EX-99.1 2 d404487dex991.htm EX-99.1 EX-99.1
Table of Contents

Exhibit 99.1

 

LOGO

 

LOGO

Supplemental Operating and Financial Data

for the Quarter Ended June 30, 2017


Table of Contents

LOGO

SECOND QUARTER 2017

 

Table of Contents

 

     Page  

Company Profile

     3  

Investor Information

     4  

Research Coverage

     5  

Guidance and Assumptions

     6  

Financial Highlights

     7-8  

Consolidated Balance Sheets

     9  

Consolidated Income Statements

     10  

Funds From Operations

     11  

Funds Available for Distribution

     12  

Interest Coverage Ratios

     13  

Capital Structure

     14  

Debt Analysis

     15-16  

Unconsolidated Joint Ventures

     17-18  

Consolidated Joint Ventures

     19-20  

Reconciliation of Net Income Attributable to Boston Properties, Inc. Common Shareholders to Same Property Performance

     21-22  

Same Property Net Operating Income by Reportable Segment

     23  

Residential and Hotel Performance

     24  

Capital Expenditures, Tenant Improvements and Leasing Commissions

     25  

Portfolio Overview

     26  

In-Service Property Listing

     27-29  

Occupancy by Location

     30  

Top 20 Tenants and Tenant Diversification

     31  

Aggregate Lease Expiration Roll Out

     32  

Boston Lease Expiration Roll Out

     33-34  

New York Lease Expiration Roll Out

     35-36  

San Francisco and Los Angeles Lease Expiration Roll Out

     37-38  

Washington, DC Lease Expiration Roll Out

     39-40  

CBD/Suburban Lease Expiration Roll Out

     41-42  

Leasing Activity

     43  

Acquisitions/Dispositions

     44  

Value Creation Pipeline - Construction in Progress

     45  

Value Creation Pipeline - Land Parcels and Purchase Options

     46  

Definitions

     47-48  

This supplemental package 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,” “budgeted,” “estimates,” “expects,” “guidance,” “intends,” “may,” “might,” “plans,” “projects,” “should,” “will” 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 that 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 estate development, acquisition and disposition activity, the ability to effectively integrate acquisitions, the uncertainties of investing in new markets, the ability of our joint venture partners to satisfy their obligations, the costs and availability of financing, the effectiveness of our interest rate hedging programs, the effects of local, national and international 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. These forward-looking statements speak only as of the date of issuance of this report and are not guarantees of future results, performance or achievements. Boston Properties does not undertake a duty to update or revise any forward-looking statement, whether as a result of new information, future events or otherwise.

(Cover photos: Salesforce Tower (left), interior of 680 Folsom Street (top right) and 690 Folsom Street (bottom right), San Francisco, CA)

 

2


Table of Contents

LOGO

SECOND QUARTER 2017

 

COMPANY PROFILE

The Company

Boston Properties, Inc. (“Boston Properties,” “BXP” or the “Company”), a self-administered and self-managed real estate investment trust (REIT), is one of the largest owners, managers, and developers of Class A office properties in the United States, with a significant presence in five markets: Boston, Los Angeles, New York, San Francisco and Washington, DC. The Company was founded in 1970 by Mortimer B. Zuckerman and Edward H. Linde in Boston, where it maintains its headquarters. Boston Properties became a public company in June 1997. Boston Properties is a fully integrated real estate investment trust that develops, redevelops, acquires, manages, operates and owns a diverse portfolio of primarily Class A office space totaling 48.4 million square feet and consisting of 164 office properties (including six properties under construction/redevelopment), five retail properties, five residential properties (including three properties under construction) and one hotel. Boston Properties is well-known for its in-house building management expertise and responsiveness to tenants’ needs. The Company holds a superior track record in developing premium Central Business District (CBD) office buildings, successful mixed-use complexes, suburban office centers and build-to-suit projects for the U.S. government and a diverse array of creditworthy tenants.

