EX-99.2 3 dex992.htm PRESS RELEASE Press Release

Exhibit 99.2

LOGO

LOGO

800 Boylston Street

Boston, MA 02199

AT THE COMPANY

Michael Walsh

Senior Vice President, Finance

(617) 236-3410

Arista Joyner

Investor Relations Manager

(617) 236-3343

BOSTON PROPERTIES, INC. ANNOUNCES

FOURTH QUARTER 2008 RESULTS;

RECOGNIZES $188.3 MILLION OF NON-CASH IMPAIRMENT CHARGES ON

INVESTMENTS IN UNCONSOLIDATED JOINT VENTURES

Reports diluted FFO per share of $0.05            Reports diluted EPS of $(0.76)

BOSTON, MA, January 28, 2009 – Boston Properties, Inc. (NYSE: BXP), a real estate investment trust, reported results today for the fourth quarter ended December 31, 2008.

Results for the quarter ended December 31, 2008

Funds from Operations (FFO) for the quarter ended December 31, 2008 were $5.9 million, or $0.05 per share basic and $0.05 per share diluted. This compares to FFO for the quarter ended December 31, 2007 of $147.5 million, or $1.24 per share basic and $1.22 per share diluted. FFO for the quarter ended December 31, 2008 includes $(1.33) per share on a diluted basis related to non-cash impairment charges on certain of the Company’s investments in unconsolidated joint ventures, $0.05 per share on a diluted basis related to termination income associated with the Company’s termination of its lease with the law firm of Heller Ehrman LLP and $(0.05) per share on a diluted basis related to the ineffectiveness of certain of the Company’s interest rate hedging contracts. The weighted average number of basic and diluted shares outstanding totaled 120,788,097 and 121,478,453, respectively, for the quarter ended December 31, 2008 and 119,248,503 and 122,338,037, respectively, for the quarter ended December 31, 2007.

In the fourth quarter ended December 31, 2008, the Company recognized non-cash impairment charges aggregating approximately $(188.3) million, or $(1.33) per share diluted, representing the other-than-temporary decline in the fair values below the carrying values of certain of the Company’s investments in unconsolidated joint ventures. In accordance with Accounting Principles Board Opinion No. 18 “The Equity Method of Accounting for Investments in Common Stock” (APB No. 18), a loss in value of an investment under the equity method of accounting, which is other than a temporary decline, must be recognized. As a result, the Company recognized non-cash impairment charges on its investments in 540 Madison Avenue, Two Grand Central Tower, 125 West 55th Street, the Company’s Value-Added Fund and its Eighth Avenue and 46th Street project located in New York City (discussed below).

 

1


Net income (loss) available to common shareholders was $(91.6) million for the quarter ended December 31, 2008, compared to $123.8 million for the quarter ended December 31, 2007. Net income (loss) available to common shareholders per share (EPS) for the quarter ended December 31, 2008 was $(0.76) basic and diluted. This compares to EPS for the fourth quarter of 2007 of $1.04 basic and $1.02 on a diluted basis.

Results for the year ended December 31, 2008

FFO for the year ended December 31, 2008 were $423.8 million, or $3.53 per share basic and $3.49 per share diluted. This compares to FFO for the year ended December 31, 2007 of $562.5 million, or $4.73 per share basic and $4.64 per share diluted, after a supplemental adjustment to exclude the loss from early extinguishment of debt associated with the sale of real estate. The loss from early extinguishment of debt associated with the sale of real estate totaled approximately $2.7 million, or $0.02 per share basic and diluted for the year ended December 31, 2007. The weighted average number of basic and diluted shares outstanding totaled 119,979,810 and 122,759,352, respectively, for the year ended December 31, 2008 and 118,838,524 and 122,453,781, respectively, for the year ended December 31, 2007.

Net income available to common shareholders was $125.2 million for the year ended December 31, 2008, compared to $1,324.7 million for the year ended December 31, 2007. Net income available to common shareholders per share (EPS) for the year ended December 31, 2008 was $1.04 basic and $1.03 on a diluted basis. This compares to EPS for the year ended December 31, 2007 of $11.11 basic and $10.94 on a diluted basis. Net income available to common shareholders for the year ended December 31, 2007, includes approximately $1,015.8 million related to gains on sales of real estate and discontinued operations.

