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 2014 RESULTS
Reports diluted FFO per share of $1.26 Reports diluted EPS of $1.14
BOSTON, MA, January 29, 2015 – Boston Properties, Inc. (NYSE: BXP), a real estate investment trust, reported results today for the fourth quarter ended December 31, 2014.
Results for the quarter ended December 31, 2014
Funds from Operations (FFO) for the quarter ended December 31, 2014 were $193.2 million, or $1.26 per share basic and $1.26 per share diluted. This compares to FFO for the quarter ended December 31, 2013 of $197.6 million, or $1.29 per share basic and $1.29 per share diluted. The weighted average number of basic and diluted shares outstanding totaled 153,127,815 and 153,550,375, respectively, for the quarter ended December 31, 2014 and 152,798,258 and 153,900,104, respectively, for the quarter ended December 31, 2013.
The Company’s reported FFO of $1.26 per share diluted was greater than the guidance previously provided of $1.23-$1.25 per share diluted primarily due to greater than projected portfolio operations of $0.01 per share and fee income of $0.01 per share.
Net income available to common shareholders was $174.5 million for the quarter ended December 31, 2014, compared to $88.7 million for the quarter ended December 31, 2013. Net income available to common shareholders per share (EPS) for the quarter ended December 31, 2014 was $1.14 basic and $1.14 on a diluted basis. This compares to EPS for the fourth quarter of 2013 of $0.58 basic and $0.58 on a diluted basis. Net income available to common shareholders for the quarter ended December 31, 2014, includes gains on sales of real estate aggregating approximately $126.1 million, or $0.73 per share basic and $0.73 per share on a diluted basis, compared to $26.4 million, or $0.15 per share basic and $0.15 per share on a diluted basis, for the quarter ended December 31, 2013.
1
Results for the year ended December 31, 2014
FFO for the year ended December 31, 2014 was $807.5 million, or $5.27 per share basic and $5.26 per share diluted. This compares to FFO for the year ended December 31, 2013 of $751.5 million, or $4.94 per share basic and $4.91 per share diluted. The weighted average number of basic and diluted shares outstanding totaled 153,089,497 and 153,619,632, respectively, for the year ended December 31, 2014 and 152,200,936 and 153,741,863, respectively, for the year ended December 31, 2013.
Net income available to common shareholders was $433.1 million for the year ended December 31, 2014, compared to $741.8 million for the year ended December 31, 2013. Net income available to common shareholders per share (EPS) for the year ended December 31, 2014 was $2.83 basic and $2.83 on a diluted basis. This compares to EPS for the year ended December 31, 2013 of $4.87 basic and $4.86 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, 2014. In the opinion of management, all adjustments considered necessary for a fair presentation of these reported results have been made.
As of December 31, 2014, the Company’s portfolio consisted of 169 properties, comprised primarily of Class A office space, one hotel, three residential properties and five retail properties, aggregating approximately 45.8 million square feet, including ten properties under construction totaling 3.3 million square feet. In addition, the Company has structured parking for vehicles containing approximately 15.0 million square feet. The overall percentage of leased space for the 155 properties in service (excluding the three in-service residential properties and the hotel) as of December 31, 2014 was 91.7%.
