Table of Contents
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
x | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the Quarterly Period Ended September 30, 2013
¨ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the transition period from to
Commission File Number: 0-50209
BOSTON PROPERTIES LIMITED PARTNERSHIP
(Exact name of Registrant as specified in its charter)
Delaware | 04-3372948 | |
(State or other jurisdiction of incorporation or organization) | (I.R.S. Employer Identification No.) |
Prudential Center, 800 Boylston Street, Suite 1900, Boston, Massachusetts 02199-8103
(Address of principal executive offices) (Zip Code)
(617) 236-3300
(Registrant’s telephone number, including area code)
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes x No ¨
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 ofRegulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes x No ¨
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer or a smaller reporting company. See definition of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.
Large accelerated filer ¨ | Accelerated filer ¨ | |
Non-accelerated filer x (Do not check if a smaller reporting company) | Smaller reporting company ¨ |
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ¨ No x
Table of Contents
BOSTON PROPERTIES LIMITED PARTNERSHIP
FORM 10-Q
for the quarter ended September 30, 2013
Page | ||||||
PART I. | FINANCIAL INFORMATION | |||||
ITEM 1. | Financial Statements (unaudited) | 3 | ||||
a) Consolidated Balance Sheets as of September 30, 2013 and December 31, 2012 | 3 | |||||
4 | ||||||
5 | ||||||
6 | ||||||
e) Consolidated Statements of Cash Flows for the nine months ended September 30, 2013 and 2012 | 7 | |||||
9 | ||||||
ITEM 2. | Management’s Discussion and Analysis of Financial Condition and Results of Operations | 39 | ||||
ITEM 3. | Quantitative and Qualitative Disclosures about Market Risk | 91 | ||||
ITEM 4. | Controls and Procedures | 91 | ||||
PART II. | OTHER INFORMATION | |||||
ITEM 1. | Legal Proceedings | 92 | ||||
ITEM 1A. | Risk Factors | 92 | ||||
ITEM 2. | Unregistered Sales of Equity Securities and Use of Proceeds | 92 | ||||
ITEM 3. | Defaults Upon Senior Securities | 92 | ||||
ITEM 4. | Mine Safety Disclosures | 93 | ||||
ITEM 5. | Other Information | 93 | ||||
ITEM 6. | Exhibits | 94 | ||||
95 |
Table of Contents
PART I. FINANCIAL INFORMATION
BOSTON PROPERTIES LIMITED PARNERSHIP
(Unaudited)
September 30, 2013 | December 31, 2012 | |||||||
(in thousands, except for unit amounts) | ||||||||
ASSETS | ||||||||
Real estate, at cost | $ | 16,674,568 | $ | 13,146,993 | ||||
Construction in progress | 1,502,017 | 1,036,780 | ||||||
Land held for future development | 295,370 | 271,189 | ||||||
Less: accumulated depreciation | (3,013,549 | ) | (2,876,983 | ) | ||||
|
|
|
| |||||
Total real estate | 15,458,406 | 11,577,979 | ||||||
Cash and cash equivalents | 1,641,275 | 1,041,978 | ||||||
Cash held in escrows | 53,499 | 55,181 | ||||||
Investments in securities | 15,377 | 12,172 | ||||||
Tenant and other receivables (net of allowance for doubtful accounts of $1,515 and $1,960, respectively) | 55,393 | 69,555 | ||||||
Related party notes receivable | — | 282,491 | ||||||
Interest receivable from related party notes receivable | — | 104,816 | ||||||
Accrued rental income (net of allowance of $3,382 and $1,571, respectively) | 641,041 | 598,199 | ||||||
Deferred charges, net | 918,798 | 588,235 | ||||||
Prepaid expenses and other assets | 238,688 | 90,610 | ||||||
Investments in unconsolidated joint ventures | 129,038 | 659,916 | ||||||
|
|
|
| |||||
Total assets | $ | 19,151,515 | $ | 15,081,132 | ||||
|
|
|
| |||||
LIABILITIES AND CAPITAL | ||||||||
Liabilities: | ||||||||
Mortgage notes payable | $ | 4,468,069 | $ | 3,102,485 | ||||
Unsecured senior notes (net of discount of $14,576 and $10,472, respectively) | 5,835,424 | 4,639,528 | ||||||
Unsecured exchangeable senior notes (net of discount of $555 and $1,653, respectively) | 739,536 | 1,170,356 | ||||||
Unsecured line of credit | — | — | ||||||
Mezzanine notes payable | 311,340 | — | ||||||
Related party notes payable | 180,000 | — | ||||||
Accounts payable and accrued expenses | 215,778 | 199,102 | ||||||
Distributions payable | 112,470 | 110,488 | ||||||
Accrued interest payable | 181,310 | 72,461 | ||||||
Other liabilities | 567,464 | 324,613 | ||||||
|
|
|
| |||||
Total liabilities | 12,611,391 | 9,619,033 | ||||||
|
|
|
| |||||
Commitments and contingencies | — | — | ||||||
|
|
|
| |||||
Noncontrolling interests: | ||||||||
Redeemable interest in property partnership | 98,649 | 97,558 | ||||||
|
|
|
| |||||
Redeemable partnership units—995,997 series two preferred units outstanding (1,307,083 common units at redemption value, if converted) at September 30, 2013 and December 31, 2012 | 139,727 | 138,302 | ||||||
|
|
|
| |||||
Redeemable partnership units—360,126 and 1,221,527 series four preferred units outstanding at redemption value at September 30, 2013 and December 31, 2012, respectively | 18,006 | 61,076 | ||||||
|
|
|
| |||||
Redeemable partnership units—15,738,523 and 16,053,497 common units and 1,460,200 and 1,303,296 long term incentive units outstanding at redemption value at September 30, 2013 and December 31, 2012, respectively | 1,838,543 | 1,836,522 | ||||||
|
|
|
| |||||
Capital: | ||||||||
5.25% Series B cumulative redeemable preferred units, liquidation preference $2,500 per unit, 80,000 and no units issued and outstanding at September 30, 2013 and December 31, 2012, respectively | 193,623 | — | ||||||
Boston Properties Limited Partnership partners’ capital—1,695,893 and 1,689,580 general partner units and 150,694,702 and 149,911,629 limited partner units outstanding at September 30, 2013 and December 31, 2012, respectively | 3,769,947 | 3,330,605 | ||||||
Noncontrolling interests in property partnerships | 481,629 | (1,964 | ) | |||||
|
|
|
| |||||
Total capital | 4,445,199 | 3,328,641 | ||||||
|
|
|
| |||||
Total liabilities and capital | $ | 19,151,515 | $ | 15,081,132 | ||||
|
|
|
|
The accompanying notes are an integral part of these consolidated financial statements.
3
Table of Contents
BOSTON PROPERTIES LIMITED PARTNERSHIP
CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)
Three months ended September 30, | Nine months ended September 30, | |||||||||||||||
2013 | 2012 | 2013 | 2012 | |||||||||||||
(in thousands, except for per unit amounts) | ||||||||||||||||
Revenue | ||||||||||||||||
Rental | ||||||||||||||||
Base rent | $ | 451,866 | $ | 366,795 | $ | 1,228,429 | $ | 1,087,787 | ||||||||
Recoveries from tenants | 80,839 | 59,855 | 213,647 | 168,858 | ||||||||||||
Parking and other | 25,246 | 22,647 | 72,625 | 67,846 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Total rental revenue | 557,951 | 449,297 | 1,514,701 | 1,324,491 | ||||||||||||
Hotel revenue | 10,652 | 9,359 | 30,061 | 26,224 | ||||||||||||
Development and management services | 5,479 | 8,024 | 22,072 | 25,733 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Total revenue | 574,082 | 466,680 | 1,566,834 | 1,376,448 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Expenses | ||||||||||||||||
Operating | ||||||||||||||||
Rental | 200,350 | 165,693 | 547,212 | 477,249 | ||||||||||||
Hotel | 6,580 | 6,886 | 20,959 | 19,601 | ||||||||||||
General and administrative | 24,841 | 21,617 | 94,673 | 72,208 | ||||||||||||
Transaction costs | 766 | 1,140 | 1,744 | 3,252 | ||||||||||||
Impairment loss | — | — | 4,401 | — | ||||||||||||
Depreciation and amortization | 152,156 | 108,609 | 402,892 | 323,680 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Total expenses | 384,693 | 303,945 | 1,071,881 | 895,990 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Operating income | 189,389 | 162,735 | 494,953 | 480,458 | ||||||||||||
Other income (expense) | ||||||||||||||||
Income from unconsolidated joint ventures | 14,736 | 9,217 | 72,240 | 42,129 | ||||||||||||
Gains on consolidation of joint ventures | (1,810 | ) | — | 385,991 | — | |||||||||||
Interest and other income | 3,879 | 4,001 | 6,646 | 8,029 | ||||||||||||
Gains from investments in securities | 956 | 587 | 1,872 | 1,202 | ||||||||||||
Gains (losses) from early extinguishments of debt | (30 | ) | (5,494 | ) | 122 | (4,453 | ) | |||||||||
Interest expense | (122,173 | ) | (105,030 | ) | (325,746 | ) | (308,168 | ) | ||||||||
|
|
|
|
|
|
|
| |||||||||
Income from continuing operations | 84,947 | 66,016 | 636,078 | 219,197 | ||||||||||||
Discontinued operations | ||||||||||||||||
Income from discontinued operations | 1,078 | 1,550 | 5,597 | 5,596 | ||||||||||||
Gains on sales of real estate from discontinued operations | 88,565 | — | 88,565 | 38,445 | ||||||||||||
Gain on forgiveness of debt from discontinued operations | — | — | 20,736 | — | ||||||||||||
Impairment loss from discontinued operations | — | — | (2,852 | ) | — | |||||||||||
|
|
|
|
|
|
|
| |||||||||
Net income | 174,590 | 67,566 | 748,124 | 263,238 | ||||||||||||
Net income attributable to noncontrolling interests | ||||||||||||||||
Noncontrolling interests in property partnership | 3,279 | (458 | ) | 924 | (1,461 | ) | ||||||||||
Noncontrolling interest—redeemable preferred units | (3,729 | ) | (874 | ) | (8,796 | ) | (2,440 | ) | ||||||||
|
|
|
|
|
|
|
| |||||||||
Net income attributable to Boston Properties Limited Partnership | $ | 174,140 | $ | 66,234 | $ | 740,252 | $ | 259,337 | ||||||||
|
|
|
|
|
|
|
| |||||||||
Basic earnings per common unit attributable to Boston Properties Limited Partnership | ||||||||||||||||
Income from continuing operations | $ | 0.50 | $ | 0.38 | $ | 3.70 | $ | 1.29 | ||||||||
Discontinued operations | 0.53 | 0.01 | 0.66 | 0.26 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Net income | $ | 1.03 | $ | 0.39 | $ | 4.36 | $ | 1.55 | ||||||||
|
|
|
|
|
|
|
| |||||||||
Weighted average number of common units outstanding | 169,236 | 168,461 | 168,975 | 167,517 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Diluted earnings per common unit attributable to Boston Properties Limited Partnership | ||||||||||||||||
Income from continuing operations | $ | 0.50 | $ | 0.38 | $ | 3.69 | $ | 1.28 | ||||||||
Discontinued operations | 0.52 | 0.01 | 0.66 | 0.26 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Net income | $ | 1.02 | $ | 0.39 | $ | 4.35 | $ | 1.54 | ||||||||
|
|
|
|
|
|
|
| |||||||||
Weighted average number of common and common equivalent units outstanding | 169,521 | 169,643 | 169,356 | 168,172 | ||||||||||||
|
|
|
|
|
|
|
|
The accompanying notes are an integral part of these consolidated financial statements.
4
Table of Contents
BOSTON PROPERTIES LIMITED PARTNERSHIP
COMPREHENSIVE INCOME
(Unaudited)
Three months ended September 30, | Nine months ended September 30, | |||||||||||||||
2013 | 2012 | 2013 | 2012 | |||||||||||||
(in thousands) | ||||||||||||||||
Net income | $ | 174,590 | $ | 67,566 | $ | 748,124 | $ | 263,238 | ||||||||
Other comprehensive income: | ||||||||||||||||
Amortization of interest rate contracts (1) | 629 | 670 | 1,884 | 1,967 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Other comprehensive income | 629 | 670 | 1,884 | 1,967 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Comprehensive income | 175,219 | 68,236 | 750,008 | 265,205 | ||||||||||||
Comprehensive income attributable to noncontrolling interests | (450 | ) | (1,332 | ) | (7,872 | ) | (3,901 | ) | ||||||||
|
|
|
|
|
|
|
| |||||||||
Comprehensive income attributable to Boston Properties Limited Partnership | $ | 174,769 | $ | 66,904 | $ | 742,136 | $ | 261,304 | ||||||||
|
|
|
|
|
|
|
|
(1) | Amounts reclassified from comprehensive income primarily to interest expense within the Company’s Consolidated Statements of Operations. |
The accompanying notes are an integral part of these consolidated financial statements.
5
Table of Contents
BOSTON PROPERTIES LIMITED PARTNERSHIP
CONSOLIDATED STATEMENTS OF PARTNERS’ CAPITAL
FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2013 AND 2012
(Unaudited and in thousands)
Total Partners’ Capital | ||||
Balance at December 31, 2012 | $ | 3,330,605 | ||
Contributions | 196,968 | |||
Net income allocable to general and limited partner units | 671,268 | |||
Distributions | (302,081 | ) | ||
Accumulated other comprehensive loss | 1,695 | |||
Unearned compensation | 3,811 | |||
Conversion of redeemable partnership units | 10,406 | |||
Adjustment to reflect redeemable partnership units at redemption value | 50,898 | |||
|
| |||
Balance at September 30, 2013 | $ | 3,963,570 | ||
|
| |||
Balance at December 31, 2011 | $ | 3,124,688 | ||
Contributions | 249,100 | |||
Net income allocable to general and limited partner units | 231,951 | |||
Distributions | (248,014 | ) | ||
Accumulated other comprehensive loss | 1,759 | |||
Unearned compensation | 3,340 | |||
Conversion of redeemable partnership units | 11,236 | |||
Adjustment to reflect redeemable partnership units at redemption value | (186,130 | ) | ||
|
| |||
Balance at September 30, 2012 | $ | 3,187,930 | ||
|
|
The accompanying notes are an integral part of these consolidated financial statements.
6
Table of Contents
BOSTON PROPERTIES LIMITED PARTNERSHIP
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
For the nine months ended September 30, | ||||||||
2013 | 2012 | |||||||
(in thousands) | ||||||||
Cash flows from operating activities: | ||||||||
Net income | $ | 748,124 | $ | 263,238 | ||||
Adjustments to reconcile net income to net cash provided by operating activities: | ||||||||
Depreciation and amortization | 403,957 | 327,355 | ||||||
Non-cash compensation expense | 39,001 | 24,859 | ||||||
Impairment loss | 4,401 | — | ||||||
Income from unconsolidated joint ventures | (72,240 | ) | (42,129 | ) | ||||
Gains on consolidation of joint ventures | (385,991 | ) | — | |||||
Distributions of net cash flow from operations of unconsolidated joint ventures | 29,607 | 32,359 | ||||||
Gains from investments in securities | (1,872 | ) | (1,202 | ) | ||||
Non-cash portion of interest expense | 29,149 | 32,681 | ||||||
Settlement of accreted debt discount on repurchases of unsecured exchangeable senior notes | (56,532 | ) | (68,760 | ) | ||||
Gains from early extinguishments of debt | (264 | ) | (1,000 | ) | ||||
Gains on sales of real estate from discontinued operations | (88,565 | ) | (38,445 | ) | ||||
Gain on forgiveness of debt from discontinued operations | (20,736 | ) | — | |||||
Impairment loss from discontinued operations | 2,852 | — | ||||||
Change in assets and liabilities: | ||||||||
Cash held in escrows | 4,017 | 7,406 | ||||||
Tenant and other receivables, net | 3,628 | 28,680 | ||||||
Accrued rental income, net | (44,636 | ) | (59,177 | ) | ||||
Prepaid expenses and other assets | (41,245 | ) | (29,925 | ) | ||||
Accounts payable and accrued expenses | 9,179 | 3,713 | ||||||
Accrued interest payable | 35,089 | 32,769 | ||||||
Other liabilities | (9,352 | ) | (6,939 | ) | ||||
Tenant leasing costs | (37,150 | ) | (41,797 | ) | ||||
|
|
|
| |||||
Total adjustments | (197,703 | ) | 200,448 | |||||
|
|
|
| |||||
Net cash provided by operating activities | 550,421 | 463,686 | ||||||
|
|
|
| |||||
Cash flows from investing activities: | ||||||||
Acquisitions of real estate | (522,900 | ) | (688,073 | ) | ||||
Construction in progress | (279,786 | ) | (238,627 | ) | ||||
Building and other capital improvements | (46,805 | ) | (32,159 | ) | ||||
Tenant improvements | (78,462 | ) | (108,100 | ) | ||||
Proceeds from the sales of real estate | 160,815 | 61,963 | ||||||
Cash recorded upon consolidation | 79,468 | — | ||||||
Deposits on real estate | — | (15,000 | ) | |||||
Repayments of notes receivable, net | 12,491 | (1,764 | ) | |||||
Capital contributions to unconsolidated joint ventures | — | (367 | ) | |||||
Capital distributions from unconsolidated joint ventures | 223,067 | 3,057 | ||||||
Investments in securities, net | (1,333 | ) | (1,042 | ) | ||||
|
|
|
| |||||
Net cash used in investing activities | (453,445 | ) | (1,020,112 | ) | ||||
|
|
|
|
7
Table of Contents
BOSTON PROPERTIES LIMITED PARTNERSHIP
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
For the nine months ended September 30, | ||||||||
2013 | 2012 | |||||||
(in thousands) | ||||||||
Cash flows from financing activities: | ||||||||
Repayments of mortgage notes payable | (96,750 | ) | (248,304 | ) | ||||
Proceeds from unsecured senior notes | 1,194,753 | 997,790 | ||||||
Redemption of unsecured senior notes | — | (225,000 | ) | |||||
Redemption/repurchase/exchange of unsecured exchangeable senior notes | (393,468 | ) | (507,434 | ) | ||||
Deferred financing costs | (15,180 | ) | (8,448 | ) | ||||
Net proceeds from preferred unit issuance | 193,623 | — | ||||||
Net proceeds from ATM stock issuances | — | 247,186 | ||||||
Net proceeds from equity transactions | (348 | ) | 216 | |||||
Redemption of preferred units | (43,070 | ) | (18,329 | ) | ||||
Distributions | (337,440 | ) | (278,994 | ) | ||||
Contributions from noncontrolling interest in property partnership | 6,386 | — | ||||||
Distributions to noncontrolling interest in property partnerships | (6,185 | ) | (2,250 | ) | ||||
|
|
|
| |||||
Net cash provided by (used in) financing activities | 502,321 | (43,567 | ) | |||||
|
|
|
| |||||
Net increase (decrease) in cash and cash equivalents | 599,297 | (599,993 | ) | |||||
Cash and cash equivalents, beginning of period | 1,041,978 | 1,823,208 | ||||||
|
|
|
| |||||
Cash and cash equivalents, end of period | $ | 1,641,275 | $ | 1,223,215 | ||||
|
|
|
| |||||
Supplemental disclosures: | ||||||||
Cash paid for interest | $ | 368,652 | $ | 344,831 | ||||
|
|
|
| |||||
Interest capitalized | $ | 50,252 | $ | 31,409 | ||||
|
|
|
| |||||
Non-cash investing and financing activities: | ||||||||
Additions to real estate included in accounts payable and accrued expenses | $ | 6,397 | $ | 11,190 | ||||
|
|
|
| |||||
Real estate and related intangibles recorded upon consolidation | $ | 3,356,000 | $ | — | ||||
|
|
|
| |||||
Debt recorded upon consolidation | $ | 2,056,000 | $ | — | ||||
|
|
|
| |||||
Working capital recorded upon consolidation | $ | 97,847 | $ | — | ||||
|
|
|
| |||||
Noncontrolling interests recorded upon consolidation | $ | 480,861 | $ | — | ||||
|
|
|
| |||||
Investment in unconsolidated joint venture eliminated upon consolidation | $ | 361,808 | $ | — | ||||
|
|
|
| |||||
Mortgage note payable extinguished through foreclosure | $ | 25,000 | $ | — | ||||
|
|
|
| |||||
Real estate transferred upon foreclosure | $ | 7,508 | $ | — | ||||
|
|
|
| |||||
Land improvements contributed by noncontrolling interest in property partnership | $ | 4,546 | $ | — | ||||
|
|
|
| |||||
Preferred units issued in connection with the acquisition of real estate | $ | — | $ | 79,405 | ||||
|
|
|
| |||||
Distributions declared but not paid | $ | 112,470 | $ | 93,461 | ||||
|
|
|
| |||||
Issuance of common stock in connection with the exchange of exchangeable senior notes | $ | 43,834 | $ | — | ||||
|
|
|
| |||||
Conversions of redeemable partnership units to partners’ capital | $ | 10,406 | $ | 11,236 | ||||
|
|
|
| |||||
Conversion of redeemable preferred units to common units | $ | — | $ | 5,852 | ||||
|
|
|
| |||||
Issuance of restricted securities to employees and directors | $ | 30,077 | $ | 26,351 | ||||
|
|
|
|
The accompanying notes are an integral part of these consolidated financial statements.
8
Table of Contents
BOSTON PROPERTIES LIMITED PARTNERSHIP
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
1. Organization
Boston Properties Limited Partnership (the “Company”), a Delaware limited partnership, is the entity through which Boston Properties, Inc., a self-administered and self-managed real estate investment trust (“REIT”), conducts substantially all of its business and owns (either directly or through subsidiaries) substantially all of its assets. Boston Properties, Inc. is the sole general partner of the Company and at September 30, 2013 owned an approximate 89.2% (88.6% at September 30, 2012) general and limited partnership interest in the Company. Partnership interests in the Company are denominated as “common units of partnership interest” (also referred to as “OP Units”), “long term incentive units of partnership interest” (also referred to as “LTIP Units”) or “preferred units of partnership interest” (also referred to as “Preferred Units”). In addition, in February 2011 and February 2012, the Company issued LTIP Units in connection with the granting to employees of outperformance awards (also referred to as “2011 OPP Units” and “2012 OPP Units,” respectively, and collectively as “OPP Units”). In February 2013, the Company issued LTIP Units in connection with the granting to employees of 2013 MYLTIP Units (“2013 MYLTIP Units”). Because the rights, preferences and privileges of OPP Units and 2013 MYLTIP Units differ from other LTIP Units granted to employees as part of the annual compensation process, unless specifically noted otherwise, all references to LTIP Units exclude OPP Units and 2013 MYLTIP Units (See Notes 10 and 13).
Unless specifically noted otherwise, all references to OP Units exclude units held by Boston Properties, Inc. A holder of an OP Unit may present such OP Unit to the Company for redemption at any time (subject to restrictions agreed upon at the time of issuance of OP Units to particular holders that may restrict such redemption right for a period of time, generally one year from issuance). Upon presentation of an OP Unit for redemption, the Company is obligated to redeem such OP Unit for cash equal to the value of a share of common stock of Boston Properties, Inc. (“Common Stock”) at such time. In lieu of a cash redemption, Boston Properties, Inc. may elect to acquire such OP Unit for one share of Common Stock. Because the number of shares of Common Stock outstanding at all times equals the number of OP Units that Boston Properties, Inc. owns, one share of Common Stock is generally the economic equivalent of one OP Unit, and the quarterly distribution that may be paid to the holder of an OP Unit equals the quarterly dividend that may be paid to the holder of a share of Common Stock. An LTIP Unit is generally the economic equivalent of a share of restricted common stock of Boston Properties, Inc. LTIP Units, whether vested or not, will receive the same quarterly per unit distributions as OP Units, which equal per share dividends on Common Stock (See Note 11).
At September 30, 2013, there were three series of Preferred Units outstanding (i.e., Series Two Preferred Units, Series Four Preferred Units and Series B Preferred Units). The Series Two Preferred Units bear a distribution that is set in accordance with an amendment to the partnership agreement of the Company. Each Series Two Preferred Unit may also be converted into approximately 1.312336 OP Units or redeemed for $50.00 of cash at the election of the holder thereof or the Company in accordance with the terms and conditions set forth in the applicable amendment to the partnership agreement. The Series Four Preferred Units are not convertible into or exchangeable for any common equity of the Company or Boston Properties, Inc., have a per unit liquidation preference of $50.00 and are entitled to receive quarterly distributions of $0.25 per unit (or an annual rate of 2.00%) (See Note 10). The Series B Preferred Units were issued to Boston Properties, Inc. on March 27, 2013 in connection with Boston Properties, Inc.’s issuance of 80,000 shares of 5.25% Series B Cumulative Redeemable Preferred Stock (the “Series B Preferred Stock”). Boston Properties, Inc. contributed the net proceeds from the offering to the Company in exchange for 80,000 Series B Preferred Units having terms and preferences generally mirroring those of the Series B Preferred Stock (See Note 11).
All references herein to the Company refer to Boston Properties Limited Partnership and its consolidated subsidiaries, collectively, unless the context otherwise requires.
9
Table of Contents
Properties
At September 30, 2013, the Company owned or had interests in a portfolio of 177 commercial real estate properties (the “Properties”) aggregating approximately 44.6 million net rentable square feet, including eight properties under construction totaling approximately 2.8 million net rentable square feet. In addition, the Company has structured parking for approximately 46,221 vehicles containing approximately 15.7 million square feet. At September 30, 2013, the Properties consist of:
• | 169 office properties, including 130 Class A office properties (including seven properties under construction) and 39 Office/Technical properties; |
• | one hotel; |
• | four retail properties; and |
• | three residential properties (including one property under construction). |
The Company owns or controls undeveloped land parcels totaling approximately 512.6 acres.
The Company considers Class A office properties to be centrally located buildings that are professionally managed and maintained, attract high-quality tenants and command upper-tier rental rates, and that are modern structures or have been modernized to compete with newer buildings. The Company considers Office/Technical properties to be properties that support office, research and development, laboratory and other technical uses. The Company’s definitions of Class A Office and Office/Technical properties may be different than those used by other companies.
2. Basis of Presentation and Summary of Significant Accounting Policies
Boston Properties, Inc. does not have any other significant assets, liabilities or operations, other than its investment in the Company, nor does it have employees of its own. The Company, not Boston Properties, Inc., executes all significant business relationships. All majority-owned subsidiaries and joint ventures over which the Company has financial and operating control and variable interest entities (“VIE”s) in which the Company has determined it is the primary beneficiary are included in the consolidated financial statements. All significant intercompany balances and transactions have been eliminated in consolidation. The Company accounts for all other unconsolidated joint ventures using the equity method of accounting. Accordingly, the Company’s share of the earnings of these joint ventures and companies is included in consolidated net income.
The accompanying interim financial statements are unaudited; however, the financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America for interim financial information and in conjunction with the rules and regulations of the Securities and Exchange Commission. Accordingly, they do not include all of the disclosures required by accounting principles generally accepted in the United States of America for complete financial statements. In the opinion of management, all adjustments (consisting solely of normal recurring matters) necessary for a fair statement of the financial statements for these interim periods have been included. The results of operations for the interim periods are not necessarily indicative of the results to be obtained for other interim periods or for the full fiscal year. Theyear-end consolidated balance sheet data was derived from audited financial statements, but does not include all disclosure required by accounting principles generally accepted in the United States of America. These financial statements should be read in conjunction with the Company’s financial statements and notes thereto contained in the Company’s Annual Report in the Company’s Form 10-K for its fiscal year ended December 31, 2012. Certain prior year amounts have been reclassified to conform to the current year presentation. The Company has modified the presentation of expenses to operate its San Francisco and Princeton regional offices to reflect the growing activity in its San Francisco region and to have a consistent presentation across the Company. These expenses, which totaled approximately $2.0 million and $1.9 million for the three months ended September 30, 2013 and 2012, respectively, and approximately $6.1 million and $5.8 million for the nine months ended September 30, 2013 and 2012, respectively, were previously included in Rental Operating Expenses and are now included in General and Administrative Expenses for all periods presented.
10
Table of Contents
The Company follows the authoritative guidance for fair value measurements when valuing its financial instruments for disclosure purposes. The Company determines the fair value of its unsecured senior notes and unsecured exchangeable senior notes using market prices. The inputs used in determining the fair value of the Company’s unsecured senior notes and unsecured exchangeable senior notes is categorized at a level 1 basis (as defined in the accounting standards for Fair Value Measurements and Disclosures) due to the fact that the Company uses quoted market rates to value these instruments. However, the inputs used in determining the fair value could be categorized at a level 2 basis (as defined in the accounting standards for Fair Value Measurements and Disclosures) if trading volumes are low. The Company determines the fair value of its mortgage notes payable using discounted cash flow analyses by discounting the spread between the future contractual interest payments and hypothetical future interest payments on mortgage debt based on current market rates for similar securities. In determining the current market rates, the Company adds its estimates of market spreads to the quoted yields on federal government treasury securities with similar maturity dates to its debt. The inputs used in determining the fair value of the Company’s mortgage notes payable are categorized at a level 3 basis (as defined in the accounting standards for Fair Value Measurements and Disclosures) due to the fact that the Company considers the rates used in the valuation techniques to be unobservable inputs.
Because the Company’s valuations of its financial instruments are based on these types of estimates, the actual fair values of its financial instruments may differ materially if the Company’s estimates do not prove to be accurate. The following table presents the aggregate carrying value of the Company’s indebtedness and the Company’s corresponding estimate of fair value as of September 30, 2013 and December 31, 2012 (in thousands):
September 30, 2013 | December 31, 2012 | |||||||||||||||
Carrying Amount | Estimated Fair Value | Carrying Amount | Estimated Fair Value | |||||||||||||
Mortgage notes payable | $ | 4,468,069 | $ | 4,592,273 | $ | 3,102,485 | $ | 3,256,940 | ||||||||
Mezzanine notes payable | 311,340 | 311,366 | — | — | ||||||||||||
Unsecured senior notes | 5,835,424 | 6,065,723 | 4,639,528 | 5,162,486 | ||||||||||||
Unsecured exchangeable senior notes | 739,536 | (1) | 768,019 | 1,170,356 | (1) | 1,278,554 | ||||||||||
|
|
|
|
|
|
|
| |||||||||
Total | $ | 11,354,369 | $ | 11,737,381 | $ | 8,912,369 | $ | 9,697,980 | ||||||||
|
|
|
|
|
|
|
|
(1) | Includes the net adjustment for the equity component allocation totaling approximately $7.4 million and $25.5 million at September 30, 2013 and December 31, 2012, respectively. |
Out-of-Period Adjustment
During the nine months ended September 30, 2012, the Company recorded additional real estate operating expenses totaling approximately $3.2 million related to the cumulative non-cash straight-line adjustment to the ground rent expense of certain ground leases that were not previously recognized on a straight-line basis. This resulted in the overstatement of real estate operating expenses by approximately $3.2 million during the nine months ended September 30, 2012 and in the understatement of real estate operating expenses in the aggregate amount of approximately $3.2 million in previous periods. Because this adjustment was not material to the prior years’ consolidated financial statements and the impact of recording the adjustment in the then-current period was not material to the Company’s consolidated financial statements, the Company recorded the related adjustment during the nine months ended September 30, 2012.
Revision of Prior Period Amounts
The table below reflects selected information for the Company for the three and nine months ended September 30, 2012. 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 nine months ended September 30, 2012 totaling approximately $18.4 million. Due to a procedural
11
Table of Contents
error of the trustee, the foreclosure sale was subsequently dismissed by the applicable court prior to ratification. As a result, the Company, as part of its Form 10-K for the fiscal year ended December 31, 2012, revised its financial statements to (1) properly reflect the property and related mortgage debt on its consolidated balance sheet at December 31, 2012, (2) reverse the gain on forgiveness of debt during the nine months ended September 30, 2012 and (3) recognize the operating activity from the property for the three and nine months ended September 30, 2012. On February 20, 2013, the subsequent foreclosure sale of Montvale Center was ratified by the court. As a result of the ratification, the mortgage loan totaling $25.0 million was extinguished and the related obligations were satisfied with the transfer of the real estate resulting in the recognition of a gain on forgiveness of debt totaling approximately $20.7 million during the nine months ended September 30, 2013 (See Note 3). As a result, for the three and nine months ended September 30, 2012, the activity for Montvale Center has been reclassified to discontinued operations in the consolidated statements of operations. In addition, operating results have been reclassified for the three and nine months ended September 30, 2012 as a result of the discontinued operations presentation of (1) the Company’s Bedford Business Park properties which were sold on May 17, 2012, (2) the Company’s 303 Almaden Boulevard property which was sold on June 28, 2013 (See Note 3) and (3) the Company’s 1301 New York Avenue property which was sold on August 22, 2013 (See Note 3).
For the three months ended September 30, 2012 | For the nine months ended September 30, 2012 | |||||||||||||||
As Reported | As Revised | As Reported | As Revised | |||||||||||||
(in thousands, except for per unit amounts) | ||||||||||||||||
Total revenue | $ | 470,904 | $ | 466,680 | $ | 1,389,028 | $ | 1,376,448 | ||||||||
Income from continuing operations | $ | 68,147 | $ | 66,016 | $ | 225,430 | $ | 219,197 | ||||||||
Discontinued operations | $ | — | $ | 1,550 | $ | 57,690 | $ | 44,041 | ||||||||
Net income attributable to Boston Properties Limited Partnership | $ | 66,815 | $ | 66,234 | $ | 279,219 | $ | 259,337 | ||||||||
Income attributable to Boston Properties Limited Partnership common unitholders per unit—basic | $ | 0.40 | $ | 0.39 | $ | 1.67 | $ | 1.55 | ||||||||
Income attributable to Boston Properties Limited Partnership common unitholders per unit—diluted | $ | 0.39 | $ | 0.39 | $ | 1.66 | $ | 1.54 |
Recent Accounting Pronouncements
In February 2013, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update No. 2013-02, “Reporting of Amounts Reclassified Out of Accumulated Other Comprehensive Income” (“ASU No. 2013-02”). ASU No. 2013-02 requires an entity to provide information about the amounts reclassified out of accumulated other comprehensive income by component. In addition, an entity is required to present, either on the face of the statement where net income is presented or in the notes, significant amounts reclassified out of accumulated other comprehensive income by the respective line items of net income, but only if the amount reclassified is required to be reclassified to net income in its entirety in the same reporting period. For other amounts that are not required to be reclassified in their entirety to net income, an entity is required to cross-reference to other disclosures that provide additional detail about those amounts. ASU No. 2013-02 is effective prospectively for reporting periods beginning after December 15, 2012. The Company’s adoption of ASU No. 2013-02 did not have a material impact on its consolidated financial statements.
3. Real Estate Activity During the Nine Months Ended September 30, 2013
Acquisitions
On February 6, 2013, the Company completed the acquisition of 535 Mission Street, a development site, in San Francisco, California for an aggregate purchase price of approximately $71.0 million in cash, including work completed and materials purchased to date. When completed, 535 Mission Street will consist of a 27-story, Class A office tower with approximately 307,000 net rentable square feet of office and retail space. The property is currently under development.
12
Table of Contents
On March 26, 2013, the consolidated joint venture in which the Company has a 95% interest completed the acquisition of a land parcel in San Francisco, California that will support a 60-story, 1.4 million square foot office tower known as Transbay Tower. The purchase price for the land was approximately $192.0 million. On February 7, 2013, the partner in the joint venture issued a notice that it was electing under the joint venture agreement to reduce its nominal ownership interest in the venture from 50% to 5%. On February 26, 2013, the Company issued a notice to the partner electing to proceed with the venture on that basis. As a result, the Company has a 95% nominal interest in and is consolidating the joint venture (See Note 10). The initial phase of the development consisting of building the project to grade is currently under development.
On March 29, 2013, the Company completed the acquisition of a parcel of land located in Reston, Virginia for a purchase price of approximately $27.0 million. The land parcel is commercially zoned for 250,000 square feet of office space.
On April 10, 2013, the Company acquired the Mountain View Research Park and Mountain View Technology Park properties from Boston Properties Office Value-Added Fund, L.P. (the “Value-Added Fund”) for an aggregate net purchase price of approximately $233.1 million. Mountain View Research Park is a 16-building complex of Office/Technical properties aggregating approximately 604,000 net rentable square feet. Mountain View Technology Park is a seven-building complex of Office/Technical properties aggregating approximately 135,000 net rentable square feet. The following table summarizes the allocation of the aggregate purchase price of Mountain View Research Park and Mountain View Technology Park at the date of acquisition (in thousands).
Land | $ | 126,521 | ||
Building and improvements | 82,451 | |||
Tenant improvements | 7,326 | |||
In-place lease intangibles | 23,279 | |||
Above-market rents | 843 | |||
Below-market rents | (7,336 | ) | ||
|
| |||
Net assets acquired | $ | 233,084 | ||
|
|
13
Table of Contents
On May 31, 2013, the Company’s two joint venture partners in 767 Venture, LLC (the entity that owns 767 Fifth Avenue (the General Motors Building) located in New York City) transferred all of their interests in the joint venture to third parties. 767 Fifth Avenue (the General Motors Building) is a Class A office property totaling approximately 1.8 million net rentable square feet. In connection with the transfer, the Company and its new joint venture partners modified the Company’s relative decision making authority and consent rights with respect to the joint venture’s assets and operations. These changes resulted in the Company having sufficient financial and operating control over 767 Venture, LLC such that, effective as of May 31, 2013, the Company accounts for the assets, liabilities and operations of 767 Venture, LLC on a consolidated basis in its financial statements instead of under the equity method of accounting (See Notes 5 and 10). The following table summarizes the allocation of the aggregate purchase price of 767 Fifth Avenue (the General Motors Building) at the date of consolidation on May 31, 2013 (in thousands).