The reported results are unaudited and there can be no assurance that the results will not vary from the final information for the quarter and year ended December 31, 2008. In the opinion of management, all adjustments considered necessary for a fair presentation of these reported results have been made.

As of December 31, 2008, the Company’s portfolio consisted of 147 properties comprising approximately 49.8 million square feet, including 10 properties under construction totaling 3.8 million square feet and one hotel. The overall percentage of leased space for the 136 properties in service as of December 31, 2008 was 94.5%.

Significant events during the fourth quarter included:

 

 

On October 8, 2008, a joint venture in which the Company has a 50% interest placed in-service Annapolis Junction, a 118,000 net rentable square foot Class A office property located in Annapolis, Maryland. The property is 14% leased.

 

 

On October 10, 2008, the Company used available cash to repay the mortgage loan collateralized by its Bedford Business Park properties located in Bedford, Massachusetts totaling approximately $16.1 million. There was no prepayment penalty associated with the repayment. The mortgage loan bore interest at a fixed rate of 8.60% per annum and was scheduled to mature on December 10, 2008.

 

2


 

On November 13, 2008, the Company closed on an eight-year, $375.0 million mortgage loan collateralized by Four Embarcadero Center located in San Francisco, California. The mortgage loan bears interest at a fixed rate of 6.10% per annum. Under the Company’s interest rate hedging program, the Company will reclassify into earnings over the eight-year term of the loan as an increase in interest expense approximately $26.4 million of the amounts recorded on its consolidated balance sheet within accumulated other comprehensive loss, which amounts represent the effective portion of the applicable interest rate hedging contracts. The Company’s interest rate hedging program also contemplated obtaining additional financing of at least $150.0 million by the end of 2008. In accordance with SFAS No. 133, “Accounting for Derivative Instruments and Hedging Activities,” as amended and interpreted, the Company determined that it would be unable to complete the financing by the required date under its hedging program. As a result, the Company has recognized a net derivative loss of approximately $7.2 million representing the ineffectiveness of its remaining interest rate hedging contracts.

 

 

On November 17, 2008, the Company entered into an agreement to terminate its lease with the law firm of Heller Ehrman LLP at its Times Square Tower property located in New York City and recognized lease termination income of approximately $7.5 million. The Company subsequently entered into a lease with the law firm of Pryor Cashman LLP which now occupies approximately 95,000 net rentable square feet of the Heller Ehrman space through June 2024.

 

 

On November 26, 2008, the Company entered into a 15-year lease with Biogen Idec, for 100% of a build-to-suit development project with approximately 356,000 net rentable square feet of Class A office space located on land owned by the Company and known as the Corporate Center of Weston in Weston, Massachusetts. The Company expects that the project will be complete and available for occupancy during the third quarter of 2010.

 

 

On December 1, 2008, the Company placed in-service 77 CityPoint, a 210,000 net rentable square foot Class A office property located in Waltham, Massachusetts. The property is 100% leased.

 

 

On December 10, 2008, the Company placed in-service South of Market, a 652,000 net rentable square foot Class A office project located in Reston, Virginia. The property is 85% leased.

 

 

On December 15, 2008, Frederick J. Iseman was appointed to serve as a new independent member of the Company’s Board of Directors. Mr. Iseman is Chairman and Chief Executive Officer of CI Capital Partners LLC, a private equity investment firm which he founded in 1993. In addition, the Board appointed Mr. Iseman to the Compensation Committee effective January 1, 2009.

 

 

On December 18, 2008, the Company executed a 15-year lease with the law firm of Hunton & Williams LLP for its development project at 2200 Pennsylvania Avenue in Washington, DC. Hunton & Williams will occupy approximately 190,000 square feet out of the approximately 450,000 square feet of office space (approximately 42%). The lease is scheduled to commence in the third quarter of 2011.