Significant events during the fourth quarter included:
| • | | On October 2, 2014, the Company completed the sale of its Patriots Park properties, consisting of three Class A office properties aggregating approximately 706,000 net rentable square feet located in Reston, Virginia, for a gross sale price of $321.0 million. Net cash proceeds totaled approximately $319.1 million, resulting in a gain on sale of real estate totaling approximately $84.6 million. The Company has agreed to provide rent support payments to the buyer with a maximum obligation of up to approximately $12.3 million related to the leasing of 17,762 net rentable square feet at the properties. |
| • | | On October 22, 2014, MIT exercised its right to purchase the Company’s 415 Main Street property (formerly Seven Cambridge Center) located in Cambridge, Massachusetts on February 1, 2016 for approximately $106 million. As part of its lease signed on July 14, 2004, MIT was granted a fixed price option to purchase the building at the beginning of the 11th lease year. 415 Main Street is an Office/Technical property with approximately 231,000 net rentable square feet occupied by the Broad Institute. The sale is subject to the satisfaction of customary closing conditions and there can be no assurance that the sale will be consummated on the terms currently contemplated or at all. |
2
| • | | On October 24, 2014, the Company completed the sale of a parcel of land at 130 Third Avenue in Waltham, Massachusetts that is permitted for 129,000 square feet for a sale price of approximately $14.3 million. Net cash proceeds totaled approximately $13.6 million, resulting in a gain on sale of real estate totaling approximately $8.3 million. |
| • | | On October 24, 2014, a joint venture in which the Company has a 50% interest extended the loan collateralized by its Annapolis Junction Building Six property. At the time of the extension, the outstanding balance of the construction loan totaled approximately $13.9 million and bore interest at a variable rate equal to LIBOR plus 1.65% per annum and was scheduled to mature on November 17, 2014. The extended loan bears interest at a variable rate equal to LIBOR plus 2.25% per annum and matures on November 17, 2015. Annapolis Junction Building Six is a Class A office property with approximately 119,000 net rentable square feet located in Annapolis, Maryland. |
| • | | On October 30, 2014, the Company completed the sale of a 45% interest in each of 601 Lexington Avenue in New York City and Atlantic Wharf Office Building and 100 Federal Street in Boston for an aggregate gross sale price of approximately $1.827 billion in cash, less the partner’s pro rata share of the indebtedness secured by 601 Lexington Avenue. Net cash proceeds totaled approximately $1.497 billion, after the payment of transaction costs. In connection with the sale, the Company formed a joint venture for each property with the buyer and will provide customary property management and leasing services to the joint ventures. 601 Lexington Avenue is a 1,669,000 square foot Class A office complex located in Midtown Manhattan. The property consists of a 59-story tower as well as a six-story low-rise office and retail building. The property is subject to existing mortgage indebtedness of approximately $712.9 million. The Atlantic Wharf Office Building is a 791,000 square foot Class A office tower located on Boston’s Waterfront. 100 Federal Street is a 1,323,000 square foot Class A office tower located in Boston’s Financial District. The transaction did not qualify as a sale of real estate for financial reporting purposes as the Company continues to control the joint ventures and will therefore continue to account for the properties on a consolidated basis in its financial statements. The Company has accounted for the transaction as an equity transaction and has recognized noncontrolling interest in its consolidated balance sheets equal to 45% of the aggregate carrying value of the total equity of the properties immediately prior to the transaction. The difference between the net cash proceeds received and the noncontrolling interest recognized, which difference totals approximately $648.4 million, has been reflected as an increase to additional paid-in capital in the Company’s consolidated balance sheets. The change in additional paid-in capital plus the partner’s proportionate share of the indebtedness secured by 601 Lexington Avenue of approximately $320.8 million, aggregating approximately $969.2 million, has not been reflected as a gain on sale of real estate in the Company’s consolidated statements of operations. |
| • | | On November 1, 2014, the Company partially placed in-service 535 Mission Street, a Class A office project with approximately 307,000 net rentable square feet located in San Francisco, California. The property is 66% leased. |
3
| • | | On November 5, 2014, the Company’s Operating Partnership redeemed 27,773 Series Four Preferred Units for cash totaling approximately $1.4 million. An aggregate of 12,667 Series Four Preferred Units remain outstanding and subject to a security interest under a pledge agreement. |
| • | | On November 6, 2014, the Company entered into an option agreement pursuant to which the Company has been granted an option to purchase real property located at 425 Fourth Street in San Francisco, California. In connection with the execution of the agreement, the Company paid a non-refundable option payment to the current owner of $1.0 million. The Company intends to pursue the entitlements necessary to develop the property. The purchase price has not been determined and is dependent on the entitlements obtained. There can be no assurance that the Company will be successful in obtaining the desired entitlements or that it will ultimately determine to exercise the option. |
| • | | On November 12, 2014, the Company completed the acquisition of a parcel of land at 804 Carnegie Center in Princeton, New Jersey for a purchase price of approximately $3.7 million. 804 Carnegie Center is a build-to-suit project with approximately 130,000 net rentable square feet of Class A office space which is currently under construction. The Company expects that the building will be complete and available for occupancy during the first quarter of 2016. |
| • | | On December 2, 2014, the Company partially placed in-service 690 Folsom Street, a mixed-use project with approximately 25,000 net rentable square feet located in San Francisco, California. |