Management

Boston Properties’ senior management team is among the most respected and accomplished in the REIT industry. Our deep and talented team of 35 individuals averages 31 years of real estate experience and 19 years with Boston Properties. We believe that our size, management depth, financial strength, reputation, and relationships of key personnel provide a competitive advantage to realize growth through property development and acquisitions. Boston Properties benefits from the reputation and relationships of key personnel, including Owen D. Thomas, Chief Executive Officer; Douglas T. Linde, President; Raymond A. Ritchey, Senior Executive Vice President; and Michael E. LaBelle, Executive Vice President, Chief Financial Officer and Treasurer. Our senior management team’s national reputation helps us attract business and investment opportunities. In addition, our other executive officers that serve as Regional Managers have strong reputations that assist in identifying and closing on new opportunities, having opportunities brought to us, and in negotiating with tenants and build-to-suit prospects. Additionally, Boston Properties’ Board of Directors consists of 11 distinguished members, the majority of whom are Independent Directors.

Strategy

Boston Properties’ primary business objective is to maximize return on investment in an effort to provide its investors with the greatest possible total return in all points of the economic cycle. To achieve this objective, the Company maintains consistent strategies that include the following:

 

    concentrating on select targeted markets characterized by high barriers to the creation of new supply and strong real estate fundamentals where tenants have demonstrated a preference for high-quality office buildings and other facilities—currently Boston, Los Angeles, New York, San Francisco and Washington, DC;

 

    investing in the highest quality buildings (primarily office) with unique amenities and locations that are able to maintain high occupancy and achieve premium rental rates through economic cycles;

 

    in our core markets, maintaining scale and a full-service real estate capability (leasing, development, construction and property management) to ensure we (1) see all relevant investment deal flow, (2) maintain an ability to execute on all types of real estate opportunities, such as acquisitions, dispositions, repositioning and development, throughout the real estate investment cycle and (3) provide superior service to our tenants;

 

    be astute in market timing for investment decisions by acquiring properties in times of opportunity, developing into economic growth and selectively selling assets at attractive prices, resulting in continuous portfolio refreshment;

 

    taking on complex, technically challenging development projects that leverage the skills of our management team to successfully develop, acquire, and reposition properties;

 

    exploring joint-venture opportunities with partners who seek to benefit from our depth of development and management expertise;

 

    ensuring a strong balance sheet to maintain consistent access to capital and the resultant ability to make opportunistic investments; and

 

    fostering a culture and reputation of integrity and fair dealing, making us the counterparty of choice for tenants and real estate industry participants and employer of choice for talented real estate professionals.

Snapshot

(as of June 30, 2017)

 

Corporate Headquarters   Boston, Massachusetts
Markets   Boston, Los Angeles, New York, San Francisco and Washington, DC
Fiscal Year-End   December 31
Total Properties (includes unconsolidated joint ventures)   175
Total Square Feet (includes unconsolidated joint ventures)   48.4 million
Common shares outstanding, plus common units and LTIP units (other than unearned Multi-Year Long-Term Incentive Program (“MYLTIP”) Units) on an as-converted basis (1)   171.9 million
Dividend - Quarter/Annualized   $0.75/$3.00
Dividend Yield   2.44%
Consolidated Market Capitalization   $31.6 billion
BXP’s Share of Market Capitalization (2)   $30.7 billion
Senior Debt Ratings   A- (S&P); BBB+ (Fitch); Baa2 (Moody’s)

 

(1) For additional detail, see page 14.
(2) For the Company’s definition of BXP’s Share of Market Capitalization and related disclosures, see page 47. For a reconciliation of Consolidated Market Capitalization to BXP’s Share of Market Capitalization, see page 14.