 

3


 

During the quarter ended December 31, 2008, an unconsolidated joint venture in which the Company has a 50% interest suspended development activity on its Eighth Avenue and 46th Street project located in New York City. The proposed project was comprised of an assemblage of land parcels and air-rights, including contracts to acquire land parcels and air-rights, on which the joint venture was to construct a Class A office property. As a result, the Company recognized a charge totaling approximately $23.2 million, which represented the Company’s share of land and air-rights impairment losses, forfeited contract deposits and previously incurred planning and pre-development costs.

EPS and FFO per Share Guidance:

The Company’s guidance for the first quarter and full year 2009 for EPS (diluted) and FFO per share (diluted) is set forth and reconciled below.

 

     First Quarter 2009    Full Year 2009
     Low    -    High    Low    -    High

Projected EPS (diluted)

   $ 0.54    -    $ 0.56    $ 1.77    -    $ 1.97

Add:

                 

Projected Company Share of Real Estate Depreciation and Amortization

     0.76    -      0.76      3.05    -      3.05

Less:

                 

Projected Company Share of Gains on Sales of Real Estate

     0.02    -      0.02      0.07    -      0.07

Projected FFO per Share (diluted)

   $ 1.28    -    $ 1.30    $ 4.75    -    $ 4.95

Except as described below, the foregoing estimates reflect management’s view of current and future market conditions, including assumptions with respect to rental rates, occupancy levels and the earnings impact of the events referenced in this release and previously disclosed. The guidance above includes the additional non-cash interest expense resulting from the change in accounting for convertible debt instruments that is more fully described in the next paragraph. In addition, the estimates do not include possible future gains or losses or the impact on operating results from other possible future property acquisitions or dispositions, or possible future impairment charges. EPS estimates may be subject to fluctuations as a result of several factors, including changes in the recognition of depreciation and amortization expense and any gains or losses associated with disposition activity. The Company is not able to assess at this time the potential impact of these factors on projected EPS. By definition, FFO does not include real estate-related depreciation and amortization or gains or losses associated with disposition activities. There can be no assurance that the Company’s actual results will not differ materially from the estimates set forth above.

On May 9, 2008, the Financial Accounting Standards Board (the “FASB”) issued FASB Staff Position No. APB 14-1 “Accounting for Convertible Debt Instruments That May Be Settled in Cash upon Conversion (Including Partial Cash Settlement)” (“FSP No. APB 14-1”) that requires the liability and equity components of convertible debt instruments that may be settled in cash

 

4


upon conversion (including partial cash settlement) to be separately accounted for in a manner that reflects the issuer’s nonconvertible debt borrowing rate. FSP No. APB 14-1 requires that the initial proceeds from the sale of Boston Properties Limited Partnership’s $862.5 million of 2.875% exchangeable senior notes due 2037, $450.0 million of 3.75% exchangeable senior notes due 2036 and $747.5 million of 3.625% exchangeable senior notes due 2014 be allocated between a liability component and an equity component in a manner that reflects interest expense at the interest rate of similar nonconvertible debt. The resulting debt discount will be amortized over the period during which the debt is expected to be outstanding (i.e., through the first optional redemption dates) as additional non-cash interest expense. Based on the Company’s understanding of the application of FSP No. APB 14-1, this will result in an aggregate of approximately $0.15 - $0.16 per share (net of incremental capitalized interest) of additional non-cash interest expense for fiscal 2008 and approximately $0.21 - $0.22 per share for fiscal 2009. Excluding the impact of capitalized interest, the additional non-cash interest expense will be approximately $0.19 - $0.20 per share for fiscal 2008 and approximately $0.27 - $0.28 per share for fiscal 2009. The additional non-cash interest expense (before netting) will increase in subsequent reporting periods through the first optional redemption dates as the debt accretes to its par value over the same period. FSP No. APB 14-1 is effective for fiscal years beginning after December 15, 2008, and interim periods within those fiscal years. Early adoption is not permitted. Upon adoption, FSP No. APB 14-1 requires companies to retrospectively apply the requirements of the pronouncement to all periods presented.