| • | | On December 8, 2014, the Company announced that its Board of Directors declared a regular quarterly cash dividend of $0.65 per share of common stock for the period from October 1, 2014 to December 31, 2014 payable on January 28, 2015 to shareholders of record as of the close of business on December 31, 2014. In addition, the Company announced that its Board of Directors declared a special cash dividend of $4.50 per common share payable on January 28, 2015 to shareholders of record as of the close of business on December 31, 2014. The decision to declare a special dividend was primarily a result of the sale of approximately $2.3 billion of assets in 2014. The Board of Directors did not make any change in the Company’s policy with respect to regular quarterly dividends. The payment of the regular quarterly dividend of $0.65 per share and the special dividend of $4.50 per share will result in a total payment of $5.15 per share payable on January 28, 2015. Holders of common units of limited partnership interest in Boston Properties Limited Partnership, the Company’s Operating Partnership, as of the close of business on December 31, 2014 will receive the same total distribution, payable on January 28, 2015. |
| • | | On December 15, 2014, the Company’s Operating Partnership used available cash to redeem $300.0 million in aggregate principal amount of its 5.625% senior notes due April 15, 2015 (the “5.625% Notes”) and $250.0 million in aggregate principal amount of its 5.000% senior notes due June 1, 2015 (the “5.000% Notes”). The redemption price for the 5.625% Notes was determined in accordance with the applicable indenture and totaled approximately $308.0 million. The redemption price included approximately $2.8 million of accrued and unpaid interest to, but not including, the redemption date. Excluding such accrued and unpaid interest, the redemption price was approximately 101.73% of the principal amount |
4
| | being redeemed. The redemption price for the 5.000% Notes was determined in accordance with the applicable indenture and totaled approximately $255.8 million. The redemption price included approximately $0.5 million of accrued and unpaid interest to, but not including, the redemption date. Excluding such accrued and unpaid interest, the redemption price was approximately 102.13% of the principal amount being redeemed. The Company recognized a loss on early extinguishment of debt totaling approximately $10.6 million, which amount included the payment of the redemption premium totaling approximately $10.5 million. |
| • | | On December 17, 2014, a joint venture in which the Company has a 25% nominal ownership interest refinanced with a new lender its mortgage loan collateralized by 901 New York Avenue located in Washington, DC. The mortgage loan totaling approximately $150.4 million bore interest at a fixed rate of 5.19% per annum and was scheduled to mature on January 1, 2015. The new mortgage loan totaling $225.0 million bears interest at a fixed rate of 3.61% per annum and matures on January 5, 2025. |
| • | | On December 19, 2014, the Company entered into a joint venture with an unrelated third party to acquire the air rights for the future development of the first phase at North Station, consisting of an atrium hall and podium building containing up to 377,000 net rentable square feet of retail and office space located in Boston, Massachusetts. The joint venture partner contributed air rights parcels and improvements, with a fair value of approximately $13.0 million, for its initial 50% interest in the joint venture. The Company contributed improvements totaling approximately $4.2 million and will contribute cash totaling approximately $8.8 million for its initial 50% interest. In addition, the Company entered into an option and development rights agreement with its partner pursuant to which the Company has the right to develop residential, hotel and office space in future phases, subject to certain terms and conditions including the partner’s right to participate as a venture partner in each phase of the project. |
| • | | On December 30, 2014, the Company completed the conveyance to an unrelated third party of a condominium interest in its 75 Ames Street property located in Cambridge Massachusetts. On May 23, 2011, the Company had entered into a ground lease for the vacant land parcel at 75 Ames Street and had also entered into a development agreement to serve as project manager for a 250,000 square foot research laboratory building to be developed on the site at the ground lessee’s expense and to also serve, upon completion of development, as property manager. Gross proceeds to the Company were approximately $56.8 million, including $11.4 million in development fees for the Company’s services, and were received beginning in May 2011. The cash received under the ground lease was initially recognized as unearned revenue and recognized over the 99-year term of the ground lease as ground lease revenue totaling approximately $459,000 per year prior to the conveyance of the condominium interest. As a result of the conveyance and the transfer of title, the Company recognized a gain on sale of real estate totaling approximately $33.8 million during the three months ended December 31, 2014. |
5
Transactions completed subsequent to December 31, 2014:
| • | | On January 15, 2015, the Company entered into a contract for the sale of its Residences on The Avenue property located in Washington, DC for a gross sale price of $196.0 million. The Company has agreed to provide net operating income support of up to $6.0 million should the property’s net operating income fail to achieve certain thresholds. The Residences on The Avenue is comprised of 335 apartment units and approximately 50,000 net rentable square feet of retail space, subject to a ground lease that expires on February 1, 2068. The sale is subject to the satisfaction of customary closing conditions and there can be no assurance that the sale will be consummated on the terms currently contemplated or at all. |
| • | | On January 21, 2015, the Company’s Compensation Committee approved the 2015 Multi-Year, Long-Term Incentive Program (the “2015 MYLTIP”) 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 2015 MYLTIP will have an aggregate value of approximately $15.7 million, which amount will generally be amortized into earnings over the four-year plan period under the graded vesting method and has been reflected in the 2015 guidance below. |
EPS and FFO per Share Guidance:
The Company’s guidance for the first quarter and full year 2015 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 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.