 

3


Table of Contents

LOGO

SECOND QUARTER 2017

 

INVESTOR INFORMATION

 

Board of Directors

 

Management

Joel I. Klein   Dr. Jacob A. Frenkel   Raymond A. Ritchey   John F. Powers
Lead Independent Director   Director, Chair of Nominating &   Senior Executive Vice President   Executive Vice President,
  Corporate Governance Committee     New York Region
Owen D. Thomas     Michael E. LaBelle  
Chief Executive Officer and Director   Matthew J. Lustig   Executive Vice President, Chief Financial   Frank D. Burt
  Director   Officer and Treasurer   Senior Vice President, General Counsel
Douglas T. Linde      
President and Director   Alan J. Patricof   Peter D. Johnston   Michael R. Walsh
  Director   Executive Vice President,   Senior Vice President, Chief Accounting Officer
Bruce W. Duncan     Washington, DC Region  
Director   Martin Turchin    
  Director   Bryan J. Koop  
Karen E. Dykstra     Executive Vice President,  
Director   David A. Twardock   Boston Region  
  Director, Chair of Audit    
Carol B. Einiger   Committee   Robert E. Pester  
Director, Chair of Compensation     Executive Vice President,  
Committee     San Francisco Region  

Chairman Emeritus

           
Mortimer B. Zuckerman      

Company Information

Corporate Headquarters   Trading Symbol   Investor Relations   Inquires
800 Boylston Street   BXP   Boston Properties, Inc.   Inquiries should be directed to
Suite 1900     800 Boylston Street, Suite 1900   Michael E. LaBelle
Boston, MA 02199   Stock Exchange Listing   Boston, MA 02199   Executive Vice President, Chief Financial Officer
(t) 617.236.3300   New York Stock Exchange   (t) 617.236.3322   and Treasurer
(f) 617.236.3311     (f) 617.236.3311   at 617.236.3352 or
    www.bostonproperties.com   mlabelle@bostonproperties.com
      Arista Joyner, Investor Relations Manager
      at 617.236.3343 or
      ajoyner@bostonproperties.com

Common Stock Data (NYSE: BXP)

Boston Properties’ common stock has the following characteristics (based on information reported by the New York Stock Exchange):

 

     Q2 2017     Q1 2017     Q4 2016     Q3 2016     Q2 2016  

High Closing Price

   $ 136.87     $ 139.88     $ 133.39     $ 143.61     $ 133.13  

Low Closing Price

   $ 120.27     $ 127.00     $ 114.07     $ 130.03     $ 123.71  

Average Closing Price

   $ 126.45     $ 132.59     $ 124.31     $ 138.78     $ 128.38  

Closing Price, at the end of the quarter

   $ 123.02     $ 132.41     $ 125.78     $ 136.29     $ 131.90  

Dividends per share

   $ 0.75     $ 0.75     $ 0.75     $ 0.65     $ 0.65  

Closing dividend yield—annualized

     2.44     2.27     2.39     1.91     1.97

Closing common shares outstanding, plus common units and LTIP units (other than unearned MYLTIP Units) on an as-converted basis (thousands) (1)

     171,949       171,938       171,774       171,775       171,772  

Closing market value of outstanding shares and units (thousands)

   $ 21,353,166     $ 22,966,310     $ 21,805,734     $ 23,611,215     $ 22,856,727  

 

(1) For additional detail, see page 14.

Timing

Quarterly results for the next four quarters will be announced according to the following schedule:

 

Third Quarter, 2017    Tentatively November 1, 2017      
Fourth Quarter, 2017    Tentatively January 30, 2018      
First Quarter, 2018    Tentatively April 24, 2018      
Second Quarter, 2018    Tentatively July 31, 2018      

 

4


Table of Contents

LOGO

SECOND QUARTER 2017

 

RESEARCH COVERAGE

 

Equity Research Coverage

  

Debt Research Coverage

  

Rating Agencies

Jacob Kilstein

  

Craig Mailman / Jordan Sadler

  

Andrew Mollay

  

Stephen Boyd

Argus Research Company

  

KeyBanc Capital Markets

  

Bank of America Merrill Lynch

  

Fitch Ratings

646.747.5447

   917.368.2316 / 917.368.2280    646.855.6435    212.908.9153

Jeffrey Spector / Jamie Feldman

  

