,166 | | | | 248 | | | | 46,166 | |
Noncontrolling interests in property partnership’s share of funds from operations | | | 2,795 | | | | 904 | | | | 5,684 | | | | 3,412 | |
Noncontrolling interest - redeemable preferred units of the Operating Partnership | | | 1,057 | | | | 842 | | | | 3,497 | | | | 3,339 | |
| | | | | | | | | | | | | | | | |
Funds from operations (FFO) attributable to the Operating Partnership | | | 214,785 | | | | 200,946 | | | | 828,586 | | | | 802,700 | |
Less: | | | | | | | | | | | | | | | | |
Noncontrolling interest - common units of the Operating Partnership’s share of funds from operations | | | 22,323 | | | | 21,648 | | | | 87,167 | | | | 91,709 | |
| | | | | | | | | | | | | | | | |
Funds from operations attributable to Boston Properties, Inc. | | $ | 192,462 | | | $ | 179,298 | | | $ | 741,419 | | | $ | 710,991 | |
| | | | | | | | | | | | | | | | |
Boston Properties, Inc.’s percentage share of funds from operations - basic | | | 89.61 | % | | | 89.23 | % | | | 89.48 | % | | | 88.57 | % |
| | | | | | | | | | | | | | | | |
Weighted average shares outstanding - basic | | | 151,006 | | | | 147,732 | | | | 150,120 | | | | 145,693 | |
| | | | | | | | | | | | | | | | |
FFO per share basic | | $ | 1.27 | | | $ | 1.21 | | | $ | 4.94 | | | $ | 4.88 | |
| | | | | | | | | | | | | | | | |
Weighted average shares outstanding - diluted | | | 152,708 | | | | 149,435 | | | | 152,056 | | | | 147,679 | |
| | | | | | | | | | | | | | | | |
FFO per share diluted | | $ | 1.27 | | | $ | 1.21 | | | $ | 4.90 | | | $ | 4.84 | |
| | | | | | | | | | | | | | | | |
| (1) | Pursuant to the revised definition of Funds from Operations adopted by the Board of Governors of the National Association of Real Estate Investment Trusts (“NAREIT”), we calculate Funds from Operations, or “FFO,” by adjusting net income (loss) attributable to Boston Properties, Inc. (computed in accordance with GAAP, including non-recurring items) for gains (or losses) from sales of properties, impairment losses on depreciable real estate of consolidated real estate, impairment losses on investments in unconsolidated joint ventures driven by a measurable decrease in the fair value of depreciable real estate held by the unconsolidated joint ventures, real estate related depreciation and amortization, and after adjustment for unconsolidated partnerships and joint ventures. FFO is a non-GAAP financial measure. The use of FFO, combined with the required primary GAAP presentations, has been fundamentally beneficial in improving the understanding of operating results of REITs among the investing public and making comparisons of REIT operating results more meaningful. Management generally considers FFO to be a useful measure for reviewing our comparative operating and financial performance because, by excluding gains and losses related to sales of previously depreciated operating real estate assets, impairment losses and real estate asset depreciation and amortization (which can vary among owners of identical assets in similar condition based on historical cost accounting and useful life estimates), FFO can help one compare the operating performance of a company’s real estate between periods or as compared to different companies. |
| | Our computation of FFO may not be comparable to FFO reported by other REITs or real estate companies that do not define the term in accordance with the current NAREIT definition or that interpret the current NAREIT definition differently. |
| | FFO should not be considered as an alternative to net income attributable to Boston Properties, Inc. (determined in accordance with GAAP) as an indication of our performance. FFO does not represent cash generated from operating activities determined in accordance with GAAP, and is not a measure of liquidity or an indicator of our ability to make cash distributions. We believe that to further understand our performance, FFO should be compared with our reported net income attributable to Boston Properties, Inc. and considered in addition to cash flows in accordance with GAAP, as presented in our consolidated financial statements. |
| (2) | Real estate depreciation and amortization consists of depreciation and amortization from the Consolidated Statements of Operations of $120,550, $108,511, $453,068 and $436,612, our share of unconsolidated joint venture real estate depreciation and amortization of $21,778, $24,592, $90,076 and $103,970, and depreciation and amortization from discontinued operations of $0, $670, $976 and $2,572, less corporate-related depreciation and amortization of $299, $358, $1,367 and $1,363 for the three months and year ended December 31, 2012 and 2011, respectively. |
| (3) | Consists of the portion of income from unconsolidated joint ventures related to the gain on sale of real estate from (1) the sale of the Company’s Value-Added Fund’s 300 Billerica Road property during the year ended December 31, 2012 and (2) the sale of Two Grand Central Tower during the three months and year ended December 31, 2011. |
BOSTON PROPERTIES, INC.
PORTFOLIO LEASING PERCENTAGES
| | | | | | | | |
| | | % Leased by Location | |
| | | December 31, 2012 | | | December 31, 2011 | |
Boston | | | 90.5 | % | | | 87.1 | % |
New York | | | 93.7 | % | | | 97.8 | % |
Princeton | | | 78.2 | % | | | 75.8 | % |
San Francisco | | | 90.1 | % | | | 87.9 | % |
Washington, DC | | | 94.3 | % | | | 96.9 | % |
| | | | | | | | |
Total Portfolio | | | 91.4 | % | | | 91.3 | % |
| | | | | | | | |
| |
| | | % Leased by Type | |
| | | December 31, 2012 | | | December 31, 2011 | |
Class A Office Portfolio | | | 91.4 | % | | | 91.3 | % |
Office/Technical Portfolio | | | 90.6 | % | | | 92.6 | % |
| | | | | | | | |
Total Portfolio | | | 91.4 | % | | | 91.3 | % |
| | | | | | | | |