Real estate and related intangibles recorded upon consolidation | ||||
Land | $ | 1,796,252 | ||
Building and improvements | 1,447,446 | |||
Tenant improvements | 85,208 | |||
In-place lease intangibles | 357,781 | |||
Above market rents | 101,897 | |||
Below market rents | (239,641 | ) | ||
Above market assumed debt adjustments | (192,943 | ) | ||
|
| |||
$ | 3,356,000 | |||
Debt recorded upon consolidation | ||||
Mortgage notes payable | $ | (1,300,000 | ) | |
Mezzanine notes payable | (306,000 | ) | ||
Related party notes payable | (450,000 | )(1) | ||
|
| |||
$ | (2,056,000 | ) | ||
Working capital recorded upon consolidation | ||||
Cash and cash equivalents | $ | 79,468 | ||
Cash held in escrows | 2,403 | |||
Tenant and other receivables | 7,104 | |||
Prepaid expenses and other assets | 4,269 | |||
Accounts payable and accrued expenses | (2,418 | ) | ||
Accrued interest payable | (182,369 | )(2) | ||
Other liabilities | (6,304 | ) | ||
|
| |||
$ | (97,847 | ) | ||
Noncontrolling interest recorded upon consolidation | ||||
Noncontrolling interests | $ | (520,000 | ) | |
Noncontrolling interests—working capital | 39,139 | |||
|
| |||
$ | (480,861 | ) | ||
|
| |||
Net assets recorded upon consolidation | $ | 721,292 | ||
|
|
(1) | The Company’s partner loans totaling $270.0 million eliminates in consolidation. |
(2) | The Company’s share of the accrued interest payable on the partner loans totaling approximately $105.5 million eliminates in consolidation. |
Mountain View Research Park and Mountain View Technology Park contributed approximately $10.9 million of revenue and approximately $(0.1) million of earnings to the Company for the period from April 10, 2013 through September 30, 2013. 767 Fifth Avenue (the General Motors Building) contributed approximately $95.3 million of revenue and approximately $4.1 million of earnings to the Company for the period from May 31, 2013 through September 30, 2013.
14
Table of Contents
The accompanying unaudited pro forma information for the nine months ended September 30, 2013 and 2012 is presented as if the operating property acquisitions of (1) Mountain View Research Park and Mountain View Technology Park on April 10, 2013 and the approximately $26.5 million gain on consolidation and (2) 767 Fifth Avenue (the General Motors Building) on May 31, 2013 and the approximately $359.5 million gain on consolidation, had occurred on January 1, 2012. This unaudited pro forma information is based upon the historical consolidated financial statements of the Company and should be read in conjunction with the consolidated financial statements and notes thereto. This pro forma information does not purport to represent what the actual results of operations of the Company would have been had the above occurred, nor do they purport to predict the results of operations of future periods.
Pro Forma (Unaudited) | Nine Months Ended September 30, | |||||||
(in thousands, except per unit data) | 2013 | 2012 | ||||||
Total revenue | $ | 1,688,393 | $ | 1,602,949 | ||||
Income from continuing operations | $ | 234,784 | $ | 573,170 | ||||
Net income attributable to Boston Properties Limited Partnership | $ | 351,549 | $ | 633,626 | ||||
Basic earnings per unit: | ||||||||
Net income per unit attributable to Boston Properties Limited Partnership | $ | 2.08 | $ | 3.76 | ||||
Diluted earnings per unit: | ||||||||
Net income per unit attributable to Boston Properties Limited Partnership | $ | 2.07 | $ | 3.75 |
Developments
On March 22, 2013, the Company completed and fully placed in-service Two Patriots Park, a Class A office redevelopment project with approximately 256,000 net rentable square feet located in Reston, Virginia.
On April 25, 2013, the Company commenced construction of its 601 Massachusetts Avenue development project totaling approximately 478,000 net rentable square feet located in Washington, DC.
On June 14, 2013, the Company completed and fully placed in-service 17 Cambridge Center, a Class A office project with approximately 195,000 net rentable square feet located in Cambridge, Massachusetts.
On July 1, 2013, the Company completed and fully placed in-service its Cambridge Center Connector project with approximately 43,000 net rentable square feet located in Cambridge, Massachusetts.
Dispositions
On February 20, 2013, the foreclosure sale of the Company’s Montvale Center property was ratified by the court. As a result of the ratification, the mortgage loan totaling $25.0 million was extinguished and the related obligations were satisfied with the transfer of the real estate resulting in the recognition of a gain on forgiveness of debt totaling approximately $20.7 million. The operating results of the property through the date of ratification have been classified as discontinued operations on a historical basis for all periods presented.
On June 28, 2013, the Company completed the sale of its 303 Almaden Boulevard property located in San Jose, California for a sale price of $40.0 million. Net cash proceeds totaled approximately $39.3 million. 303 Almaden Boulevard is a Class A office property totaling approximately 158,000 net rentable square feet. Because the Company entered into the related purchase and sale agreement on March 28, 2013 and the carrying value of the property exceeded its net sale price, the Company recognized an impairment loss totaling approximately $2.9 million during the three months ended March 31, 2013. As a result, there was no loss on sale of real estate recognized during the nine months ended September 30, 2013. The impairment loss and operating results of this property have been classified as discontinued operations on a historical basis for all periods presented. The sale of this asset caused the Company to reevaluate its strategy for development of its adjacent Almaden land parcel, which can accommodate an approximately 840,000 square feet office complex. Based on a shorter than expected hold period, the Company reduced the carrying value of the land parcel to its estimated fair market value and recognized an impairment loss of approximately $4.4 million during the three months ended
15
Table of Contents
March 31, 2013. The Company’s estimated fair value, as measured on a non-recurring basis, was based on comparable land sales. The Company has determined that its valuation of the land falls within Level 3 of the fair value hierarchy, as it has utilized significant unobservable inputs in its assessment.
On August 22, 2013, the Company completed the sale of its 1301 New York Avenue property located in Washington, DC for a net contract sale price of approximately $121.7 million. After adjusting for outstanding lease and other transaction costs assumed by the buyer, the gross sale price was approximately $135.0 million. Net cash proceeds totaled approximately $121.5 million resulting in a gain on sale of approximately $88.6 million. 1301 New York Avenue is a Class A office property totaling approximately 201,000 net rentable square feet. The operating results of the property through the date of sale have been classified as discontinued operations on a historical basis for all periods presented.
The following table summarizes the income from discontinued operations related to 1301 New York Avenue, Montvale Center and 303 Almaden Boulevard and the related gain on sale of real estate, gain on forgiveness of debt and impairment loss for the three and nine months ended September 30, 2013 and 2012 and the gain on sale of real estate and income from discontinued operations for the nine months ended September 30, 2012 related to the Company’s Bedford Business Park properties which were sold on May 17, 2012:
For the three months ended September 30, | For the nine months ended September 30, | |||||||||||||||
2013 | 2012 | 2013 | 2012 | |||||||||||||
(in thousands) | ||||||||||||||||
Total revenue | $ | 1,511 | $ | 4,882 | $ | 10,469 | $ | 17,940 | ||||||||
Expenses | ||||||||||||||||
Operating | 433 | 1,781 | 3,447 | 6,725 | ||||||||||||
Depreciation and amortization | — | 901 | 1,065 | 3,675 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Total expenses | 433 | 2,682 | 4,512 | 10,400 | ||||||||||||
Operating income | 1,078 | 2,200 | 5,957 | 7,540 | ||||||||||||
Other expense | ||||||||||||||||
Interest expense | — | (650 | ) | (360 | ) | (1,944 | ) | |||||||||
|
|
|
|
|
|
|
| |||||||||
Income from discontinued operations | $ | 1,078 | $ | 1,550 | $ | 5,597 | $ | 5,596 | ||||||||
|
|
|
|
|
|
|
| |||||||||
Gains on sales of real estate from discontinued operations | $ | 88,565 | $ | — | $ | 88,565 | $ | 38,445 | ||||||||
|
|
|
|
|
|
|
| |||||||||
Gain on forgiveness of debt from discontinued operations | $ | — | $ | — | $ | 20,736 | $ | — | ||||||||
|
|
|
|
|
|
|
| |||||||||
Impairment loss from discontinued operations | $ | — | $ | — | $ | (2,852 | ) | $ | — | |||||||
|
|
|
|
|
|
|
|
4. Investments in Unconsolidated Joint Ventures
The investments in unconsolidated joint ventures consist of the following at September 30, 2013:
Entity | Properties | Nominal % Ownership | ||||
Square 407 Limited Partnership | Market Square North | 50.0 | % | |||
The Metropolitan Square Associates LLC | Metropolitan Square | 51.0 | % | |||
BP/CRF 901 New York Avenue LLC | 901 New York Avenue | 25.0 | %(1) | |||
WP Project Developer LLC | Wisconsin Place Land and Infrastructure | 33.3 | %(2) | |||
RBP Joint Venture LLC | N/A | 50.0 | %(3) | |||
Boston Properties Office Value-Added Fund, L.P. | N/A | 39.5 | %(4) | |||
Annapolis Junction NFM, LLC | Annapolis Junction | 50.0 | %(5) | |||
2 GCT Venture LLC | N/A | 60.0 | %(6) | |||
540 Madison Venture LLC | 540 Madison Avenue | 60.0 | % | |||
125 West 55th Street Venture LLC | N/A | 60.0 | %(7) | |||
500 North Capitol LLC | 500 North Capitol Street, NW | 30.0 | % |
16
Table of Contents
(1) | The Company’s economic ownership can increase based on the achievement of certain return thresholds. |
(2) | The Company’s wholly-owned entity that owns the office component of the project also owns a 33.3% interest in the entity owning the land and infrastructure of the project. |
(3) | Eighth Avenue and 46th Street was sold on July 19, 2013. |
(4) | The Company acquired Mountain View Research Park and Mountain View Technology Park from the Value-Added Fund on April 10, 2013 (See Note 3). As of September 30, 2013, the investment is comprised of undistributed cash. |
(5) | Comprised of two buildings, one building under construction and two undeveloped land parcels. |
(6) | Two Grand Central Tower was sold on October 25, 2011. As of September 30, 2013, the investment is comprised of undistributed cash. |
(7) | 125 West 55th Street was sold on May 30, 2013. As of September 30, 2013, the investment is comprised of undistributed cash. |
Certain of the Company’s joint venture agreements include provisions whereby, at certain specified times, each partner has the right to initiate a purchase or sale of its interest in the joint ventures at an agreed upon fair value. Under these provisions, the Company is not compelled to purchase the interest of its outside joint venture partners.
The combined summarized balance sheets of the Company’s unconsolidated joint ventures are as follows:
September 30, 2013 | December 31, 2012 | |||||||
(in thousands) | ||||||||
ASSETS | ||||||||
Real estate and development in process, net | $ | 927,890 | $ | 4,494,971 | ||||
Other assets | 158,105 | 673,716 | ||||||
|
|
|
| |||||
Total assets | $ | 1,085,995 | $ | 5,168,687 | ||||
|
|
|
| |||||
LIABILITIES AND MEMBERS’/PARTNERS’ EQUITY | ||||||||
Mortgage and notes payable | $ | 748,489 | $ | 3,039,922 | ||||
Other liabilities | 21,183 | 792,888 | ||||||
Members’/Partners’ equity | 316,323 | 1,335,877 | ||||||
|
|
|
| |||||
Total liabilities and members’/partners’ equity | $ | 1,085,995 | $ | 5,168,687 | ||||
|
|
|
| |||||
Company’s share of equity | $ | 157,875 | $ | 787,941 | ||||
Basis differentials (1) | (28,837 | ) | (128,025 | ) | ||||
|
|
|
| |||||
Carrying value of the Company’s investments in unconsolidated joint ventures | $ | 129,038 | $ | 659,916 | ||||
|
|
|
|
(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 occur from impairment of investments 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. |
17
Table of Contents
The combined summarized statements of operations of the Company’s unconsolidated joint ventures are as follows:
For the three months ended September 30, | For the nine months ended September 30, | |||||||||||||||
2013 | 2012 | 2013 | 2012 | |||||||||||||
(in thousands) | ||||||||||||||||
Total revenue (1) | $ | 37,983 | $ | 135,998 | $ | 273,464 | $ | 431,133 | ||||||||
Expenses | ||||||||||||||||
Operating | 14,963 | 42,298 | 89,826 | 120,451 | ||||||||||||
Depreciation and amortization | 9,784 | 39,291 | 76,202 | 123,869 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Total expenses | 24,747 | 81,589 | 166,028 | 244,320 | ||||||||||||
Operating income | 13,236 | 54,409 | 107,436 | 186,813 | ||||||||||||
Other income (expense) | ||||||||||||||||
Interest expense | (8,148 | ) | (56,521 | ) | (104,436 | ) | (167,792 | ) | ||||||||
Losses from early extinguishments of debt | — | — | (1,677 | ) | — | |||||||||||
|
|
|
|
|
|
|
| |||||||||
Income (loss) from continuing operations | 5,088 | (2,112 | ) | 1,323 | 19,021 | |||||||||||
Gains on sales of real estate | 12,441 | 990 | 14,207 | 990 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Net income (loss) | $ | 17,529 | $ | (1,122 | ) | $ | 15,530 | $ | 20,011 | |||||||
|
|
|
|
|
|
|
| |||||||||
Company’s share of net income (loss) | $ | 3,149 | $ | (1,420 | ) | $ | 1,974 | $ | 10,591 | |||||||
Gains on sales of real estate | 11,174 | — | 54,501 | — | ||||||||||||
Basis differential | 413 | 384 | (1,213 | ) | 1,282 | |||||||||||
Elimination of inter-entity interest on partner loan | — | 10,253 | 16,978 | 30,256 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Income from unconsolidated joint ventures | $ | 14,736 | $ | 9,217 | $ | 72,240 | $ | 42,129 | ||||||||
|
|
|
|
|
|
|
| |||||||||
Gains on consolidation of joint ventures | $ | (1,810 | ) | $ | — | $ | 385,991 | $ | — | |||||||
|
|
|
|
|
|
|
|
(1) | Includes straight-line rent adjustments of $0.6 million and $2.2 million for the three months ended September 30, 2013 and 2012, respectively, and $7.6 million and $9.3 million for the nine months ended September 30, 2013 and 2012, respectively. Includes net below-market rent adjustments of $(0.1) million and $22.1 million for the three months ended September 30, 2013 and 2012, respectively, and $33.9 million and $70.6 million for the nine months ended September 30, 2013 and 2012, respectively. Total revenue for the nine months ended September 30, 2012 includes termination income totaling approximately $19.6 million (of which the Company’s share is approximately $11.8 million) related to a lease termination with a tenant at 767 Fifth Avenue (the General Motors Building). |
On February 28, 2013, a joint venture in which the Company has a 50% interest completed and fully placed in-service Annapolis Junction Building Six, a Class A office property with approximately 119,000 net rentable square feet located in Annapolis, Maryland.
On March 31, 2013, a joint venture in which the Company has a 30% interest completed and fully placed in-service 500 North Capitol Street, NW, a Class A office redevelopment project with approximately 231,000 net rentable square feet located in Washington, DC.
On April 4, 2013, a joint venture in which the Company has a 50% interest obtained construction financing collateralized by its Annapolis Junction Building Seven development project located in Annapolis, Maryland totaling $22.0 million. The construction financing bears interest at a variable rate equal to LIBOR plus 1.65% per annum and matures on April 4, 2016, with two, one-year extension options, subject to certain conditions.
On April 10, 2013, the Company acquired the Mountain View Research Park and Mountain View Technology Park properties from its Value-Added Fund for an aggregate net purchase price of approximately
18
Table of Contents
$233.1 million. In conjunction with the acquisition, the Value-Added Fund repaid the mortgage loans collateralized by the Mountain View Research Park and Mountain View Technology Park properties totaling approximately $90.0 million and $20.0 million, respectively, as well as the outstanding loans payable to the Company totaling approximately $8.6 million and $3.7 million, respectively. The Mountain View Research Park and Mountain View Technology Park mortgage loans bore interest at variable rates equal to LIBOR plus 2.00% per annum and LIBOR plus 2.50% per annum, respectively and were scheduled to mature on May 31, 2014 and November 22, 2014, respectively. The joint venture recognized a loss on early extinguishment of debt totaling approximately $0.4 million, of which the Company’s share was approximately $0.2 million, consisting of the write-off of unamortized deferred financing costs. Prior to the acquisition, the Company’s ownership interest in the properties was approximately 39.5%. As a result of the acquisition, the Company owns 100% of the properties and is accounting for them on a consolidated basis (See Note 3). The Company had previously recognized an impairment loss on its investment in the unconsolidated joint venture. As a result, the Company recognized a gain on its investment of approximately $26.5 million, which includes an adjustment recognized during the three months ended September 30, 2013 totaling approximately $2.1 million and which is included within gains on consolidation of joint ventures in the Company’s consolidated statements of operations.
On May 30, 2013, a joint venture in which the Company has a 60% interest completed the sale of its 125 West 55th Street property located in New York City for a sale price of $470.0 million, including the assumption by the buyer of the mortgage loan collateralized by the property totaling approximately $198.6 million. The mortgage loan bore interest at a fixed rate of 6.09% per annum and was scheduled to mature on March 10, 2020. Net cash proceeds totaled approximately $253.7 million, of which the Company’s share was approximately $152.2 million, after the payment of transaction costs. 125 West 55th Street is a Class A office property totaling approximately 588,000 net rentable square feet. The Company had previously recognized an impairment loss on its investment in the unconsolidated joint venture. As a result, the Company recognized a gain on sale of real estate totaling approximately $43.2 million, which is included within income from unconsolidated joint ventures in the Company’s consolidated statements of operations.
On May 31, 2013, the Company’s two joint venture partners in 767 Venture, LLC (the entity that owns 767 Fifth Avenue (the General Motors Building) located in New York City) transferred all of their interests in the joint venture to third parties. In connection with the transfer, the Company and its new joint venture partners modified the Company’s relative decision making authority and consent rights with respect to the joint venture’s assets and operations. These changes resulted in the Company having sufficient financial and operating control over 767 Venture, LLC such that the Company now accounts for the assets, liabilities and operations of 767 Venture, LLC on a consolidated basis in its financial statements instead of under the equity method of accounting (See Note 3). Upon consolidation, the Company recognized a non-cash gain on its investment of approximately $359.5 million, which includes an adjustment recognized during the three months ended September 30, 2013 totaling approximately $(3.9) million and which is included within gains on consolidation of joint ventures in the Company’s consolidated statements of operations.
On May 31, 2013, a joint venture in which the Company has a 30% interest refinanced its construction loan collateralized by 500 North Capitol Street, NW located in Washington, DC. The construction loan totaling approximately $90.6 million bore interest at a variable rate equal to LIBOR plus 1.65% per annum and was scheduled to mature on October 14, 2014. The joint venture recognized a loss on early extinguishment of debt totaling approximately $1.0 million, of which the Company’s share was approximately $0.3 million, consisting of the write-off of unamortized deferred financing costs. The new mortgage loan totaling $105.0 million requires interest only payments at a fixed interest rate of 4.15% per annum and matures on June 6, 2023.
On June 5, 2013, a joint venture in which the Company has a 60% interest refinanced its mortgage loans collateralized by 540 Madison Avenue located in New York City. The mortgage loans aggregating approximately $118.0 million bore interest at a weighted-average fixed rate of 5.20% per annum and were scheduled to mature on July 11, 2013. The joint venture recognized a loss on early extinguishment of debt totaling approximately $0.3 million, of which the Company’s share was approximately $0.2 million, related to the acceleration of the
19
Table of Contents
remaining balance of the historical fair value debt adjustment, which was the result of purchase accounting. The new mortgage loan totaling $120.0 million requires interest only payments at a variable rate equal to LIBOR plus 1.50% per annum and matures on June 5, 2018.
On July 19, 2013, a joint venture in which the Company has a 50% interest completed the sale of its Eighth Avenue and 46th Street project located in New York City for an imputed sale price of $45.0 million. The Eighth Avenue and 46th Street project is comprised of an assemblage of land parcels and air-rights. Net cash proceeds to the Company totaled approximately $21.8 million, after the payment of transaction costs. The joint venture had previously recognized an impairment loss on the property. As a result, the joint venture recognized a gain on sale of real estate totaling approximately $12.6 million, of which the Company’s share was approximately $11.3 million. The Company’s share of the gain on sale of real estate is reflective of the Company’s share of the net proceeds from the imputed sale price and is included within income from unconsolidated joint ventures in the Company’s consolidated statements of operations.
On September 26, 2013, a joint venture in which the Company has a 50% interest entered into a lease agreement for its Annapolis Junction Building Seven development project. Annapolis Junction Building Seven when completed will consist of a Class A office property with approximately 125,000 net rentable square feet located in Annapolis, Maryland.
5. Mortgage Notes Payable
On February 5, 2013, the Company used available cash to repay the mortgage loan collateralized by its Kingstowne One property located in Alexandria, Virginia totaling approximately $17.0 million. The mortgage loan bore interest at a fixed rate of 5.96% per annum and was scheduled to mature on May 5, 2013. There was no prepayment penalty.
On February 20, 2013, the foreclosure sale of the Company’s Montvale Center property was ratified by the court. As a result of the ratification, the mortgage loan totaling $25.0 million was extinguished and the related obligations were satisfied with the transfer of the real estate resulting in the recognition of a gain on forgiveness of debt totaling approximately $20.7 million. The operating results of the property through the date of ratification have been classified as discontinued operations on a historical basis for all periods (See Notes 2 and 3).
On April 1, 2013, the Company used available cash to repay the mortgage loan collateralized by its 140 Kendrick Street property located in Needham, Massachusetts totaling approximately $47.6 million. The mortgage loan bore interest at a fixed rate of 7.51% per annum and was scheduled to mature on July 1, 2013. There was no prepayment penalty. The Company recognized a gain on early extinguishment of debt totaling approximately $0.3 million related to the acceleration of the remaining balance of the historical fair value debt adjustment, which was the result of purchase accounting.
On May 31, 2013, in conjunction with the consolidation of the Company’s 767 Venture, LLC joint venture (the entity that owns 767 Fifth Avenue (the General Motors Building), the Company recorded mortgage loans collateralized by the property aggregating $1.3 billion and mezzanine loans aggregating $306.0 million. The mortgage loans require interest-only payments at a weighted-average fixed interest rate of 5.95% per annum and mature on October 7, 2017. The mezzanine loans require interest-only payments at a weighted-average fixed interest rate of 6.02% per annum and mature on October 7, 2017. The mortgage loans and mezzanine loans were recorded at their fair values aggregating approximately $1.5 billion and $311.7 million, respectively, using weighted-average effective interest rates of approximately 2.44% and 5.53% per annum, respectively. In addition, in conjunction with the consolidation, the Company recorded loans payable to the joint venture’s partners totaling $450.0 million and related accrued interest payable totaling approximately $175.8 million. The partner loans bear interest at a fixed rate of 11.0% per annum and mature on June 9, 2017. The Company has eliminated in consolidation its partner loan totaling $270.0 million and its share of the related accrued interest payable. The remaining notes payable to the outside joint venture partners totaling $180.0 million have been reflected as Related Party Notes Payable on the Consolidated Balance Sheets (See Note 3).
20
Table of Contents
6. Unsecured Senior Notes
The following summarizes the unsecured senior notes outstanding as of September 30, 2013 (dollars in thousands):
Coupon/ Stated Rate | Effective Rate(1) | Principal Amount | Maturity Date(2) | |||||||||||
12 Year Unsecured Senior Notes | 5.625 | % | 5.693 | % | $ | 300,000 | April 15, 2015 | |||||||
12 Year Unsecured Senior Notes | 5.000 | % | 5.194 | % | 250,000 | June 1, 2015 | ||||||||
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 | ||||||||
7 Year Unsecured Senior Notes | 3.700 | % | 3.853 | % | 850,000 | November 15, 2018 | ||||||||
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 | ||||||||
|
| |||||||||||||
Total principal | 5,850,000 | |||||||||||||
Net unamortized discount | (14,576 | ) | ||||||||||||
|
| |||||||||||||
Total | $ | 5,835,424 | ||||||||||||
|
|
(1) | Yield on issuance date including the effects of discounts on the notes and the amortization of financing costs. |
(2) | No principal amounts are due prior to maturity. |
The indenture relating to the unsecured senior notes contains certain financial restrictions and requirements, including (1) a leverage ratio not to exceed 60%, (2) a secured debt leverage ratio not to exceed 50%, (3) an interest coverage ratio of greater than 1.50, and (4) an unencumbered asset value of not less than 150% of unsecured debt. At September 30, 2013, the Company was in compliance with each of these financial restrictions and requirements.
On April 11, 2013, the Company completed a public offering of $500.0 million in aggregate principal amount of its 3.125% senior unsecured notes due 2023. The notes were priced at 99.379% of the principal amount to yield an effective rate (including financing fees) of 3.279% to maturity. The notes will mature on September 1, 2023, unless earlier redeemed. The aggregate net proceeds from the offering were approximately $492.5 million after deducting underwriting discounts and transaction expenses.
On June 27, 2013, the Company completed a public offering of $700.0 million in aggregate principal amount of its 3.800% senior unsecured notes due 2024. The notes were priced at 99.694% of the principal amount to yield an effective rate (including financing fees) of 3.916% to maturity. The notes will mature on February 1, 2024, unless earlier redeemed. The aggregate net proceeds from the offering were approximately $691.9 million after deducting the underwriting discount and transaction expenses.
21
Table of Contents
7. Unsecured Exchangeable Senior Notes
The following summarizes the unsecured exchangeable senior notes outstanding as of September 30, 2013 (dollars in thousands):
Coupon/ Stated Rate | Effective Rate(1) | Exchange Rate | Principal Amount | First Optional Redemption Date by the Company | Maturity Date | |||||||||||||||||||
3.625% Exchangeable Senior Notes | 3.625 | % | 4.037 | % | 8.5051 | (2) | $ | 747,500 | N/A | February 15, 2014 | ||||||||||||||
Net unamortized discount | (555 | ) | ||||||||||||||||||||||
Adjustment for the equity component allocation, net of accumulated amortization | (7,409 | ) | ||||||||||||||||||||||
|
| |||||||||||||||||||||||
Total | $ | 739,536 | ||||||||||||||||||||||
|
|
(1) | Yield on issuance date including the effects of discounts on the notes and the amortization of financing costs but excluding the effects of the adjustment for the equity component allocation. |
(2) | The initial exchange rate is 8.5051 shares per $1,000 principal amount of the notes (or an initial exchange price of approximately $117.58 per share of Boston Properties, Inc.’s common stock). In addition, the Company entered into capped call transactions with affiliates of certain of the initial purchasers, which are intended to reduce the potential dilution upon future exchange of the notes. The capped call transactions were intended to increase the effective exchange price to the Company of the notes from $117.58 to approximately $137.17 per share (subject to adjustment), representing an overall effective premium of approximately 40% over the closing price on August 13, 2008 of $97.98 per share of Boston Properties, Inc.’s common stock. The net cost of the capped call transactions was approximately $44.4 million. As of September 30, 2013, the effective exchange price was $134.14 per share. |
On April 15, 2013, the Company announced that holders of its 3.75% Exchangeable Senior Notes due 2036 (the “Notes”) had the right to surrender their Notes for purchase by the Company (the “Put Right”) on May 18, 2013. On April 15, 2013, the Company also announced that it had issued a notice of redemption to the holders of the Notes to redeem, on May 18, 2013 (the “Redemption Date”), all of the Notes outstanding on the Redemption Date. In connection with the notice of redemption, holders of the Notes had the right to exchange their Notes on or prior to May 16, 2013. Notes with respect to which the Put Right was not exercised and that were not surrendered for exchange on or prior to May 16, 2013, were redeemed by the Company at a redemption price equal to 100% of the principal amount of the Notes plus accrued and unpaid interest thereon to, but excluding, the Redemption Date. Based on final information provided to the Company by the trustee for the Notes, no Notes were validly tendered and accepted for purchase in the Put Right. Pursuant to the notice of redemption, an aggregate principal amount of $990,000 of the Notes was redeemed on May 18, 2013. The remaining aggregate principal amount of $449,010,000 of the Notes was surrendered for exchange and, in addition to the repayment of the principal in cash, Boston Properties, Inc. issued an aggregate of 419,116 shares of its common stock in exchange for the Notes (See Note 11). The Company recognized a loss on early extinguishment of debt totaling approximately $0.1 million consisting of transaction costs.
8. Unsecured Line of Credit
On July 26, 2013, the Company amended and restated the revolving credit agreement governing the Company’s Unsecured Line of Credit, which, among other things, (1) increased the total commitment from $750.0 million to $1.0 billion, (2) extended the maturity date from June 24, 2014 to July 26, 2018 and (3) reduced the per annum variable interest rates and other fees. The Company may increase the total commitment to $1.5 billion, subject to syndication of the increase and other conditions. At the Company’s option, loans outstanding under the Unsecured Line of Credit will bear interest at a rate per annum equal to (1), in the case of loans denominated in Dollars, Euro or Sterling, LIBOR or, in the case of loans denominated in Canadian Dollars, CDOR, in each case,
22
Table of Contents
plus a margin ranging from0.925% to 1.70% based on the Company’s credit rating or (2) an alternate base rate equal to the greatest of (a) the Administrative Agent’s prime rate, (b) the Federal Funds rate plus 0.5% or (c) LIBOR for a one month period plus 1.00%, in each case, plus a margin ranging from 0.0% to 0.70% based on the Company’s credit rating. The Unsecured Line of Credit also contains a competitive bid option that allows banks that are part of the lender consortium to bid to make loan advances to the Company at a reduced interest rate. In addition, the Company is also obligated to pay (1) in quarterly installments a facility fee on the total commitment at a rate per annum ranging from 0.125% to 0.35% based on the Company’s credit rating and (2) an annual fee on the undrawn amount of each letter of credit equal to the LIBOR margin. Based on the Company’s current credit rating, the LIBOR and CDOR margin is 1.00%, the alternate base rate margin is 0.0% and the facility fee is 0.15%. At September 30, 2013, there were no amounts outstanding on the Unsecured Line of Credit.
The terms of the Unsecured Line of Credit require that the Company maintain a number of customary financial and other covenants on an ongoing basis, including: (1) a leverage ratio not to exceed 60%, however, the leverage ratio may increase to no greater than 65% provided that it is reduced back to 60% within one year, (2) a secured debt leverage ratio not to exceed 55%, (3) a fixed charge coverage ratio of at least 1.40, (4) an unsecured debt leverage ratio not to exceed 60%, however, the unsecured debt leverage ratio may increase to no greater than 65% provided that it is reduced back to 60% within one year, (5) an unsecured debt interest coverage ratio of at least 1.75 and (6) limitations on permitted investments. At September 30, 2013, the Company was in compliance with each of these financial and other covenant requirements.
9. Commitments and Contingencies
General
In the normal course of business, the Company guarantees its performance of services or indemnifies third parties against its negligence. In addition, in the normal course of business, the Company guarantees to certain tenants the obligations of its subsidiaries for the payment of tenant improvement allowances and brokerage commissions in connection with their leases and limited costs arising from delays in delivery of their premises.
The Company has letter of credit and performance obligations of approximately $13.9 million related to lender and development requirements.
Certain of the Company’s joint venture agreements include provisions whereby, at certain specified times, each partner has the right to initiate a purchase or sale of its interest in the joint ventures. Under these provisions, the Company is not compelled to purchase the interest of its outside joint venture partners.
In connection with the assumption of 767 Fifth Avenue’s (the General Motors Building) secured loan by the Company’s consolidated joint venture, 767 Venture, LLC, the Company guaranteed the consolidated joint venture’s obligation to fund various escrows, including tenant improvements, taxes and insurance in lieu of cash deposits. As of September 30, 2013, the maximum funding obligation under the guarantee was approximately $11.4 million. The Company earns a fee from the joint venture for providing the guarantee and has an agreement with the outside partners to reimburse the joint venture for their share of any payments made under the guarantee.
In connection with the mortgage financing collateralized by the Company’s John Hancock Tower property located in Boston, Massachusetts, the Company has agreed to guarantee approximately $15.9 million related to its obligations to provide funds for certain tenant re-leasing costs. The mortgage financing matures on January 6, 2017.
From time to time, the Company (or the applicable joint venture) has also agreed to guarantee portions of the principal, interest or other amounts in connection with other unconsolidated joint venture borrowings. In addition to the financial guarantees referenced above, the Company has agreed to customary environmental indemnifications and nonrecourse carve-outs (e.g., guarantees against fraud, misrepresentation and bankruptcy) on certain of its unconsolidated joint venture loans.
23
Table of Contents
Insurance
The Company carries insurance coverage on its properties of types and in amounts and with deductibles that it believes are in line with coverage customarily obtained by owners of similar properties. In response to the uncertainty in the insurance market following the terrorist attacks of September 11, 2001, the Federal Terrorism Risk Insurance Act (as amended, “TRIA”) was enacted in November 2002 to require regulated insurers to make available coverage for “certified” acts of terrorism (as defined by the statute). The expiration date of TRIA was extended to December 31, 2014 by the Terrorism Risk Insurance Program Reauthorization Act of 2007 (“TRIPRA”) and the Company can provide no assurance that it will be extended further. Currently, the Company’s property insurance program per occurrence limits are $1.0 billion for its portfolio insurance program, including coverage for acts of terrorism certified under TRIA other than nuclear, biological, chemical or radiological terrorism (“Terrorism Coverage”). The Company also carries $250 million of Terrorism Coverage for 601 Lexington Avenue, New York, New York (“601 Lexington Avenue”) in excess of the $1.0 billion of coverage in the Company’s property insurance program which is provided by IXP, LLC (“IXP”) as a direct insurer. Certain properties, including the General Motors Building located at 767 Fifth Avenue in New York, New York (“767 Fifth Avenue”), are currently insured in separate insurance programs. The property insurance program per occurrence limits for 767 Fifth Avenue are $1.625 billion, including Terrorism Coverage, with $1.375 billion of Terrorism Coverage in excess of $250 million being provided by NYXP, LLC (“NYXP”), as a direct insurer. The Company also currently carries nuclear, biological, chemical and radiological terrorism insurance coverage for acts of terrorism certified under TRIA (“NBCR Coverage”), which is provided by IXP as a direct insurer, for the properties in our portfolio, including 767 Fifth Avenue, but excluding certain other properties owned in joint ventures with third parties or which the Company manages. The per occurrence limit for NBCR Coverage is $1.0 billion. Under TRIA, after the payment of the required deductible and coinsurance, the additional Terrorism Coverage provided by IXP for 601 Lexington Avenue, the NBCR Coverage provided by IXP and the Terrorism Coverage provided by NYXP are backstopped by the Federal Government if the aggregate industry insured losses resulting from a certified act of terrorism exceed a “program trigger.” The program trigger is $100.0 million and the coinsurance is 15%. Under TRIPRA, if the Federal Government pays out for a loss under TRIA, it is mandatory that the Federal Government recoup the full amount of the loss from insurers offering TRIA coverage after the payment of the loss pursuant to a formula in TRIPRA. The Company may elect to terminate the NBCR Coverage if the Federal Government seeks recoupment for losses paid under TRIA, if there is a change in its portfolio or for any other reason. In the event TRIPRA is not extended beyond December 31, 2014, (i) the Company will evaluate alternative approaches to secure coverage for acts of terrorism thereby potentially increasing its overall cost of insurance, (ii) if such insurance is not available at commercially reasonable rates with limits equal to its current coverage or at all, the Company may not continue to have full occurrence limit coverage for acts of terrorism, (iii) the Company may not satisfy the insurance requirements under existing or future debt financings secured by individual properties, (iv) the Company may not be able to obtain future debt financings secured by individual properties and (v) the Company may cancel the insurance policies issued by IXP for the NBCR Coverage and the additional Terrorism Coverage for 601 Lexington Avenue and by NYXP for the Terrorism Coverage for 767 Fifth Avenue. The Company intends to continue to monitor the scope, nature and cost of available terrorism insurance and maintain terrorism insurance in amounts and on terms that are commercially reasonable.
The Company also currently carries earthquake insurance on its properties located in areas known to be subject to earthquakes in an amount and subject to self-insurance that the Company believes are commercially reasonable. In addition, this insurance is subject to a deductible in the amount of 5% of the value of the affected property. Specifically, the Company currently carries earthquake insurance which covers its San Francisco region (excluding 680 Folsom Street and 535 Mission Street) with a $120 million per occurrence limit and a $120 million annual aggregate limit, $20 million of which is provided by IXP, as a direct insurer. The builders risk policy maintained for the development of 680 Folsom Street in San Francisco includes a $20 million per occurrence and annual aggregate limit of earthquake coverage. In addition, the builders risk policy maintained for the development of 535 Mission Street in San Francisco includes a $15 million per occurrence and annual aggregate limit of earthquake coverage. The amount of the Company’s earthquake insurance coverage may not
24
Table of Contents
be sufficient to cover losses from earthquakes. In addition, the amount of earthquake coverage could impact the Company’s ability to finance properties subject to earthquake risk. The Company may discontinue earthquake insurance or change the structure of its earthquake insurance program on some or all of its properties in the future if the premiums exceed the Company’s estimation of the value of the coverage.