As shown below, the Company has updated its guidance for FFO per share (diluted) for full year 2015 to $5.28 - $5.43 per share from $5.22 - $5.42 per share. The updated guidance reflects, when compared to the Company’s prior guidance, an increase in revenue from development projects of $0.02 per share, an increase in development and management services income of $0.01 per share, a decrease in general and administrative expenses of $0.02 per share and a decrease in FFO of $0.03 per share due to the expected sale in the first quarter of 2015 of the Company’s Residences on The Avenue property. In addition, the Company’s projected gains on sales of real estate include approximately $0.56 per share from the expected sale in the first quarter of 2015 of the Company’s Residences on The Avenue property.
| | | | |
| | | First Quarter 2015 | | Full Year 2015 |
| | | Low - High | | Low - High |
Projected EPS (diluted) | | $0.90 - $0.92 | | $2.34 - $2.49 |
Add: | | | | |
Projected Company Share of Real Estate Depreciation and Amortization | | 0.88 - 0.88 | | 3.50 - 3.50 |
Less: | | | | |
Projected Company Share of Gains on Sales of Real Estate | | 0.56 - 0.56 | | 0.56 - 0.56 |
| | | | |
| | |
Projected FFO per Share (diluted) | | $1.22 - $1.24 | | $5.28 - $5.43 |
| | | | |
6
Boston Properties will host a conference call on Friday, January 30, 2015 at 9:00 AM Eastern Time, open to the general public, to discuss the fourth quarter and full year 2014 results, the 2015 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 57045455. A replay of the conference call will be available through February 13, 2015, by dialing (855) 859-2056 (Domestic) or (404) 537-3406 (International) and entering the passcode 57045455. 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 2014 “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 five retail properties. The Company is one of the largest owners and developers of Class A office properties in the United States, concentrated in four markets – Boston, New York, 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 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
7
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 2015, whether as a result of new information, future events or otherwise.
Financial tables follow.
8
BOSTON PROPERTIES, INC.
CONSOLIDATED BALANCE SHEETS
| | | | | | | | |
| | | December 31, | | | December 31, | |
| | | 2014 | | | 2013 | |
| | | (in thousands, except for share amounts) | |
| | | (unaudited) | |
| ASSETS | | | | | | | | |
| | |
Real estate | | $ | 18,231,978 | | | $ | 17,158,210 | |
Construction in progress | | | 736,311 | | | | 1,523,179 | |
Land held for future development | | | 268,114 | | | | 297,376 | |
Less: accumulated depreciation | | | (3,547,659 | ) | | | (3,161,571 | ) |
| | | | | | | | |
Total real estate | | | 15,688,744 | | | | 15,817,194 | |
| | |
Cash and cash equivalents | | | 1,763,079 | | | | 2,365,137 | |
Cash held in escrows | | | 487,321 | | | | 57,201 | |
Investments in securities | | | 19,459 | | | | 16,641 | |
Tenant and other receivables, net of allowance for doubtful accounts of $1,142 and $1,636, respectively | | | 46,595 | | | | 59,464 | |
Accrued rental income, net of allowance of $1,499 and $3,636, respectively | | | 691,999 | | | | 651,603 | |
Deferred charges, net | | | 831,744 | | | | 884,450 | |
Prepaid expenses and other assets | | | 164,432 | | | | 184,477 | |
Investments in unconsolidated joint ventures | | | 193,394 | | | | 140,097 | |
| | | | | | | | |
Total assets | | $ | 19,886,767 | | | $ | 20,176,264 | |
| | | | | | | | |
| | |