Boston Properties will host a conference call on Thursday, January 29, 2009 at 10:00 AM Eastern Time, open to the general public, to discuss the fourth quarter and full year 2008 results, the 2009 projections and related assumptions, and other related matters that may be of interest to investors. The number to call for this interactive teleconference is (800) 257-7087 (Domestic) or (303) 205-0033 (International); no passcode required. A replay of the conference call will be available through February 5, 2009, by dialing (800) 405-2236 (Domestic) or (303) 590-3000 (International) and entering the passcode 11124985. There will also be a live audio webcast of the call which may be accessed on the Company’s website at www.bostonproperties.com in the Investor Relations section. Shortly after the call a replay of the webcast will be available in the Investor Relations section of the Company’s website and archived for up to twelve months following the call.

Additionally, a copy of Boston Properties’ fourth quarter 2008 “Supplemental Operating and Financial Data” and this press release are available in the Investor Relations section of the Company’s website at www.bostonproperties.com.

Boston Properties is a fully integrated, self-administered and self-managed real estate investment trust that develops, redevelops, acquires, manages, operates and owns a diverse portfolio of Class A office properties and one hotel. The Company is one of the largest owners and developers of Class A office properties in the United States, concentrated in five markets – Boston, Midtown Manhattan, Washington, D.C., San Francisco and Princeton, N.J.

This press release contains forward-looking statements within the meaning of the Federal securities laws. You can identify these statements by our use of the words “assumes,” “believes,” “estimates,” “expects,” “guidance,” “intends,” “plans,” “projects” and similar expressions that do not relate to historical matters. You should exercise caution in interpreting and relying on forward-looking statements because they involve known and unknown risks, uncertainties and other factors which are, in some cases, beyond Boston Properties’ control and could materially affect actual results, performance or achievements. These factors include, without limitation, the ability to enter into new leases or renew leases on favorable terms, dependence on tenants’ financial condition, the uncertainties of real

 

5


estate development, acquisition and disposition activity, the ability to effectively integrate acquisitions, the costs and availability of financing, the effectiveness of our interest rate hedging program, the ability of our joint venture partners to satisfy their obligations, the effects of local economic and market conditions, the effects of acquisitions, dispositions and possible impairment charges on our operating results, the impact of newly adopted accounting principles on the Company’s accounting policies and on period-to-period comparisons of financial results, regulatory changes and other risks and uncertainties detailed from time to time in the Company’s filings with the Securities and Exchange Commission. Boston Properties does not undertake a duty to update or revise any forward-looking statement, including its guidance for the first quarter and full fiscal year 2009, whether as a result of new information, future events or otherwise.

Financial tables follow.

 

6


BOSTON PROPERTIES, INC.

CONSOLIDATED STATEMENTS OF OPERATIONS

 

     Three months ended
December 31,
    Year ended
December 31,
 
     2008     2007     2008     2007  
     (in thousands, except for per share amounts)  
     (unaudited)  

Revenue

        

Rental:

        

Base rent

   $ 300,544     $ 277,088     $ 1,129,215     $ 1,084,308  

Recoveries from tenants

     50,032       46,926       204,732       184,929  

Parking and other

     17,663       16,845       68,105       64,982  
                                

Total rental revenue

     368,239       340,859       1,402,052       1,334,219  

Hotel revenue

     12,158       13,121       36,872       37,811  

Development and management services

     9,024       5,378       30,518       20,553  

Interest and other

     879       22,041       18,958       90,315  
                                

Total revenue

     390,300       381,399       1,488,400       1,482,898  
                                

Expenses

        

Operating:

        

Rental

     123,479       116,465       488,030       455,840  

Hotel

     8,846       9,059       27,510       27,765  

General and administrative

     16,552       16,594       72,365       69,882  

Interest

     71,261       68,289       271,972       285,887  

Depreciation and amortization

     79,766       71,421       304,147       286,030  

Net derivative losses

     7,172       —         17,021       —    

Losses from investments in securities

     2,631       609       4,604       609  

Losses from early extinguishments of debt

     —         —         —         3,417  
                                

Total expenses

     309,707       282,437       1,185,649       1,129,430  
                                

Income before minority interests in property partnerships, income (loss) from unconsolidated joint ventures, minority interest in Operating Partnership, gains on sales of real estate and discontinued operations

     80,593       98,962       302,751       353,468  

Minority interests in property partnerships

     (427 )     (84 )     (1,997 )     (84 )