IXP, a captive insurance company which is a wholly-owned subsidiary of the Company, acts as a direct insurer with respect to a portion of the Company’s earthquake insurance coverage for its Greater San Francisco properties, the additional Terrorism Coverage for 601 Lexington Avenue and the Company’s NBCR Coverage. The additional Terrorism Coverage provided by IXP for 601 Lexington Avenue only applies to losses which exceed the program trigger under TRIA. NYXP, a captive insurance company which is a wholly-owned subsidiary of the Company, acts as a direct insurer with respect to a portion of the Company’s Terrorism Coverage for 767 Fifth Avenue. Currently, NYXP only insures losses which exceed the program trigger under TRIA and NYXP reinsures with a third-party insurance company any coinsurance payable under TRIA. Insofar as the Company owns IXP and NYXP, it is responsible for their liquidity and capital resources, and the accounts of IXP and NYXP are part of the Company’s consolidated financial statements. In particular, if a loss occurs which is covered by the Company’s NBCR Coverage but is less than the applicable program trigger under TRIA, IXP would be responsible for the full amount of the loss without any backstop by the Federal Government. IXP and NYXP would also be responsible for any recoupment charges by the Federal Government in the event losses are paid out and their insurance policies are maintained after the payout by the Federal Government. If the Company experiences a loss and IXP or NYXP are required to pay under their insurance policies, the Company would ultimately record the loss to the extent of the required payment. Therefore, insurance coverage provided by IXP and NYXP should not be considered as the equivalent of third-party insurance, but rather as a modified form of self-insurance. In addition, the Company has issued a guarantee to cover liabilities of IXP in the amount of $20.0 million.
The mortgages on the Company’s properties typically contain requirements concerning the financial ratings of the insurers who provide policies covering the property. The Company provides the lenders on a regular basis with the identity of the insurance companies in the Company’s insurance programs. The ratings of some of the Company’s insurers are below the rating requirements in some of the Company’s loan agreements and the lenders for these loans could attempt to claim that an event of default has occurred under the loan. The Company believes it could obtain insurance with insurers which satisfy the rating requirements. Additionally, in the future, the Company’s ability to obtain debt financing secured by individual properties, or the terms of such financing, may be adversely affected if lenders generally insist on ratings for insurers or amounts of insurance which are difficult to obtain or which result in a commercially unreasonable premium. There can be no assurance that a deficiency in the financial ratings of one or more of the Company’s insurers will not have a material adverse effect on the Company.
The Company continues to monitor the state of the insurance market in general, and the scope and costs of coverage for acts of terrorism and California earthquake risk in particular, but the Company cannot anticipate what coverage will be available on commercially reasonable terms in future policy years. There are other types of losses, such as from wars, for which the Company cannot obtain insurance at all or at a reasonable cost. With respect to such losses and losses from acts of terrorism, earthquakes or other catastrophic events, if the Company experiences a loss that is uninsured or that exceeds policy limits, the Company could lose the capital invested in the damaged properties, as well as the anticipated future revenues from those properties. Depending on the specific circumstances of each affected property, it is possible that the Company could be liable for mortgage indebtedness or other obligations related to the property. Any such loss could materially and adversely affect the Company’s business and financial condition and results of operations.
10. Noncontrolling Interests
Noncontrolling interests relate to the interests in the Company not owned by Boston Properties, Inc. and interests in consolidated property partnerships not wholly-owned by the Company. As of September 30, 2013, the noncontrolling interests in the Company consisted of 15,738,523 OP Units, 1,460,200 LTIP Units, 396,500
25
Table of Contents
2011 OPP Units, 396,150 2012 OPP Units, 316,325 2013 MYLTIP Units, 995,997 Series Two Preferred Units (or 1,307,083 OP Units on an as converted basis) and 360,126 Series Four Preferred Units (not convertible into OP Units) held by parties other than Boston Properties, Inc.
Noncontrolling Interest—Redeemable Interest in Property Partnership
On October 4, 2012, the Company completed the formation of a joint venture, which owns and operates Fountain Square located in Reston, Virginia. The joint venture partner contributed the property valued at approximately $385.0 million and related mortgage indebtedness totaling approximately $211.3 million for a nominal 50% interest in the joint venture. The Company contributed cash totaling approximately $87.0 million for its nominal 50% interest, which cash was distributed to the joint venture partner. Pursuant to the joint venture agreement (i) the Company has rights to acquire the partner’s nominal 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. The Company is consolidating this joint venture due to the Company’s right to acquire the partner’s nominal 50% interest. The Company initially recorded the noncontrolling interest at its acquisition-date fair value as temporary equity, due to the redemption option existing outside the control of the Company. The Company will accrete the changes in the redemption value quarterly over the period from the acquisition date to the earliest redemption date using the effective interest method. The Company will record the accretion after the allocation of net income and distributions of cash flow to the noncontrolling interest account balance.
The following table reflects the activity of the noncontrolling interest—redeemable interest in property partnership in the Company’s Fountain Square consolidated joint venture for the nine months ended September 30, 2013 (in thousands):
Balance at January 1, 2013 | $ | 97,558 | ||
Net loss | (1,523 | ) | ||
Distributions | (3,935 | ) | ||
Adjustment to reflect redeemable interest at redemption value | 6,549 | |||
|
| |||
Balance at September 30, 2013 | $ | 98,649 | ||
|
|
Noncontrolling Interest—Redeemable Preferred Units of the Company
The Preferred Units at September 30, 2013 included 995,997 Series Two Preferred Units, which bear a preferred distribution equal to the greater of (1) the distribution which would have been paid in respect of the Series Two Preferred Unit had such Series Two Preferred Unit been converted into an OP Unit (including both regular and special distributions) or (2) 6.00% per annum on a liquidation preference of $50.00 per unit, and are convertible into OP Units at a rate of $38.10 per Preferred Unit (1.312336 OP Units for each Preferred Unit). The holders of Series Two Preferred Units have the right to require the Company to redeem all of the outstanding units for cash at the redemption price of $50.00 per unit on May 12, 2014. The holders also had the right to have 1,007,662 Series Two Preferred Units (or such lesser amount that may have been outstanding) redeemed for cash on each of May 12, 2009, May 12, 2010, May 12, 2011, May 14, 2012 and May 14, 2013, although no holder exercised such right. In May 2014, the Company’s general partner also has the right, subject to certain conditions, to call for redemption all of the outstanding Series Two Preferred Units for cash or to convert into OP Units any Series Two Preferred Units that have not been previously redeemed. In the event the Company’s general partner calls the Series Two Preferred Units for redemption, the holders shall have the right to convert the Series Two Preferred Units into OP Units.
On February 15, 2013, the Company paid a distribution on its outstanding Series Two Preferred Units of $0.85302 per unit. On May 15, 2013, the Company paid a distribution on its outstanding Series Two Preferred Units of $0.85302 per unit. On August 15, 2013, the Company paid a distribution on its outstanding Series Two Preferred Units of $0.85302 per unit.
26
Table of Contents
Due to the redemption option and the conversion option existing outside the control of the Company, the Series Two Preferred Units are not included in Partners’ Capital and are reflected in the Consolidated Balance Sheets at an amount equivalent to the value of such units had such units been redeemed at September 30, 2013. The value of the Series Two Preferred Units, assuming all of such units had been converted and then redeemed at September 30, 2013, was approximately $139.7 million based on the closing price of Boston Properties, Inc.’s common stock of $106.90 per share on that date.
The Preferred Units at September 30, 2013 also included 360,126 Series Four Preferred Units, which bear a preferred distribution equal to 2.00% per annum on a liquidation preference of $50.00 per unit and are not convertible into OP Units. In order to secure the performance of certain obligations by the holders, such Series Four Preferred Units are subject to forfeiture pursuant to the terms of a pledge agreement. The holders of Series Four Preferred Units have the right, at certain times and subject to certain conditions set forth in the Certificate of Designations establishing the rights, limitations and preferences of the Series Four Preferred Units, to require the Company to redeem all of their units for cash at the redemption price of $50.00 per unit. The Company also has the right, at certain times and subject to certain conditions, to redeem all of the Series Four Preferred Units for cash at the redemption price of $50.00 per unit. The Series Four Preferred Units that are subject to the security interest under the pledge agreement may not be redeemed until and unless such security interest is released. The Company’s first right to redeem the Series Four Preferred Units was a 30-day period beginning on August 29, 2013. Due to the holders’ redemption option existing outside the control of the Company, the Series Four Preferred Units are not included in Partners’ Capital in the Company’s Consolidated Balance Sheets. On August 29, 2013, Boston Properties, Inc., in its capacity as the general partner of the Company, redeemed approximately 861,400 Series Four Preferred Units for cash at the redemption price of $50.00 per unit plus accrued and unpaid distributions through the redemption date.
On February 15, 2013, the Company paid a distribution on its outstanding Series Four Preferred Units of $0.25 per unit. On May 15, 2013, the Company paid a distribution on its outstanding Series Four Preferred Units of $0.25 per unit. On August 15, 2013, the Company paid a distribution on its outstanding Series Four Preferred Units of $0.25 per unit.
The following table reflects the activity of the noncontrolling interests—redeemable preferred units of the Company for the nine months ended September 30, 2013 and 2012 (in thousands):
Balance at January 1, 2013 | $ | 199,378 | ||
Net income | 3,385 | |||
Distributions | (3,385 | ) | ||
Redemption of redeemable preferred units (Series Four Preferred Units) | (43,070 | ) | ||
Reallocation of partnership interest | 1,425 | |||
|
| |||
Balance at September 30, 2013 | $ | 157,733 | ||
|
| |||
Balance at January 1, 2012 | $ | 145,484 | ||
Issuance of redeemable preferred units (Series Four Preferred Units) | 79,405 | |||
Net income | 2,440 | |||
Distributions | (2,440 | ) | ||
Redemption of redeemable preferred units (Series Four Preferred Units) | (18,329 | ) | ||
Reallocation of partnership interest (1) | (908 | ) | ||
|
| |||
Balance at September 30, 2012 | $ | 205,652 | ||
|
|
(1) | Includes the conversion of 117,407 Series Two Preferred Units into 153,605 OP Units during the nine months ended September 30, 2012. |
27
Table of Contents
Noncontrolling Interest—Common Units of the Company
During the nine months ended September 30, 2013, 336,935 OP Units were presented by the holders for redemption (including 19,589 OP Units issued upon conversion of LTIP Units) and were redeemed by Boston Properties, Inc. in exchange for an equal number of shares of Common Stock.
At September 30, 2013, the Company had outstanding 396,500 2011 OPP Units, 396,150 2012 OPP Units and 316,325 2013 MYLTIP Units. Prior to the measurement date (January 31, 2014 for 2011 OPP Units, February 6, 2015 for 2012 OPP Units and February 4, 2016 for 2013 MYLTIP Units), holders of OPP Units and 2013 MYLTIP Units will be entitled to receive per unit distributions equal to one-tenth (10%) of the regular quarterly distributions payable on an OP Unit, but will not be entitled to receive any special distributions. After the measurement date, the number of OPP Units and 2013 MYLTIP Units, both vested and unvested, that OPP and 2013 MYLTIP award recipients have earned, if any, based on the establishment of a performance pool, will be entitled to receive distributions in an amount per unit equal to distributions, both regular and special, payable on an OP Unit.
On January 29, 2013, the Company paid a distribution on the OP Units and LTIP Units in the amount of $0.65 per unit, and a distribution on the 2011 OPP Units and 2012 OPP Units in the amount of $0.065 per unit, to holders of record as of the close of business on December 31, 2012. On April 30, 2013, the Company paid a distribution on the OP Units and LTIP Units in the amount of $0.65 per unit, and a distribution on the 2011 OPP Units, 2012 OPP Units and 2013 MYLTIP Units in the amount of $0.065 per unit, to holders of record as of the close of business on March 29, 2013. On July 31, 2013 the Company paid a distribution on the OP Units and LTIP Units in the amount of $0.65 per unit, and a distribution on the 2011 OPP Units, 2012 OPP Units and 2013 MYLTIP Units in the amount of $0.065 per unit, to holders of record as of the close of business on June 28, 2013. On September 18, 2013, Boston Properties, Inc., as general partner of the Company, declared a distribution on the OP Units and LTIP Units in the amount of $0.65 per unit and a distribution on the 2011 OPP Units, 2012 OPP Units and 2013 MYLTIP Units in the amount of $0.065 per unit, in each case payable on October 31, 2013 to holders of record as of the close of business on September 30, 2013.
The following table reflects the activity of the noncontrolling interests—redeemable common units for the nine months ended September 30, 2013 and 2012 (in thousands):
Balance at January 1, 2013 | $ | 1,836,522 | ||
Contributions | 26,384 | |||
Net income | 74,395 | |||
Distributions | (33,956 | ) | ||
Conversion of redeemable partnership units | (10,406 | ) | ||
Unearned compensation | (2,262 | ) | ||
Accumulated other comprehensive loss | 189 | |||
Adjustment to reflect redeemable partnership units at redemption value | (52,323 | ) | ||
|
| |||
Balance at September 30, 2013 | $ | 1,838,543 | ||
|
| |||
Balance at January 1, 2012 | $ | 1,809,119 | ||
Contributions | 24,653 | |||
Net income | 27,386 | |||
Distributions | (30,100 | ) | ||
Conversion of redeemable partnership units | (11,236 | ) | ||
Unearned compensation | (4,832 | ) | ||
Accumulated other comprehensive loss | 208 | |||
Adjustment to reflect redeemable partnership units at redemption value | 187,038 | |||
|
| |||
Balance at September 30, 2012 | $ | 2,002,236 | ||
|
|
28
Table of Contents
Pursuant to the Company’s Partnership Agreement, certain limited partners in the Company have the right to redeem all or any portion of their interest for cash from the Company. However, Boston Properties, Inc. may elect to acquire the limited partner’s interest by issuing its Common Stock in exchange for the interest. The amount of cash to be paid to the limited partner if the redemption right is exercised and Boston Properties, Inc. does not elect to issue its Common Stock is based on the trading price of Boston Properties, Inc.’s common stock at that time. Due to the redemption option existing outside the control of the Company, such limited partners’ units are not included in Partners’ Capital. The value of the OP Units not owned by Boston Properties, Inc. (including LTIP Units assuming that all conditions had been met for the conversion thereof), assuming all of such units had been redeemed at September 30, 2013 was approximately $1.8 billion based on the closing price of Boston Properties, Inc.’s common stock of $106.90 per share.
Noncontrolling Interests—Property Partnerships
The noncontrolling interests in property partnerships consist of the outside equity interests in ventures that are consolidated with the financial results of the Company because the Company exercises control over the entities that own the properties. The equity interests in these ventures that are not owned by the Company, totaling approximately $481.6 million at September 30, 2013 and approximately $(2.0) million at December 31, 2012, are included in Noncontrolling Interests—Property Partnerships on the accompanying Consolidated Balance Sheets.
On February 7, 2013, the partner in the Company’s Transbay Tower joint venture issued a notice that it was electing under the joint venture agreement to reduce its nominal ownership interest in the venture from 50% to 5%. On February 26, 2013, the Company issued a notice to the partner electing to proceed with the venture on that basis. As a result, the Company has a 95% nominal interest in and is consolidating the joint venture. Under the joint venture agreement, if certain return thresholds are achieved the partner will be entitled to an additional promoted interest. Also, under the agreement, (1) the partner has the right to cause the Company to purchase the partner’s interest after the defined stabilization date and (2) the Company has the right to acquire the partner’s interest on the third anniversary of the stabilization date, in each case at an agreed upon purchase price or appraised value. On March 26, 2013, the consolidated joint venture completed the acquisition of a land parcel in San Francisco, California which will support a 60-story, 1.4 million square foot office tower known as Transbay Tower. The purchase price for the land was approximately $192.0 million. The joint venture has commenced construction of the initial phase of the development consisting of building the project to grade (See Note 3).
On May 31, 2013, the Company’s two joint venture partners in 767 Venture, LLC (the entity that owns 767 Fifth Avenue(the General Motors Building) in New York City) transferred all of their interests in the joint venture to third parties. In connection with the transfer, the Company and its new joint venture partners modified the Company’s relative decision making authority and consent rights with respect to the joint venture’s assets and operations. These changes resulted in the Company having sufficient financial and operating control over 767 Venture, LLC such that the Company now accounts for the assets, liabilities and operations of 767 Venture, LLC on a consolidated basis in its financial statements instead of under the equity method of accounting. Upon consolidation, the Company recognized the new joint venture partners’ aggregate 40% equity interest at its aggregate fair value of approximately $480.9 million within Noncontrolling Interests—Property Partnerships on the accompanying Consolidated Balance Sheets (See Notes 3 and 4).
29
Table of Contents
The following table reflects the activity of the noncontrolling interests in property partnerships for the nine months ended September 30, 2013 and 2012 (in thousands):
Balance at January 1, 2013 | $ | (1,964 | ) | |
Fair value of capital recorded upon consolidation | 480,861 | |||
Capital contributions | 10,932 | |||
Net income (loss) | (5,950 | ) | ||
Distributions | (2,250 | ) | ||
|
| |||
Balance at September 30, 2013 | $ | 481,629 | ||
|
| |||
Balance at January 1, 2012 | $ | (1,063 | ) | |
Net income | 1,461 | |||
Distributions | (2,250 | ) | ||
|
| |||
Balance at September 30, 2012 | $ | (1,852 | ) | |
|
|
11. Partners’ Capital
As of September 30, 2013, Boston Properties, Inc. owned 1,695,893 general partnership units and 150,694,702 limited partnership units.
As of September 30, 2013, approximately $305.3 million remained available for issuance under Boston Properties, Inc.’s $600 million “at the market” stock offering program.
During the nine months ended September 30, 2013, Boston Properties, Inc. acquired 336,935 OP Units in connection with the redemption of an equal number of redeemable OP Units from third parties.
On January 29, 2013, the Company paid a distribution in the amount of $0.65 per OP Unit to unitholders of record as of the close of business on December 31, 2012. On April 30, 2013, the Company paid a distribution in the amount of $0.65 per OP Unit to unitholders of record as of the close of business on March 29, 2013. On July 31, 2013, the Company paid a distribution in the amount of $0.65 per OP Unit to unitholders of record as of the close of business on June 28, 2013. On September 18, 2013, Boston Properties, Inc.’s Board of Directors declared a distribution of $0.65 per OP Unit payable on October 31, 2013 to unitholders of record as of the close of business on September 30, 2013.
On March 27, 2013, Boston Properties, Inc. completed an underwritten public offering of 80,000 shares (8,000,000 depositary shares each representing 1/100th of a share) of its newly designated 5.25% Series B Cumulative Redeemable Preferred Stock, at a price of $2,500.00 per share ($25.00 per depositary share). The net proceeds from this offering were approximately $193.6 million, after deducting the underwriting discount and transaction expenses. Boston Properties, Inc. contributed the net proceeds to the Company in exchange for 80,000 Series B Preferred Units having terms and preferences generally mirroring those of the Series B Preferred Stock. Boston Properties, Inc. will pay cumulative cash dividends on the Series B Preferred Stock at a rate of 5.25% per annum of the $2,500.00 liquidation preference per share. Boston Properties, Inc. may not redeem the Series B Preferred Stock prior to March 27, 2018, except in certain circumstances relating to the preservation of Boston Properties, Inc.’s REIT status. On or after March 27, 2018, Boston Properties, Inc., at its option, may redeem the Series B Preferred Stock for a cash redemption price of $2,500.00 per share ($25.00 per depositary share), plus all accrued and unpaid dividends. The Series B Preferred Stock is not redeemable by the holders, has no maturity date and is not convertible into any other security of Boston Properties, Inc., the Company or its affiliates.
On May 15, 2013, the Company paid a distribution on its outstanding Series B Preferred Units of $32.8125 per unit. On August 15, 2013, the Company paid a distribution on its outstanding Series B Preferred Units of
30
Table of Contents
$32.8125 per unit. On September 18, 2013, Boston Properties, Inc.’s Board of Directors declared a distribution of $32.8125 per unit of Series B Preferred Units payable on November 15, 2013 to shareholders of record as of the close of business on November 5, 2013.
During the nine months ended September 30, 2013, Boston Properties, Inc. issued 419,116 shares of Common Stock in connection with the exchange by holders of the Company’s 3.75% Exchangeable Senior Notes due 2036 (See Note 7). The Company issued 419,116 OP Units to Boston Properties, Inc.
12. Earnings Per Common Unit
The following table provides a reconciliation of both the net income attributable to Boston Properties Limited Partnership and the number of common units used in the computation of basic earnings per common unit, which is calculated by dividing net income attributable to Boston Properties Limited Partnership by the weighted-average number of common units outstanding during the period. The terms of the Series Two Preferred Units enable the holders to obtain OP Units of the Company and as a result these are considered participating securities. Unvested share-based payment awards that contain non-forfeitable rights to dividends or dividend equivalents (whether paid or unpaid) are also participating securities. As such, unvested restricted common stock of Boston Properties, Inc. and the Company’s LTIP Units, OPP Units and 2013 MYLTIP Units are considered participating securities. Participating securities are included in the computation of basic earnings per common unit using the two-class method. Participating securities are included in the computation of diluted earnings per common unit using the if-converted method if the impact is dilutive. Because the OPP Units and 2013 MYLTIP Units require Boston Properties, Inc. to outperform absolute and relative return thresholds, unless such thresholds have been met by the end of the applicable reporting period, the Company excludes such units from the diluted earnings per common unit calculation. Other potentially dilutive common units and the related impact on earnings are considered when calculating diluted earnings per common unit. Included in the number of units (the denominator) below are approximately 16,829,000 and 17,660,000 redeemable common units for the three months ended September 30, 2013 and 2012, respectively, and approximately 16,975,000 and 17,694,000 redeemable common units for the nine months ended September 30, 2013 and 2012, respectively.
For the three months ended September 30, 2013 | ||||||||||||
Income (Numerator) | Units (Denominator) | Per Unit Amount | ||||||||||
(in thousands, except for per unit amounts) | ||||||||||||
Basic Earnings: | ||||||||||||
Income from continuing operations attributable to Boston Properties Limited Partnership | $ | 84,497 | 169,236 | $ | 0.50 | |||||||
Discontinued operations attributable to Boston Properties Limited Partnership | 89,643 | — | 0.53 | |||||||||
Allocation of undistributed earnings to participating securities | (651 | ) | — | — | ||||||||
|
|
|
|
|
| |||||||
Net income attributable to Boston Properties Limited Partnership | $ | 173,489 | 169,236 | $ | 1.03 | |||||||
Effect of Dilutive Securities: | ||||||||||||
Stock Based Compensation and Exchangeable Senior Notes | — | 285 | (0.01 | ) | ||||||||
|
|
|
|
|
| |||||||
Diluted Earnings: | ||||||||||||
Net income attributable to Boston Properties Limited Partnership | $ | 173,489 | 169,521 | $ | 1.02 | |||||||
|
|
|
|
|
|
31
Table of Contents
For the three months ended September 30, 2012 | ||||||||||||
Income (Numerator) | Units (Denominator) | Per Unit Amount | ||||||||||
(in thousands, except for per unit amounts) | ||||||||||||
Basic Earnings: | ||||||||||||
Income from continuing operations attributable to Boston Properties Limited Partnership | $ | 64,684 | 168,461 | $ | 0.38 | |||||||
Discontinued operations attributable to Boston Properties Limited Partnership | 1,550 | — | 0.01 | |||||||||
|
|
|
|
|
| |||||||
Net income attributable to Boston Properties Limited Partnership | $ | 66,234 | 168,461 | $ | 0.39 | |||||||
Effect of Dilutive Securities: | ||||||||||||
Stock Based Compensation and Exchangeable Senior Notes | — | 1,182 | — | |||||||||
|
|
|
|
|
| |||||||
Diluted Earnings: | ||||||||||||
Net income attributable to Boston Properties Limited Partnership | $ | 66,234 | 169,643 | $ | 0.39 | |||||||
|
|
|
|
|
|
For the nine months ended September 30, 2013 | ||||||||||||
Income (Numerator) | Units (Denominator) | Per Unit Amount | ||||||||||
(in thousands, except for per unit amounts) | ||||||||||||
Basic Earnings: | ||||||||||||
Income from continuing operations attributable to Boston Properties Limited Partnership | $ | 628,206 | 168,975 | $ | 3.72 | |||||||
Discontinued operations attributable to Boston Properties Limited Partnership | 112,046 | — | 0.66 | |||||||||
Allocation of undistributed earnings to participating securities | (4,183 | ) | — | (0.02 | ) | |||||||
|
|
|
|
|
| |||||||
Net income attributable to Boston Properties Limited Partnership | $ | 736,069 | 168,975 | $ | 4.36 | |||||||
Effect of Dilutive Securities: | ||||||||||||
Stock Based Compensation and Exchangeable Senior Notes | — | 381 | (0.01 | ) | ||||||||
|
|
|
|
|
| |||||||
Diluted Earnings: | ||||||||||||
Net income attributable to Boston Properties Limited Partnership | $ | 736,069 | 169,356 | $ | 4.35 | |||||||
|
|
|
|
|
|
For the nine months ended September 30, 2012 | ||||||||||||
Income (Numerator) | Units (Denominator) | Per Unit Amount | ||||||||||
(in thousands, except for per unit amounts) | ||||||||||||
Basic Earnings: | ||||||||||||
Income from continuing operations attributable to Boston Properties Limited Partnership | $ | 215,296 | 167,517 | $ | 1.29 | |||||||
Discontinued operations attributable to Boston Properties Limited Partnership | 44,041 | — | 0.26 | |||||||||
|
|
|
|
|
| |||||||
Net income attributable to Boston Properties Limited Partnership | $ | 259,337 | 167,517 | $ | 1.55 | |||||||
Effect of Dilutive Securities: | ||||||||||||
Stock Based Compensation and Exchangeable Senior Notes | — | 655 | (0.01 | ) | ||||||||
|
|
|
|
|
| |||||||
Diluted Earnings: | ||||||||||||
Net income attributable to Boston Properties Limited Partnership | $ | 259,337 | 168,172 | $ | 1.54 | |||||||
|
|
|
|
|
|
32
Table of Contents
13. Stock Option and Incentive Plan
On January 28, 2013, Boston Properties, Inc.’s Compensation Committee approved multi-year long-term incentive program (MYLTIP) awards under Boston Properties, Inc.’s 2012 Stock Option and Incentive Plan (the “2012 Plan”) to officers and employees of Boston Properties, Inc. MYLTIP awards utilize total return to shareholders (“TRS”) over a three-year measurement period, on an annualized, compounded basis, as the performance metric. Earned awards will be based on Boston Properties, Inc.’s TRS relative to (i) the Cohen & Steers Realty Majors Portfolio Index (50% weight) and (ii) the NAREIT Office Index adjusted to exclude Boston Properties, Inc. (50% weight). Earned awards will range from zero to a maximum of approximately $30.7 million depending on Boston Properties, Inc.’s TRS relative to the two indices, with four tiers (threshold: approximately $5.1 million; target: approximately $10.2 million; high: approximately $20.5 million; exceptional: approximately $30.7 million) and linear interpolation between tiers. Earned awards measured on the basis of relative TRS performance are subject to an absolute TRS component in the form of relatively simple modifiers that (A) reduce the level of earned awards in the event Boston Properties, Inc.’s annualized TRS is less than 2% and (B) cause some awards to be earned in the event Boston Properties, Inc.’s annualized TRS is more than 10% even though on a relative basis alone Boston Properties, Inc.’s TRS would not result in any earned awards.
Earned awards (if any) will vest 25% on February 4, 2016, 25% on February 4, 2017 and 50% on February 4, 2018, based on continued employment. Vesting will be accelerated in the event of a change in control, termination of employment by Boston Properties, Inc. without cause, termination of employment by the award recipient for good reason, death, disability or retirement. If there is a change of control prior to February 4, 2016, earned awards will be calculated based on TRS performance up to the date of the change of control. MYLTIP awards are in the form of LTIP Units issued on the grant date which (i) are subject to forfeiture to the extent awards are not earned and (ii) prior to the performance measurement date are only entitled to one-tenth (10%) of the regular quarterly distributions payable on common partnership units.
On March 11, 2013, Boston Properties, Inc. announced that Owen D. Thomas would succeed Mortimer B. Zuckerman as Boston Properties, Inc.’s Chief Executive Officer, effective April 2, 2013. On April 2, 2013, the Company issued 24,231 LTIP units, 38,926 2013 MYLTIP Units and 50,847 non-qualified stock options under the 2012 Plan to Mr. Thomas, pursuant to his employment agreement. Mr. Zuckerman will continue to serve as Executive Chairman for a transition period and thereafter is expected to continue to serve as the Non-Executive Chairman of the Board of Boston Properties, Inc. In connection with succession planning, Boston Properties, Inc. and Mr. Zuckerman entered into a Transition Benefits Agreement. If Mr. Zuckerman remains employed by Boston Properties, Inc. through July 1, 2014, he will be entitled to receive on January 1, 2015 a lump sum cash payment of $6.7 million and an equity award with a targeted value of approximately $11.1 million. The cash payment and equity award vest one-third on each of March 10, 2013, October 1, 2013 and July 1, 2014, subject to acceleration in certain circumstances. As a result, Boston Properties, Inc. recognized approximately $2.6 million and $11.8 million of compensation expense during the three and nine months ended September 30, 2013, respectively. In addition, the agreement provides that if Mr. Zuckerman terminates his employment with Boston Properties, Inc. for any reason, voluntarily or involuntarily, he will become fully vested in any outstanding equity awards with time-based vesting. As a result, during the nine months ended September 30, 2013, Boston Properties, Inc. accelerated the remaining approximately $12.9 million of stock-based compensation expense associated with Mr. Zuckerman’s unvested long-term equity awards.
Under the Financial Accounting Standards Board’s Accounting Standards Codification (“ASC”) 718 “Compensation-Stock Compensation” the MYLTIP awards granted to employees in February 2013 and granted to Mr. Thomas in April 2013 have an aggregate value of approximately $9.2 million, which amount will generally be amortized into earnings over the five-year plan period under the graded vesting method.
During the nine months ended September 30, 2013, Boston Properties, Inc. issued 36,730 shares of restricted common stock and 252,220 non-qualified stock options and the Company issued 184,733 LTIP Units and 318,926 2013 MYLTIP Units to employees and non-employee directors under the 2012 Plan, including the amounts issued to Mr. Thomas pursuant to his employment agreement, as discussed above. Employees and directors paid
33
Table of Contents
$0.01 per share of restricted common stock and $0.25 per LTIP Unit, OPP Unit and 2013 MYLTIP Unit. An LTIP Unit is generally the economic equivalent of a share of restricted stock in Boston Properties, Inc. The aggregate value of the LTIP Units is included in noncontrolling interests in the Consolidated Balance Sheets. Grants of restricted stock and LTIP Units to employees vest in four equal annual installments. Restricted stock is measured at fair value on the date of grant based on the number of shares granted, as adjusted for forfeitures, and the closing price of Boston Properties, Inc.’s Common Stock on the date of grant as quoted on the New York Stock Exchange. Such value is recognized as an expense ratably over the corresponding employee service period. The shares of restricted stock granted during the nine months ended September 30, 2013 were valued at approximately $3.9 million ($105.30 per share weighted-average). The non-qualified stock options granted to employees in February 2013 had a weighted-average fair value on the date of grant of $18.46 per option, which was computed using the Black-Scholes option-pricing model utilizing the following weighted-average assumptions: an expected life of 6.0 years, a risk-free interest rate of 1.11%, an expected price volatility of 26% and an expected dividend yield of 3%. The exercise price of the options is $105.10, which was the closing price of Boston Properties, Inc.’s common stock on the date of grant. The LTIP Units granted to employees in February 2013 were valued at approximately $14.8 million ($96.33 per unit fair value) using a Monte Carlo simulation method model. The per unit fair value of each LTIP Unit granted was estimated on the date of grant using the following assumptions: an expected life of 5.7 years, a risk-free interest rate of 1.03% and an expected price volatility of 26%. As the 2011 OPP Units, 2012 OPP Units and 2013 MYLTIP Units are subject to both a service condition and a market condition, the Company recognizes the compensation expense related to the 2011 OPP Units, 2012 OPP Units and 2013 MYLTIP Units under the graded vesting attribution method. Under the graded vesting attribution method, each portion of the award that vests at a different date is accounted for as a separate award and recognized over the period appropriate to that portion so that the compensation cost for each portion should be recognized in full by the time that portion vests. Dividends paid on both vested and unvested shares of restricted stock are charged directly to Partners’ Capital in the Consolidated Balance Sheets. Aggregate stock-based compensation expense associated with restricted stock, non-qualified stock options, LTIP Units, 2011 OPP Units, 2012 OPP Units and 2013 MYLTIP Units was approximately $6.2 million and $6.4 million for the three months ended September 30, 2013 and 2012, respectively, and approximately $38.1 million and $23.8 million for the nine months ended September 30, 2013 and 2012, respectively. For the three and nine months ended September 30, 2013, stock-based compensation expense includes approximately $1.6 million and $20.2 million, respectively, consisting of the acceleration of the expense of Boston Properties, Inc.’s Executive Chairman’s stock-based compensation awards and the stock-based compensation awards associated with his transition benefits agreement related to Boston Properties, Inc.’s succession planning. For the nine months ended September 30, 2012, stock-based compensation expense includes approximately $2.7 million consisting of the acceleration of vesting of Boston Properties, Inc.’s Chief Operating Officer’s stock-based compensation awards associated with his resignation. At September 30, 2013, there was $20.2 million of unrecognized compensation expense related to unvested restricted stock and LTIP Units and $12.7 million of unrecognized compensation expense related to unvested 2011 OPP Units, 2012 OPP Units and 2013 MYLTIP Units that is expected to be recognized over a weighted-average period of approximately 2.8 years.
14. Segment Information
The Company’s segments are based on the Company’s method of internal reporting which classifies its operations by both geographic area and property type. The Company’s segments by geographic area are Boston, New York, Princeton, San Francisco and Washington, DC. Segments by property type include: Class A Office, Office/Technical, Residential and Hotel.
Asset information by segment is not reported because the Company does not use this measure to assess performance. Therefore, depreciation and amortization expense is not allocated among segments. Interest and other income, development and management services, general and administrative expenses, transaction costs, impairment loss, interest expense, depreciation and amortization expense, gains from investments in securities, gains (losses) from early extinguishments of debt, gains on consolidation of joint ventures, income from unconsolidated joint ventures, discontinued operations and noncontrolling interests are not included in Net Operating Income as internal reporting addresses these items on a corporate level.
34
Table of Contents
Net Operating Income is not a measure of operating results or cash flows from operating activities as measured by accounting principles generally accepted in the United States of America, and it is not indicative of cash available to fund cash needs and should not be considered an alternative to cash flows as a measure of liquidity. All companies may not calculate Net Operating Income in the same manner. The Company considers Net Operating Income to be an appropriate supplemental measure to net income because it helps both investors and management to understand the core operations of the Company’s properties.
We have modified the presentation of expenses to operate our San Francisco and Princeton regional offices to reflect the growing activity in our San Francisco region and to have a consistent presentation across our company. For San Francisco these expenses, which totaled approximately $1.7 million and $1.5 million for the three months ended September 30, 2013 and 2012, respectively, and approximately $4.8 million and $4.4 million for the nine months ended September 30, 2013 and 2012, respectively, and for Princeton these expenses, which totaled approximately $0.3 million and $0.4 million for the three months ended September 30, 2013 and 2012, respectively, and approximately $1.3 million and $1.4 million for the nine months ended September 30, 2013 and 2012, respectively, were previously included in Rental Operating Expenses and are now included in General and Administrative Expenses for all periods presented.
On May 31, 2013, the Company’s two joint venture partners in 767 Venture, LLC (the entity that owns 767 Fifth Avenue (the General Motors Building) located in New York City) transferred all of their interests in the joint venture to third parties. (See Note 3). Effective as of May 31, 2013, the Company accounts for the assets, liabilities and operations of 767 Venture, LLC on a consolidated basis in its financial statements instead of under the equity method of accounting Upon consolidation, the operations for this building will be included in the New York region.