| LIABILITIES AND EQUITY | | | | | | | | |
| | |
Liabilities: | | | | | | | | |
Mortgage notes payable | | $ | 4,309,484 | | | $ | 4,449,734 | |
Unsecured senior notes, net of discount | | | 5,287,704 | | | | 5,835,854 | |
Unsecured exchangeable senior notes, net of discount | | | — | | | | 744,880 | |
Unsecured line of credit | | | — | | | | — | |
Mezzanine notes payable | | | 309,796 | | | | 311,040 | |
Outside members’ notes payable | | | 180,000 | | | | 180,000 | |
Accounts payable and accrued expenses | | | 243,263 | | | | 202,470 | |
Dividends and distributions payable | | | 882,472 | | | | 497,242 | |
Accrued interest payable | | | 163,532 | | | | 167,523 | |
Other liabilities | | | 502,255 | | | | 592,982 | |
| | | | | | | | |
Total liabilities | | | 11,878,506 | | | | 12,981,725 | |
| | | | | | | | |
| | |
Commitments and contingencies | | | — | | | | — | |
| | | | | | | | |
| | |
Noncontrolling interest: | | | | | | | | |
Redeemable preferred units of the Operating Partnership | | | 633 | | | | 51,312 | |
| | | | | | | | |
| | |
Redeemable interest in property partnership | | | 104,692 | | | | 99,609 | |
| | | | | | | | |
| | |
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 December 31, 2014 and December 31, 2013, respectively | | | 200,000 | | | | 200,000 | |
Common stock, $0.01 par value, 250,000,000 shares authorized, 153,192,845 and 153,062,001 shares issued and 153,113,945 and 152,983,101 shares outstanding at December 31, 2014 and December 31, 2013, respectively | | | 1,531 | | | | 1,530 | |
Additional paid-in capital | | | 6,270,257 | | | | 5,662,453 | |
Dividends in excess of earnings | | | (762,464 | ) | | | (108,552 | ) |
Treasury common stock, at cost | | | (2,722 | ) | | | (2,722 | ) |
Accumulated other comprehensive loss | | | (9,304 | ) | | | (11,556 | ) |
| | | | | | | | |
Total stockholders’ equity attributable to Boston Properties, Inc. | | | 5,697,298 | | | | 5,741,153 | |
| | |
Noncontrolling interests: | | | | | | | | |
Common units of the Operating Partnership | | | 603,171 | | | | 576,333 | |
Property partnerships | | | 1,602,467 | | | | 726,132 | |
| | | | | | | | |
Total equity | | | 7,902,936 | | | | 7,043,618 | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
Total liabilities and equity | | $ | 19,886,767 | | | $ | 20,176,264 | |
| | | | | | | | |
BOSTON PROPERTIES, INC.
CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)
| | | | | | | | | | | | | | | | |
| | | Three months ended | | | Year ended | |
| | | December 31, | | | December 31, | |
| | | 2014 | | | 2013 | | | 2014 | | | 2013 | |
| | | (in thousands, except for per share amounts) | |
Revenue | | | | | | | | | | | | | | | | |
Rental | | | | | | | | | | | | | | | | |
Base rent | | $ | 484,011 | | | $ | 453,538 | | | $ | 1,886,339 | | | $ | 1,675,412 | |
Recoveries from tenants | | | 85,946 | | | | 79,586 | | | | 339,365 | | | | 292,944 | |
Parking and other | | | 25,724 | | | | 25,174 | | | | 102,593 | | | | 97,158 | |
| | | | | | | | | | | | | | | | |
Total rental revenue | | | 595,681 | | | | 558,298 | | | | 2,328,297 | | | | 2,065,514 | |
Hotel revenue | | | 10,907 | | | | 10,269 | | | | 43,385 | | | | 40,330 | |
Development and management services | | | 7,119 | | | | 7,632 | | | | 25,316 | | | | 29,695 | |
| | | | | | | | | | | | | | | | |
Total revenue | | | 613,707 | | | | 576,199 | | | | 2,396,998 | | | | 2,135,539 | |
| | | | | | | | | | | | | | | | |
| | | | |
Expenses | | | | | | | | | | | | | | | | |
Operating | | | | | | | | | | | | | | | | |
Rental | | | 211,077 | | | | 198,588 | | | | 835,290 | | | | 742,956 | |