Income (loss) from unconsolidated joint ventures

     (187,559 )     805       (182,018 )     20,428  
                                

Income (loss) before minority interest in Operating Partnership, gains on sales of real estate and discontinued operations

     (107,393 )     99,683       118,736       373,812  

Minority interest in Operating Partnership

     14,174       (23,181 )     (22,006 )     (64,916 )
                                

Income (loss) before gains on sales of real estate and discontinued operations

     (93,219 )     76,502       96,730       308,896  

Gains on sales of real estate, net of minority interest

     1,667       —         28,502       789,238  
                                

Income (loss) before discontinued operations

     (91,552 )     76,502       125,232       1,098,134  

Discontinued operations:

        

Income from discontinued operations, net of minority interest

     —         862       —         6,206  

Gains on sales of real estate from discontinued operations, net of minority interest

     —         46,426       —         220,350  
                                

Net income (loss) available to common shareholders

   $ (91,552 )   $ 123,790     $ 125,232     $ 1,324,690  
                                

Basic earnings per common share:

        

Income (loss) available to common shareholders before discontinued operations

   $ (0.76 )   $ 0.64     $ 1.04     $ 9.20  

Discontinued operations, net of minority interest

     —         0.40       —         1.91  
                                

Net income (loss) available to common shareholders

   $ (0.76 )   $ 1.04     $ 1.04     $ 11.11  
                                

Weighted average number of common shares outstanding

     120,788       119,249       119,980       118,839  
                                

Diluted earnings per common share:

        

Income (loss) available to common shareholders before discontinued operations

   $ (0.76 )   $ 0.63     $ 1.03     $ 9.06  

Discontinued operations, net of minority interest

     —         0.39       —         1.88  
                                

Net income (loss) available to common shareholders

   $ (0.76 )   $ 1.02     $ 1.03     $ 10.94  
                                

Weighted average number of common and common equivalent shares outstanding

     120,788       120,878       121,299       120,780  
                                


BOSTON PROPERTIES, INC.

CONSOLIDATED BALANCE SHEETS

 

     December 31,
2008
    December 31,
2007
 
     (in thousands, except for share amounts)
(unaudited)
 

ASSETS

    

Real estate

   $ 9,560,049     $ 9,077,528  

Real estate held for sale, net

     —         221,606  

Construction in progress

     829,995       700,762  

Land held for future development

     228,300       249,999  

Less: accumulated depreciation

     (1,768,785 )     (1,531,707 )
                

Total real estate

     8,849,559       8,718,188  

Cash and cash equivalents

     241,510       1,506,921  

Cash held in escrows

     21,970       186,839  

Marketable securities

     11,590       22,584  

Tenant and other receivables, net of allowance for doubtful accounts of $4,006 and $1,901, respectively

     68,743       58,074  

Note receivable

     270,000       —    

Accrued rental income, net of allowance of $15,440 and $829, respectively

     316,711       300,594  

Deferred charges, net

     326,401       287,199  

Prepaid expenses and other assets

     22,401       30,566  

Investments in unconsolidated joint ventures

     782,760       81,672  
                

Total assets

   $ 10,911,645     $ 11,192,637  
                

LIABILITIES AND STOCKHOLDERS’ EQUITY

    

Liabilities:

    

Mortgage notes payable

   $ 2,660,642     $ 2,726,127  

Unsecured senior notes, net of discount

     1,472,375       1,471,913  

Unsecured exchangeable senior notes, net of discount

     2,038,899       1,294,126  

Unsecured line of credit

     100,000       —    

Accounts payable and accrued expenses

     171,791       145,692  

Dividends and distributions payable

     97,162       944,870  

Accrued interest payable

     67,132       54,487  

Other liabilities

     173,750       232,705  
                

Total liabilities

     6,781,751       6,869,920  
                

Commitments and contingencies

     —         —    
                

Minority interests

     598,627       653,892  
                

Stockholders’ equity:

    

Excess stock, $.01 par value, 150,000,000 shares authorized, none issued or outstanding

     —         —    

Preferred stock, $.01 par value, 50,000,000 shares authorized, none issued or outstanding