Information by geographic area and property type (dollars in thousands):
For the three months ended September 30, 2013:
Boston | New York | Princeton | San Francisco | Washington, DC | Total | |||||||||||||||||||
Rental Revenue: | ||||||||||||||||||||||||
Class A Office | $ | 171,228 | $ | 198,450 | $ | 15,636 | $ | 53,841 | $ | 97,925 | $ | 537,080 | ||||||||||||
Office/Technical | 5,662 | — | — | 5,839 | 3,877 | 15,378 | ||||||||||||||||||
Residential | 1,125 | — | — | — | 4,368 | 5,493 | ||||||||||||||||||
Hotel | 10,652 | — | — | — | — | 10,652 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Total | 188,667 | 198,450 | 15,636 | 59,680 | 106,170 | 568,603 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
% of Grand Totals | 33.18 | % | 34.90 | % | 2.75 | % | 10.50 | % | 18.67 | % | 100.0 | % | ||||||||||||
Rental Expenses: | ||||||||||||||||||||||||
Class A Office | 67,798 | 66,322 | �� | 7,033 | 20,006 | 32,170 | 193,329 | |||||||||||||||||
Office/Technical | 1,763 | — | — | 1,287 | 1,064 | 4,114 | ||||||||||||||||||
Residential | 466 | — | — | — | 2,441 | 2,907 | ||||||||||||||||||
Hotel | 6,580 | — | — | — | — | 6,580 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Total | 76,607 | 66,322 | 7,033 | 21,293 | 35,675 | 206,930 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
% of Grand Totals | 37.02 | % | 32.05 | % | 3.40 | % | 10.29 | % | 17.24 | % | 100.0 | % | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Net operating income | $ | 112,060 | $ | 132,128 | $ | 8,603 | $ | 38,387 | $ | 70,495 | $ | 361,673 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
% of Grand Totals | 30.98 | % | 36.53 | % | 2.38 | % | 10.62 | % | 19.49 | % | 100.0 | % |
35
Table of Contents
For the three months ended September 30, 2012:
Boston | New York | Princeton | San Francisco | Washington, DC | Total | |||||||||||||||||||
Rental Revenue: | ||||||||||||||||||||||||
Class A Office | $ | 161,479 | $ | 120,270 | $ | 15,234 | $ | 52,585 | $ | 84,447 | $ | 434,015 | ||||||||||||
Office/Technical | 5,539 | — | — | 148 | 4,099 | 9,786 | ||||||||||||||||||
Residential | 995 | — | — | — | 4,501 | 5,496 | ||||||||||||||||||
Hotel | 9,359 | — | — | — | — | 9,359 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Total | 177,372 | 120,270 | 15,234 | 52,733 | 93,047 | 458,656 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
% of Grand Totals | 38.67 | % | 26.22 | % | 3.32 | % | 11.50 | % | 20.29 | % | 100.0 | % | ||||||||||||
Rental Expenses: | ||||||||||||||||||||||||
Class A Office | 65,261 | 41,088 | 6,790 | 19,530 | 27,419 | 160,088 | ||||||||||||||||||
Office/Technical | 1,758 | — | — | 52 | 941 | 2,751 | ||||||||||||||||||
Residential | 490 | — | — | — | 2,364 | 2,854 | ||||||||||||||||||
Hotel | 6,886 | — | — | — | — | 6,886 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Total | 74,395 | 41,088 | 6,790 | 19,582 | 30,724 | 172,579 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
% of Grand Totals | 43.11 | % | 23.81 | % | 3.93 | % | 11.35 | % | 17.80 | % | 100.0 | % | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Net operating income | $ | 102,977 | $ | 79,182 | $ | 8,444 | $ | 33,151 | $ | 62,323 | $ | 286,077 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
% of Grand Totals | 36.00 | % | 27.68 | % | 2.95 | % | 11.59 | % | 21.78 | % | 100.0 | % |
For the nine months ended September 30, 2013:
Boston | New York | Princeton | San Francisco | Washington, DC | Total | |||||||||||||||||||
Rental Revenue: | ||||||||||||||||||||||||
Class A Office | $ | 497,584 | $ | 463,851 | $ | 46,916 | $ | 159,843 | $ | 289,831 | $ | 1,458,025 | ||||||||||||
Office/Technical | 16,853 | — | — | 11,317 | 11,951 | 40,121 | ||||||||||||||||||
Residential | 3,257 | — | — | — | 13,298 | 16,555 | ||||||||||||||||||
Hotel | 30,061 | — | — | — | — | 30,061 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Total | 547,755 | 463,851 | 46,916 | 171,160 | 315,080 | 1,544,762 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
% of Grand Totals | 35.46 | % | 30.02 | % | 3.04 | % | 11.08 | % | 20.40 | % | 100.0 | % | ||||||||||||
Rental Expenses: | ||||||||||||||||||||||||
Class A Office | 196,710 | 156,414 | 21,386 | 58,036 | 95,485 | 528,031 | ||||||||||||||||||
Office/Technical | 5,177 | — | — | 2,439 | 3,095 | 10,711 | ||||||||||||||||||
Residential | 1,316 | — | — | — | 7,154 | 8,470 | ||||||||||||||||||
Hotel | 20,959 | — | — | — | — | 20,959 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Total | 224,162 | 156,414 | 21,386 | 60,475 | 105,734 | 568,171 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
% of Grand Totals | 39.45 | % | 27.53 | % | 3.77 | % | 10.64 | % | 18.61 | % | 100.0 | % | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Net operating income | $ | 323,593 | $ | 307,437 | $ | 25,530 | $ | 110,685 | $ | 209,346 | $ | 976,591 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
% of Grand Totals | 33.14 | % | 31.48 | % | 2.61 | % | 11.33 | % | 21.44 | % | 100.0 | % |
36
Table of Contents
For the nine months ended September 30, 2012:
Boston | New York | Princeton | San Francisco | Washington, DC | Total | |||||||||||||||||||
Rental Revenue: | ||||||||||||||||||||||||
Class A Office | $ | 460,127 | $ | 360,515 | $ | 45,701 | $ | 155,353 | $ | 258,311 | $ | 1,280,007 | ||||||||||||
Office/Technical | 16,882 | — | — | 344 | 12,245 | 29,471 | ||||||||||||||||||
Residential | 2,891 | — | — | — | 12,122 | 15,013 | ||||||||||||||||||
Hotel | 26,224 | — | — | — | — | 26,224 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Total | 506,124 | 360,515 | 45,701 | 155,697 | 282,678 | 1,350,715 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
% of Grand Totals | 37.47 | % | 26.69 | % | 3.38 | % | 11.53 | % | 20.93 | % | 100.0 | % | ||||||||||||
Rental Expenses: | ||||||||||||||||||||||||
Class A Office | 183,601 | 118,531 | 20,889 | 56,496 | 81,613 | 461,130 | ||||||||||||||||||
Office/Technical | 4,910 | — | — | 114 | 2,952 | 7,976 | ||||||||||||||||||
Residential | 1,247 | — | — | — | 6,896 | 8,143 | ||||||||||||||||||
Hotel | 19,601 | — | — | — | — | 19,601 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Total | 209,359 | 118,531 | 20,889 | 56,610 | 91,461 | 496,850 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
% of Grand Totals | 42.14 | % | 23.86 | % | 4.20 | % | 11.39 | % | 18.41 | % | 100.0 | % | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Net operating income | $ | 296,765 | $ | 241,984 | $ | 24,812 | $ | 99,087 | $ | 191,217 | $ | 853,865 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
% of Grand Totals | 34.76 | % | 28.34 | % | 2.91 | % | 11.60 | % | 22.39 | % | 100.0 | % |
The following is a reconciliation of Net Operating Income to net income attributable to Boston Properties Limited Partnership:
Three months ended September 30, | Nine months ended September 30, | |||||||||||||||
2013 | 2012 | 2013 | 2012 | |||||||||||||
Net Operating Income | $ | 361,673 | $ | 286,077 | $ | 976,591 | $ | 853,865 | ||||||||
Add: | ||||||||||||||||
Development and management services income | 5,479 | 8,024 | 22,072 | 25,733 | ||||||||||||
Income from unconsolidated joint ventures | 14,736 | 9,217 | 72,240 | 42,129 | ||||||||||||
Gains on consolidation of joint ventures | (1,810 | ) | — | 385,991 | — | |||||||||||
Interest and other income | 3,879 | 4,001 | 6,646 | 8,029 | ||||||||||||
Gains from investments in securities | 956 | 587 | 1,872 | 1,202 | ||||||||||||
Gains (losses) from early extinguishments of debt | (30 | ) | (5,494 | ) | 122 | (4,453 | ) | |||||||||
Income from discontinued operations | 1,078 | 1,550 | 5,597 | 5,596 | ||||||||||||
Gains on sales of real estate from discontinued operations | 88,565 | — | 88,565 | 38,445 | ||||||||||||
Gain on forgiveness of debt from discontinued operations | — | — | 20,736 | — | ||||||||||||
Less: | ||||||||||||||||
General and administrative expense | 24,841 | 21,617 | 94,673 | 72,208 | ||||||||||||
Transaction costs | 766 | 1,140 | 1,744 | 3,252 | ||||||||||||
Depreciation and amortization expense | 152,156 | 108,609 | 402,892 | 323,680 | ||||||||||||
Interest expense | 122,173 | 105,030 | 325,746 | 308,168 | ||||||||||||
Impairment loss | — | — | 4,401 | — | ||||||||||||
Impairment loss from discontinued operations | — | — | 2,852 | — | ||||||||||||
Noncontrolling interest in property partnerships | (3,279 | ) | 458 | (924 | ) | 1,461 | ||||||||||
Noncontrolling interest—redeemable preferred units | 3,729 | 874 | 8,796 | 2,440 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Net income attributable to Boston Properties Limited Partnership | $ | 174,140 | $ | 66,234 | $ | 740,252 | $ | 259,337 | ||||||||
|
|
|
|
|
|
|
|
37
Table of Contents
15. Subsequent Events
On October 9, 2013, the Company completed the sale of a 45% ownership interest in its Times Square Tower property for a gross sale price of approximately $684.0 million in cash. Net cash proceeds totaled approximately $673.4 million, after the payment of transaction costs. In connection with the sale, the Company formed a joint venture with the buyer and will provide customary property management and leasing services to the joint venture. Times Square Tower is an approximately 1,246,000 net rentable square foot Class A office tower located in New York City. The Company will continue to account for the property on a consolidated basis in its financial statements and as a result will account for the transaction as an equity transaction with no gain on sale recognized in its consolidated statements of operations.
On October 21, 2013, approximately 329,881 Series Two Preferred Units of the Company were converted by the holder thereof into 432,914 OP Units. The OP Units were subsequently presented by the holders for redemption and were redeemed by Boston Properties, Inc., as general partner of the Company, on October 29, 2013 in exchange for an equal number of shares of Common Stock.
On October 29, 2013, the Company entered into a lease agreement as landlord with a third-party tenant for a build-to-suit project with approximately 130,000 net rentable square feet of Class A office space located in Princeton, New Jersey.
On October 29, 2013, a joint venture in which the Company has a 50% interest exercised an option to extend the maturity date to November 17, 2014 of the construction financing collateralized by its Annapolis Junction Building Six property. The construction financing totaling approximately $14.0 million bears interest at a variable rate equal to LIBOR plus 1.65% per annum and was scheduled to mature on November 17, 2013. Annapolis Junction Building Six is a Class A office property with approximately 119,000 net rentable square feet located in Annapolis, Maryland.
38
Table of Contents
ITEM 2—Management’s Discussion and Analysis of Financial Condition and Results of Operations
As used herein, the terms “BPLP,” “we,” “us,” and “our” refer collectively to Boston Properties Limited Partnership, a Delaware limited partnership, and its subsidiaries and its respective predecessor entities, considered a single enterprise.
The following discussion should be read in conjunction with the financial statements and notes thereto appearing elsewhere in this report. This Quarterly Report on Form 10-Q contains forward-looking statements within the meaning of the federal securities laws. We caution investors that any forward-looking statements presented in this report, or which management may make orally or in writing from time to time, are based on beliefs and assumptions made by, and information currently available to, management. When used, the words “anticipate,” “believe,” “estimate,” “expect,” “intend,” “may,” “might,” “plan,” “project,” “result,” “should,” “will” and similar expressions which do not relate solely to historical matters are intended to identify forward-looking statements. Such statements are subject to risks, uncertainties and assumptions and are not guarantees of future performance, which may be affected by known and unknown risks, trends, uncertainties and factors that are beyond our control. Should one or more of these risks or uncertainties materialize, or should underlying assumptions prove incorrect, actual results may vary materially from those anticipated, estimated or projected by the forward-looking statements. We caution you that while forward-looking statements reflect our good-faith beliefs when we make them, they are not guarantees of future performance and are impacted by actual events when they occur after we make such statements. Accordingly, investors should use caution in relying on forward-looking statements, which are based on results and trends at the time they are made, to anticipate future results or trends.
Some of the risks and uncertainties that may cause our actual results, performance or achievements to differ materially from those expressed or implied by forward-looking statements include, among others, the following:
• | the continuing impacts of high unemployment and other macroeconomic trends, which are having and may continue to 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 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; |
• | 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, cost overruns, inability to obtain necessary permits 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, 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; |
39
Table of Contents
• | 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 Boston Properties, Inc.’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 Report on Form 10-K, including those described under the caption “Risk Factors.” |
The risks set forth above are not exhaustive. Other sections of this report may include additional factors that could adversely affect our business and financial performance. Moreover, we operate in a very competitive and rapidly changing environment. New risk factors emerge from time to time and it is not possible for management to predict all risk factors, nor can it assess the impact of all risk factors on our business or the extent to which any factor, or combination of factors, may cause actual results to differ materially from those contained in any forward-looking statements. Given these risks and uncertainties, investors should not place undue reliance on forward-looking statements as a prediction of actual results. Investors should also refer to our most recent Annual Report on Form 10-K and our Quarterly Reports on Form 10-Q for future periods and Current Reports on Form 8-K as we file them with the SEC, and to other materials we may furnish to the public from time to time through Forms 8-K or otherwise, for a discussion of risks and uncertainties that may cause actual results, performance or achievements to differ materially from those expressed or implied by forward-looking statements. We expressly disclaim any responsibility to update any forward-looking statements to reflect changes in underlying assumptions or factors, new information, future events, or otherwise, and you should not rely upon these forward-looking statements after the date of this report.
Overview
Boston Properties Limited Partnership is the entity through which Boston Properties, Inc. conducts substantially all of its business and owns (either directly or through subsidiaries) substantially all of its assets. Our properties are concentrated in five markets—Boston, New York, Princeton, San Francisco and Washington, DC. We generate revenue and cash primarily by leasing our Class A office space to our tenants. Factors we consider when we lease space include the creditworthiness of the tenant, the length of the lease, the rental rate to be paid, the costs of tenant improvements and other landlord concessions, current and anticipated operating costs and real estate taxes, our current and anticipated vacancy, current and anticipated future demand for office space and general economic factors. From time to time, we also generate cash through the sale of assets.
Our core strategy has always been to own, operate and develop properties in supply-constrained markets with high barriers to entry and to focus on executing long-term leases with financially strong tenants. Historically, this combination has tended to reduce our exposure in down cycles and enhance revenues as market conditions improve. To be successful in the current leasing environment, we believe all aspects of the tenant-landlord relationship must be considered. In this regard, we believe that our understanding of tenants’ short- and long-term space utilization and amenity needs in the local markets in which we operate, our relationships with local brokers, our reputation as a premier owner and operator of Class A office properties, our financial strength
40
Table of Contents
and our ability to maintain high building standards provide us with a competitive advantage. We expect tenants in our markets to continue to take advantage of the ability to upgrade to high-quality space like ours, particularly those who value our operational expertise and financial stability when making their leasing decisions.
We are seeing improved leasing activity in the majority of our markets and we remain cautiously optimistic about the operating fundamentals in our markets. Our portfolio is concentrated in markets and submarkets where businesses are oriented on new ideas, such as technology, media and information distribution, mobility, life sciences and medical devices, and this segment of the economy is expanding and leasing additional office space. However, there continue to be headwinds against more rapid improvements in the office business. The strongest force is densification, which occurs as businesses seek less traditional layouts that cater to more collaborative work environments and fit people more efficiently into less space. We are also seeing moderate levels of new construction in our markets accommodating both growing tenant sectors and tenants seeking more efficient space utilization.
Leasing activity in our portfolio during the third quarter of 2013 was strong with approximately 1.9 million square feet of leases signed covering vacant space, extensions and expansions and pre-leasing for our development projects. This compares to our quarterly average of approximately 1.2 million square feet. Each of the markets in which we operate has varying degrees of opportunities and challenges.
In the midtown Manhattan market, overall leasing activity remained strong for tenants seeking between 5,000 and 25,000 square feet during the third quarter of 2013. Activity in our portfolio has improved with occupancy increasing by 120 basis points from the end of the second quarter to approximately 96.4% leased as of September 30, 2013, with little near-term lease expirations. The increase in demand in our portfolio is driven by smaller tenants, primarily in the financial services industry. However, activity from larger tenants has also improved and we are seeing it at our 250 West 55th Street development project. 250 West 55th Street has been partially paced in-service and is currently 48% leased. We expect to commence revenue recognition on the signed leases in mid-2014. We are also negotiating leases with two tenants totaling approximately 242,000 square feet and, if these two leases are consummated, the building will be approximately 72% leased. However, we do not expect these two leases to begin revenue recognition until early 2015. We expect that occupancy at 510 Madison Avenue and 540 Madison Avenue will also continue to improve from 62.5% and 72.9%, respectively, in the fourth quarter with approximately 92,000 square feet of new leases signed by tenants that have yet to take occupancy.
In our Washington, DC region, the overall leasing activity continues to be slow and public sector and defense contractor demand has been adversely impacted by continued federal budgetary uncertainty, sequestration and the reductions in discretionary spending programs. However, occupancy in our portfolio remains stable at approximately 94.9% with reasonable rollover/exposure through 2014 of approximately 9.1%.
In the Boston region, the expansion of the life sciences and technology industry is positively impacting each of the submarkets in which we operate. Our assets in the Boston Central Business District (“CBD”) are 96.8% leased. We have been actively leasing space to cover our 2014-2015 lease expirations at the John Hancock Tower and the Prudential Center and have signed approximately 777,000 square feet of new leases, early renewals and relocations. However, the positive rental impact from approximately 567,000 square feet will not be realized until 2015 because (1) a portion of these leases are with existing sublease tenants and therefore higher rents will not commence until the new direct lease takes effect and (2) other tenants do not take occupancy until 2015. The East Cambridge submarket is the strongest submarket in the region. Our Cambridge portfolio is 99.8% leased with approximately 140,000 square feet expiring through 2014. In the suburbs of Boston along the Route 128 corridor, we are also benefiting from the strong tenant demand in the technology and life sciences industries with the completion of approximately 575,000 square feet of leases since the end of 2012. Specifically at our Bay Colony Corporate Center we have signed leases or have leases under negotiation that, if consummated, would increase our occupancy from 72.1%, as of September 30, 2013, to 85.3%. In total, our suburban portfolio is approximately 84.0% leased with approximately 792,000 square feet of availability and improving activity.
41
Table of Contents
The San Francisco CBD and Silicon Valley submarkets continue to benefit from business expansion and job growth, particularly in the technology sector, which has resulted in positive absorption, lower vacancy and increasing rental rents. Our assets in San Francisco CBD and the Silicon Valley submarkets are 89.4% leased. We are negotiating an additional 55,000 square foot lease at 50 Hawthorne Street which would bring the 680 Folsom Street/50 Hawthorne Street development project to approximately 95.5% pre-leased. Construction of 535 Mission Street is on schedule and we expect to be able to deliver space to tenants in the second half of 2014 with revenue commencing in 2015.
At Carnegie Center in Princeton, New Jersey, we continue to both gain occupancy and extend leases. During the past four quarters, we have completed more than 800,000 square feet of leases with new or expanding tenants that will improve our occupancy from 83.4%, as of September 30, 2012, to a projected average of approximately 90% for 2014. In addition, we signed a 15-year lease with NRG Energy, Inc. for an approximately 130,000 net rentable square foot build-to-suit that we expect to deliver in 2016.
The table below details the leasing activity during the three and nine months ended September 30, 2013:
Three Months Ended September 30, 2013 | Nine Months Ended September 30, 2013 | |||||||
Total Square Feet | ||||||||
Vacant space available at the beginning of the period | 3,253,408 | 3,501,253 | ||||||
Property dispositions/properties taken out of service | (26,388 | ) | (109,277 | ) | ||||
Properties acquired vacant space | — | 86,661 | ||||||
Properties placed in-service | 42,583 | 612,683 | ||||||
Leases expiring or terminated during the period | 785,268 | 2,329,998 | ||||||
|
|
|
| |||||
Total space available for lease | 4,054,871 | 6,421,318 | ||||||
|
|
|
| |||||
1st generation leases | 65,868 | 580,492 | ||||||
2nd generation leases with new tenants | 811,704 | 1,849,542 | ||||||
2nd generation lease renewals | 203,324 | 1,017,309 | ||||||
|
|
|
| |||||
Total space leased | 1,080,896 | 3,447,343 | ||||||
|
|
|
| |||||
Vacant space available for lease at the end of the period | 2,973,975 | 2,973,975 | ||||||
|
|
|
| |||||
Second generation leasing information: (1) | ||||||||
Leases commencing during the period, in square feet | 1,015,028 | 2,866,851 | ||||||
Average Lease Term | 71 Months | 82 Months | ||||||
Average Free Rent Period | 68 Days | 75 Days | ||||||
Total Transaction Costs Per Square Foot (2) | $ | 46.03 | $ | 36.26 | ||||
Increase / (decrease) in Gross Rents (3) | (1.97 | )% | (1.55 | )% | ||||
Increase / (decrease) in Net Rents (4) | (4.50 | )% | (3.07 | )% |
(1) | Second generation leases are defined as leases for space that had previously been under lease by us. Of the 1,015,028 and 2,866,851 square feet of second generation leases that commenced during the three and nine months ended September 30, 2013, respectively, 534,163 and 1,693,897 square feet were signed in prior periods for the three and nine months ended September 30, 2013, respectively. |
(2) | Total transaction costs include tenant improvements and leasing commissions and exclude free rent concessions. |
(3) | Represents the increase/(decrease) in gross rent (base rent plus expense reimbursements) on the new vs. expired leases on the 538,500 and 2,055,273 square feet of second generation leases (1) that had been occupied within the prior 12 months and (2) for which the new lease term is greater than six months, for the three and nine months ended September 30, 2013, respectively. |
(4) | Represents the increase/(decrease) in net rent (gross rent less operating expenses) on the new vs. expired leases on the 538,500 and 2,055,273 square feet of second generation leases (1) that had been occupied within the prior 12 months and (2) for which the new lease term is greater than six months, for the three and nine months ended September 30, 2013, respectively. |
42
Table of Contents
From October 1, 2013 to December 31, 2014, leases representing approximately 8.5% of the space at our properties expire. As these leases expire, assuming no change in current market rental rates, we expect that the rental rates we are likely to achieve on new leases will generally be greater than the rates that are currently being paid.
We believe the successful lease-up and completion of our development pipeline will enhance our long-term return on equity and earnings growth as these developments are placed in-service through 2016. During the nine months ended September 30, 2013, we fully placed in-service Two Patriots Park in Reston, Virginia, 500 North Capitol Street in Washington, DC, Annapolis Junction Building Six in Annapolis, Maryland, 17 Cambridge Center in Cambridge, Massachusetts and the Cambridge Connector in Cambridge, Massachusetts. In addition, during the third quarter of 2013, we partially placed in-service our 250 West 55th Street development project in New York City. We believe the development of well-positioned office buildings is justified in many of our submarkets where tenants have shown demand for high-quality construction, modern design, efficient floor plates and sustainable features. Each of our development projects underway is pre-certified USGB LEED Silver or higher. As of September 30, 2013, our current development pipeline which excludes properties which are fully placed in-service, totals approximately 2.8 million square feet with a total projected investment of approximately $2.5 billion.
Given investor demand for assets like ours we continue to review our portfolio to identify properties that may have limited opportunities for cash flow growth, no longer fit within our portfolio strategy or can attract premium pricing in the current market environment as potential sales candidates. During 2013, a joint venture in which we have a 60% interest sold 125 West 55th Street in New York City for $470 million and a joint venture in which we have a 50% interest sold an assemblage of land parcels and air-rights at Eighth Avenue and 46th Street in New York City for net proceeds to us of approximately $21.8 million. In addition, we sold 303 Almaden Boulevard in San Jose, California and 1301 New York Avenue in Washington, DC for $40 million and $135 million, respectively. On October 9, 2013, we completed the sale of a 45% ownership interest in our Times Square Tower property in New York City for a gross sale price of $684.0 million in cash resulting in a taxable gain of approximately $386 million. In general, we structure sales like this for possible inclusion in a Section 1031 like kind exchange, which would enable us to defer the taxable gain and preserve capital. However, if we are unable to identify and acquire a suitable replacement property, we expect that we would distribute at least the amount of proceeds necessary to avoid paying a corporate level tax on the gain realized from the sale. We are also considering the sale of all or a portion of additional properties.
We maintain substantial liquidity including available cash, as of November 4, 2013, of approximately $2.1 billion and approximately $989.4 million available under our $1.0 billion Unsecured Line of Credit. On July 26, 2013, we amended and restated the revolving credit agreement governing our Unsecured Line of Credit, which, among other things, (1) increased the total commitment from $750.0 million to $1.0 billion, (2) extended the maturity date from June 24, 2014 to July 26, 2018 and (3) reduced per annum variable rates and other fees. Our more significant future funding requirements include (1) the maturity of $747.5 million of our 3.625% exchangeable senior notes due February 2014, (2) $0.8 billion of our development pipeline remains to be funded through 2015 and (3) approximately $77 million of secured debt (of which our share is approximately $70 million) that matures by the end of 2014. We have access to multiple sources of capital, including public debt and equity markets, secured debt markets and potential asset sales to fund the foregoing as well as future capital requirements.
Transactions during the three months ended September 30, 2013 included the following:
• | On July 1, 2013, we completed and fully placed in-service our Cambridge Center Connector project with approximately 43,000 net rentable square feet located in Cambridge, Massachusetts. The project is 100% leased. |
• | On July 19, 2013, a joint venture in which we have a 50% interest completed the sale of its Eighth Avenue and 46th Street project located in New York City for an imputed sale price of $45.0 million. Eighth Avenue and 46th Street is comprised of an assemblage of land parcels and air-rights. Net cash proceeds to us totaled approximately $21.8 million, after the payment of transaction costs. |
43
Table of Contents
• | On July 26, 2013, we amended and restated the revolving credit agreement governing our Unsecured Line of Credit, which, among other things, (1) increased the total commitment from $750.0 million to $1.0 billion, (2) extended the maturity date from June 24, 2014 to July 26, 2018 and (3) reduced the per annum variable interest rates and other fees. Based on our current credit rating, borrowings will bear interest at a per annum rate equal to LIBOR plus 1.00%. Under the amended and restated Unsecured Line of Credit, we may increase the total commitment to $1.5 billion, subject to syndication of the increase. |
• | On August 22, 2013, we completed the sale of our 1301 New York Avenue property located in Washington, DC for a net contract sale price of approximately $121.7 million. After adjusting for outstanding lease and other transaction costs assumed by the buyer, the gross sale price was approximately $135.0 million. Net cash proceeds totaled approximately $121.5 million, resulting in a gain on sale of approximately $88.6 million. 1301 New York Avenue is a Class A office property totaling approximately 201,000 net rentable square feet. |
• | On August 29, 2013, Boston Properties, Inc., in its capacity as our general partner, redeemed approximately 861,400 Series Four Preferred Units for cash at the redemption price of $50.00 per unit plus accrued and unpaid distributions through the redemption date. |
• | As of September 30, 2013, we have placed in-service approximately 5% of our 250 West 55th Street development project. This project when completed will consist of approximately 989,000 net rentable square feet. |
Transactions completed subsequent to September 30, 2013:
• | On October 9, 2013, we completed the sale of a 45% ownership interest in our Times Square Tower property for a gross sale price of approximately $684.0 million in cash. Net cash proceeds totaled approximately $673.4 million, after the payment of transaction costs. In connection with the sale, we formed a joint venture with the buyer and will provide customary property management and leasing services to the joint venture. Times Square Tower is an approximately 1,246,000 net rentable square foot Class A office tower located in New York City. We will continue to account for the property on a consolidated basis in our financial statements and as a result will account for the transaction as an equity transaction with no gain on sale recognized in our consolidated statements of operations. |
• | On October 21, 2013, approximately 329,881 Series Two Preferred Units were converted by the holder thereof into approximately 432,914 OP Units. The OP Units were subsequently presented by the holders for redemption and were redeemed by Boston Properties, Inc., as our general partner, on October 29, 2013 in exchange for an equal number of shares of Common Stock. |
• | On October 29, 2013, we entered into a lease agreement with NRG Energy, Inc. for a build-to-suit project with approximately 130,000 net rentable square feet of Class A office space located in Princeton, New Jersey. We expect that the building will be complete and available for occupancy during 2016. |
• | On October 29, 2013, a joint venture in which we have a 50% interest exercised an option to extend the maturity date to November 17, 2014 of the construction financing collateralized by its Annapolis Junction Building Six property. The construction financing totaling approximately $14.0 million bears interest at a variable rate equal to LIBOR plus 1.65% per annum and was scheduled to mature on November 17, 2013. Annapolis Junction Building Six is a Class A office property with approximately 119,000 net rentable square feet located in Annapolis, Maryland. |
Critical Accounting Policies
The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America, or GAAP, requires management to use judgment in the application of accounting policies, including making estimates and assumptions. We base our estimates on historical experience and on
44
Table of Contents
various other assumptions believed to be reasonable under the circumstances. These judgments affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the dates of the financial statements and the reported amounts of revenue and expenses during the reporting periods. If our judgment or interpretation of the facts and circumstances relating to various transactions had been different, it is possible that different accounting policies would have been applied resulting in a different presentation of our financial statements. From time to time, we evaluate our estimates and assumptions. In the event estimates or assumptions prove to be different from actual results, adjustments are made in subsequent periods to reflect more current information. Below is a discussion of accounting policies that we consider critical in that they may require complex judgment in their application or require estimates about matters that are inherently uncertain.
Real Estate
Upon acquisitions of real estate, which includes the consolidation of previously unconsolidated joint ventures, we assess the fair value of acquired tangible and intangible assets (including land, buildings, tenant improvements, “above-” and “below-market” leases, leasing and assumed financing origination costs, acquired in-place leases, other identified intangible assets and assumed liabilities), and allocate the purchase price to the acquired assets and assumed liabilities, including land and buildings as if vacant. We assess and consider fair value based on estimated cash flow projections that utilize discount and/or capitalization rates that we deem appropriate, as well as available market information. Estimates of future cash flows are based on a number of factors including the historical operating results, known and anticipated trends, and market and economic conditions.
The fair value of the tangible assets of an acquired property considers the value of the property as if it were vacant. We also consider an allocation of purchase price of other acquired intangibles, including acquired in-place leases that may have a customer relationship intangible value, including (but not limited to) the nature and extent of the existing relationship with the tenants, the tenants’ credit quality and expectations of lease renewals. Based on our acquisitions to date, our allocation to customer relationship intangible assets has been immaterial.
We record acquired “above-” and “below-market” leases at their fair values (using a discount rate which reflects the risks associated with the leases acquired) equal to the difference between (1) the contractual amounts to be paid pursuant to each in-place lease and (2) management’s estimate of fair market lease rates for each corresponding in-place lease, measured over a period equal to the remaining term of the lease for above-market leases and the initial term plus the term of any below-market fixed rate renewal options for below-market leases. Other intangible assets acquired include amounts for in-place lease values that are based on our evaluation of the specific characteristics of each tenant’s lease. Factors to be considered include estimates of carrying costs during hypothetical expected lease-up periods considering current market conditions, and costs to execute similar leases. In estimating carrying costs, we include real estate taxes, insurance and other operating expenses and estimates of lost rentals at market rates during the expected lease-up periods, depending on local market conditions. In estimating costs to execute similar leases, we consider leasing commissions, legal and other related expenses.
Management reviews its long-lived assets for impairment following the end of each quarter and when there is an event or change in circumstances that indicates an impairment in value. An impairment loss is recognized if the carrying amount of its assets is not recoverable and exceeds its fair value. If such criteria are present, an impairment loss is recognized based on the excess of the carrying amount of the asset over its fair value. The evaluation of anticipated cash flows is highly subjective and is based in part on assumptions regarding future occupancy, rental rates and capital requirements that could differ materially from actual results in future periods. Since cash flows on properties considered to be “long-lived assets to be held and used” are considered on an undiscounted basis to determine whether an asset has been impaired, our established strategy of holding properties over the long term directly decreases the likelihood of recording an impairment loss. If our strategy changes or market conditions otherwise dictate an earlier sale date, an impairment loss may be recognized and such loss could be material. If we determine that impairment has occurred, the affected assets must be reduced to their fair value.
45
Table of Contents
Guidance in Accounting Standards Codification (“ASC”) 360 “Property Plant and Equipment” (“ASC 360”) requires that qualifying assets and liabilities and the results of operations that have been sold, or otherwise qualify as “held for sale,” be presented as discontinued operations in all periods presented if the property operations are expected to be eliminated and we will not have significant continuing involvement following the sale. The components of the property’s net income that is reflected as discontinued operations include the net gain (or loss) upon the disposition of the property held for sale, operating results, depreciation and interest expense (if the property is subject to a secured loan). We generally consider assets to be “held for sale” when the transaction has been approved by our Board of Directors, or a committee thereof, and there are no known significant contingencies relating to the sale, such that a sale of the property within one year is considered probable. Following the classification of a property as “held for sale,” no further depreciation is recorded on the asset, and the asset is written down to the lower of carrying value or fair market value.
Real estate is stated at depreciated cost. A variety of costs are incurred in the acquisition, development and leasing of properties. We expense costs that we incur to effect a business combination such as legal, due diligence and other closing related costs. Costs directly related to the development of properties are capitalized. Capitalized development costs include interest, internal wages, property taxes, insurance, and other project costs incurred during the period of development. After the determination is made to capitalize a cost, it is allocated to the specific component of a project that is benefited. Determination of when a development project commences and capitalization begins, and when a development project is substantially complete and held available for occupancy and capitalization must cease, involves a degree of judgment. Our capitalization policy on development properties is guided by guidance in ASC 835-20 “Capitalization of Interest” and ASC 970 “Real Estate-General.” The costs of land and buildings under development include specifically identifiable costs.
We begin the capitalization of costs during the pre-construction period which we define as activities that are necessary to the development of the property. We consider a construction project as substantially completed and held available for occupancy upon the completion of tenant improvements, but no later than one year from cessation of major construction activity. We cease capitalization on the portion (1) substantially completed, (2) occupied or held available for occupancy, and we capitalize only those costs associated with the portion under construction or (3) if activities necessary for the development of the property have been suspended.
Investments in Unconsolidated Joint Ventures
We consolidate variable interest entities (VIE) in which we are considered to be the primary beneficiary. VIEs are entities in which the equity investors do not have sufficient equity at risk to finance their endeavors without additional financial support or that the holders of the equity investment at risk do not have a controlling financial interest. The primary beneficiary is defined by the entity having both of the following characteristics: (1) the power to direct the activities that, when taken together, most significantly impact the variable interest entity’s performance, and (2) the obligation to absorb losses and right to receive the returns from the variable interest entity that would be significant to the variable interest entity. For ventures that are not VIEs we consolidate entities for which we have significant decision making control over the ventures’ operations. Our judgment with respect to our level of influence or control of an entity involves the consideration of various factors including the form of our ownership interest, our representation in the entity’s governance, the size of our investment (including loans), estimates of future cash flows, our ability to participate in policy making decisions and the rights of the other investors to participate in the decision making process and to replace us as manager and/or liquidate the venture, if applicable. Our assessment of our influence or control over an entity affects the presentation of these investments in our consolidated financial statements. In addition to evaluating control rights, we consolidate entities in which the outside partner has no substantive kick-out rights to remove us as the managing member.
Accounts of the consolidated entity are included in our accounts and the non-controlling interest is reflected on the Consolidated Balance Sheets as a component of equity or in temporary equity between liabilities and equity. Investments in Unconsolidated Joint Ventures are recorded initially at cost, and subsequently adjusted for equity in earnings and cash contributions and distributions. Any difference between the carrying amount of these investments on the balance sheet and the underlying equity in net assets is amortized as an adjustment to equity
46
Table of Contents
in earnings of unconsolidated joint ventures over the life of the related asset. Under the equity method of accounting, our net equity investment is reflected within the Consolidated Balance Sheets, and our share of net income or loss from the joint ventures is included within the Consolidated Statements of Operations. The joint venture agreements may designate different percentage allocations among investors for profits and losses; however, our recognition of joint venture income or loss generally follows the joint venture’s distribution priorities, which may change upon the achievement of certain investment return thresholds. We may account for cash distributions in excess of our investment in an unconsolidated joint venture as income when we are not the general partner in a limited partnership and when we have neither the requirement nor the intent to provide financial support to the joint venture. Our investments in unconsolidated joint ventures are reviewed for impairment periodically and we record impairment charges when events or circumstances change indicating that a decline in the fair values below the carrying values has occurred and such decline is other-than-temporary. The ultimate realization of the investment in unconsolidated joint ventures is dependent on a number of factors, including the performance of each investment and market conditions. We will record an impairment charge if it determines that a decline in the value below the carrying value of an investment in an unconsolidated joint venture is other than temporary.
To the extent that we contribute assets to a joint venture, our investment in the joint venture is recorded at our cost basis in the assets that were contributed to the joint venture. To the extent that our cost basis is different than the basis reflected at the joint venture level, the basis difference is amortized over the life of the related asset and included in our share of equity in net income of the joint venture. In accordance with the provisions of ASC 970-323 “Investments-Equity Method and Joint Ventures” (“ASC 970-323”) (formerly Statement of Position 78-9 “Accounting for Investments in Real Estate Ventures” (“SOP 78-9”)), we will recognize gains on the contribution of real estate to joint ventures, relating solely to the outside partner’s interest, to the extent the economic substance of the transaction is a sale.
The combined summarized financial information of the unconsolidated joint ventures is disclosed in Note 4 to the Consolidated Financial Statements.