Hotel | | | 7,539 | | | | 7,488 | | | | 29,236 | | | | 28,447 | |
General and administrative | | | 23,172 | | | | 20,656 | | | | 98,937 | | | | 115,329 | |
Transaction costs | | | 640 | | | | — | | | | 3,140 | | | | 1,744 | |
Impairment loss | | | — | | | | — | | | | — | | | | 8,306 | |
Depreciation and amortization | | | 162,430 | | | | 154,475 | | | | 628,573 | | | | 560,637 | |
| | | | | | | | | | | | | | | | |
Total expenses | | | 404,858 | | | | 381,207 | | | | 1,595,176 | | | | 1,457,419 | |
| | | | | | | | | | | | | | | | |
| | | | |
Operating income | | | 208,849 | | | | 194,992 | | | | 801,822 | | | | 678,120 | |
Other income (expense) | | | | | | | | | | | | | | | | |
Income from unconsolidated joint ventures | | | 2,700 | | | | 2,834 | | | | 12,769 | | | | 75,074 | |
Gains on consolidation of joint ventures | | | — | | | | — | | | | — | | | | 385,991 | |
Interest and other income | | | 1,924 | | | | 1,664 | | | | 8,765 | | | | 8,310 | |
Gains (losses) from investments in securities | | | 387 | | | | 1,039 | | | | 1,038 | | | | 2,911 | |
Gains (losses) from early extinguishments of debt | | | (10,633 | ) | | | — | | | | (10,633 | ) | | | 122 | |
Interest expense | | | (117,904 | ) | | | (121,134 | ) | | | (455,743 | ) | | | (446,880 | ) |
| | | | | | | | | | | | | | | | |
Income from continuing operations | | | 85,323 | | | | 79,395 | | | | 358,018 | | | | 703,648 | |
Discontinued operations | | | | | | | | | | | | | | | | |
Income from discontinued operations | | | — | | | | 536 | | | | — | | | | 8,022 | |
Gain on sale of real estate from discontinued operations | | | — | | | | 26,381 | | | | — | | | | 112,829 | |
Gain on forgiveness of debt from discontinued operations | | | — | | | | — | | | | — | | | | 20,182 | |
Impairment loss from discontinued operations | | | — | | | | — | | | | — | | | | (3,241 | ) |
| | | | | | | | | | | | | | | | |
Income before gains on sales of real estate | | | 85,323 | | | | 106,312 | | | | 358,018 | | | | 841,440 | |
Gains on sales of real estate | | | 126,102 | | | | — | | | | 168,039 | | | | — | |
| | | | | | | | | | | | | | | | |
Net income | | | 211,425 | | | | 106,312 | | | | 526,057 | | | | 841,440 | |
Net income attributable to noncontrolling interests | | | | | | | | | | | | | | | | |
Noncontrolling interests in property partnerships | | | (13,088 | ) | | | (2,271 | ) | | | (30,561 | ) | | | (1,347 | ) |
Noncontrolling interest - redeemable preferred units of the Operating Partnership | | | (9 | ) | | | (2,661 | ) | | | (1,023 | ) | | | (6,046 | ) |
Noncontrolling interest - common units of the Operating Partnership | | | (21,172 | ) | | | (7,302 | ) | | | (50,862 | ) | | | (70,085 | ) |
Noncontrolling interest in discontinued operations - common units of the Operating Partnership | | | — | | | | (2,713 | ) | | | — | | | | (14,151 | ) |
| | | | | | | | | | | | | | | | |
Net income attributable to Boston Properties, Inc. | | | 177,156 | | | | 91,365 | | | | 443,611 | | | | 749,811 | |
Preferred dividends | | | (2,646 | ) | | | (2,646 | ) | | | (10,500 | ) | | | (8,057 | ) |
| | | | | | | | | | | | | | | | |
Net income attributable to Boston Properties, Inc. common shareholders | | $ | 174,510 | | | $ | 88,719 | | | $ | 433,111 | | | $ | 741,754 | |
| | | | | | | | | | | | | | | | |
| | | | |
Basic earnings per common share attributable to Boston Properties, Inc. common shareholders: | | | | | | | | | | | | | | | | |
Income from continuing operations | | $ | 1.14 | | | $ | 0.42 | | | $ | 2.83 | | | $ | 4.06 | |
Discontinued operations | | | — | | | | 0.16 | | | | — | | | | 0.81 | |