     —         —    

Common stock, $.01 par value, 250,000,000 shares authorized, 121,259,555 and 119,581,385 shares issued and 121,180,655 and 119,502,485 shares outstanding in 2008 and 2007, respectively

     1,212       1,195  

Additional paid-in capital

     3,369,850       3,305,219  

Earnings in excess of dividends

     192,843       394,324  

Treasury common stock, at cost

     (2,722 )     (2,722 )

Accumulated other comprehensive loss

     (29,916 )     (29,191 )
                

Total stockholders’ equity

     3,531,267       3,668,825  
                

Total liabilities and stockholders’ equity

   $ 10,911,645     $ 11,192,637  
                


BOSTON PROPERTIES, INC.

FUNDS FROM OPERATIONS (1)

 

     Three months ended
December 31,
    Year ended
December 31,
 
     2008     2007     2008     2007  
    

(in thousands, except for per share amounts)

(unaudited)

 

Net income (loss) available to common shareholders

   $ (91,552 )   $ 123,790     $ 125,232     $ 1,324,690  

Add:

        

Minority interest in Operating Partnership

     (14,174 )     23,181       22,006       64,916  

Minority interests in property partnerships

     427       84       1,997       84  

Less:

        

Income (loss) from unconsolidated joint ventures

     (187,559 )     805       (182,018 )     20,428  

Gains on sales of real estate, net of minority interest

     1,667       —         28,502       789,238  

Income from discontinued operations, net of minority interest

     —         862       —         6,206  

Gains on sales of real estate from discontinued operations, net of minority interest

     —         46,426       —         220,350  
                                

Income before minority interests in property partnerships, income (loss) from unconsolidated joint ventures, minority interest in Operating Partnership, gains on sales of real estate and discontinued operations

     80,593       98,962       302,751       353,468  

Add:

        

Real estate depreciation and amortization (2)

     115,668       73,306       382,600       295,635  

Income from discontinued operations

     —         1,009       —         7,274  

Income (loss) from unconsolidated joint ventures (3)

     (187,559 )     805       (182,018 )     4,975  

Less:

        

Minority interests in property partnerships’ share of funds from operations

     897       437       3,949       437  

Preferred distributions (4)

     953       926       3,738       4,266  
                                

Funds from operations (FFO)

     6,852       172,719       495,646       656,649  

Add:

        

Losses from early extinguishments of debt associated with the sales of real estate

     —         —         —         2,675  
                                

Funds from operations after a supplemental adjustment to exclude losses from early extinguishments of debt associated with the sales of real estate

     6,852       172,719       495,646       659,324  

Less:

        

Minority interest in the Operating Partnership’s share of funds from operations after a supplemental adjustment to exclude losses from early extinguishments of debt associated with the sales of real estate

     982       25,185       71,895       96,808  
                                

Funds from operations available to common shareholders after a supplemental adjustment to exclude losses from early extinguishments of debt associated with the sales of real estate

   $ 5,870     $ 147,534     $ 423,751     $ 562,516  
                                

Our percentage share of funds from operations - basic

     85.67 %     85.42 %     85.49 %     85.32 %
                                

Weighted average shares outstanding - basic

     120,788       119,249       119,980       118,839  
                                

FFO per share basic after a supplemental adjustment to exclude losses from early extinguishments of debt associated with the sales of real estate

   $ 0.05     $ 1.24     $ 3.53     $ 4.73  
                                

FFO per share basic

   $ 0.05     $ 1.24     $ 3.53     $ 4.71  
                                

Weighted average shares outstanding - diluted

     121,478       122,338       122,759       122,454  
                                

FFO per share diluted after a supplemental adjustment to exclude losses from early extinguishments of debt associated with the sales of real estate

   $ 0.05     $ 1.22     $ 3.49     $ 4.64  
                                

FFO per share diluted

   $ 0.05     $ 1.22     $ 3.49     $ 4.62  
                                


 

(1) Pursuant to the revised definition of Funds from Operations adopted by the Board of Governors of the National Association of Real Estate Investment Trusts (“NAREIT”), we calculate Funds from Operations, or “FFO,” by adjusting net income (loss) (computed in accordance with GAAP, including non-recurring items) for gains (or losses) from sales of properties, real estate related depreciation and amortization, and after adjustment for unconsolidated partnerships and joint ventures. FFO is a non-GAAP financial measure. The use of FFO, combined with the required primary GAAP presentations, has been fundamentally beneficial in improving the understanding of operating results of REITs among the investing public and making comparisons of REIT operating results more meaningful. Management generally considers FFO to be a useful measure for reviewing our comparative operating and financial performance because, by excluding gains and losses related to sales of previously depreciated operating real estate assets 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.