Revenue Recognition
Contractual rental revenue is reported on a straight-line basis over the terms of our respective leases. We recognize rental revenue of acquired in-place “above-” and “below-market” leases at their fair values over the terms of the respective leases. Accrued rental income as reported on the Consolidated Balance Sheets represents rental income recognized in excess of rent payments actually received pursuant to the terms of the individual lease agreements.
For the three and nine months ended September 30, 2013, the impact of the net adjustments of rents from “above-” and “below-market” leases increased rental revenue by approximately $9.1 million and $18.7 million, respectively. For the three and nine months ended September 30, 2013, the impact of the straight-line rent adjustment increased rental revenue by approximately $16.8 million and $47.8 million, respectively. Those amounts exclude the adjustment of rents from “above-” and “below-market” leases and straight-line income from unconsolidated joint ventures, which are disclosed in Note 4 to the Consolidated Financial Statements.
Our leasing strategy is generally to secure creditworthy tenants that meet our underwriting guidelines. Furthermore, following the initiation of a lease, we continue to actively monitor the tenant’s creditworthiness to ensure that all tenant related assets are recorded at their realizable value. When assessing tenant credit quality, we:
• | review relevant financial information, including: |
• | financial ratios; |
• | net worth; |
• | revenue; |
• | cash flows; |
47
Table of Contents
• | leverage; and |
• | liquidity; |
• | evaluate the depth and experience of the tenant’s management team; and |
• | assess the strength/growth of the tenant’s industry. |
As a result of the underwriting process, tenants are then categorized into one of three categories:
(1) | low risk tenants; |
(2) | the tenant’s credit is such that we require collateral, in which case we: |
• | require a security deposit or guaranty; and/or |
• | reduce upfront tenant improvement investments; or |
(3) | the tenant’s credit is below our acceptable parameters. |
We consistently monitor the credit quality of our tenant base. We provide an allowance for doubtful accounts arising from estimated losses that could result from the tenant’s inability to make required current rent payments and an allowance against accrued rental income for future potential losses that we deem to be unrecoverable over the term of the lease.
Tenant receivables are assigned a credit rating of 1 through 4. A rating of 1 represents the highest possible rating and no allowance is recorded. A rating of 4 represents the lowest credit rating, in which case we record a full reserve against the receivable balance. Among the factors considered in determining the credit rating include:
• | payment history; |
• | credit status and change in status (credit ratings for public companies are used as a primary metric); |
• | change in tenant space needs (i.e., expansion/downsize); |
• | tenant financial performance; |
• | economic conditions in a specific geographic region; and |
• | industry specific credit considerations. |
If our estimates of collectability differ from the cash received, the timing and amount of our reported revenue could be impacted. The average remaining term of our in-place tenant leases, including unconsolidated joint ventures, was approximately 7.0 years as of September 30, 2013. The credit risk is mitigated by the high quality of our existing tenant base, reviews of prospective tenants’ risk profiles prior to lease execution and consistent monitoring of our portfolio to identify potential problem tenants.
Recoveries from tenants, consisting of amounts due from tenants for common area maintenance, real estate taxes and other recoverable costs, are recognized as revenue in the period during which the expenses are incurred. Tenant reimbursements are recognized and presented in accordance with guidance in ASC 605-45 “Principal Agent Considerations” (“ASC 605-45”). ASC 605-45 requires that these reimbursements be recorded on a gross basis, as we are generally the primary obligor with respect to purchasing goods and services from third-party suppliers, have discretion in selecting the supplier and have credit risk. We also receive reimbursement of payroll and payroll related costs from third parties which we reflect on a net basis.
Our parking revenues are derived from leases, monthly parking and transient parking. We recognize parking revenue as earned.
Our hotel revenues are derived from room rentals and other sources such as charges to guests for telephone service, movie and vending commissions, meeting and banquet room revenue and laundry services. Hotel revenues are recognized as earned.
48
Table of Contents
We receive management and development fees from third parties. Management fees are recorded and earned based on a percentage of collected rents at the properties under management, and not on a straight-line basis, because such fees are contingent upon the collection of rents. We review each development agreement and record development fees as earned depending on the risk associated with each project. Profit on development fees earned from joint venture projects is recognized as revenue to the extent of the third-party partners’ ownership interest.
Gains on sales of real estate are recognized pursuant to the provisions included in ASC 360-20 “Real Estate Sales” (“ASC 360-20”). The specific timing of the sale is measured against various criteria in ASC 360-20 related to the terms of the transaction and any continuing involvement in the form of management or financial assistance associated with the properties. If the criteria for the full accrual method are not met, we defer some or all of the gain recognition and account for the continued operations of the property by applying the finance, leasing, profit sharing, deposit, installment or cost recovery methods, as appropriate, until the sales criteria are met.
Depreciation and Amortization
We compute depreciation and amortization on our properties using the straight-line method based on estimated useful asset lives. We allocate the acquisition cost of real estate to its components and depreciate or amortize these assets over their useful lives. The amortization of acquired “above-” and “below-market” leases and acquired in-place leases is recorded as an adjustment to revenue and depreciation and amortization, respectively, in the Consolidated Statements of Operations.
Fair Value of Financial Instruments
For purposes of disclosure, we calculate the fair value of our mortgage notes payable and unsecured senior notes. We determine the fair value of our unsecured senior notes and unsecured exchangeable senior notes using market prices. We determine the fair value of our mortgage notes payable using discounted cash flow analyses by discounting the spread between the future contractual interest payments and hypothetical future interest payments on mortgage debt based on current market rates for similar securities. In determining the current market rates, we add our estimates of market spreads to the quoted yields on federal government treasury securities with similar maturity dates to its debt. Because our valuations of our financial instruments are based on these types of estimates, the actual fair value of our financial instruments may differ materially if our estimates do not prove to be accurate.
Derivative Instruments and Hedging Activities
Derivative instruments and hedging activities require management to make judgments on the nature of its derivatives and their effectiveness as hedges. These judgments determine if the changes in fair value of the derivative instruments are reported in the Consolidated Statements of Operations as a component of net income or as a component of comprehensive income and as a component of equity on the Consolidated Balance Sheets. While management believes its judgments are reasonable, a change in a derivative’s effectiveness as a hedge could materially affect expenses, net income and equity.
Results of Operations
The following discussion is based on our Consolidated Statements of Operations for the three and nine months ended September 30, 2013 and 2012.
At September 30, 2013 and September 30, 2012, we owned or had interests in a portfolio of 177 and 152 properties, respectively (in each case, the “Total Property Portfolio”). As a result of changes within our Total Property Portfolio, the financial data presented below shows significant changes in revenue and expenses from period-to-period. Accordingly, we do not believe that our period-to-period financial data with respect to the Total Property Portfolio is necessarily meaningful. Therefore, the comparison of operating results for the three and nine months ended September 30, 2013 and 2012 show separately the changes attributable to the properties that
49
Table of Contents
were owned by us and in service throughout each period compared (the “Same Property Portfolio”) and the changes attributable to the properties included in the Placed In-Service, Acquired or Consolidated or Development or Redevelopment Portfolios.
In our analysis of operating results, particularly to make comparisons of net operating income between periods meaningful, it is important to provide information for properties that were in-service and owned by us throughout each period presented. We refer to properties acquired or consolidated or placed in-service prior to the beginning of the earliest period presented and owned by us and in service through the end of the latest period presented as our Same Property Portfolio. The Same Property Portfolio therefore excludes properties placed in-service, acquired or consolidated or in development or redevelopment after the beginning of the earliest period presented or disposed of prior to the end of the latest period presented.
Net operating income, or “NOI,” is a non-GAAP financial measure equal to net income attributable to Boston Properties Limited Partnership, the most directly comparable GAAP financial measure, plus income attributable to noncontrolling interests, depreciation and amortization, interest expense, impairment loss, transaction costs, general and administrative expense, less discontinued operations gains (losses) from early extinguishments of debt, gains from investments in securities, gains on consolidation of joint ventures, income from unconsolidated joint ventures, interest and other income and development and management services revenue. We use NOI internally as a performance measure and believe NOI provides useful information to investors regarding our financial condition and results of operations because it reflects only those income and expense items that are incurred at the property level. Therefore, we believe NOI is a useful measure for evaluating the operating performance of our real estate assets.
Our management also uses NOI to evaluate regional property level performance and to make decisions about resource allocations. Further, we believe NOI is useful to investors as a performance measure because, when compared across periods, NOI reflects the impact on operations from trends in occupancy rates, rental rates, operating costs and acquisition and development activity on an unleveraged basis, providing perspective not immediately apparent from net income attributable to Boston Properties Limited Partnership. NOI excludes certain components from net income attributable to Boston Properties Limited Partnership in order to provide results that are more closely related to a property’s results of operations. For example, interest expense is not necessarily linked to the operating performance of a real estate asset and is often incurred at the corporate level as opposed to the property level. In addition, depreciation and amortization, because of historical cost accounting and useful life estimates, may distort operating performance at the property level. NOI presented by us may not be comparable to NOI reported by other REITs that define NOI differently. We believe that in order to facilitate a clear understanding of our operating results, NOI should be examined in conjunction with net income attributable to Boston Properties Limited Partnership as presented in our Consolidated Financial Statements. NOI should not be considered as an alternative to net income attributable to Boston Properties Limited Partnership as an indication of our performance or to cash flows as a measure of liquidity or ability to make distributions. For a reconciliation of NOI to net income attributable to Boston Properties Limited Partnership, see Note 14 to the Consolidated Financial Statements.
Comparison of the nine months ended September 30, 2013 to the nine months ended September 30, 2012.
The table below shows selected operating information for the Same Property Portfolio and the Total Property Portfolio. The Same Property Portfolio consists of 129 properties totaling approximately 33.9 million net rentable square feet of space, excluding unconsolidated joint ventures. The Same Property Portfolio includes properties acquired or consolidated or placed in-service on or prior to January 1, 2012 and owned and in service through September 30, 2013. The Total Property Portfolio includes the effects of the other properties either placed in-service, acquired or consolidated or in development or redevelopment after January 1, 2012 or disposed of on or prior to September 30, 2013. This table includes a reconciliation from the Same Property Portfolio to the Total Property Portfolio by also providing information for the nine months ended September 30, 2013 and 2012 with respect to the properties which were placed in-service, acquired or consolidated or in development or redevelopment.
50
Table of Contents
Same Property Portfolio | Properties Acquired or Consolidated Portfolio | Properties Placed In-Service Portfolio | Properties in Development or Redevelopment Portfolio | Total Property Portfolio | ||||||||||||||||||||||||||||||||||||||||||||||||||||
(dollars in thousands) | 2013 | 2012 | Increase/ (Decrease) | % Change | 2013 | 2012 | 2013 | 2012 | 2013 | 2012 | 2013 | 2012 | Increase/ (Decrease) | % Change | ||||||||||||||||||||||||||||||||||||||||||
Rental Revenue: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Rental Revenue | $ | 1,278,429 | $ | 1,241,637 | $ | 36,792 | 2.96 | % | $ | 185,169 | $ | 36,768 | $ | 30,156 | $ | 17,646 | $ | 2,248 | $ | 5,325 | $ | 1,496,002 | $ | 1,301,376 | $ | 194,626 | 14.96 | % | ||||||||||||||||||||||||||||
Termination Income | 2,144 | 5,531 | (3,387 | ) | (61.24 | )% | — | — | — | 2,571 | — | — | 2,144 | 8,102 | (5,958 | ) | (73.54 | )% | ||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||||||||||||||
Total Rental Revenue | 1,280,573 | 1,247,168 | 33,405 | 2.68 | % | 185,169 | 36,768 | 30,156 | 20,217 | 2,248 | 5,325 | 1,498,146 | 1,309,478 | 188,668 | 14.41 | % | ||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||||||||||||||
Real Estate Operating Expenses | 464,909 | 447,389 | 17,520 | 3.92 | % | 64,336 | 15,702 | 9,076 | 5,160 | 421 | 855 | 538,742 | 469,106 | 69,636 | 14.84 | % | ||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||||||||||||||
Net Operating Income, excluding residential and hotel | 815,664 | 799,779 | 15,885 | 1.99 | % | 120,833 | 21,066 | 21,080 | 15,057 | 1,827 | 4,470 | 959,404 | 840,372 | 119,032 | 14.16 | % | ||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||||||||||||||
Residential Net Operating Income (1) | 8,085 | 6,870 | 1,215 | 17.69 | % | — | — | — | — | — | — | 8,085 | 6,870 | 1,215 | 17.69 | % | ||||||||||||||||||||||||||||||||||||||||
Hotel Net Operating Income (1) | 9,102 | 6,623 | 2,479 | 37.43 | % | — | — | — | — | — | — | 9,102 | 6,623 | 2,479 | 37.43 | % | ||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||||||||||||||
Consolidated Net Operating Income (1) | 832,851 | 813,272 | 19,579 | 2.41 | % | 120,833 | 21,066 | 21,080 | 15,057 | 1,827 | 4,470 | 976,591 | 853,865 | 122,726 | 14.37 | % | ||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||||||||||||||
Other Revenue: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Development and management services | — | — | — | — | — | — | — | — | — | — | 22,072 | 25,733 | (3,661 | ) | (14.23 | )% | ||||||||||||||||||||||||||||||||||||||||
Other Expenses: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
General and administrative expense | — | — | — | — | — | — | — | — | — | — | 94,673 | 72,208 | 22,465 | 31.11 | % | |||||||||||||||||||||||||||||||||||||||||
Transaction costs | — | — | — | — | — | — | — | — | — | — | 1,744 | 3,252 | (1,508 | ) | (46.37 | )% | ||||||||||||||||||||||||||||||||||||||||
Impairment loss | — | — | — | — | — | — | — | — | 4,401 | — | 4,401 | 100.00 | % | |||||||||||||||||||||||||||||||||||||||||||
Depreciation and amortization | 300,198 | 298,053 | 2,145 | 0.72 | % | 87,300 | 14,366 | 10,815 | 7,801 | 4,579 | 3,460 | 402,892 | 323,680 | 79,212 | 24.47 | % | ||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||||||||||||||
Total Other Expenses | 300,198 | 298,053 | 2,145 | 0.72 | % | 87,300 | 14,366 | 10,815 | 7,801 | 4,579 | 3,460 | 503,710 | 399,140 | 104,570 | 26.20 | % | ||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||||||||||||||
Operating Income | 532,653 | 515,219 | 17,434 | 3.38 | % | 33,533 | 6,700 | 10,265 | 7,256 | (2,752 | ) | 1,010 | 494,953 | 480,458 | 14,495 | 3.02 | % | |||||||||||||||||||||||||||||||||||||||
Other Income: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Income from unconsolidated joint ventures | 72,240 | 42,129 | 30,111 | 71.47 | % | |||||||||||||||||||||||||||||||||||||||||||||||||||
Gains on consolidation of joint ventures | 385,991 | — | 385,991 | 100.00 | % | |||||||||||||||||||||||||||||||||||||||||||||||||||
Interest and other income | 6,646 | 8,029 | (1,383 | ) | (17.23 | )% | ||||||||||||||||||||||||||||||||||||||||||||||||||
Gains from investments in securities | 1,872 | 1,202 | 670 | 55.74 | % | |||||||||||||||||||||||||||||||||||||||||||||||||||
Gains (losses) from early extinguishments of debt | 122 | (4,453 | ) | 4,575 | 102.74 | % | ||||||||||||||||||||||||||||||||||||||||||||||||||
Other Expenses: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Interest expense | 325,746 | 308,168 | 17,578 | 5.70 | % | |||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
| |||||||||||||||||||||||||||||||||||||||||||||||||
Income from continuing operations | 636,078 | 219,197 | 416,881 | 190.19 | % | |||||||||||||||||||||||||||||||||||||||||||||||||||
Discontinued operations: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Income from discontinued operations | 5,597 | 5,596 | 1 | 0.02 | % | |||||||||||||||||||||||||||||||||||||||||||||||||||
Gains on sales of real estate from discontinued operations | 88,565 | 38,445 | 50,120 | 130.37 | % | |||||||||||||||||||||||||||||||||||||||||||||||||||
Gain on forgiveness of debt from discontinued operations | 20,736 | — | 20,736 | 100.00 | % | |||||||||||||||||||||||||||||||||||||||||||||||||||
Impairment loss from discontinued operations | (2,852 | ) | — | (2,852 | ) | (100.00 | )% | |||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
| |||||||||||||||||||||||||||||||||||||||||||||||||
Net income | $ | 748,124 | $ | 263,238 | $ | 484,886 | 184.20 | % | ||||||||||||||||||||||||||||||||||||||||||||||||
Net income attributable to noncontrolling interests: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Noncontrolling interests in property partnerships | 924 | (1,461 | ) | 2,385 | 163.24 | % | ||||||||||||||||||||||||||||||||||||||||||||||||||
Noncontrolling interest—redeemable preferred units | (8,796 | ) | (2,440 | ) | (6,356 | ) | (260.49 | )% | ||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
| |||||||||||||||||||||||||||||||||||||||||||||||||
Net income attributable to Boston Properties Limited Partnership | $ | 740,252 | $ | 259,337 | $ | 480,915 | 185.44 | % | ||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
(1) | For a detailed discussion of NOI, including the reasons management believes NOI is useful to investors, see page 50. Residential Net Operating Income for the nine months ended September 30, 2013 and 2012 are comprised of Residential Revenue of $16,555 and $15,013 less Residential Expenses of $8,470 and $8,143, respectively. Hotel Net Operating Income for the nine months ended September 30, 2013 and 2012 are comprised of Hotel Revenue of $30,061 and $26,224 less Hotel Expenses of $20,959 and $19,601, respectively, per the Consolidated Statements of Operations. |
51
Table of Contents
Same Property Portfolio
Rental Revenue
Rental revenue from the Same Property Portfolio increased approximately $36.8 million for the nine months ended September 30, 2013 compared to 2012. The increase was primarily the result of an increase of approximately $31.6 million in revenue from our leases, an increase in parking and other revenue of approximately $2.1 million and an increase in other recoveries of approximately $3.1 million, which was primarily related to tenant work orders. Rental revenue from our leases increased approximately $31.6 million as a result of our average revenue per square foot increasing by approximately $0.98, contributing approximately $22.3 million, and an approximately $9.3 million increase due to an increase in average occupancy from 91.3% to 92.0%.
During 2013, we have seen improvement in our leasing activity and occupancy which we expect will result in an increase of Same Property Portfolio net operating income of approximately 2.5% to 3% compared to 2012. We are projecting occupancy to continue to improve and average between 92.5% and 93% for 2013. For 2014, we expect continued improvement in our occupancy which we expect to result in an increase in Same Property Portfolio net operating income of approximately 1% to 2.5% compared to 2013. We are projecting occupancy to continue to improve and average between 92.5% to 93.5% for 2014.
Termination Income
Termination income decreased by approximately $3.4 million for the nine months ended September 30, 2013 compared to 2012.
Termination income for the nine months ended September 30, 2013 related to nineteen tenants across the Same Property Portfolio and totaled approximately $2.1 million, of which approximately $1.0 million was negotiated termination income from one of our Reston, Virginia properties in order to accommodate growth of an existing tenant.
Termination income for the nine months ended September 30, 2012 related to eighteen tenants across the Same Property Portfolio and totaled approximately $5.5 million, of which approximately $3.6 million was from the settlement of a bankruptcy claim against a former tenant that rejected its lease in 2009 and approximately $0.4 million was related to a restoration obligation for a tenant whose lease had expired.
Real Estate Operating Expenses
Operating expenses from the Same Property Portfolio increased approximately $17.5 million for the nine months ended September 30, 2013 compared to 2012 due primarily to (1) an increase of approximately $10.1 million, or 5.1%, in real estate taxes, which increases primarily occurred in our Boston and New York regions, (2) an increase of approximately $4.8 million, or 6.6%, in utilities expense, that was primarily due to an increase in the delivery rate for steam in the Boston region, (3) an increase of approximately $1.6 million, or 7.4%, in property general and administrative expense that was primarily due to an increase in tenant work orders, and (4) an increase of approximately $4.2 million, or 2.8%, in other operating expenses, partially offset by an approximately $3.2 million cumulative non-cash straight-line adjustment for ground rent expense that occurred in 2012 and did not recur in 2013.
We have modified the presentation of expenses to operate our San Francisco and Princeton regional offices to reflect the growing activity in our San Francisco region and to have a consistent presentation across our company. These expenses, which totaled approximately $6.1 million and $5.8 million for the nine months ended September 30, 2013 and 2012, respectively, were previously included in Rental Operating Expenses and are now included in General and Administrative Expenses for all periods presented.
52
Table of Contents
Depreciation and Amortization Expense
Depreciation and amortization expense for the Same Property Portfolio increased approximately $2.1 million, or 0.7%, for the nine months ended September 30, 2013 compared to 2012.
Properties Acquired or Consolidated Portfolio
On March 1, 2012, we acquired 453 Ravendale Drive located in Mountain View, California for a purchase price of approximately $6.7 million in cash. 453 Ravendale Drive is an approximately 30,000 net rentable square foot Office/Technical property.
On March 13, 2012, we acquired 100 Federal Street in Boston, Massachusetts for an aggregate investment of approximately $615.0 million in cash. In connection with the transaction, we entered into a long-term lease with an affiliate of Bank of America for approximately 732,000 square feet. 100 Federal Street is an approximately 1.3 million net rentable square foot, 37-story Class A office tower.
On October 4, 2012, we completed the formation of a joint venture which owns and operates Fountain Square located in Reston, Virginia, adjacent to our other Reston properties. Fountain Square is an office and retail complex aggregating approximately 756,000 net rentable square feet, comprised of approximately 522,000 net rentable square feet of Class A office space and approximately 234,000 net rentable square feet of retail space. We own 50% of, and are consolidating, the joint venture.
On April 10, 2013, we acquired the Mountain View Research Park and Mountain View Technology Park properties from the Value-Added Fund for an aggregate net purchase price of approximately $233.1 million. Prior to the acquisition, our ownership interest in the properties was approximately 39.5%. As a result of the acquisition, we own 100% of the properties and account for them on a consolidated basis. Mountain View Research Park is an approximately 604,000 net rentable square foot, sixteen building Office/Technical complex. Mountain View Technology Park is an approximately 135,000 net rentable square foot, seven building Office/Technical complex.
On May 31, 2013, our two joint venture partners in 767 Venture, LLC (the entity that owns 767 Fifth Avenue (the General Motors Building) in New York City) transferred all of their interests in the joint venture to third parties. In connection with the transfer, we and our new joint venture partners modified our relative decision making authority and consent rights with respect to the joint venture’s assets and operations. These changes resulted in us having sufficient financial and operating control over 767 Venture, LLC such that we now account for the assets, liabilities and operations of 767 Venture, LLC on a consolidated basis in our financial statements instead of under the equity method of accounting. Our ownership interest in 767 Venture, LLC remained unchanged at 60%. 767 Fifth Avenue (the General Motors Building) is an approximately 1.8 million net rentable square foot, 59-story Class A office tower.
Rental Revenue
Rental revenue from our Properties Acquired or Consolidated Portfolio increased approximately $148.4 million for the nine months ended September 30, 2013 compared to 2012, as detailed below:
Property | Date Acquired or Consolidated | Rental Revenue for the nine months ended September 30, | ||||||||||||
2013 | 2012 | Change | ||||||||||||
(in thousands) | ||||||||||||||
453 Ravendale Drive | March 1, 2012 | $ | 436 | $ | 344 | $ | 92 | |||||||
100 Federal Street | March 13, 2012 | 51,265 | 36,424 | 14,841 | ||||||||||
Fountain Square | October 4, 2012 | 27,507 | — | 27,507 | ||||||||||
Mountain View Research Park | April 10, 2013 | 8,821 | — | 8,821 | ||||||||||
Mountain View Technology Park | April 10, 2013 | 2,060 | — | 2,060 | ||||||||||
767 Fifth Avenue (the General Motors Building) | May 31, 2013 | 95,080 | — | 95,080 | ||||||||||
|
|
|
|
|
| |||||||||
Total | $ | 185,169 | $ | 36,768 | $ | 148,401 | ||||||||
|
|
|
|
|
|
53
Table of Contents
Real Estate Operating Expenses
Real estate operating expenses from our Properties Acquired or Consolidated Portfolio increased approximately $48.6 million for the nine months ended September 30, 2013 compared to 2012, as detailed below:
Property | Date Acquired or Consolidated | Real Estate Operating Expenses for the nine months ended September 30, | ||||||||||||
2013 | 2012 | Change | ||||||||||||
(in thousands) | ||||||||||||||
453 Ravendale Drive | March 1, 2012 | $ | 121 | $ | 114 | $ | 7 | |||||||
100 Federal Street | March 13, 2012 | 21,838 | 15,588 | 6,250 | ||||||||||
Fountain Square | October 4, 2012 | 9,256 | — | 9,256 | ||||||||||
Mountain View Research Park | April 10, 2013 | 1,958 | — | 1,958 | ||||||||||
Mountain View Technology Park | April 10, 2013 | 360 | — | 360 | ||||||||||
767 Fifth Avenue (the General Motors Building) | May 31, 2013 | 30,803 | — | 30,803 | ||||||||||
|
|
|
|
|
| |||||||||
Total | $ | 64,336 | $ | 15,702 | $ | 48,634 | ||||||||
|
|
|
|
|
|
Depreciation and Amortization Expense
Depreciation and amortization expense for our Properties Acquired or Consolidated Portfolio increased by approximately $72.9 million for the nine months ended September 30, 2013 compared to 2012 as a result of the acquisition and consolidation of properties after January 1, 2012, as well as the additional depreciation expense incurred for the nine months ended September 30, 2013 associated with 453 Ravendale Drive and 100 Federal Street that were acquired on March 1, 2012 and March 13, 2012, respectively, and, as a result, were not recognizing depreciation expense for the full nine months ended September 30, 2012.
For a discussion of the operating results for 767 Fifth Avenue (the General Motors Building), Mountain View Research Park and Mountain View Technology Park for the period prior to consolidation/acquisition refer to“Results of Operations—Other Income and Expense Items—Income from Unconsolidated Joint Ventures” within“Item 2—Management’s Discussion and Analysis of Financial Condition and Results of Operations.”
Properties Placed In-Service Portfolio
We placed in-service or partially placed in-service five properties totaling approximately 1.1 million square feet between January 1, 2012 and September 30, 2013. One and Two Patriots Park is a two-phase redevelopment project for a single tenant.
Rental Revenue
Rental revenue from our Properties Placed In-Service Portfolio increased approximately $9.9 million for the nine months ended September 30, 2013 compared to 2012, as detailed below:
Property | Quarter Initially Placed In-Service | Quarter Fully Placed In-Service | Rental Revenue for the nine months ended September 30, | |||||||||||||||||
2013 | 2012 | Change | ||||||||||||||||||
(in thousands) | ||||||||||||||||||||
510 Madison Avenue | Second Quarter, 2011 | Second Quarter, 2012 | $ | 15,207 | $ | 14,194 | $ | 1,013 | ||||||||||||
One and Two Patriots Park | | Second Quarter, 2012 (Phase I) and First Quarter, 2013 (Phase II) | | | Second Quarter, 2012 (Phase I) and First Quarter, 2013 (Phase II) | | 11,632 | 6,023 | 5,609 | |||||||||||
Seventeen Cambridge Center | Second Quarter, 2013 | Second Quarter, 2013 | 3,241 | — | 3,241 | |||||||||||||||
250 West 55th Street | Third Quarter, 2013 | N/A | 76 | — | 76 | |||||||||||||||
|
|
|
|
|
| |||||||||||||||
Total | $ | 30,156 | $ | 20,217 | $ | 9,939 | ||||||||||||||
|
|
|
|
|
|
54
Table of Contents
Termination Income
Included above for the nine months ended September 30, 2012 is approximately $2.6 million of termination income related to lease amendments we signed on July 1, 2011 with the existing tenant at our three-building Patriots Park complex on Sunrise Valley Drive in Reston, Virginia. Under the amendments, the existing tenant terminated early its leases for approximately 523,000 square feet at the complex and was responsible for certain payments to us aggregating approximately $15.7 million. During the nine months ended September 30, 2012, we recognized the remaining approximately $2.6 million of termination income related to these agreements.
Real Estate Operating Expenses
Real estate operating expenses from our Properties Placed In-Service Portfolio increased approximately $3.9 million for the nine months ended September 30, 2013 compared to 2012, as detailed below:
Property | Quarter Initially Placed In-Service | Quarter Fully Placed In-Service | Real Estate Operating Expenses for the nine months ended September 30, | |||||||||||||||||
2013 | 2012 | Change | ||||||||||||||||||
(in thousands) | ||||||||||||||||||||
510 Madison Avenue | Second Quarter, 2011 | Second Quarter, 2012 | $ | 5,308 | $ | 4,287 | $ | 1,021 | ||||||||||||
One and Two Patriots Park | | Second Quarter, 2012 (Phase I) and First Quarter, 2013 (Phase II) | | | Second Quarter, 2012 (Phase I) and First Quarter, 2013 (Phase II) | | 3,144 | 873 | 2,271 | |||||||||||
Seventeen Cambridge Center | Second Quarter, 2013 | Second Quarter, 2013 | 360 | — | 360 | |||||||||||||||
250 West 55th Street | Third Quarter, 2013 | N/A | 264 | — | 264 | |||||||||||||||
|
|
|
|
|
| |||||||||||||||
Total | $ | 9,076 | $ | 5,160 | $ | 3,916 | ||||||||||||||
|
|
|
|
|
|
Depreciation and Amortization Expense
Depreciation and amortization expense for our Properties Placed In-Service Portfolio increased by approximately $3.0 million for the nine months ended September 30, 2013 compared to 2012.
Properties in Development or Redevelopment Portfolio
At September 30, 2013 and 2012, the Properties in Development or Redevelopment Portfolio consisted primarily of our 601 Massachusetts Avenue property located in Washington, DC.
On April 25, 2013, we commenced development of our 601 Massachusetts Avenue property, which is expected to be completed during the fourth quarter of 2015. Prior to the commencement of development, this building was operational and therefore, during the nine months ended September 30, 2013 and 2012, had revenue of approximately $2.2 million and $5.3 million, respectively, and operating expenses of approximately $0.4 million and $0.9 million, respectively. In addition, the increase in depreciation expense of approximately $1.1 million is the result of the acceleration of depreciation expense during the nine months ended September 30, 2013 in conjunction with the anticipated removal of the building from operations in order to be developed.
Other Operating Income and Expense Items
Residential Net Operating Income
Net operating income for our residential properties increased by approximately $1.2 million for the nine months ended September 30, 2013 compared to 2012.
55
Table of Contents
The following reflects our occupancy and rate information for The Lofts at Atlantic Wharf and the Residences on The Avenue for the nine months ended September 30, 2013 and 2012.
The Lofts at Atlantic Wharf | Residences on The Avenue | |||||||||||||||||||||||
2013 | 2012 | Percentage Change | 2013 | 2012 | Percentage Change | |||||||||||||||||||
Average Physical Occupancy (1) | 98.7 | % | 95.1 | % | 3.8 | % | 92.8 | % | 88.0 | % | 5.5 | % | ||||||||||||
Average Economic Occupancy (2) | 97.0 | % | 89.5 | % | 8.4 | % | 92.4 | % | 87.0 | % | 6.2 | % | ||||||||||||
Average Monthly Rental Rate (3) | $ | 3,743 | $ | 3,600 | 4.0 | % | $ | 3,317 | $ | 3,152 | 5.2 | % | ||||||||||||
Average Rental Rate Per Occupied Square Foot | $ | 4.17 | $ | 4.05 | 3.0 | % | $ | 4.06 | $ | 3.86 | 5.2 | % |
(1) | Average Physical Occupancy is defined as the average number of occupied units divided by the total number of units, expressed as a percentage. |
(2) | Average Economic Occupancy is defined as total possible revenue less vacancy loss as a percentage of total possible revenue. 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 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. |
(3) | Average Monthly Rental Rates are calculated by us as rental revenue in accordance with GAAP, divided by the weighted monthly average number of occupied units. |
Hotel Net Operating Income
Net operating income for the Cambridge Center Marriott hotel property increased by approximately $2.5 million for the nine months ended September 30, 2013 compared to 2012. We expect our hotel net operating income for fiscal 2013 to be between $10.5 million and $11.5 million and between $12 million and $13 million for fiscal 2014.
The following reflects our occupancy and rate information for the Cambridge Center Marriott hotel for the nine months ended September 30, 2013 and 2012.
2013 | 2012 | Percentage Change | ||||||||||
Occupancy | 81.3 | % | 81.7 | % | (0.5 | )% | ||||||
Average daily rate | $ | 229.40 | $ | 221.31 | 3.7 | % | ||||||
Revenue per available room, REVPAR | $ | 207.60 | $ | 180.78 | 14.8 | % |
Development and Management Services
Development and management services income decreased approximately $3.7 million for the nine months ended September 30, 2013 compared to 2012. The decrease was due to decreases in development and management fee income of approximately $2.3 million and $1.4 million, respectively. The decrease in development fees is primarily due to a decrease in fees associated with tenant improvement project management and a decrease in the development fees related to third-party project development in our Washington, DC region. The net decrease in management fees is due primarily to a decrease in management fees earned from our joint ventures primarily due to the consolidation/acquisition of 767 Fifth Avenue (the General Motors Building) and the Mountain View assets and the sale of 125 West 55th Street in New York City, partially offset by an increase
56
Table of Contents
in tenant service income. We expect fee income for fiscal 2013 to be between $27 million and $28 million and between $20 million and $23 million for fiscal 2014. Our 2014 estimates are lower than 2013 due to the conclusion of several fee development projects in Washington, DC and Boston as well as the change in the accounting for 767 Fifth Avenue (the General Motors Building). As a result of the consolidation of 767 Fifth Avenue (the General Motors Building), the management fees for the building that were approximately $5 million per year will no longer be recognized as fee income. Instead our partners’ 40% share will be reflected as an adjustment to noncontrolling interest in property partnerships. These changes in presentation will not effect our Funds from Operations.
General and Administrative
General and administrative expenses increased approximately $22.5 million for the nine months ended September 30, 2013 compared to 2012. On March 11, 2013, we announced that Owen D. Thomas would succeed Mortimer B. Zuckerman as Boston Properties, Inc.’s Chief Executive Officer, effective April 2, 2013. Mr. Zuckerman will continue to serve as Executive Chairman for a transition period and thereafter is expected to continue to serve as the Non-Executive Chairman of the Board of Boston Properties, Inc. In connection with succession planning, Mr. Zuckerman entered into a Transition Benefits Agreement with Boston Properties, Inc. If Mr. Zuckerman remains employed by Boston Properties, Inc. through July 1, 2014, he will be entitled to receive on January 1, 2015, a lump sum cash payment of $6.7 million and an equity award with a targeted value of approximately $11.1 million. The cash payment and equity award vest one-third on each of March 10, 2013, October 1, 2013 and July 1, 2014, subject to acceleration in certain circumstances. As a result, we recognized approximately $11.8 million of compensation expense in the nine months ended September 30, 2013. We expect to recognize the remaining approximately $6.0 million of compensation expense over the remaining vesting period and, accordingly, expect to expense approximately $2.0 million in the 4th quarter of 2013 and each of the 1st and 2nd quarters of 2014. In addition, the agreement provides that if Mr. Zuckerman terminates his employment with Boston Properties, Inc. for any reason, voluntarily or involuntarily, he will become fully vested in any outstanding equity awards with time-based vesting. As a result, during the nine months ended September 30, 2013, we accelerated the remaining approximately $12.9 million of stock-based compensation expense associated with Mr. Zuckerman’s unvested long-term equity awards. During the nine months ended September 30, 2012, we recognized approximately $3.6 million of amortization that occurred prior to the accelerated vesting of the $12.9 million of stock-based compensation expense associated with the Transition Benefits Agreement. The remaining increase was primarily due to (1) an approximately $2.7 million increase related to the issuance of the 2013 MYLTIP Units and non-qualified stock options, (2) an approximately $1.4 million increase in health insurance costs, (3) an approximately $0.8 million increase in the value of our deferred compensation plan (4) an approximately $0.8 million increases in taxes and (5) an approximately $2.1 million increase in other general and administrative expenses, which includes compensation expenses. This increase was partially offset by (1) approximately $1.9 million of amortization that occurred for a member of senior management in 2012 that did not recur in 2013 due to the fact that this person reached retirement age and therefore became fully vested and we no longer recognized expense on a quarterly basis and (2) our recognition of approximately $4.5 million of expense during the first quarter of 2012 in connection with the resignation of E. Mitchell Norville, Boston Properties, Inc.’s Chief Operating Officer, on February 29, 2012, which did not recur in 2013.
We have modified the presentation of expenses to operate our San Francisco and Princeton regional offices to reflect the growing activity in our San Francisco region and to have a consistent presentation across our company. These expenses, which totaled approximately $6.1 million and $5.8 million for the nine months ended September 30, 2013 and 2012, respectively, were previously included in Rental Operating Expenses and are now included in General and Administrative Expenses for all periods presented. Inclusive of all of the charges stated above, we expect our fiscal 2013 general and administrative expense to be between $116 million and $118 million and between $100 million and $104 million in fiscal 2014.