| | | | | | | | | | | | | | | | |
Net income | | $ | 1.14 | | | $ | 0.58 | | | $ | 2.83 | | | $ | 4.87 | |
| | | | | | | | | | | | | | | | |
| | | | |
Weighted average number of common shares outstanding | | | 153,128 | | | | 152,798 | | | | 153,089 | | | | 152,201 | |
| | | | | | | | | | | | | | | | |
| | | | |
Diluted earnings per common share attributable to Boston Properties, Inc. common shareholders: | | | | | | | | | | | | | | | | |
Income from continuing operations | | $ | 1.14 | | | $ | 0.42 | | | $ | 2.83 | | | $ | 4.05 | |
Discontinued operations | | | — | | | | 0.16 | | | | — | | | | 0.81 | |
| | | | | | | | | | | | | | | | |
Net income | | $ | 1.14 | | | $ | 0.58 | | | $ | 2.83 | | | $ | 4.86 | |
| | | | | | | | | | | | | | | | |
| | | | |
Weighted average number of common and common equivalent shares outstanding | | | 153,550 | | | | 152,932 | | | | 153,308 | | | | 152,521 | |
| | | | | | | | | | | | | | | | |
BOSTON PROPERTIES, INC.
FUNDS FROM OPERATIONS (1)
(Unaudited)
| | | | | | | | | | | | | | | | |
| | | Three months ended | | | Year ended | |
| | | December 31, | | | December 31, | |
| | | 2014 | | | 2013 | | | 2014 | | | 2013 | |
| | | (in thousands, except for per share amounts) | |
| | | | |
Net income attributable to Boston Properties, Inc. common shareholders | | $ | 174,510 | | | $ | 88,719 | | | $ | 433,111 | | | $ | 741,754 | |
| | | | |
Add: | | | | | | | | | | | | | | | | |
Preferred dividends | | | 2,646 | | | | 2,646 | | | | 10,500 | | | | 8,057 | |
Noncontrolling interest in discontinued operations - common units of the Operating Partnership | | | — | | | | 2,713 | | | | — | | | | 14,151 | |
Noncontrolling interest - common units of the Operating Partnership | | | 21,172 | | | | 7,302 | | | | 50,862 | | | | 70,085 | |
Noncontrolling interest - redeemable preferred units of the Operating Partnership | | | 9 | | | | 2,661 | | | | 1,023 | | | | 6,046 | |
Noncontrolling interests in property partnerships | | | 13,088 | | | | 2,271 | | | | 30,561 | | | | 1,347 | |
Impairment loss from discontinued operations | | | — | | | | — | | | | — | | | | 3,241 | |
Less: | | | | | | | | | | | | | | | | |
Gains on sales of real estate | | | 126,102 | | | | — | | | | 168,039 | | | | — | |
Income from discontinued operations | | | — | | | | 536 | | | | — | | | | 8,022 | |
Gain on sale of real estate from discontinued operations | | | — | | | | 26,381 | | | | — | | | | 112,829 | |
Gain on forgiveness of debt from discontinued operations | | | — | | | | — | | | | — | | | | 20,182 | |
| | | | | | | | | | | | | | | | |
| | | | |
Income from continuing operations | | | 85,323 | | | | 79,395 | | | | 358,018 | | | | 703,648 | |
| | | | |
Add: | | | | | | | | | | | | | | | | |
Real estate depreciation and amortization (2) | | | 166,665 | | | | 159,706 | | | | 646,463 | | | | 610,352 | |
Income from discontinued operations | | | — | | | | 536 | | | | — | | | | 8,022 | |
Less: | | | | | | | | | | | | | | | | |
Gains on sales of real estate included within income from unconsolidated joint ventures (3) | | | — | | | | — | | | | — | | | | 54,501 | |
Gains on consolidation of joint ventures (4) | | | — | | | | — | | | | — | | | | 385,991 | |
Noncontrolling interests in property partnerships’ share of funds from operations | | | 33,866 | | | | 16,994 | | | | 93,864 | | | | 33,930 | |
Noncontrolling interest - redeemable preferred units of the Operating Partnership (5) | | | 9 | | | | 694 | | | | 1,023 | | | | 4,079 | |
Preferred dividends | | | 2,646 | | | | 2,646 | | | | 10,500 | | | | 8,057 | |
| | | | | | | | | | | | | | | | |
| | | | |