In addition to presenting FFO in accordance with the NAREIT definition, we also disclose FFO after a specific and defined supplemental adjustment to exclude losses from early extinguishments of debt associated with the sales of real estate. The adjustment to exclude losses from early extinguishments of debt results when the sale of real estate encumbered by debt requires us to pay the extinguishment costs prior to the debt’s stated maturity and to write-off unamortized loan costs at the date of the extinguishment. Such costs are excluded from the gains on sales of real estate reported in accordance with GAAP. However, we view the losses from early extinguishments of debt associated with the sales of real estate as an incremental cost of the sale transactions because we extinguished the debt in connection with the consummation of the sale transactions and we had no intent to extinguish the debt absent such transactions. We believe that this supplemental adjustment more appropriately reflects the results of our operations exclusive of the impact of our sale transactions.

Although our FFO as adjusted clearly differs from NAREIT’s definition of FFO, and may not be comparable to that of other REITs and real estate companies, we believe it provides a meaningful supplemental measure of our operating performance because we believe that, by excluding the effects of the losses from early extinguishments of debt associated with the sales of real estate, management and investors are presented with an indicator of our operating performance that more closely achieves the objectives of the real estate industry in presenting FFO.

Neither FFO nor FFO as adjusted should be considered as an alternative to net income (determined in accordance with GAAP) as an indication of our performance. Neither FFO nor FFO as adjusted represents cash generated from operating activities determined in accordance with GAAP, and neither is a measure of liquidity or an indicator of our ability to make cash distributions. We believe that to further understand our performance, FFO and FFO as adjusted should be compared with our reported net income and considered in addition to cash flows in accordance with GAAP, as presented in our consolidated financial statements.

(2) Real estate depreciation and amortization consists of depreciation and amortization from the Consolidated Statements of Operations of $79,766, $71,421, $304,147 and $286,030, our share of unconsolidated joint venture real estate depreciation and amortization of $36,399, $2,074, $80,303 and $8,247 and depreciation and amortization from discontinued operations of $0, $234, $0 and $2,948, less corporate-related depreciation and amortization of $497, $423, $1,850 and $1,590 for the three months and year ended December 31, 2008 and 2007, respectively.
(3) Includes non-cash impairment losses aggregating approximately $188.3 million for the three months and year ended December 31, 2008 in accordance with APB No. 18 “The Equity Method of Accounting for Investments in Common Stock.” Excludes approximately $15.5 million related to our share of the gain on sale and related loss from early extinguishment of debt associated with the sale of Worldgate Plaza for the year ended December 31, 2007.
(4) Excludes approximately $8.7 million and $5.6 million for the three months and year ended December 31, 2007, respectively, of income allocated to the holders of Series Two Preferred Units to account for their right to participate on an as-converted basis in the special dividend that followed previously completed sales of real estate.

 


BOSTON PROPERTIES, INC.

PORTFOLIO LEASING PERCENTAGES

 

     % Leased by Location  
     December 31, 2008     December 31, 2007  

Greater Boston

   92.9 %   93.3 %

Greater Washington, D.C.

   96.1 %   99.1 %

Midtown Manhattan

   98.4 %   99.5 %

Princeton/East Brunswick, NJ

   83.8 %   83.3 %

Greater San Francisco

   92.8 %   91.1 %
            

Total Portfolio

   94.5 %   94.9 %
            
     % Leased by Type  
     December 31, 2008     December 31, 2007  

Class A Office Portfolio

   95.2 %   95.4 %

Office/Technical Portfolio

   81.9 %   86.1 %
            

Total Portfolio

   94.5 %   94.9 %