Wages directly related to the development of rental properties are not included in our operating results. These costs are capitalized and included in real estate assets on our Consolidated Balance Sheets and amortized
57
Table of Contents
over the useful lives of the real estate. Capitalized wages for the nine months ended September 30, 2013 and 2012 were approximately $8.7 million and $8.8 million, respectively. These costs are not included in the general and administrative expenses discussed above.
Transaction Costs
During the nine months ended September 30, 2013, we incurred approximately $1.7 million of transaction costs of which approximately $0.6 million related to the acquisition of the Mountain View Research Park and Mountain View Technology Park properties in Mountain View, California, approximately $0.4 million related to Transbay Tower in San Francisco, California, approximately $0.5 million related to transaction costs for transactions in New York City and approximately $0.2 million related to the pursuit of other transactions. During the nine months ended September 30, 2012, we incurred approximately $3.3 million of transaction costs of which approximately $0.6 million related to the acquisition of 680 Folsom Street in San Francisco, California, approximately $0.5 million related to the acquisition of Fountain Square in Reston, Virginia, approximately $0.6 million related to the acquisition of 100 Federal Street in Boston, Massachusetts and $1.6 million related to the pursuit of other transactions.
Impairment Loss
On March 28, 2013, we executed a binding contract for the sale of our 303 Almaden Boulevard property located in San Jose, California for a sale price of $40.0 million. The pending sale of this asset caused us to evaluate our strategy for development of the adjacent Almaden land parcel which can accommodate approximately 840,000 square feet of office development. Based on a shorter than expected hold period we recognized an impairment loss of approximately $4.4 million to reduce the carrying value to its estimated fair market value at March 31, 2013.
Other Income and Expense Items
Income from Unconsolidated Joint Ventures
For the nine months ended September 30, 2013 compared to 2012, income from unconsolidated joint ventures increased by approximately $30.1 million due primarily to (1) an increase of approximately $42.2 million in our share of net income from the sale of 125 West 55th Street on May 30, 2013 and (2) an increase of approximately $11.3 million in our share of net income from the sale of the Eighth Avenue and 46th Street project in New York City partially offset by the following: (1) an approximately $18.0 million decrease in our share of net income from 767 Fifth Avenue (the General Motors Building) related to the consolidation on June 1, 2013 and termination income that was received during 2012 that did not recur in 2013, (2) an approximately $4.1 million decrease in our share of net income from 540 Madison Avenue due to lease expirations, (3) an approximately $1.0 million decrease in our share of net income from the Value-Added Fund due to our acquisition of the Mountain View assets on April 10, 2013 and approximately $0.2 million of gain recognized during 2012 related to the sale of 300 Billerica Road in Chelmsford, Massachusetts and (4) an approximately $0.4 million decrease in our share of net income from our other unconsolidated joint ventures.
On July 19, 2013, a joint venture in which we have a 50% interest completed the sale of its Eighth Avenue and 46th Street project located in New York City for an imputed sale price of $45.0 million. Eighth Avenue and 46th Street is comprised of an assemblage of land parcels and air-rights. Net cash proceeds to us totaled approximately $21.8 million, after the payment of transaction costs.
On May 31, 2013, our two joint venture partners in 767 Venture, LLC (the entity that owns 767 Fifth Avenue (the General Motors Building) in New York City) transferred all of their interests in the joint venture to third parties. In connection with the transfer, we and our new joint venture partners modified our relative decision making authority and consent rights with respect to the joint venture’s assets and operations. These changes resulted in us having sufficient financial and operating control over 767 Venture, LLC such that we now
58
Table of Contents
account for the assets, liabilities and operations of 767 Venture, LLC on a consolidated basis in our financial statements instead of under the equity method of accounting. Our ownership interest in 767 Venture, LLC remained unchanged at 60%. Due to the consolidation effective June 1, 2013, only five months of activity are being shown for the nine months ended September 30, 2013 compared to the full nine months in 2012 resulting in a decrease in income from unconsolidated joint ventures of approximately $6.2 million.
On May 30, 2013, a joint venture in which we have a 60% interest completed the sale of its 125 West 55th Street property located in New York City for a sale price of $470.0 million, including the assumption by the buyer of the mortgage loan collateralized by the property totaling approximately $198.6 million. The mortgage loan bore interest at a fixed rate of 6.09% per annum and was scheduled to mature on March 10, 2020. Net cash proceeds totaled approximately $253.7 million, of which our share was approximately $152.2 million, after the payment of transaction costs. 125 West 55th Street is a Class A office property totaling approximately 588,000 net rentable square feet. We had previously recognized an impairment loss on our investment in the unconsolidated joint venture. As a result, we recognized a gain on sale of real estate totaling approximately $43.2 million. Due to the sale on May 30, 2013, only five months of activity are being shown for the nine months ended September 30, 2013 compared to nine months in 2012 resulting in a decrease in income from unconsolidated joint ventures of approximately $1.1 million.
On April 10, 2013, we acquired the Mountain View Research Park and Mountain View Technology Park properties from the Value-Added Fund for an aggregate net purchase price of approximately $233.1 million. Prior to the acquisition, our ownership interest in the properties was approximately 39.5%. As a result of the acquisition, we own 100% of the properties and account for them on a consolidated basis. Due to the acquisition, the Value-Added Fund, excluding the gain on the sale of 300 Billerica Road in Chelmsford, Massachusetts, contributed an approximately $0.8 million loss to our share of the income for the nine months ended September 30, 2013 compared to 2012.
On May 14, 2012, an unconsolidated joint venture in which we have a 60% interest entered into a lease termination agreement with an existing tenant at 767 Fifth Avenue (the General Motors Building) in New York City. Under the agreement, the tenant terminated early its lease for approximately 36,000 square feet at the building and is responsible for certain payments to the unconsolidated joint venture aggregating approximately $28.4 million through May 1, 2014 (of which our share is approximately $17.0 million). As a result of the termination, we recognized termination income totaling approximately $11.8 million (which is net of the write-off of the accrued straight-line rent balance) during the nine months ended September 30, 2012.
For the consolidated operating results for 767 Fifth Avenue (the General Motors Building), Mountain View Research Park and Mountain View Technology Park refer to“Results of Operations—Properties Acquired Portfolio” within “Item 2—Management’s Discussion and Analysis of Financial Condition and Results of Operations.
Gains on Consolidation of Joint Ventures
On April 10, 2013, we acquired the Mountain View Research Park and Mountain View Technology Park properties from the Value-Added Fund for an aggregate net purchase price of approximately $233.1 million. Prior to the acquisition, our ownership interest in the properties was approximately 39.5%. As a result of the acquisition, we own 100% of the properties and account for them on a consolidated basis. During the nine months ended September 30, 2013, we recognized a gain upon consolidation totaling approximately $26.5 million.
On May 31, 2013, our two joint venture partners in 767 Venture, LLC (the entity that owns 767 Fifth Avenue (the General Motors Building) in New York City) transferred all of their interests in the joint venture to third parties. In connection with the transfer we and our new joint venture partners modified our relative decision making authority and consent rights with respect to the joint venture’s assets and operations. These changes resulted in us having sufficient financial and operating control over 767 Venture, LLC such that we now account
59
Table of Contents
for the assets, liabilities and operations of 767 Venture, LLC on a consolidated basis in our financial statements instead of under the equity method of accounting. Our ownership interest in 767 Venture, LLC remained unchanged at 60%. During the nine months ended September 30, 2013, we recognized a non-cash gain on our investment of approximately $359.5 million.
Interest and Other Income
Interest and other income decreased approximately $1.4 million for the nine months ended September 30, 2013 compared to 2012, of which $1.1 million was related to an insurance claim that we received during 2012 that did not recur in 2013 and the remaining decrease of approximately $0.3 million related to interest income.
Gains from Investments in Securities
Gains from investments in securities for the nine months ended September 30, 2013 and 2012 related to investments that we have made to reduce our market risk relating to a deferred compensation plan that we maintain for Boston Properties, Inc.’s officers. Under this deferred compensation plan, each officer who is eligible to participate is permitted to defer a portion of the officer’s current income on a pre-tax basis and receive a tax-deferred return on these deferrals based on the performance of specific investments selected by the officer. In order to reduce our market risk relating to this plan, we typically acquire, in a separate account that is not restricted as to its use, similar or identical investments as those selected by each officer. This enables us to generally match our liabilities to our officers under the deferred compensation plan with equivalent assets and thereby limit our market risk. The performance of these investments is recorded as gains from investments in securities. During the nine months ended September 30, 2013 and 2012, we recognized gains of approximately $1.9 million and $1.2 million, respectively, on these investments. By comparison, our general and administrative expense increased by approximately $1.9 million and $1.1 million during the nine months ended September 30, 2013 and 2012, respectively, as a result of increases in our liability under our deferred compensation plan that were associated with the performance of the specific investments selected by our officers participating in the plan.
Gains (Losses) from Early Extinguishments of Debt
On April 1, 2013, we used available cash to repay the mortgage loan collateralized by our 140 Kendrick Street property located in Needham, Massachusetts totaling approximately $47.6 million. The mortgage loan bore interest at a fixed rate of 7.51% per annum and was scheduled to mature on July 1, 2013. There was no prepayment penalty. We recognized a gain on early extinguishment of debt totaling approximately $0.3 million related to the acceleration of the remaining balance of the historical fair value debt adjustment, which was the result of purchase accounting.
On April 15, 2013, we announced that holders of our 3.75% Exchangeable Senior Notes due 2036 (the “Notes”) had the right to surrender their Notes for purchase by us (the “Put Right”) on May 18, 2013. On April 15, 2013, we also announced that we issued a notice of redemption to the holders of the Notes to redeem, on May 18, 2013 (the “Redemption Date”), all of the Notes outstanding on the Redemption Date. In connection with the notice of redemption, holders of the Notes had the right to exchange their Notes on or prior to May 16, 2013. Notes with respect to which the Put Right was not exercised and that were not surrendered for exchange on or prior to May 16, 2013, were redeemed by us at a redemption price equal to 100% of the principal amount of the Notes plus accrued and unpaid interest thereon to, but excluding, the Redemption Date. Based on final information provided to us by the trustee for the Notes, no Notes were validly tendered and accepted for purchase in the Put Right. Pursuant to the notice of redemption, an aggregate principal amount of $990,000 of the Notes was redeemed on May 18, 2013. The remaining aggregate principal amount of $449,010,000 of the Notes was surrendered for exchange and, in addition to the repayment of the principal in cash, Boston Properties, Inc. issued an aggregate of 419,116 shares of its common stock in exchange for the Notes. We recognized a loss on early extinguishment of debt totaling approximately $0.1 million consisting of transaction costs.
60
Table of Contents
On September 4, 2012, we used available cash to repay the mortgage loan collateralized by our Sumner Square property located in Washington, DC totaling approximately $23.2 million. The mortgage financing bore interest at a fixed rate of 7.35% per annum and was scheduled to mature on September 1, 2013. We recognized a loss on early extinguishment of debt totaling approximately $0.3 million, which included a prepayment penalty totaling approximately $0.2 million associated with the early repayment.
On August 24, 2012, we used available cash to redeem the remaining $225.0 million in aggregate principal amount of our 6.25% senior notes due 2013. The redemption price was determined in accordance with the applicable indenture and totaled approximately $231.6 million. The redemption price included approximately $1.5 million of accrued and unpaid interest to, but not including, the redemption date. Excluding such accrued and unpaid interest, the redemption price was approximately 102.25% of the principal amount being redeemed. We recognized a loss on early extinguishment of debt totaling approximately $5.2 million, which amount included the payment of the redemption premium totaling approximately $5.1 million.
On April 2, 2012, we used available cash to repay the mortgage loan collateralized by our One Freedom Square property located in Reston, Virginia totaling $65.1 million. The mortgage financing bore interest at a fixed rate of 7.75% per annum and was scheduled to mature on June 30, 2012. There was no prepayment penalty. We recognized a gain on early extinguishment of debt totaling approximately $0.3 million related to the acceleration of the remaining balance of the historical fair value debt adjustment.
On March 12, 2012, we used available cash to repay the mortgage loan collateralized by our Bay Colony Corporate Center property located in Waltham, Massachusetts totaling $143.9 million. The mortgage financing bore interest at a fixed rate of 6.53% per annum and was scheduled to mature on June 11, 2012. There was no prepayment penalty. We recognized a gain on early extinguishment of debt totaling approximately $0.9 million related to the acceleration of the remaining balance of the historical fair value debt adjustment, which was the result of purchase accounting.
In connection with the repurchase and redemption in February 2012 of our 2.875% exchangeable senior notes due 2037, we recognized a loss on early extinguishment of debt of approximately $0.1 million consisting of transaction costs.
61
Table of Contents
Interest Expense
Interest expense increased approximately $17.6 million for the nine months ended September 30, 2013 compared to 2012 as detailed below:
Component | Change in interest expense for the nine months ended September 30, 2013 compared to September 30, 2012 | |||
(in thousands) | ||||
Increases to interest expense due to: | ||||
Interest associated with the consolidation of the $1.6 billion of debt outstanding for 767 Fifth Avenue (the General Motors Building) | $ | 17,916 | ||
Issuance of $1.0 billion in aggregate principal of our 3.850% senior notes due 2023 on June 11, 2012 | 17,171 | |||
Partner’s share of the interest for the outstanding Related Party Notes Payable for 767 Fifth Avenue (the General Motors Building) | 9,138 | |||
Issuance of $500 million in aggregate principal of our 3.125% senior notes due 2023 on April 11, 2013 | 7,543 | |||
Issuance of $700 million in aggregate principal of our 3.800% senior notes due 2024 on June 27, 2013 | 6,943 | |||
New mortgage/properties placed in-service financings | 4,574 | |||
|
| |||
Total increases to interest expense | $ | 63,285 | ||
|
| |||
Decreases to interest expense due to: | ||||
Increase in capitalized interest | $ | (18,842 | ) | |
Redemption of $225.0 million in aggregate principal of our 6.25% senior notes due 2013 | (8,014 | ) | ||
Repurchases/redemption/exchange of $450.0 million in aggregate principal of our 3.75% exchangeable senior notes due 2036 | (6,375 | ) | ||
Repayment of mortgage financings | (5,459 | ) | ||
Repurchases/redemption of $576.2 million in aggregate principal of our 2.875% exchangeable senior notes due 2037 | (3,053 | ) | ||
Interest expense associated with the adjustment for the equity component allocation of our unsecured exchangeable debt | (3,933 | ) | ||
Other interest expense (excluding senior notes) | (31 | ) | ||
|
| |||
Total decreases to interest expense | $ | (45,707 | ) | |
|
| |||
Total change in interest expense | $ | 17,578 | ||
|
|
The following property is included in the new mortgages/properties placed in-service financings line item: Fountain Square. The following properties are included in the repayment of mortgage financings line item: Bay Colony Corporate Center, One Freedom Square, Sumner Square, Kingstowne One and 140 Kendrick Street. As properties are placed in-service, we cease capitalizing interest and interest is then expensed.
Interest expense directly related to the development of rental properties is not included in our operating results. These costs are capitalized and included in real estate assets on our Consolidated Balance Sheets and amortized over the useful lives of the real estate. Interest capitalized for the nine months ended September 30, 2013 and 2012 was approximately $50.3 million and $31.4 million, respectively. These costs are not included in the interest expense referenced above.
We anticipate net interest expense for 2013 will be approximately $437 million to $439 million. This estimate assumes approximately $68 million to $70 million of capitalized interest. We anticipate net interest expense for 2014 will be approximately $448 million to $452 million. This estimate assumes approximately
62
Table of Contents
$54 million to $58 million of capitalized interest. The estimates for 2014 assume the repayment at maturity of the $747.5 million of 3.625% exchangeable senior notes due February 2014 and the repayment of $63.0 million of secured debt that matures in October 2014. These estimates also assume that we will not incur any additional indebtedness, make additional prepayments or repurchase of existing indebtedness and that there will not be any fluctuations in interest rates or any changes in our development activity.
At September 30, 2013, our variable rate debt consisted of our $1.0 billion Unsecured Line of Credit. For a summary of our consolidated debt as of September 30, 2013 and September 30, 2012 refer to the heading “Liquidity and Capital Resources—Capitalization—Debt Financing”within “Item 2—Management’s Discussion and Analysis of Financial Condition and Results of Operations.”
Discontinued Operations
On February 20, 2013, the foreclosure sale of our Montvale Center property was ratified by the court. As a result of the ratification, the mortgage loan totaling $25.0 million was extinguished and the related obligations were satisfied with the transfer of the real estate resulting in the recognition of a gain on forgiveness of debt totaling approximately $20.7 million during the nine months ended September 30, 2013. The operating results of the property through the date of ratification have been classified as discontinued operations on a historical basis for all periods presented.
On June 28, 2013, we completed the sale of our 303 Almaden Boulevard property located in San Jose, California for a sale price of $40.0 million. Net cash proceeds totaled approximately $39.3 million. 303 Almaden Boulevard is a Class A office property totaling approximately 158,000 net rentable square feet. Because we entered into the related purchase and sale agreement on March 28, 2013 and the carrying value of the property exceeded its net sale price, we recognized an impairment loss totaling approximately $2.9 million during the three months ended March 31, 2013. As a result, there was no loss on sale of real estate recognized during the nine months ended September 30, 2013. The impairment loss and operating results of this property have been classified as discontinued operations on a historical basis for all periods presented.
On August 22, 2013, we completed the sale of our 1301 New York Avenue property located in Washington, DC for a net contract sale price of approximately $121.7 million. After adjusting for outstanding lease and other transaction costs assumed by the buyer, the gross sale price was approximately $135.0 million. Net cash proceeds totaled approximately $121.5 million, resulting in a gain on sale of approximately $88.6 million. 1301 New York Avenue is a Class A office property totaling approximately 201,000 net rentable square feet. The operating results of the property through the date of sale have been classified as discontinued operations on a historical basis for all periods presented.
On May 17, 2012, we completed the sale of our Bedford Business Park properties located in Bedford, Massachusetts for approximately $62.8 million in cash. Net cash proceeds totaled approximately $62.0 million, resulting in a gain on sale of approximately $38.4 million. Bedford Business Park is comprised of two Office/Technical buildings and one Class A office building aggregating approximately 470,000 net rentable square feet. The operating results of the property through the date of sale have been classified as discontinued operations on a historical basis for all periods presented.
Noncontrolling interests in property partnerships
Noncontrolling interests in property partnerships decreased by approximately $2.4 million for the nine months ended September 30, 2013 compared to 2012. Noncontrolling interests in property partnerships consisted of the outside owner’s equity interest in the net income (loss) from our 505 9th Street, Fountain Square and 767 Fifth Avenue (the General Motors Building) properties as of September 30, 2013 and only included 505 9th Street as of September 30, 2012.
63
Table of Contents
On May 31, 2013, our two joint venture partners in 767 Venture, LLC (the entity that owns 767 Fifth Avenue (the General Motors Building) in New York City) transferred all of their interests in the joint venture to third parties. In connection with the transfer we and our new joint venture partners modified our relative decision making authority and consent rights with respect to the joint venture’s assets and operations. These changes resulted in us having sufficient financial and operating control over 767 Venture, LLC such that we now account for the assets, liabilities and operations of 767 Venture, LLC on a consolidated basis in our financial statements instead of under the equity method of accounting. Our ownership interest in 767 Venture, LLC remained unchanged at 60%. This building contributed a decrease in noncontrolling interest in property partnerships of approximately $7.8 million for the nine months ended September 30, 2013. This decrease was primarily due to the partners’ share of the interest expense for the related party notes payable.
On October 4, 2012, we completed the formation of a joint venture which owns and operates Fountain Square located in Reston, Virginia, adjacent to our other Reston properties. Fountain Square is an office and retail complex aggregating approximately 756,000 net rentable square feet, comprised of approximately 522,000 net rentable square feet of Class A office space and approximately 234,000 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. We contributed cash totaling approximately $87.0 million for our 50% interest, which cash was distributed to the joint venture partner. We are 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) we have rights to acquire the partner’s 50% interest and (ii) the partner has the right to cause us 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. This building contributed an increase in noncontrolling interest in property partnerships of approximately $5.0 million for the nine months ended September 30, 2013.
Comparison of the three months ended September 30, 2013 to the three months ended September 30, 2012.
The table below shows selected operating information for the Same Property Portfolio and the Total Property Portfolio. The Same Property Portfolio consists of 132 properties totaling approximately 35.5 million net rentable square feet of space, excluding unconsolidated joint ventures. The Same Property Portfolio includes properties acquired or consolidated or placed in-service on or prior to July 1, 2012 and owned and in service through September 30, 2013. The Total Property Portfolio includes the effects of the other properties either placed in-service, acquired or consolidated or in development or redevelopment after July 1, 2012 or disposed of on or prior to September 30, 2013. This table includes a reconciliation from the Same Property Portfolio to the Total Property Portfolio by also providing information for the three months ended September 30, 2013 and 2012 with respect to the properties which were placed in-service, acquired or consolidated or in development or redevelopment.
64
Table of Contents
Same Property Portfolio | Properties Acquired or Consolidated Portfolio | Properties Placed In-Service Portfolio | Properties in Development or Redevelopment Portfolio | Total Property Portfolio | ||||||||||||||||||||||||||||||||||||||||||||||||||||
(dollars in thousands) | 2013 | 2012 | Increase/ (Decrease) | % Change | 2013 | 2012 | 2013 | 2012 | 2013 | 2012 | 2013 | 2012 | Increase/ (Decrease) | % Change | ||||||||||||||||||||||||||||||||||||||||||
Rental Revenue: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Rental Revenue | $ | 455,834 | $ | 438,934 | $ | 16,900 | 3.85 | % | $ | 87,374 | $ | — | $ | 7,870 | $ | 2,128 | $ | — | $ | 1,780 | $ | 551,078 | $ | 442,842 | $ | 108,236 | 24.44 | % | ||||||||||||||||||||||||||||
Termination Income | 1,380 | 959 | 421 | 43.90 | % | — | — | — | — | — | — | 1,380 | 959 | 421 | 43.90 | % | ||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||||||||||||||
Total Rental Revenue | 457,214 | 439,893 | 17,321 | 3.94 | % | 87,374 | — | 7,870 | 2,128 | — | 1,780 | 552,458 | 443,801 | 108,657 | 24.48 | % | ||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||||||||||||||
Real Estate Operating Expenses | 167,770 | 161,995 | 5,775 | 3.56 | % | 27,866 | — | 1,807 | 554 | — | 290 | 197,443 | 162,839 | 34,604 | 21.25 | % | ||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||||||||||||||
Net Operating Income, excluding residential and hotel | 289,444 | 277,898 | 11,546 | 4.15 | % | 59,508 | — | 6,063 | 1,574 | — | 1,490 | 355,015 | 280,962 | 74,053 | 26.36 | % | ||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||||||||||||||
Residential Net Operating Income (1) | 2,586 | 2,642 | (56 | ) | (2.12 | )% | 2,586 | 2,642 | (56 | ) | (2.12 | )% | ||||||||||||||||||||||||||||||||||||||||||||
Hotel Net Operating Income (1) | 4,072 | 2,473 | 1,599 | 64.66 | % | — | — | — | — | — | — | 4,072 | 2,473 | 1,599 | 64.66 | % | ||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||||||||||||||||||
Consolidated Net Operating Income (1) | 296,102 | 283,013 | 13,089 | 4.62 | % | 59,508 | — | 6,063 | 1,574 | — | 1,490 | 361,673 | 286,077 | 75,596 | 26.43 | % | ||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||||||||||||||
Other Revenue: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Development and management services | — | — | — | — | — | — | — | — | — | — | 5,479 | 8,024 | (2,545 | ) | (31.72 | )% | ||||||||||||||||||||||||||||||||||||||||
Other Expenses: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
General and administrative expense | — | — | — | — | — | — | — | — | — | — | 24,841 | 21,617 | 3,224 | 14.91 | % | |||||||||||||||||||||||||||||||||||||||||
Transaction costs | — | — | — | — | — | — | — | — | — | — | 766 | 1,140 | (374 | ) | (32.81 | )% | ||||||||||||||||||||||||||||||||||||||||
Depreciation and amortization | 109,564 | 106,857 | 2,707 | 2.53 | % | 40,714 | — | 1,878 | 599 | — | 1,153 | 152,156 | 108,609 | 43,547 | 40.10 | % | ||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||||||||||||||
Total Other Expenses | 109,564 | 106,857 | 2,707 | 2.53 | % | 40,714 | — | 1,878 | 599 | — | 1,153 | 177,763 | 131,366 | 46,397 | 35.32 | % | ||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||||||||||||||
Operating Income | 186,538 | 176,156 | 10,382 | 5.89 | % | 18,794 | — | 4,185 | 975 | — | 337 | 189,389 | 162,735 | 26,654 | 16.38 | % | ||||||||||||||||||||||||||||||||||||||||
Other Income: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Income from unconsolidated joint ventures | 14,736 | 9,217 | 5,519 | 59.88 | % | |||||||||||||||||||||||||||||||||||||||||||||||||||
Gain on consolidation of joint ventures | (1,810 | ) | — | (1,810 | ) | (100.00 | )% | |||||||||||||||||||||||||||||||||||||||||||||||||
Interest and other income | 3,879 | 4,001 | (122 | ) | (3.05 | )% | ||||||||||||||||||||||||||||||||||||||||||||||||||
Gains from investments in securities | 956 | 587 | 369 | 62.86 | % | |||||||||||||||||||||||||||||||||||||||||||||||||||
Other Expenses: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Losses from early extinguishments of debt | 30 | 5,494 | (5,464 | ) | (99.45 | )% | ||||||||||||||||||||||||||||||||||||||||||||||||||
Interest expense | 122,173 | 105,030 | 17,143 | 16.32 | % | |||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
| |||||||||||||||||||||||||||||||||||||||||||||||||
Income from continuing operations | 84,947 | 66,016 | 18,931 | 28.68 | % | |||||||||||||||||||||||||||||||||||||||||||||||||||
Discontinued operations: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Income from discontinued operations | 1,078 | 1,550 | (472 | ) | (30.45 | )% | ||||||||||||||||||||||||||||||||||||||||||||||||||
Gain on sale of real estate from discontinued operations | 88,565 | — | 88,565 | 100.00 | % | |||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
| |||||||||||||||||||||||||||||||||||||||||||||||||
Net income | $ | 174,590 | $ | 67,566 | $ | 107,024 | 158.40 | % | ||||||||||||||||||||||||||||||||||||||||||||||||
Net income attributable to noncontrolling interests: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Noncontrolling interests in property partnerships | 3,279 | (458 | ) | 3,737 | 815.94 | % | ||||||||||||||||||||||||||||||||||||||||||||||||||
Noncontrolling interest—redeemable preferred units | (3,729 | ) | (874 | ) | (2,855 | ) | (326.66 | )% | ||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
| |||||||||||||||||||||||||||||||||||||||||||||||||
Net income attributable to Boston Properties Limited Partnership | $ | 174,140 | $ | 66,234 | $ | 107,906 | 162.92 | % | ||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
(1) | For a detailed discussion of NOI, including the reasons management believes NOI is useful to investors, see page 50. Residential Net Operating Income for the three months ended September 30, 2013 and 2012 are comprised of Residential Revenue of $5,493 and $5,496 less Residential Expenses of $2,907 and $2,854, respectively. Hotel Net Operating Income for the three months ended September 30, 2013 and 2012 are comprised of Hotel Revenue of $10,652 and $9,359 less Hotel Expenses of $6,580 and $6,886, respectively, per the Consolidated Statements of Operations. |
65
Table of Contents
Same Property Portfolio
Rental Revenue
Rental revenue from the Same Property Portfolio increased approximately $16.9 million for the three months ended September 30, 2013 compared to 2012. The increase was primarily the result of an increase of approximately $14.9 million in revenue from our leases, an increase in parking and other revenue of approximately $0.9 million and an increase in other recoveries of approximately $1.1 million. Rental revenue from our leases increased approximately $14.9 million as a result of our average revenue per square foot increasing by approximately $1.65, contributing approximately $14.3 million, and an approximately $0.6 million increase due to an increase in average occupancy from 91.0% to 92.3%.
Termination Income
Termination income increased by approximately $0.4 million for the three months ended September 30, 2013 compared to 2012.
Termination income for the three months ended September 30, 2013 related to twelve tenants across the Same Property Portfolio and totaled approximately $1.4 million, of which approximately $1.0 million was negotiated termination income from one of our Reston, Virginia properties in order to accommodate growth of an existing tenant.
Termination income for the three months ended September 30, 2012 related to ten tenants across the Same Property Portfolio and totaled approximately $1.0 million, of which approximately $0.4 million was related to a restoration obligation for a tenant whose lease had expired.
Real Estate Operating Expenses
Operating expenses from the Same Property Portfolio increased approximately $5.8 million for the three months ended September 30, 2013 compared to 2012 due primarily to (1) an increase of approximately $3.0 million, or 4.1%, in real estate taxes, which increases primarily occurred in our Boston and New York regions, (2) an increase of approximately $1.6 million, or 6.6%, in repairs and maintenance expense and (3) an increase of approximately $1.2 million, or 1.8% in other operating expenses.
We have modified the presentation of expenses to operate our San Francisco and Princeton regional offices to reflect the growing activity in our San Francisco region and to have a consistent presentation across our company. These expenses, which totaled approximately $2.0 million and $1.9 million for the three months ended September 30, 2013 and 2012, respectively, were previously included in Rental Operating Expenses and are now included in General and Administrative Expenses for all periods presented.
Depreciation and Amortization Expense
Depreciation and amortization expense for the Same Property Portfolio increased approximately $2.7 million, or 2.5% for the three months ended September 30, 2013 compared to 2012.
Properties Acquired or Consolidated Portfolio
On October 4, 2012, we completed the formation of a joint venture which owns and operates Fountain Square located in Reston, Virginia, adjacent to our other Reston properties. Fountain Square is an office and retail complex aggregating approximately 756,000 net rentable square feet, comprised of approximately 522,000 net rentable square feet of Class A office space and approximately 234,000 net rentable square feet of retail space. We own 50% of, and are consolidating, the joint venture.
On April 10, 2013, we acquired the Mountain View Research Park and Mountain View Technology Park properties from the Value-Added Fund for an aggregate net purchase price of approximately $233.1 million.
66
Table of Contents
Prior to the acquisition, our ownership interest in the properties was approximately 39.5%. As a result of the acquisition, we own 100% of the properties and account for them on a consolidated basis. Mountain View Research Park is an approximately 604,000 net rentable square foot, sixteen building Office/Technical complex. Mountain View Technology Park is an approximately 135,000 net rentable square foot, seven building Office/Technical complex.
On May 31, 2013, our two joint venture partners in 767 Venture, LLC (the entity that owns 767 Fifth Avenue (the General Motors Building) in New York City) transferred all of their interests in the joint venture to third parties. In connection with the transfer, we and our new joint venture partners modified our relative decision making authority and consent rights with respect to the joint venture’s assets and operations. These changes resulted in us having sufficient financial and operating control over 767 Venture, LLC such that we now account for the assets, liabilities and operations of 767 Venture, LLC on a consolidated basis in our financial statements instead of under the equity method of accounting. Our ownership interest in 767 Venture, LLC remained unchanged at 60%. 767 Fifth Avenue (the General Motors Building) is an approximately 1.8 million net rentable square foot, 59-story Class A office tower.
Rental Revenue
Rental revenue from our Properties Acquired or Consolidated Portfolio increased approximately $87.4 million for the three months ended September 30, 2013 compared to 2012, as detailed below:
Property | Date Acquired or Consolidated | Rental Revenue for the three months ended September 30, | ||||||||||||
2013 | 2012 | Change | ||||||||||||
(in thousands) | ||||||||||||||
Fountain Square | October 4, 2012 | $ | 9,126 | $ | — | $ | 9,126 | |||||||
Mountain View Research Park | April 10, 2013 | 4,604 | — | 4,604 | ||||||||||
Mountain View Technology Park | April 10, 2013 | 1,094 | — | 1,094 | ||||||||||
767 Fifth Avenue (the General Motors Building) | May 31, 2013 | 72,550 | — | 72,550 | ||||||||||
|
|
|
|
|
| |||||||||
Total | $ | 87,374 | $ | — | $ | 87,374 | ||||||||
|
|
|
|
|
|
Real Estate Operating Expenses
Real estate operating expenses from our Properties Acquired or Consolidated Portfolio increased approximately $27.9 million for the three months ended September 30, 2013 compared to 2012, as detailed below:
Property | Date Acquired or Consolidated | Real Estate Operating Expenses for the three months ended September 30, | ||||||||||||
2013 | 2012 | Change | ||||||||||||
(in thousands) | ||||||||||||||
Fountain Square | October 4, 2012 | $ | 3,222 | $ | — | $ | 3,222 | |||||||
Mountain View Research Park | April 10, 2013 | 1,049 | — | 1,049 | ||||||||||
Mountain View Technology Park | April 10, 2013 | 192 | — | 192 | ||||||||||
767 Fifth Avenue (the General Motors Building) | May 31, 2013 | 23,403 | — | 23,403 | ||||||||||
|
|
|
|
|
| |||||||||
Total | $ | 27,866 | $ | — | $ | 27,866 | ||||||||
|
|
|
|
|
|
Depreciation and Amortization Expense
Depreciation and amortization expense for our Properties Acquired or Consolidated Portfolio increased by approximately $40.7 million for the three months ended September 30, 2013 compared to 2012 as a result of the acquisition or consolidation of properties after September 30, 2012.
67
Table of Contents
For a discussion of the operating results for 767 Fifth Avenue (the General Motors Building), Mountain View Research Park and Mountain View Technology Park for the period prior to consolidation / acquisition refer to“Results of Operations—Other Income and Expense Items—Income from Unconsolidated Joint Ventures” within“Item 2—Management’s Discussion and Analysis of Financial Condition and Results of Operations.”
Properties Placed In-Service Portfolio
We placed in-service or partially placed in-service four properties totaling approximately 719,000 square feet between July 1, 2012 and September 30, 2013. One and Two Patriots Park is a two-phase redevelopment project for a single tenant.
Rental Revenue
Rental revenue from our Properties Placed In-Service Portfolio increased approximately $5.7 million for the three months ended September 30, 2013 compared to 2012, as detailed below:
Property | Quarter Initially Placed In-Service | Quarter Fully Placed In-Service | Rental Revenue for the three months ended September 30, | |||||||||||||
2013 | 2012 | Change | ||||||||||||||
(in thousands) | ||||||||||||||||
One and Two Patriots Park | Second Quarter, 2012 (Phase I) and First Quarter, 2013 (Phase II) | Second Quarter, 2012 (Phase I) and First Quarter, 2013 (Phase II) | $ | 5,017 | $ | 2,128 | $ | 2,889 | ||||||||
Seventeen Cambridge Center | Second Quarter, 2013 | Second Quarter, 2013 | 2,777 | — | 2,777 | |||||||||||
250 West 55th Street | Third Quarter, 2013 | N/A | 76 | — | 76 | |||||||||||
|
|
|
|
|
| |||||||||||
Total | $ | 7,870 | $ | 2,128 | $ | 5,742 | ||||||||||
|
|
|
|
|
|
Real Estate Operating Expenses
Real estate operating expenses from our Properties Placed In-Service Portfolio increased approximately $1.3 million for the three months ended September 30, 2013 compared to 2012, as detailed below:
Property | Quarter Initially Placed In-Service | Quarter Fully Placed In-Service | Real Estate Operating Expenses for the three months ended September 30, | |||||||||||||
2013 | 2012 | Change | ||||||||||||||
(in thousands) | ||||||||||||||||
One and Two Patriots Park | Second Quarter, 2012 (Phase I) and First Quarter, 2013 (Phase II) | Second Quarter, 2012 (Phase I) and First Quarter, 2013 (Phase II) | $ | 1,195 | $ | 554 | $ | 641 | ||||||||
Seventeen Cambridge Center | Second Quarter, 2013 | Second Quarter, 2013 | 348 | 348 | ||||||||||||
250 West 55th Street | Third Quarter, 2013 | N/A | 264 | — | 264 | |||||||||||
|
|
|
|
|
| |||||||||||
Total | $ | 1,807 | $ | 554 | $ | 1,253 | ||||||||||
|
|
|
|
|
|
Depreciation and Amortization Expense
Depreciation and amortization expense for our Properties Placed In-Service Portfolio increased by approximately $1.3 million for the three months ended September 30, 2013 compared to 2012.
68
Table of Contents
Properties in Development or Redevelopment Portfolio
At September 30, 2012, the Properties in Development or Redevelopment Portfolio consisted primarily of our 601 Massachusetts Avenue property located in Washington, DC.
On April 25, 2013, we commenced development of our 601 Massachusetts Avenue property, which is expected to be completed during the fourth quarter of 2015. Prior to the commencement of development, this building was operational and therefore, during the three months ended September 30, 2012, had approximately $1.8 million of revenue and approximately $0.3 million of operating expenses. In addition, during the three months ended September 30, 2012, the building had approximately $1.2 million of depreciation and amortization expense.
Other Operating Income and Expense Items
Residential Net Operating Income
Net operating income for our residential properties decreased by approximately $56,000 for the three months ended September 30, 2013 compared to 2012.
The following reflects our occupancy and rate information for The Lofts at Atlantic Wharf and the Residences on The Avenue for the three months ended September 30, 2013 and 2012.