Funds from operations (FFO) attributable to the Operating Partnership | | | 215,467 | | | | 219,303 | | | | 899,094 | | | | 835,464 | |
| | | | |
Less: | | | | | | | | | | | | | | | | |
Noncontrolling interest - common units of the Operating Partnerships’ share of funds from operations | | | 22,281 | | | | 21,698 | | | | 91,588 | | | | 84,000 | |
| | | | | | | | | | | | | | | | |
| | | | |
Funds from operations attributable to Boston Properties, Inc. | | $ | 193,186 | | | $ | 197,605 | | | $ | 807,506 | | | $ | 751,464 | |
| | | | | | | | | | | | | | | | |
| | | | |
Boston Properties, Inc.’s percentage share of funds from operations - basic | | | 89.66 | % | | | 90.11 | % | | | 89.81 | % | | | 89.99 | % |
| | | | | | | | | | | | | | | | |
| | | | |
Weighted average shares outstanding - basic | | | 153,128 | | | | 152,798 | | | | 153,089 | | | | 152,201 | |
| | | | | | | | | | | | | | | | |
| | | | |
FFO per share basic | | $ | 1.26 | | | $ | 1.29 | | | $ | 5.27 | | | $ | 4.94 | |
| | | | | | | | | | | | | | | | |
| | | | |
Weighted average shares outstanding - diluted | | | 153,550 | | | | 153,900 | | | | 153,620 | | | | 153,742 | |
| | | | | | | | | | | | | | | | |
| | | | |
FFO per share diluted | | $ | 1.26 | | | $ | 1.29 | | | $ | 5.26 | | | $ | 4.91 | |
| | | | | | | | | | | | | | | | |
| (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 $162,430, $154,475, $628,573 and $560,637, our share of unconsolidated joint venture real estate depreciation and amortization of $4,582, $4,633, $19,251 and $46,214 and depreciation and amortization from discontinued operations of $0, $934, $0 and $4,760, less corporate-related depreciation and amortization of $347, $336, $1,361 and $1,259 for the three months and years ended December 31, 2014 and 2013, respectively. |
| (3) | Consists of the portion of income from unconsolidated joint ventures related to (1) the gain on sale of Eighth Avenue and 46th Street totaling approximately $11.3 million and (2) the gain on sale of 125 West 55th Street totaling approximately $43.2 million during the year ended December 31, 2013. |
| (4) | The gains on consolidation of joint ventures consisted of (1) 767 Fifth Avenue (The General Motors Building) totaling approximately $359.5 million and (2) the Company’s Value-Added Fund’s Mountain View properties totaling approximately $26.5 million during the year ended December 31, 2013. |
| (5) | Excludes approximately $2.0 million for the three months and year ended December 31, 2013 of income allocated to the holders of Series Two Preferred Units to account for their right to participate on an as-converted basis in the special dividend that was primarily the result of the sale of a 45% interest in the Company’s Times Square Tower property. |
BOSTON PROPERTIES, INC.
PORTFOLIO LEASING PERCENTAGES
| | | | | | | | |
| | | % Leased by Location | |
| | | December 31, 2014 | | | December 31, 2013 | |
Boston | | | 91.4 | % | | | 93.9 | % |
New York (1) | | | 90.9 | % | | | 93.0 | % |
San Francisco | | | 88.3 | % | | | 89.9 | % |
Washington, DC | | | 94.8 | % | | | 95.0 | % |
| | | | | | | | |
Total Portfolio | | | 91.7 | % | | | 93.4 | % |
| | | | | | | | |
| | | | | | | | |
| | | % Leased by Type | |
| | | December 31, 2014 | | | December 31, 2013 | |
Class A Office Portfolio | | | 91.8 | % | | | 93.8 | % |
Office/Technical Portfolio | | | 87.7 | % | | | 85.4 | % |
| | | | | | | | |
Total Portfolio | | | 91.7 | % | | | 93.4 | % |
| | | | | | | | |
| (1) | Beginning in 2014, the Company has reflected its Princeton portfolio as the suburban component of its New York region. |