The Lofts at Atlantic Wharf | Residences on The Avenue | |||||||||||||||||||||||
2013 | 2012 | Percentage Change | 2013 | 2012 | Percentage Change | |||||||||||||||||||
Average Physical Occupancy (1) | 98.8 | % | 94.9 | % | 4.1 | % | 92.4 | % | 97.1 | % | (4.8 | )% | ||||||||||||
Average Economic Occupancy (2) | 97.8 | % | 92.1 | % | 6.2 | % | 92.0 | % | 96.9 | % | (5.1 | )% | ||||||||||||
Average Monthly Rental Rate (3) | $ | 3,800 | $ | 3,615 | 5.1 | % | $ | 3,285 | $ | 3,273 | 0.4 | % | ||||||||||||
Average Rental Rate Per Occupied Square Foot | $ | 4.21 | $ | 4.03 | 4.5 | % | $ | 4.03 | $ | 4.01 | 0.5 | % |
(1) | Average Physical Occupancy is defined as the average number of occupied units divided by the total number of units, expressed as a percentage. |
(2) | Average Economic Occupancy is defined as total possible revenue less vacancy loss as a percentage of total possible revenue. 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 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. |
(3) | Average Monthly Rental Rates are calculated by us as rental revenue in accordance with GAAP, divided by the weighted monthly average number of occupied units. |
Hotel Net Operating Income
Net operating income for the Cambridge Center Marriott hotel property increased by approximately $1.6 million for the three months ended September 30, 2013 compared to 2012.
69
Table of Contents
The following reflects our occupancy and rate information for the Cambridge Center Marriott hotel for the three months ended September 30, 2013 and 2012.
2013 | 2012 | Percentage Change | ||||||||||
Occupancy | 87.5 | % | 84.3 | % | 3.8 | % | ||||||
Average daily rate | $ | 237.30 | $ | 234.18 | 1.3 | % | ||||||
Revenue per available room, REVPAR | $ | 207.60 | $ | 197.32 | 5.2 | % |
Development and Management Services
Development and management services income decreased approximately $2.5 million for the three months ended September 30, 2013 compared to 2012. The decrease was due to decreases in development fee and management fee income of approximately $0.9 million and $1.6 million, respectively. The decrease in development fees is primarily due to a decrease in fees associated with tenant improvement project management. The decrease in management fees is due primarily to a decrease in management fees earned from our joint ventures primarily due to the consolidation/acquisition of 767 Fifth Avenue (the General Motors Building) and the Mountain View assets and the sale of 125 West 55th Street in New York City.
General and Administrative
General and administrative expenses increased approximately $3.2 million for the three months ended September 30, 2013 compared to 2012. On March 11, 2013, we announced that Owen D. Thomas would succeed Mortimer B. Zuckerman as Boston Properties, Inc.’s Chief Executive Officer, effective April 2, 2013. Mr. Zuckerman will continue to serve as Executive Chairman for a transition period and thereafter is expected to continue to serve as the Non-Executive Chairman of the Board of Boston Properties, Inc. In connection with succession planning, Mr. Zuckerman entered into a Transition Benefits Agreement with Boston Properties, Inc. If Mr. Zuckerman remains employed by Boston Properties, Inc. through July 1, 2014, he will be entitled to receive, on January 1, 2015, a lump sum cash payment of $6.7 million and an equity award with a targeted value of approximately $11.1 million. The cash payment and equity award vest one-third on each of March 10, 2013, October 1, 2013 and July 1, 2014, subject to acceleration in certain circumstances. As a result, we recognized approximately $2.6 million of compensation expense in the three months ended September 30, 2013. During the three months ended September 30, 2012, we recognized approximately $1.2 million of amortization that occurred prior to the accelerated vesting of the $12.9 million of stock-based compensation expense associated with the Transition Benefits Agreement. The remaining increase was primarily due to (1) an approximately $0.7 million increase related to the issuance of the 2013 MYLTIP Units and non-qualified stock options, (2) an approximately $0.6 million increase in health insurance costs, (3) an approximately $0.5 million increase in taxes, (4) an approximately $0.3 million increase in the value of our deferred compensation plan and (5) an approximately $1.2 million increase in other general and administrative expenses, which includes compensation expense. These increases were partially offset by approximately $1.5 million of amortization that occurred for a member of senior management in 2012 that did not recur in 2013 due to the fact that this person reached retirement age and therefore became fully vested and we no longer recognized expense on a quarterly basis.
We have modified the presentation of expenses to operate our San Francisco and Princeton regional offices to reflect the growing activity in our San Francisco region and to have a consistent presentation across our company. These expenses, which totaled approximately $2.0 million and $1.9 million for the three months ended September 30, 2013 and 2012, respectively, were previously included in Rental Operating Expenses and are now included in General and Administrative Expenses for all periods presented.
Wages directly related to the development of rental properties are not included in our operating results. These costs are capitalized and included in real estate assets on our Consolidated Balance Sheets and amortized
70
Table of Contents
over the useful lives of the real estate. Capitalized wages for the three months ended September 30, 2013 and 2012 were approximately $3.1 million and $2.8 million, respectively. These costs are not included in the general and administrative expenses discussed above.
Transaction Costs
During the three months ended September 30, 2013, we incurred approximately $0.8 million of which approximately $0.5 million related to transaction costs for transactions in New York City. During the three months ended September 30, 2012, we incurred approximately $1.1 million of transaction costs of which approximately $0.6 million related to the acquisition of 680 Folsom Street in San Francisco, California and approximately $0.5 million related to the acquisition of Fountain Square in Reston, Virginia,
Other Income and Expense Items
Income from Unconsolidated Joint Ventures
For the three months ended September 30, 2013 compared to 2012, income from unconsolidated joint ventures increased by approximately $5.5 million due primarily to an increase of approximately $11.3 million in our share of net income from the sale of the Eighth Avenue and 46th Street project located in New York City partially offset by the following: (1) an approximately $3.6 million decrease in our share of net income from 767 Fifth Avenue (the General Motors Building) related to the consolidation on June 1, 2013, (2) an approximately $0.7 million decrease in our share of net income from the Value-Added Fund due to our acquisition of the Mountain View assets on April 10, 2013 and approximately $0.2 million of gain recognized during 2012 related to the sale of 300 Billerica Road in Chelmsford, Massachusetts, (3) an approximately $1.4 million decrease in our share of net income from 125 West 55th Avenue due to its sale on May 30, 2013 and (4) an approximately $0.1 million decrease in our share of net income from our other unconsolidated joint ventures.
On July 19, 2013, a joint venture in which we have a 50% interest completed the sale of its Eighth Avenue and 46th Street project located in New York City for an imputed sale price of $45.0 million. Eighth Avenue and 46th Street is comprised of an assemblage of land parcels and air-rights. Net cash proceeds to us totaled approximately $21.8 million, after the payment of transaction costs.
For the consolidated operating results for 767 Fifth Avenue (the General Motors Building), Mountain View Research Park and Mountain View Technology Park refer to“Results of Operations—Properties Acquired Portfolio” within “Item 2—Management’s Discussion and Analysis of Financial Condition and Results of Operations.
Gains on Consolidation of Joint Ventures
On April 10, 2013, we acquired the Mountain View Research Park and Mountain View Technology Park properties from the Value-Added Fund for an aggregate net purchase price of approximately $233.1 million. Prior to the acquisition, our ownership interest in the properties was approximately 39.5%. As a result of the acquisition, we own 100% of the properties and account for them on a consolidated basis. During the three months ended September 30, 2013, we recognized an adjustment to the gain upon consolidation totaling approximately $2.1 million.
On May 31, 2013, our two joint venture partners in 767 Venture, LLC (the entity that owns 767 Fifth Avenue (the General Motors Building) in New York City) transferred all of their interests in the joint venture to third parties. In connection with the transfer we and our new joint venture partners modified our relative decision making authority and consent rights with respect to the joint venture’s assets and operations. These changes resulted in us having sufficient financial and operating control over 767 Venture, LLC such that we now account for the assets, liabilities and operations of 767 Venture, LLC on a consolidated basis in our financial statements
71
Table of Contents
instead of under the equity method of accounting. Our ownership interest in 767 Venture, LLC remained unchanged at 60%. During the three months ended September 30, 2013, we recognized an adjustment to the non-cash gain on our investment of approximately $(3.9) million.
Gains from Investments in Securities
Gains from investments in securities for the three months ended September 30, 2013 and 2012 related to investments that we have made to reduce our market risk relating to a deferred compensation plan that we maintain for Boston Properties, Inc.’s officers. Under this deferred compensation plan, each officer who is eligible to participate is permitted to defer a portion of the officer’s current income on a pre-tax basis and receive a tax-deferred return on these deferrals based on the performance of specific investments selected by the officer. In order to reduce our market risk relating to this plan, we typically acquire, in a separate account that is not restricted as to its use, similar or identical investments as those selected by each officer. This enables us to generally match our liabilities to our officers under the deferred compensation plan with equivalent assets and thereby limit our market risk. The performance of these investments is recorded as gains from investments in securities. During the three months ended September 30, 2013 and 2012, we recognized gains of approximately $1.0 million and $0.6 million, respectively, on these investments. By comparison, our general and administrative expense increased by approximately $0.9 million and $0.6 million during the three months ended September 30, 2013 and 2012, respectively, as a result of increases in our liability under our deferred compensation plan that were associated with the performance of the specific investments selected by our officers participating in the plan.
Losses from Early Extinguishments of Debt
On September 4, 2012, we used available cash to repay the mortgage loan collateralized by our Sumner Square property located in Washington, DC totaling approximately $23.2 million. The mortgage financing bore interest at a fixed rate of 7.35% per annum and was scheduled to mature on September 1, 2013. We recognized a loss on early extinguishment of debt totaling approximately $0.3 million, which included a prepayment penalty totaling approximately $0.2 million associated with the early repayment.
On August 24, 2012, we used available cash to redeem the remaining $225.0 million in aggregate principal amount of our 6.25% senior notes due 2013. The redemption price was determined in accordance with the applicable indenture and totaled approximately $231.6 million. The redemption price included approximately $1.5 million of accrued and unpaid interest to, but not including, the redemption date. Excluding such accrued and unpaid interest, the redemption price was approximately 102.25% of the principal amount being redeemed. We recognized a loss on early extinguishment of debt totaling approximately $5.2 million, which amount included the payment of the redemption premium totaling approximately $5.1 million.
72
Table of Contents
Interest Expense
Interest expense increased approximately $17.1 million for the three months ended September 30, 2013 compared to 2012 as detailed below:
Component | Change in interest expense for the three months ended September 30, 2013 compared to September 30, 2012 | |||
(in thousands) | ||||
Increases to interest expense due to: | ||||
Interest associated with the consolidation of the $1.6 billion of debt outstanding for 767 Fifth Avenue (the General Motors Building) | $ | 13,531 | ||
Partner’s share of the interest for the outstanding Related Party Notes Payable for 767 Fifth Avenue (the General Motors Building) | 6,873 | |||
Issuance of $700 million in aggregate principal of our 3.800% senior notes due 2024 on June 27, 2013 | 6,715 | |||
Issuance of $500 million in aggregate principal of our 3.125% senior notes due 2023 on April 11, 2013 | 3,970 | |||
New mortgages/properties placed in-service financings | 1,537 | |||
Other interest expense (excluding senior notes) | 253 | |||
|
| |||
Total increases to interest expense | $ | 32,879 | ||
|
| |||
Decreases to interest expense due to: | ||||
Increase in capitalized interest | $ | (7,267 | ) | |
Repurchases/redemption/exchange of $450.0 million in aggregate principal of our 3.75% exchangeable senior notes due 2036 | (4,219 | ) | ||
Interest expense associated with the adjustment for the equity component allocation of our unsecured exchangeable debt | (2,042 | ) | ||
Repayment of mortgage financings | (1,270 | ) | ||
Redemption of $225.0 million in aggregate principal of our 6.25% senior notes due 2013 | (938 | ) | ||
|
| |||
Total decreases to interest expense | $ | (15,736 | ) | |
|
| |||
Total change in interest expense | $ | 17,143 | ||
|
|
The following property is included in the new mortgages/properties placed in-service financings line item: Fountain Square. The following properties are included in the repayment of mortgage financings line item: Sumner Square, Kingstowne One and 140 Kendrick Street. As properties are placed in-service, we cease capitalizing interest and interest is then expensed.
Interest expense directly related to the development of rental properties is not included in our operating results. These costs are capitalized and included in real estate assets on our Consolidated Balance Sheets and amortized over the useful lives of the real estate. Interest capitalized for the three months ended September 30, 2013 and 2012 was approximately $17.4 million and $10.1 million, respectively. These costs are not included in the interest expense referenced above.
At September 30, 2013, our variable rate debt consisted of our $1.0 billion Unsecured Line of Credit. For a summary of our consolidated debt as of September 30, 2013 and September 30, 2012 refer to the heading “Liquidity and Capital Resources—Capitalization—Debt Financing” within “Item 2—Management’s Discussion and Analysis of Financial Condition and Results of Operations.”
73
Table of Contents
Discontinued Operations
On February 20, 2013, the foreclosure sale of our Montvale Center property was ratified by the court. As a result of the ratification, the mortgage loan totaling $25.0 million was extinguished and the related obligations were satisfied with the transfer of the real estate resulting in the recognition of a gain on forgiveness of debt totaling approximately $20.7 million during the first quarter of 2013. The operating results of the property through the date of ratification have been classified as discontinued operations on a historical basis for all periods presented.
On June 28, 2013, we completed the sale of our 303 Almaden Boulevard property located in San Jose, California for a sale price of $40.0 million. Net cash proceeds totaled approximately $39.3 million. 303 Almaden Boulevard is a Class A office property totaling approximately 158,000 net rentable square feet. Because we entered into the related purchase and sale agreement on March 28, 2013 and the carrying value of the property exceeded its net sale price, we recognized an impairment loss totaling approximately $2.9 million during the three months ended March 31, 2013. The impairment loss and operating results of this property have been classified as discontinued operations on a historical basis for all periods presented.
On August 22, 2013, we completed the sale of our 1301 New York Avenue property located in Washington, DC for a net contract sale price of approximately $121.7 million. After adjusting for outstanding lease and other transaction costs assumed by the buyer, the gross sale price was approximately $135.0 million. Net cash proceeds totaled approximately $121.5 million, resulting in a gain on sale of approximately $88.6 million. 1301 New York Avenue is a Class A office property totaling approximately 201,000 net rentable square feet. The operating results of the property through the date of sale have been classified as discontinued operations on a historical basis for all periods presented.
Noncontrolling interests in property partnerships
Noncontrolling interests in property partnerships decreased by approximately $3.7 million for the three months ended September 30, 2013 compared to 2012. Noncontrolling interests in property partnerships consisted of the outside owner’s equity interest in the net income (loss) from our 505 9th Street, Fountain Square and 767 Fifth Avenue (the General Motors Building) properties as of September 30, 2013 and only included 505 9th Street as of September 30, 2012.
On May 31, 2013, our two joint venture partners in 767 Venture, LLC (the entity that owns 767 Fifth Avenue (the General Motors Building) in New York City) transferred all of their interests in the joint venture to third parties. In connection with the transfer we and our new joint venture partners modified our relative decision making authority and consent rights with respect to the joint venture’s assets and operations. These changes resulted in us having sufficient financial and operating control over 767 Venture, LLC such that we now account for the assets, liabilities and operations of 767 Venture, LLC on a consolidated basis in our financial statements instead of under the equity method of accounting. Our ownership interest in 767 Venture, LLC remained unchanged at 60%. This building contributed a decrease in noncontrolling interest in property partnerships of approximately $5.5 million for the three months ended September 30, 2013. This decrease was primarily due to the partners’ share of the interest expense for the related party notes payable.
On October 4, 2012, we completed the formation of a joint venture which owns and operates Fountain Square located in Reston, Virginia, adjacent to our other Reston properties. Fountain Square is an office and retail complex aggregating approximately 756,000 net rentable square feet, comprised of approximately 522,000 net rentable square feet of Class A office space and approximately 234,000 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. We contributed cash totaling approximately $87.0 million for our 50% interest, which cash was distributed to the joint venture partner. We are 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) we have rights to
74
Table of Contents
acquire the partner’s 50% interest and (ii) the partner has the right to cause us 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. This building contributed an increase in noncontrolling interest in property partnerships of approximately $1.5 million for the three months ended September 30, 2013.
Liquidity and Capital Resources
General
Our principal liquidity needs for the next twelve months and beyond are to:
• | fund normal recurring expenses; |
• | meet debt service and principal repayment obligations, including balloon payments on maturing debt; |
• | repay at maturity $747.5 million of our 3.625% exchangeable senior notes due February 2014; |
• | redeem our Series Four Preferred Units; |
• | fund capital expenditures, including major renovations, tenant improvements and leasing costs; |
• | fund development costs; |
• | fund possible property acquisitions; and |
• | make the minimum distribution required to enable Boston Properties, Inc. to maintain its REIT qualification under the Internal Revenue Code of 1986, as amended. |
We expect to satisfy these needs using one or more of the following:
• | cash flow from operations; |
• | distribution of cash flows from joint ventures; |
• | cash and cash equivalent balances; |
• | contributions of proceeds from issuances of Boston Properties, Inc.’s equity securities and/or proceeds from issuances of additional preferred or common units; |
• | our Unsecured Line of Credit or other short-term bridge facilities; |
• | construction loans; |
• | long-term secured and unsecured indebtedness (including unsecured exchangeable indebtedness); and |
• | sales of real estate. |
We draw on multiple financing sources to fund our long-term capital needs. Our Unsecured Line of Credit is utilized primarily as a bridge facility to fund acquisition opportunities, refinance outstanding indebtedness and meet short-term development and working capital needs. Although we generally seek to fund our development projects with construction loans, which may be guaranteed by us, the financing for each particular project ultimately depends on several factors, including, among others, the project’s size and duration, the extent of pre-leasing, our available cash and our access to cost effective capital at the given time.
75
Table of Contents
The following table presents information on properties under construction as of September 30, 2013 (dollars in thousands):
Construction Properties | Estimated Stabilization Date | Location | # of Buildings | Estimated Square Feet | Investment to Date (1) | Estimated Total Investment (1) | Percentage Leased (2) | |||||||||||||||||
Office | ||||||||||||||||||||||||
Annapolis Junction Building Seven (50% ownership) | First Quarter, 2015 | Annapolis, MD | 1 | 125,000 | $ | 10,649 | $ | 17,500 | 100 | % | ||||||||||||||
680 Folsom Street | Third Quarter, 2015 | San Francisco, CA | 2 | 522,000 | 263,008 | 340,000 | 85 | % | ||||||||||||||||
250 West 55th Street (3) | Fourth Quarter, 2015 | New York, NY | 1 | 989,000 | 814,454 | 1,050,000 | 48 | % | ||||||||||||||||
535 Mission Street | Third Quarter, 2016 | San Francisco, CA | 1 | 307,000 | 96,397 | 215,000 | — | % | ||||||||||||||||
601 Massachusetts Avenue | Fourth Quarter, 2017 | Washington, DC | 1 | 478,000 | 145,157 | 360,760 | 79 | % | ||||||||||||||||
Transbay Tower (95% Ownership) (4) | N/A | San Francisco, CA | 1 | N/A | 215,665 | 340,000 | N/A | |||||||||||||||||
|
|
|
|
|
|
|
|
|
| |||||||||||||||
Total Office Properties under Construction | 7 | 2,421,000 | $ | 1,545,330 | $ | 2,323,260 | 59 | % | ||||||||||||||||
|
|
|
|
|
|
|
|
|
| |||||||||||||||
Residential | ||||||||||||||||||||||||
The Avant at Reston Town Center (359 units) (5) | Fourth Quarter, 2015 | Reston, VA | 1 | 355,688 | $ | 100,958 | $ | 137,250 | N/A | |||||||||||||||
|
|
|
|
|
|
|
|
|
| |||||||||||||||
Total Properties under Construction | 8 | 2,776,688 | $ | 1,646,288 | $ | 2,460,510 | 59 | % | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
(1) | Represents our share. Includes net revenue during lease up period, acquisition expenses and approximately $60.3 million of construction cost and leasing commission accruals. |
(2) | Represents percentage leased as of November 4, 2013, includes leases with future commencement dates and excludes residential space. |
(3) | Investment to Date excludes approximately $24.8 million of costs that were expensed in prior periods in connection with the suspension of development activities. Estimated Total Investment includes approximately $230 million of interest capitalization. As of September 30, 2013, this property was 5% placed in-service. |
(4) | On March 26, 2013, the joint venture completed the acquisition of a land parcel in San Francisco which will support a 60-story, 1.4 million square foot office tower known as Transbay Tower. The Estimated Total Investment represents only the cost to build to grade. |
(5) | The square footage amount includes approximately 26,000 square feet of retail space that is 100% leased. |
Contractual rental revenue, recoveries from tenants, other income from operations, available cash balances and draws on our Unsecured Line of Credit are our principal sources of capital used to pay operating expenses, debt service, recurring capital expenditures and the minimum distribution required to enable Boston Properties, Inc. to maintain its REIT qualification. We seek to maximize income from our existing properties by maintaining quality standards for our properties that promote high occupancy rates and permit increases in rental rates while reducing tenant turnover and controlling operating expenses. Our sources of revenue also include third-party fees generated by our property management, leasing, and development and construction businesses, as well as the sale of assets from time to time. We believe our revenue, together with our cash balances and proceeds from financing activities, will continue to provide the necessary funds for our short-term liquidity needs.
Material adverse changes in one or more sources of capital may adversely affect our net cash flows. Such changes, in turn, could adversely affect our ability to fund dividends and distributions, debt service payments and tenant improvements. In addition, a material adverse change in the cash provided by our operations may affect our ability to comply with the financial covenants under our Unsecured Line of Credit and unsecured senior notes.
76
Table of Contents
Since January 1, 2013, we raised net proceeds of approximately $1.4 billion in the capital markets. Specifically, Boston Properties, Inc. issued $200 million of 5.25% Series B Cumulative Redeemable Preferred Stock (and contributed the proceeds to us in exchange for Series B Preferred Units) and we issued $500 million aggregate principal amount of 3.125% senior unsecured notes due 2023 and $700 million aggregate principal amount of 3.800% senior unsecured notes due 2024. In addition, we repaid approximately $65 million of secured debt, and we redeemed/repurchased our $450 million 3.75% exchangeable senior notes due 2036. In addition, we refinanced the loans secured by 540 Madison Avenue and 500 North Capitol Street, which aggregate approximately $225 million (of which our share is approximately $104 million) and obtained $22 million of construction financing for our Annapolis Junction Building Seven development project. On July 26, 2013, we amended and restated the revolving credit agreement governing our Unsecured Line of Credit, which, among other things, (1) increased the total commitment from $750.0 million to $1.0 billion, (2) extended the maturity date from June 24, 2014 to July 26, 2018 and (3) reduced per annum variable rates and other fees.
The completion of our ongoing developments, through late 2015, has remaining costs to fund of approximately $0.8 billion. We have approximately $825 million of debt obligations (of which our share is approximately $818 million) expiring through the end of 2014. We believe that our strong liquidity, including available cash as of November 4, 2013 of approximately $2.1 billion, the approximately $989.4 million available under our Unsecured Line of Credit and proceeds from potential asset sales provide sufficient capacity to meet our debt obligations and fund our remaining capital requirements on existing development projects, our foreseeable potential development activity and pursue additional attractive investment opportunities. Given the relatively low interest rates currently available to us in the debt markets, we may seek to enhance our liquidity in the future, which may result in us carrying additional cash and cash equivalents pending our use of the proceeds. In order to reduce future cash interest payments, as well as future amounts due at maturity or upon redemption, we may, from time to time, purchase unsecured senior notes and unsecured exchangeable senior notes for cash in open market purchases or privately negotiated transactions, or both. We will evaluate any such potential transactions in light of then-existing market conditions, taking into account the trading prices of the notes, our current liquidity and prospects for future access to capital.
REIT Tax Distribution Considerations
Distributions
A REIT is subject to a number of organizational and operational requirements, including a requirement that it currently distribute at least 90% of its annual taxable income. Boston Properties, Inc.’s policy is to distribute at least 100% of its taxable income to avoid paying federal tax. On November 8, 2012, Boston Properties, Inc.’s Board of Directors increased our quarterly distribution from $0.55 per common unit to $0.65 per common unit. Boston Properties, Inc.’s Board of Directors will continue to evaluate our distribution rate in light of its actual and projected taxable income, liquidity requirements and other circumstances, including asset sales, and there can be no assurance that the future distributions declared by Boston Properties, Inc.’s Board of Directors will not differ materially.
Sales
To the extent that we sell assets at a taxable gain and cannot efficiently use the proceeds in a tax deferred manner for either our development activities or attractive acquisitions, Boston Properties, Inc., our general partner, would, at the appropriate time, decide whether it is better to declare a special distribution, adopt a stock repurchase program, reduce our indebtedness or retain the cash for future investment opportunities. Such a decision will depend on many factors including, among others, the timing, availability and terms of development and acquisition opportunities, our then-current and anticipated leverage, the cost and availability of capital from other sources, the price of Boston Properties, Inc.’s common stock and REIT distribution requirements. At a minimum, we expect that we would distribute at least that amount of proceeds necessary for Boston Properties, Inc. to avoid paying corporate level tax on the applicable gains realized from any asset sales.
77
Table of Contents
Cash Flow Summary
The following summary discussion of our cash flows is based on the Consolidated Statements of Cash Flows and is not meant to be an all-inclusive discussion of the changes in our cash flows for the periods presented below.
Cash and cash equivalents were approximately $1.6 billion and $1.2 billion at September 30, 2013 and 2012, respectively, representing a increase of approximately $0.4 billion. The following table sets forth changes in cash flows:
Nine months ended September 30, | ||||||||||||
2013 | 2012 | Increase (Decrease) | ||||||||||
(in thousands) | ||||||||||||
Net cash provided by operating activities | $ | 550,421 | $ | 463,686 | $ | 86,735 | ||||||
Net cash used in investing activities | (453,445 | ) | (1,020,112 | ) | 566,667 | |||||||
Net cash provided by (used in) financing activities | 502,321 | (43,567 | ) | 545,888 |
Our principal source of cash flow is related to the operation of our office properties. The average term of our in-place tenant leases, including our unconsolidated joint ventures, is approximately 7.0 years with occupancy rates historically in the range of 91% to 94%. Our properties generate a relatively consistent stream of cash flow that provides us with resources to pay operating expenses, debt service and fund quarterly distribution payment requirements. In addition, over the past several years, we have raised capital through the sale of some of our properties, secured and unsecured borrowings and equity offerings by Boston Properties, Inc.
Cash is used in investing activities to fund acquisitions, development, net investments in unconsolidated joint ventures and recurring and nonrecurring capital expenditures. We selectively invest in new projects that enable us to take advantage of our development, leasing, financing and property management skills and invest in existing buildings to enhance or maintain their market position. Cash used in investing activities for the nine months ended September 30, 2013 and 2012 consisted primarily of funding our development projects and the acquisitions of 453 Ravendale Drive, 100 Federal Street, 535 Mission Street and the Mountain View Research and Technology Parks and the Transbay Tower and Reston, Virginia land parcels, offset by cash from the disposition of 1301 New York Avenue, 303 Almaden Boulevard and Bedford Business Park, as detailed below:
Nine months ended September 30, | ||||||||
2013 | 2012 | |||||||
(in thousands) | ||||||||
Acquisitions of real estate | $ | (522,900 | ) | $ | (688,073 | ) | ||
Construction in progress | (279,786 | ) | (238,627 | ) | ||||
Building and other capital improvements | (46,805 | ) | (32,159 | ) | ||||
Tenant improvements | (78,462 | ) | (108,100 | ) | ||||
Proceeds from the sales of real estate | 160,815 | 61,963 | ||||||
Cash recorded upon consolidation | 79,468 | — | ||||||
Deposits on real estate | — | (15,000 | ) | |||||
Repayments of notes receivable, net | 12,491 | (1,764 | ) | |||||
Capital contributions to unconsolidated joint ventures | — | (367 | ) | |||||
Capital distributions from unconsolidated joint ventures | 223,067 | 3,057 | ||||||
Investments in securities, net | (1,333 | ) | (1,042 | ) | ||||
|
|
|
| |||||
Net cash used in investing activities | $ | (453,445 | ) | $ | (1,020,112 | ) | ||
|
|
|
|
78
Table of Contents
Cash used in investing activities changed primarily due to the following:
• | On March 1, 2012, we acquired 453 Ravendale Drive located in Mountain View, California for a purchase price of approximately $6.7 million in cash. |
• | On March 13, 2012, we acquired 100 Federal Street in Boston, Massachusetts for an aggregate investment of approximately $615.0 million in cash. |
• | On February 6, 2013, we completed the acquisition of 535 Mission Street, a development site, in San Francisco, California for an aggregate purchase price of approximately $71.0 million in cash, including work completed and materials purchased to date. |
• | On March 26, 2013, the consolidated joint venture in which we have a 95% interest completed the acquisition of a land parcel in San Francisco, California which will support a 60-story, 1.4 million square foot office tower known as Transbay Tower. The purchase price for the land was approximately $192.0 million. |
• | On March 29, 2013, we completed the acquisition of a parcel of land located in Reston, Virginia for a purchase price of approximately $27.0 million. The land parcel is commercially zoned for 250,000 square feet of office space. |
• | On April 10, 2013, we acquired the Mountain View Research Park and Mountain View Technology Park properties from our Value-Added Fund for an aggregate net purchase price of approximately $233.1 million. Mountain View Research Park is a 16-building complex of Office/Technical properties aggregating approximately 604,000 net rentable square feet. Mountain View Technology Park is a seven-building complex of Office/Technical properties aggregating approximately 135,000 net rentable square feet. |
• | Construction in progress for the nine months ended September 30, 2012 includes ongoing expenditures associated with our 510 Madison Avenue and One Patriots Park properties, which were fully placed in-service during the nine months ended September 30, 2012. In addition, we incurred costs associated with the continued development and redevelopment of Two Patriots Park, 17 Cambridge Center, The Avant at Reston Town Center, the Cambridge Center Connector, 250 West 55th Street and 680 Folsom Street. Construction in progress for the nine months ended September 30, 2013 includes ongoing expenditures associated with our Two Patriots Park and 17 Cambridge Center properties and the Cambridge Center Connector, which were fully placed in-service during the nine months ended September 30, 2013. In addition, we incurred costs associated with our continued development of The Avant at Reston Town Center, 250 West 55th Street, 680 Folsom Street, 535 Mission Street, 601 Massachusetts Avenue and Transbay Tower. |
• | Tenant improvement costs decreased by approximately $29.6 million due to the completion of large tenant projects in 2012. |
• | On August 22, 2013, we completed the sale of our 1301 New York Avenue property located in Washington, DC for a net contract sale price of approximately $121.7 million. After adjusting for outstanding lease and other transaction costs assumed by the buyer, the gross sale price was approximately $135.0 million. Net cash proceeds totaled approximately $121.5 million, resulting in a gain on sale of approximately $88.6 million. 1301 New York Avenue is a Class A office property totaling approximately 201,000 net rentable square feet. |
• | On June 28, 2013, we completed the sale of our 303 Almaden Boulevard property located in San Jose, California for a sale price of $40.0 million. Net cash proceeds totaled approximately $39.3 million. 303 Almaden Boulevard is a Class A office property totaling approximately 158,000 net rentable square feet. |
• | On May 17, 2012, we completed the sale of our Bedford Business Park properties located in Bedford, Massachusetts for approximately $62.8 million in cash. Net cash proceeds totaled approximately $62.0 million, resulting in a gain on sale of approximately $38.4 million. Bedford Business Park is comprised of two Office/Technical buildings and one Class A office building aggregating approximately 470,000 net rentable square feet. |
79
Table of Contents
• | We recorded approximately $79.5 million of cash upon consolidating the joint venture that owns 767 Fifth Avenue (the General Motors Building) (See Note 3 to the Consolidated Financial Statements). |
• | Capital distributions from unconsolidated joint ventures increased by approximately $220.0 million due to the sale of the Eighth Avenue and 46th Street project and 125 West 55th Street in New York City and the Value-Added Fund selling Mountain View Research and Technology Parks. |
Cash provided by financing activities for the nine months ended September 30, 2013 totaled approximately $502.3 million. This consisted primarily of Boston Properties, Inc. issuing $200 million of 5.25% Series B Cumulative Redeemable Preferred Stock (and contributed the proceeds to us in exchange for Series B Preferred Units), the issuance of $500 million aggregate principal amount of our 3.125% senior unsecured notes due 2023 and the issuance of $700 million aggregate principal amount of our 3.800% senior unsecured notes due 2024, partially offset by the redemption of $450 million of our 3.75% exchangeable senior notes due 2036, which were redeemable in May 2013, the redemption of Series Four Preferred Units, the payments of distributions to our unitholders and the repayment of mortgage notes payable. Future debt payments are discussed below under the heading “Capitalization-Debt Financing.”
Capitalization
At September 30, 2013, our total consolidated debt was approximately $11.4 billion. The GAAP weighted-average annual interest rate on our consolidated indebtedness was 4.60% (with a coupon/stated rate of 4.94%) and the weighted-average maturity was approximately 5.6 years.
Consolidated debt to total consolidated market capitalization ratio, defined as total consolidated debt as a percentage of the value of our outstanding equity securities plus our total consolidated debt, is a measure of leverage commonly used by analysts in the REIT sector. Our total consolidated market capitalization was approximately $29.8 billion at September 30, 2013. Our total consolidated market capitalization was calculated using Boston Properties, Inc.’s September 30, 2013 closing stock price of $106.90 per common share and the following: (1) 168,129,118 outstanding common units of limited partnership interest (including 152,390,595 units held by Boston Properties, Inc.), (2) an aggregate of 1,307,083 common units issuable upon conversion of all outstanding Series Two Preferred Units of partnership interest, (3) an aggregate of 1,460,200 common units issuable upon conversion of all outstanding LTIP Units, assuming all conditions have been met for the conversion of the LTIP Units, (4) 360,126 Series Four Preferred Units of partnership interest multiplied by the fixed liquidation preference of $50 per unit, (5) 80,000 Series B Preferred Units, at a price of $2,500 per unit and (6) our consolidated debt totaling approximately $11.4 billion. Our total consolidated debt, which excludes debt collateralized by our unconsolidated joint ventures, at September 30, 2013, represented approximately 38.05% of our total consolidated market capitalization.
Following the consolidation of 767 Venture, LLC (the entity that owns 767 Fifth Avenue (the General Motors Building)), effective June 1, 2013, our consolidated debt increased significantly compared to prior periods even though our economic interest in 767 Venture, LLC remained substantially unchanged. As a result, we believe the presentation of total adjusted debt may provide investors with a more complete picture of our share of consolidated and unconsolidated debt. Total adjusted debt is defined as our total consolidated debt, plus our share of unconsolidated joint venture debt, minus our joint venture partners’ share of consolidated debt, and was approximately $10.8 billion at September 30, 2013. In addition, in light of the difference between our total consolidated debt and our total adjusted debt, we believe that also presenting our total adjusted debt to total adjusted market capitalization ratio may provide investors with a more complete picture of our leverage in relation to the overall size of our company. The calculation of the total adjusted debt to total adjusted market capitalization ratio is the same as consolidated debt to total consolidated market capitalization ratio except that the total adjusted debt balance is used in lieu of the total consolidated debt balance. Our total adjusted debt at September 30, 2013, represented approximately 36.86% of our total adjusted market capitalization.
The calculation of total consolidated and adjusted market capitalization does not include 396,500 2011 OPP Units, 396,150 2012 OPP Units and 316,325 2013 MYLTIP Units because, unlike other LTIP Units, they are not
80
Table of Contents
earned until certain return thresholds are achieved. These percentages will fluctuate with changes in the market value of our common stock and does not necessarily reflect our capacity to incur additional debt to finance our activities or our ability to manage our existing debt obligations. However, for a company like ours, whose assets are primarily income-producing real estate, the consolidated debt to total consolidated market capitalization ratio and the adjusted debt to total adjusted market capitalization ratio may provide investors with an alternate indication of leverage, so long as it is evaluated along with other financial ratios and the various components of our outstanding indebtedness.
For a discussion of our unconsolidated joint venture indebtedness, see “Liquidity and Capital Resources—Capitalization—Off-Balance Sheet Arrangements—Joint Venture Indebtedness” within “Item 2—Management’s Discussion and Analysis of Financial Condition and Results of Operations.”
Debt Financing
As of September 30, 2013, we had approximately $11.4 billion of outstanding consolidated indebtedness, representing approximately 38.05% of our total consolidated market capitalization as calculated above consisting of approximately (1) $5.835 billion (net of discount) in publicly traded unsecured senior notes (excluding exchangeable senior notes) having a weighted-average interest rate of 4.44% per annum and maturities in 2015, 2018, 2019, 2020, 2021, 2023 and 2024; (2) $739.5 million (net of discount and the adjustment for the equity component allocation) of exchangeable senior notes having a GAAP interest rate of 6.555% per annum (an effective rate of 4.037%, excluding the effect of the adjustment for the equity component allocation) and maturing in 2014; (3) $4.5 billion of property-specific mortgage debt having a GAAP weighted-average interest rate of 4.31% per annum and weighted-average term of 4.4 years and (4) $0.3 million of mezzanine notes payable, associated with 767 Fifth Avenue (the General Motors Building), having a GAAP interest rate of 5.53% per annum and maturing in 2017. The table below summarizes our mortgage and mezzanine notes payable, our unsecured senior notes and our Unsecured Line of Credit at September 30, 2013 and September 30, 2012:
September 30, | ||||||||
2013 | 2012 | |||||||
(Dollars in Thousands) | ||||||||
Debt Summary: | ||||||||
Balance | ||||||||
Fixed rate mortgage notes payable | $ | 4,468,069 | $ | 2,873,686 | ||||
Unsecured senior notes, net of discount | 5,835,424 | 4,639,217 | ||||||
Unsecured exchangeable senior notes, net of discount and adjustment for the equity component allocation | 739,536 | 1,162,955 | ||||||
Unsecured Line of Credit | — | — | ||||||
Mezzanine notes payable | 311,340 | — | ||||||
|
|
|
| |||||
Total | $ | 11,354,369 | $ | 8,675,858 | ||||
|
|
|
| |||||
Percent of total debt: | ||||||||
Fixed rate | 100.00 | % | 100.00 | % | ||||
Variable rate | — | % | — | % | ||||
|
|
|
| |||||
Total | 100.00 | % | 100.00 | % | ||||
|
|
|
| |||||
GAAP Weighted-average interest rate at end of period: | ||||||||
Fixed rate | 4.60 | % | 5.19 | % | ||||
Variable rate | — | % | — | % | ||||
|
|
|
| |||||
Total | 4.60 | % | 5.19 | % | ||||
|
|
|
| |||||
Coupon/Stated Weighted-average interest rate at end of period: | ||||||||
Fixed rate | 4.94 | % | 4.86 | % | ||||
Variable rate | — | % | — | % | ||||
|
|
|
| |||||
Total | 4.94 | % | 4.86 | % | ||||
|
|
|
|
81
Table of Contents
Unsecured Line of Credit
On July 26, 2013, we amended and restated the revolving credit agreement governing our Unsecured Line of Credit, which, among other things, (1) increased the total commitment from $750.0 million to $1.0 billion, (2) extended the maturity date from June 24, 2014 to July 26, 2018 and (3) reduced the per annum variable interest rates and other fees. We may increase the total commitment to $1.5 billion, subject to syndication of the increase and other conditions. At our option, loans outstanding under the Unsecured Line of Credit will bear interest at a rate per annum equal to (1), in the case of loans denominated in Dollars, Euro or Sterling, LIBOR or, in the case of loans denominated in Canadian Dollars, CDOR, in each case, plus a margin ranging from 0.925% to 1.70% based on our credit rating or (2) an alternate base rate equal to the greatest of (a) the Administrative Agent’s prime rate, (b) the Federal Funds rate plus 0.5% or (c) LIBOR for a one month period plus 1.00%, in each case, plus a margin ranging from 0.0% to 0.70% based on our credit rating. The Unsecured Line of Credit also contains a competitive bid option that allows banks that are part of the lender consortium to bid to make loan advances to us at a reduced interest rate. In addition, we are also obligated to pay (1) in quarterly installments a facility fee on the total commitment at a rate per annum ranging from 0.125% to 0.35% based on our credit rating and (2) an annual fee on the undrawn amount of each letter of credit equal to the LIBOR margin. Based on our current credit rating, the LIBOR and CDOR margin is 1.00%, the alternate base rate margin is 0.0% and the facility fee is 0.15%. Our ability to borrow under our Unsecured Line of Credit is subject to our compliance with a number of customary financial and other covenants on an ongoing basis, including:
• | a leverage ratio not to exceed 60%, however the leverage ratio may increase to no greater than 65% provided that it is reduced back to 60% within one year; |
• | a secured debt leverage ratio not to exceed 55%; |
• | a fixed charge coverage ratio of at least 1.40; |
• | an unsecured leverage ratio not to exceed 60%, however the leverage ratio may increase to no greater than 65% provided that it is reduced back to 60% within one year; |
• | an unsecured debt interest coverage ratio of at least 1.75; and |
• | limitations on permitted investments. |
We believe we are in compliance with the financial and other covenants listed above.
As of September 30, 2013, we had no borrowings and outstanding letters of credit totaling approximately $10.6 million outstanding under the Unsecured Line of Credit, with the ability to borrow approximately $989.4 million. As of November 4, 2013, we had no borrowings and outstanding letters of credit totaling approximately $10.6 million outstanding under the Unsecured Line of Credit, with the ability to borrow approximately $989.4 million.
82
Table of Contents
Unsecured Senior Notes
The following summarizes the unsecured senior notes outstanding as of September 30, 2013 (dollars in thousands):
Coupon/ Stated Rate | Effective Rate(1) | Principal Amount | Maturity Date(2) | |||||||||||
12 Year Unsecured Senior Notes | 5.625 | % | 5.693 | % | $ | 300,000 | April 15, 2015 | |||||||
12 Year Unsecured Senior Notes | 5.000 | % | 5.194 | % | 250,000 | June 1, 2015 | ||||||||
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 | ||||||||
7 Year Unsecured Senior Notes | 3.700 | % | 3.853 | % | 850,000 | November 15, 2018 | ||||||||
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 | ||||||||
|
| |||||||||||||
Total principal | 5,850,000 | |||||||||||||
Net unamortized discount | (14,576 | ) | ||||||||||||
|
| |||||||||||||
Total | $ | 5,835,424 | ||||||||||||
|
|
(1) | Yield on issuance date including the effects of discounts on the notes and the amortization of financing costs. |
(2) | No principal amounts are due prior to maturity. |
Our unsecured senior notes are redeemable at our option, in whole or in part, at a redemption price equal to the greater of (i) 100% of their principal amount or (ii) the sum of the present value of the remaining scheduled payments of principal and interest discounted at a rate equal to the yield on U.S. Treasury securities with a comparable maturity plus 35 basis points (or 20 basis points in the case of the $500 million of notes that mature on September 1, 2023, 25 basis points in the case of the $250 million and $700 million of notes that mature on June 1, 2015 and February 1, 2024, respectively, 40 basis points in the case of the $700 million of notes that mature on October 15, 2019 and 30 basis points in the case of the $700 million and $850 million of notes that mature on November 15, 2020 and May 15, 2021, respectively), in each case plus accrued and unpaid interest to the redemption date. The indenture under which our unsecured senior notes were issued contains restrictions on incurring debt and using our assets as security in other financing transactions and other customary financial and other covenants, including (1) a leverage ratio not to exceed 60%, (2) a secured debt leverage ratio not to exceed 50%, (3) an interest coverage ratio of 1.5, and (4) unencumbered asset value to be no less than 150% of our unsecured debt. As of September 30, 2013, we believe we were in compliance with each of these financial restrictions and requirements.
Unsecured Exchangeable Senior Notes
The following summarizes the unsecured exchangeable senior notes outstanding as of September 30, 2013 (dollars in thousands):
Coupon/ Stated Rate | Effective Rate(1) | Exchange Rate | Principal Amount | First Optional Redemption Date by Company | Maturity Date | |||||||||||||||||||
3.625% Exchangeable Senior Notes | 3.625 | % | 4.037 | % | 8.5051(2) | $ | 747,500 | N/A | February 15, 2014 | |||||||||||||||
Net unamortized discount | (555 | ) | ||||||||||||||||||||||
Adjustment for the equity component allocation, net of accumulated amortization | (7,409 | ) | ||||||||||||||||||||||
|
| |||||||||||||||||||||||
Total | $ | 739,536 | ||||||||||||||||||||||
|
|
83
Table of Contents
(1) | Yield on issuance date including the effects of discounts on the notes and the amortization of financing costs but excluding the effects of the adjustment for the equity component allocation. |
(2) | The initial exchange rate is 8.5051 shares per $1,000 principal amount of the notes (or an initial exchange price of approximately $117.58 per share of Boston Properties, Inc.’s common stock). In addition, we entered into capped call transactions with affiliates of certain of the initial purchasers, which are intended to reduce the potential dilution upon future exchange of the notes. The capped call transactions were intended to increase the effective exchange price to us of the notes from $117.58 to approximately $137.17 per share (subject to adjustment), representing an overall effective premium of approximately 40% over the closing price on August 13, 2008 of $97.98 per share of Boston Properties, Inc.’s common stock. The net cost of the capped call transactions was approximately $44.4 million. As of September 30, 2013, the effective exchange price was $134.14 per share. |
Mortgage Notes Payable
The following represents the outstanding principal balances due under the mortgage notes payable at September 30, 2013:
Properties | Stated Interest Rate | GAAP Interest Rate(1) | Stated Principal Amount | Historical Fair Value Adjustment | Carrying Amount | Maturity Date | ||||||||||||||||
(Dollars in thousands) | ||||||||||||||||||||||
767 Fifth Avenue (the General Motors Building) | 5.95 | % | 2.44 | % | $ | 1,300,000 | $ | 173,498 | $ | 1,473,498 | (1)(2)(3)(4) | October 7, 2017 | ||||||||||
599 Lexington Avenue | 5.57 | % | 5.41 | % | 750,000 | — | 750,000 | (4)(5) | March 1, 2017 | |||||||||||||
601 Lexington Avenue | 4.75 | % | 4.79 | % | 725,000 | — | 725,000 | April 10, 2022 | ||||||||||||||
John Hancock Tower | 5.68 | % | 5.05 | % | 640,500 | 13,360 | 653,860 | (1)(4)(6) | January 6, 2017 | |||||||||||||
Embarcadero Center Four | 6.10 | % | 7.02 | % | 361,445 | — | 361,445 | (7) | December 1, 2016 | |||||||||||||
Fountain Square | 5.71 | % | 2.56 | % | 211,250 | 16,947 | 228,197 | (1)(4)(8) | October 11, 2016 | |||||||||||||
505 9th Street | 5.73 | % | 5.87 | % | 121,950 | — | 121,950 | (8) | November 1, 2017 | |||||||||||||
New Dominion Tech Park, Bldg. Two | 5.55 | % | 5.58 | % | 63,000 | — | 63,000 | (4) | October 1, 2014 | |||||||||||||
New Dominion Tech Park, Bldg. One | 7.69 | % | 7.84 | % | 43,278 | — | 43,278 | January 15, 2021 | ||||||||||||||
Kingstowne Two and Retail | 5.99 | % | 5.61 | % | 33,506 | 308 | 33,814 | (1) | January 1, 2016 | |||||||||||||
University Place | 6.94 | % | 6.99 | % | 14,027 | — | 14,027 | August 1, 2021 | ||||||||||||||
|
|
|
|
|
| |||||||||||||||||
Total | $ | 4,263,956 | $ | 204,113 | $ | 4,468,069 | ||||||||||||||||
|
|
|
|
|
|
(1) | GAAP interest rate differs from the stated interest rate due to the inclusion of the amortization of financing charges, effects of hedging transactions and adjustments required to reflect loans at their fair values upon acquisition. All adjustments to reflect loans at their fair value upon acquisition are noted above. |
(2) | This property is owned by a consolidated joint venture in which we have a 60% interest. |
(3) | In connection with the assumption of the loan, we guaranteed the joint venture’s obligation to fund various escrows, including tenant improvements, taxes and insurance in lieu of cash deposits. As of September 30, 2013, the maximum funding obligation under the guarantee was approximately $11.4 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. |
(4) | The mortgage loan requires interest only payments with a balloon payment due at maturity. |
(5) | On December 19, 2006, we terminated the forward-starting interest rate swap contracts related to this financing and received approximately $10.9 million, which amount is reducing our GAAP interest expense for this mortgage over the term of the financing, resulting in an effective interest rate of 5.41% per annum for the financing. The stated interest rate is 5.57% per annum. |
(6) | In connection with the mortgage financing we have agreed to guarantee approximately $15.9 million related to our obligation to provide funds for certain tenant re-leasing costs. |
84
Table of Contents
(7) | Under our interest rate hedging program, we are reclassifying into earnings over the eight-year term of the loan as an increase in interest expense approximately $26.4 million (approximately $3.3 million per year) of the amounts recorded on our Consolidated Balance Sheets within Accumulated Other Comprehensive Loss resulting in an effective interest rate of 7.02% per annum. |
(8) | This property is owned by a consolidated joint venture in which we have a 50% interest. |
Mezzanine Notes Payable
The following represents the outstanding principal balances due under the mezzanine notes payable at September 30, 2013:
Property Debt is Associated With | Stated Interest Rate | GAAP Interest Rate(1) | Stated Principal Amount | Historical Fair Value Adjustment | Carrying Amount | Maturity Date | ||||||||||||||||||
(Dollars in thousands) | ||||||||||||||||||||||||
767 Fifth Avenue (the General Motors Building) | 6.02 | % | 5.53 | % | $ | 306,000 | $ | 5,340 | $ | 311,340 | (1)(2)(3) | October 7, 2017 |
(1) | GAAP interest rate differs from the stated interest rate due to adjustments required to reflect loans at their fair values upon acquisition or consolidation. All adjustments to reflect loans at their fair value upon acquisition are noted above. |
(2) | This property is owned by a consolidated joint venture in which we have a 60% interest. |
(3) | The mortgage loan requires interest only payments with a balloon payment due at maturity. |
Related Party Notes Payable
In conjunction with the consolidation of 767 Fifth Avenue (the General Motors Building), we recorded loans payable to the joint venture’s partners totaling $450.0 million and related accrued interest payable totaling approximately $175.8 million. The partner loans bear interest at a fixed rate of 11.0% per annum and mature on June 9, 2017. We have eliminated in consolidation our partner loan totaling $270.0 million and our share of the related accrued interest payable. The remaining notes payable to the outside joint venture partners totaling $180.0 million have been reflected as Related Party Notes Payable on the Consolidated Balance Sheets.
85
Table of Contents
Off-Balance Sheet Arrangements—Joint Venture Indebtedness
We have investments in eleven unconsolidated joint ventures (including our investment in the Value-Added Fund) with our effective ownership interests ranging from 25% to 60%. Six of these ventures have mortgage indebtedness. We exercise significant influence over, but do not control, these entities and therefore they are presently accounted for using the equity method of accounting. See also Note 4 to the Consolidated Financial Statements. At September 30, 2013, the aggregate carrying amount of debt, including both our and our partners’ share, incurred by these ventures was approximately $748.5 million (of which our proportionate share is approximately $328.4 million). The table below summarizes the outstanding debt of these joint venture properties at September 30, 2013. In addition to other guarantees specifically noted in the table, we have agreed to customary environmental indemnifications and nonrecourse carve-outs (e.g., guarantees against fraud, misrepresentation and bankruptcy) on certain of the loans.
Properties | Venture Ownership % | Stated Interest Rate | GAAP Interest Rate(1) | Carrying Amount | Maturity Date | |||||||||||||
(Dollars in thousands) | ||||||||||||||||||
540 Madison Avenue | 60 | % | 1.69 | % | 1.86 | % | $ | 120,000 | (2)(3) | June 5, 2018 | ||||||||
Metropolitan Square | 51 | % | 5.75 | % | 5.81 | % | 174,264 | May 5, 2020 | ||||||||||
Market Square North | 50 | % | 4.85 | % | 4.91 | % | 130,000 | October 1, 2020 | ||||||||||
Annapolis Junction Building One | 50 | % | 1.94 | % | 2.10 | % | 41,412 | (4) | March 31, 2018 | |||||||||
Annapolis Junction Building Six | 50 | % | 1.84 | % | 2.50 | % | 13,993 | (2)(5) | November 17, 2013 | |||||||||
Annapolis Junction Building Seven | 50 | % | 1.85 | % | 2.40 | % | 9,370 | (2)(6) | April 4, 2016 | |||||||||
500 North Capitol Street | 30 | % | 4.15 | % | 4.19 | % | 105,000 | (2) | June 6, 2023 | |||||||||
901 New York Avenue | 25 | % | 5.19 | % | 5.27 | % | 154,450 | January 1, 2015 | ||||||||||
|
| |||||||||||||||||
Total | $ | 748,489 | ||||||||||||||||
|
|
(1) | GAAP interest rate differs from the stated interest rate due to the inclusion of the amortization of financing charges. |
(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. |
(4) | Mortgage loan bears interest at a variable rate equal to LIBOR plus 1.75% per annum and matures on March 31, 2018 with one, three-year extension option, subject to certain conditions. |
(5) | The construction financing bears interest at a variable rate equal to LIBOR plus 1.65% per annum and was scheduled to mature on November 17, 2013 with two, one-year extension options, subject to certain conditions. On October 29, 2013, the joint venture exercised an option to extend the maturity date to November 17, 2014. |
(6) | The construction financing bears interest at a variable rate equal to LIBOR plus 1.65% per annum and matures on April 4, 2016 with two, one-year extension options, subject to certain conditions. |
State and Local Tax Matters
Because Boston Properties, Inc. is organized and qualifies as a REIT, it is generally not subject to federal income taxes, but subject to certain state and local taxes. In the normal course of business, certain entities through which we own real estate either have undergone, or are currently undergoing, tax audits or other inquiries. Although we believe that we have substantial arguments in favor of our positions in the ongoing audits, in some instances there is no controlling precedent or interpretive guidance on the specific point at issue. Collectively, tax deficiency notices received to date from the jurisdictions conducting the ongoing audits have not been material. However, there can be no assurance that future audits will not occur with increased frequency or that the ultimate result of such audits will not have a material adverse effect on our results of operations.
86
Table of Contents
Insurance
We carry insurance coverage on our properties of types and in amounts and with deductibles that we believe are in line with coverage customarily obtained by owners of similar properties. In response to the uncertainty in the insurance market following the terrorist attacks of September 11, 2001, the Federal Terrorism Risk Insurance Act (as amended, “TRIA”) was enacted in November 2002 to require regulated insurers to make available coverage for “certified” acts of terrorism (as defined by the statute). The expiration date of TRIA was extended to December 31, 2014 by the Terrorism Risk Insurance Program Reauthorization Act of 2007 (“TRIPRA”) and we can provide no assurance that it will be extended further. Currently, the per occurrence limits of our portfolio property insurance program are $1.0 billion, including coverage for acts of terrorism certified under TRIA other than nuclear, biological, chemical or radiological terrorism (“Terrorism Coverage”). We also carry $250 million of Terrorism Coverage for 601 Lexington Avenue, New York, New York (“601 Lexington Avenue”) in excess of the $1.0 billion of Terrorism Coverage in our property insurance program which is provided by IXP, LLC (“IXP”) as a direct insurer. Certain properties, including the General Motors Building located at 767 Fifth Avenue in New York, New York (“767 Fifth Avenue”), are currently insured in separate insurance programs. The property insurance program per occurrence limits for 767 Fifth Avenue are $1.625 billion, including Terrorism Coverage, with $1.375 billion of Terrorism Coverage in excess of $250 million being provided by NYXP, LLC, (“NYXP”) as a direct insurer. We also currently carry nuclear, biological, chemical and radiological terrorism insurance coverage for acts of terrorism certified under TRIA (“NBCR Coverage”), which is provided by IXP, as a direct insurer, for the properties in our portfolio, including 767 Fifth Avenue, but excluding certain other properties owned in joint ventures with third parties or which we manage. The per occurrence limit for NBCR Coverage is $1 billion. Under TRIA, after the payment of the required deductible and coinsurance, the additional Terrorism Coverage provided by IXP for 601 Lexington Avenue, the NBCR Coverage provided by IXP and the Terrorism Coverage provided by NYXP are backstopped by the Federal Government if the aggregate industry insured losses resulting from a certified act of terrorism exceed a “program trigger.” The program trigger is $100 million and the coinsurance is 15%. Under TRIPRA, if the Federal Government pays out for a loss under TRIA, it is mandatory that the Federal Government recoup the full amount of the loss from insurers offering TRIA coverage after the payment of the loss pursuant to a formula in TRIPRA. We may elect to terminate the NBCR Coverage if the Federal Government seeks recoupment for losses paid under TRIA, if there is a change in our portfolio or for any other reason. In the event TRIPRA is not extended beyond December 31, 2014, (i) we will evaluate alternative approaches to secure coverage for acts of terrorism thereby potentially increasing our overall cost of insurance, (ii) if such insurance is not available at commercially reasonable rates with limits equal to our current coverage or at all, we may not continue to have full occurrence limit coverage for acts of terrorism, (iii) we may not satisfy the insurance requirements under existing or future debt financings secured by individual properties, (iv) we may not be able to obtain future debt financings secured by individual properties and (v) we may cancel the insurance policies issued by IXP for the NBCR Coverage and the additional Terrorism Coverage for 601 Lexington Avenue and by NYXP for the Terrorism Coverage for 767 Fifth Avenue. We intend to continue to monitor the scope, nature and cost of available terrorism insurance and maintain terrorism insurance in amounts and on terms that are commercially reasonable.
We also currently carry earthquake insurance on our properties located in areas known to be subject to earthquakes in an amount and subject to self-insurance that we believe are commercially reasonable. In addition, this insurance is subject to a deductible in the amount of 5% of the value of the affected property. Specifically, we currently carry earthquake insurance which covers our San Francisco region (excluding 680 Folsom Street and 535 Mission Street) with a $120 million per occurrence limit and a $120 million annual aggregate limit, $20 million of which is provided by IXP, as a direct insurer. The builders risk policy maintained for the development of 680 Folsom Street in San Francisco includes a $20 million per occurrence and annual aggregate limit of earthquake coverage. In addition, the builders risk policy maintained for the development of 535 Mission Street in San Francisco includes a $15 million per occurrence and annual aggregate limit of earthquake coverage. The amount of our earthquake insurance coverage may not be sufficient to cover losses from earthquakes. In addition, the amount of earthquake coverage could impact our ability to finance properties subject to earthquake risk. We may discontinue earthquake insurance or change the structure of our earthquake insurance program on some or all of our properties in the future if the premiums exceed our estimation of the value of the coverage.
87
Table of Contents
IXP, a captive insurance company which is a wholly-owned subsidiary, acts as a direct insurer with respect to a portion of our earthquake insurance coverage for our Greater San Francisco properties, the additional Terrorism Coverage for 601 Lexington Avenue and our NBCR Coverage. The additional Terrorism Coverage provided by IXP for 601 Lexington Avenue only applies to losses which exceed the program trigger under TRIA. NYXP, a captive insurance company which is a wholly-owned subsidiary, acts as a direct insurer with respect to a portion of our Terrorism Coverage for 767 Fifth Avenue. Currently, NYXP only insures losses which exceed the program trigger under TRIA and NYXP reinsures with a third-party insurance company any coinsurance payable under TRIA. Insofar as we own IXP and NYXP, we are responsible for their liquidity and capital resources, and the accounts of IXP and NYXP are part of our consolidated financial statements. In particular, if a loss occurs which is covered by our NBCR Coverage but is less than the applicable program trigger under TRIA, IXP would be responsible for the full amount of the loss without any backstop by the Federal Government. IXP and NYXP would also be responsible for any recoupment charges by the Federal Government in the event losses are paid out and their insurance policies are maintained after the payout by the Federal Government. If we experience a loss and IXP or NYXP are required to pay under their insurance policies, we would ultimately record the loss to the extent of the required payment. Therefore, insurance coverage provided by IXP and NYXP should not be considered as the equivalent of third-party insurance, but rather as a modified form of self-insurance. In addition, we have issued a guarantee to cover liabilities of IXP in the amount of $20.0 million.
The mortgages on our properties typically contain requirements concerning the financial ratings of the insurers who provide policies covering the property. We provide the lenders on a regular basis with the identity of the insurance companies in our insurance programs. The ratings of some of our insurers are below the rating requirements in some of our loan agreements and the lenders for these loans could attempt to claim an event of default has occurred under the loan. We believe we could obtain insurance with insurers which satisfy the rating requirements. Additionally, in the future our ability to obtain debt financing secured by individual properties, or the terms of such financing, may be adversely affected if lenders generally insist on ratings for insurers or amounts of insurance which are difficult to obtain or which result in a commercially unreasonable premium. There can be no assurance that a deficiency in the financial ratings of one or more of our insurers will not have a material adverse effect on us.
We continue to monitor the state of the insurance market in general, and the scope and costs of coverage for acts of terrorism and California earthquake risk in particular, but we cannot anticipate what coverage will be available on commercially reasonable terms in future policy years. There are other types of losses, such as from wars, for which we cannot obtain insurance at all or at a reasonable cost. With respect to such losses and losses from acts of terrorism, earthquakes or other catastrophic events, if we experience a loss that is uninsured or that exceeds policy limits, we could lose the capital invested in the damaged properties, as well as the anticipated future revenues from those properties. Depending on the specific circumstances of each affected property, it is possible that we could be liable for mortgage indebtedness or other obligations related to the property. Any such loss could materially and adversely affect our business and financial condition and results of operations.
Funds from Operations
Pursuant to the revised definition of Funds from Operations adopted by the Board of Governors of NAREIT, we calculate Funds from Operations, or “FFO,” by adjusting net income (loss) attributable to Boston Properties Limited Partnership (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, joint ventures and preferred distributions. 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
88
Table of Contents
performance because, by excluding gains and losses related to sales of previously depreciated operating real estate assets, 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 and excluding 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 Limited Partnership (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 Limited Partnership and considered in addition to cash flows in accordance with GAAP, as presented in our Consolidated Financial Statements.
The following table presents a reconciliation of net income attributable to Boston Properties Limited Partnership to FFO for the three months ended September 30, 2013 and 2012:
Three months ended September 30, | ||||||||
2013 | 2012 | |||||||
(in thousands) | ||||||||
Net income attributable to Boston Properties Limited Partnership | $ | 174,140 | $ | 66,234 | ||||
Add: | ||||||||
Noncontrolling interest—redeemable preferred units | 3,729 | 874 | ||||||
Noncontrolling interests in property partnerships | (3,279 | ) | 458 | |||||
Less: | ||||||||
Income from discontinued operations | 1,078 | 1,550 | ||||||
Gain on sale of real estate from discontinued operations | 88,565 | — | ||||||
|
|
|
| |||||
Income from continuing operations | 84,947 | 66,016 | ||||||
Add: | ||||||||
Real estate depreciation and amortization (1) | 156,237 | 130,843 | ||||||
Income from discontinued operations | 1,078 | 1,550 | ||||||
Less: | ||||||||
Gains on sales of real estate included within income from unconsolidated joint ventures | 11,174 | 248 | ||||||
Gains on consolidation of joint ventures | (1,810 | ) | — | |||||
Noncontrolling interests in property partnerships’ share of funds from operations | 9,462 | 923 | ||||||
Noncontrolling interest—redeemable preferred units | 3,729 | 874 | ||||||
|
|
|
| |||||
Funds from Operations | $ | 219,707 | $ | 196,364 | ||||
|
|
|
| |||||
Weighted-average units outstanding—basic | 169,236 | 168,461 |
(1) | Real estate depreciation and amortization consists of depreciation and amortization from the Consolidated Statements of Operations of $152,156 and $108,609, our share of unconsolidated joint venture real estate depreciation and amortization of $4,389 and $21,664 and depreciation and amortization from discontinued operations of $0 and $901, less corporate related depreciation and amortization of $308 and $331 for the three months ended September 30, 2013 and 2012, respectively. |
89
Table of Contents
Reconciliation to Diluted Funds from Operations:
Three Months Ended September 30, 2013 | Three Months Ended September 30, 2012 | |||||||||||||||
Income (Numerator) | Units (Denominator) | Income (Numerator) | Units (Denominator) | |||||||||||||
(in thousands) | (in thousands) | |||||||||||||||
Basic FFO | $ | 219,707 | 169,236 | $ | 196,364 | 168,461 | ||||||||||
Effect of Dilutive Securities | ||||||||||||||||
Convertible Preferred Units | 850 | 1,307 | 764 | 1,327 | ||||||||||||
Stock Based Compensation and Exchangeable Senior Notes | — | 285 | — | 1,182 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Diluted FFO | $ | 220,557 | 170,828 | $ | 197,128 | 170,970 | ||||||||||
|
|
|
|
|
|
|
|
Contractual Obligations
We have various standing or renewable service contracts with vendors related to our property management. In addition, we have certain other utility contracts we enter into in the ordinary course of business which may extend beyond one year, which vary based on usage. These contracts include terms that provide for cancellation with insignificant or no cancellation penalties. Contract terms are generally one year or less.
During the third quarter of 2013, we paid approximately $39.8 million to fund tenant-related obligations, including tenant improvements and leasing commissions, and incurred approximately $71.8 million of new tenant-related obligations associated with approximately 1.7 million square feet of second generation leases, or approximately $42 per square foot. In addition, we signed leases for approximately 179,000 square feet at our development properties. The tenant-related obligations for the development properties are included within the projects’ “Estimated Total Investment” referred to in“Item 2—Management’s Discussion and Analysis of Financial Condition and Results of Operations—Liquidity and Capital Resources.” In the aggregate, during the third quarter of 2013, we signed leases for approximately 1.9 million square feet of space and incurred aggregate tenant-related obligations of approximately $87.9 million, or approximately $46 per square foot.
90
Table of Contents
ITEM 3—Quantitative and Qualitative Disclosures about Market Risk.
As of September 30, 2013, approximately $11.4 billion of our consolidated borrowings bore interest at fixed rates and none of our consolidated borrowings bore interest at variable rates. The fair value of these instruments is affected by changes in market interest rates. The table below does not include our unconsolidated joint venture debt. For a discussion concerning our unconsolidated joint venture debt, refer to Note 4 to the Consolidated Financial Statements and “Item 2—Management’s Discussion and Analysis of Financial Condition and Results of Operations—Capitalization—Off-Balance Sheet Arrangements—Joint Venture Indebtedness.”
2013 | 2014 | 2015 | 2016 | 2017 | 2018+ | Total | Estimated Fair Value | |||||||||||||||||||||||||
(dollars in thousands) Mortgage debt | ||||||||||||||||||||||||||||||||
Fixed Rate | $ | 18,336 | $ | 140,250 | $ | 80,070 | $ | 659,511 | $ | 2,855,942 | $ | 713,960 | $ | 4,468,069 | $ | 4,592,273 | ||||||||||||||||
Average Interest Rate | 5.65 | % | 5.66 | % | 5.87 | % | 5.28 | % | 3.89 | % | 4.96 | % | 4.31 | % | ||||||||||||||||||
Variable Rate | — | — | — | — | — | — | — | — | ||||||||||||||||||||||||
Mezzanine debt | ||||||||||||||||||||||||||||||||
Fixed Rate | $ | 300 | $ | 1,244 | $ | 1,314 | $ | 1,389 | $ | 307,093 | $ | — | $ | 311,340 | $ | 311,366 | ||||||||||||||||
Average Interest Rate | — | — | — | — | 5.53 | % | — | 5.53 | % | |||||||||||||||||||||||
Variable Rate | — | — | — | — | — | — | — | — | ||||||||||||||||||||||||
Unsecured debt | ||||||||||||||||||||||||||||||||
Fixed Rate | $ | — | $ | — | $ | 549,651 | $ | — | $ | — | $ | 5,285,773 | $ | 5,835,424 | $ | 6,065,723 | ||||||||||||||||
Average Interest Rate | — | — | 5.47 | % | — | — | 4.42 | % | 4.52 | % | ||||||||||||||||||||||
Variable Rate | — | — | — | — | — | — | — | — | ||||||||||||||||||||||||
Unsecured exchangeable debt | ||||||||||||||||||||||||||||||||
Fixed Rate | $ | — | $ | 746,945 | $ | — | $ | — | $ | — | $ | — | $ | 746,945 | $ | 768,019 | ||||||||||||||||
Adjustment for the equity component allocation | (4,971 | ) | (2,438 | ) | — | — | — | — | (7,409 | ) | ||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||
Total Fixed Rate | (4,971 | ) | 744,507 | — | — | — | — | 739,536 | — | |||||||||||||||||||||||
Average Interest Rate | — | 6.56 | % | — | — | — | — | 6.56 | % | |||||||||||||||||||||||
Variable Rate | — | — | — | — | — | — | — | — | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||
Total Debt | $ | 13,665 | $ | 886,001 | $ | 631,035 | $ | 660,900 | $ | 3,163,035 | $ | 5,999,733 | $ | 11,354,369 | $ | 11,737,381 | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At September 30, 2013, the weighted-average coupon/stated rates on our fixed rate debt was 4.94% per annum. The weighted-average coupon/stated rates for our unsecured debt and unsecured exchangeable debt were 4.44% per annum and 3.63% per annum, respectively.
At September 30, 2013, we had no outstanding variable rate debt.
The fair value amounts were determined solely by considering the impact of hypothetical interest rates on our financial instruments. Due to the uncertainty of specific actions we may undertake to minimize possible effects of market interest rate increases, this analysis assumes no changes in our financial structure.
ITEM 4—Controls and Procedures.
(a) Evaluation of Disclosure Controls and Procedures. As of the end of the period covered by this report, the management of Boston Properties, Inc., with the participation of its Chief Executive Officer (Principal Executive Officer) and Chief Financial Officer (Principal Financial Officer), evaluated the effectiveness of our disclosure controls and procedures (as defined in Rule 13a-15(e) under the Securities Exchange Act of 1934). Based upon that evaluation, the Chief Executive Officer and Chief Financial Officer of Boston Properties, Inc. concluded that these disclosure controls and procedures were effective as of the end of the period covered by this report.
(b) Changes in Internal Control Over Financial Reporting. No change in our internal control over financial reporting (as defined in Rule 13a-15(f) under the Securities Exchange Act of 1934) occurred during the third quarter of our fiscal year ending December 31, 2013 that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.
91
Table of Contents
PART II. OTHER INFORMATION
We are subject to legal proceedings and claims that arise in the ordinary course of business. These matters are generally covered by insurance. Boston Properties, Inc. believes that the final outcome of such matters will not have a material adverse effect on our financial position, results of operations or liquidity.
Except to the extent updated below or previously updated or to the extent additional factual information disclosed elsewhere in this Quarterly Report on Form 10-Q relates to such risk factors (including, without limitation, the matters discussed in Part I, “Item 2—Management’s Discussion and Analysis of Financial Condition and Results of Operations”), there were no material changes to the risk factors disclosed in Part I, “Item 1A. Risk Factors” of our Annual Report on Form 10-K for the year ended December 31, 2012.
ITEM 2—Unregistered Sales of Equity Securities and Use of Proceeds.
(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 us in return for an equivalent number of partnership units with rights and preferences analogous to the shares issued. During the three months ended September 30, 2013, in connection with issuances of common stock by Boston Properties, Inc. pursuant to issuances to employees pursuant to the Boston Properties, Inc. 1999 Non-Qualified Employee Stock Purchase Plan, we issued an aggregate of approximately 3,303 common units to Boston Properties, Inc. in exchange for approximately $0.3 million, 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(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 Plans or | (d) Maximum | ||||||||
July 1, 2013—July 31, 2013 | 6,429 | (1) | $ | 0.24 | N/A | N/A | ||||||
August 1, 2013—August 31, 2013 | — | — | N/A | N/A | ||||||||
September 1, 2013—September 30, 2013 | — | — | N/A | N/A | ||||||||
|
|
|
|
|
| |||||||
6,429 | $ | 0.24 | N/A | N/A |
(1) | Includes 1,250 2011 OPP Units, 1,600 2012 OPP Units, 1,081 2013 MYLTIP Units and 2,112 LTIP units that were repurchased in connection with the termination of an employee’s employment with the Company. Under the terms of the applicable OPP and MYLTIP award agreements and LTIP unit vesting agreements, these units were repurchased by the Company at a price of $0.25 per unit, which was the amount originally paid by such employee for the units. Also includes 386 common units previously held by Boston Properties, Inc. that were redeemed in connection with the repurchase of restricted shares of common stock of Boston Properties, Inc. in connection with the termination of an employee’s employment with the Company. Under the terms of the applicable restricted stock award agreement, such shares were repurchased by Boston Properties, Inc. at a price of $0.01 per share, which was the amount originally paid by such employee for such shares. |
ITEM 3—Defaults Upon Senior Securities.
None.
92
Table of Contents
ITEM 4—Mine Safety Disclosures.
None.
(a) None.
(b) None.
93
Table of Contents
(a) Exhibits
10.1 | — | Seventh Amended and Restated Revolving Credit Agreement, dated as of July 26, 2013, among Boston Properties Limited Partnership and the lenders identified therein (incorporated by reference to Exhibit 10.1 to the Current Report on Form 8-K of Boston Properties Limited Partnership filed on July 29, 2013). | ||
12.1 | — | Calculation of Ratios of Earnings to Fixed Charges and Calculation of Ratios of Earnings to Combined Fixed Charges and Preferred Distributions. | ||
31.1 | — | Certification of Chief Executive Officer of Boston Properties, Inc. pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. | ||
31.2 | — | Certification of Chief Financial Officer of Boston Properties, Inc. pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. | ||
32.1 | — | Certification of Chief Executive Officer of Boston Properties, Inc. pursuant to Section 906 of the Sarbanes Oxley Act of 2002. | ||
32.2 | — | Certification of Chief Financial Officer of Boston Properties, Inc. pursuant to Section 906 of the Sarbanes Oxley Act of 2002. | ||
101 | — | The following materials from Boston Properties Limited Partnership Quarterly Report on Form 10-Q for the quarter ended September 30, 2013 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 Partners’ Capital, (v) the Consolidated Statements of Cash Flows, and (vi) related notes to these financial statements. |
94
Table of Contents
Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
BOSTON PROPERTIES LIMITED PARTNERSHIP | ||||||
By: Boston Properties, Inc., its General Partner | ||||||
November 8, 2013 | /S/ MICHAEL E. LABELLE | |||||
Michael E. LaBelle Chief Financial Officer (duly authorized officer and principal financial officer) |
95