Richard Anderson

  

Peter Troisi

  

Ranjini Venkatesan

Bank of America Merrill Lynch

  

Mizuho Securities

  

Barclays

  

Moody’s Investors Service

646.855.1363 / 646.855.5808

   212.205.8445    212.412.3695    212.553.3828

Ross Smotrich

  

Vikram Malhotra

  

Thomas Cook

  

Anita Ogbara

Barclays Capital

  

Morgan Stanley

  

Citi Investment Research

  

Standard & Poor’s

212.526.2306

   212.761.7064    212.723.1112    212.438.5077

John Kim

  

Brad Schwer

  

Mark Streeter

  

BMO Capital

  

Morningstar

  

J.P. Morgan Securities

  

212.885.4115

   312.244.7061    212.834.5086   

Tom Catherwood

  

Mike Carroll

  

Thierry Perrein / Jason Jones

  

BTIG

  

RBC Capital Markets

  

Wells Fargo

  

212.593.7510

   440.715.2649    704.715.8455 / 704.715.7932   

Michael Bilerman / Emmanuel Korchman

  

David Rodgers / Richard Schiller

     

Citigroup Global Markets

  

RW Baird

     

212.816.1383 / 212.816.1382

   216.737.7341 / 312.609.5485      

Barry Oxford

  

Alexander Goldfarb / Daniel Santos

     

D.A. Davidson & Co.

  

Sandler O’Neill & Partners

     

212.240.9871

   212.466.7937 / 212.466.7927      

Vincent Chao / Mike Husseini

  

John Guinee / Erin Aslakson

     

Deutsche Bank Securities

  

Stifel, Nicolaus & Company

     

212.250.6799 / 212.250.7703

   443.224.1307 / 443.224.1350      

Steve Sakwa / Robert Simone

  

Michael Lewis

     

Evercore ISI

  

SunTrust Robinson Humphrey

     

212.446.9462 / 212.446.9459

   212.319.5659      

Jed Reagan

  

Nick Yulico

     

Green Street Advisors

  

UBS Securities

     

949.640.8780

   212.713.3402      

Jonathan Petersen / Omotayo Okusanya

  

Blaine Heck

     

Jefferies & Co.

  

Wells Fargo Securities

     

212.284.1705 / 212.336.7076

   443.263.6529      

Anthony Paolone

        

J.P. Morgan Securities

212.622.6682

        

With the exception of Green Street Advisors, an independent research firm, the equity analysts listed above are those analysts that, according to First Call Corporation, have published research material on the Company and are listed as covering the Company. Please note that any opinions, estimates or forecasts regarding Boston Properties’ performance made by the analysts listed above do not represent the opinions, estimates or forecasts of Boston Properties or its management. Boston Properties does not by its reference above imply its endorsement of or concurrence with any information, conclusions or recommendations made by any of such analysts.

 

5


Table of Contents

LOGO

SECOND QUARTER 2017

 

GUIDANCE

The Company’s guidance for the third quarter 2017 and full year 2017 for diluted earnings per common share attributable to Boston Properties, Inc. common shareholders (“EPS”) and diluted funds from operations (“FFO”) per common share attributable to Boston Properties, Inc. common shareholders is set forth and reconciled below. Except as described below, the estimates reflect management’s view of current and future market conditions, including assumptions with respect to rental rates, occupancy levels, the timing of the lease-up of available space and development deliveries and the earnings impact of the events referenced in the earnings release issued on August 1, 2017 and otherwise referenced during the Company’s conference call scheduled for August 2, 2017. The estimates do not include possible future gains or losses or the impact on operating results from other possible future property acquisitions or dispositions, other possible capital markets activity or possible future impairment charges. EPS estimates may be subject to fluctuations as a result of several factors, including changes in the recognition of depreciation and amortization expense and any gains or losses associated with disposition activity. The Company is not able to assess at this time the potential impact of these factors on projected EPS. By definition, FFO does not include real estate-related depreciation and amortization, impairment losses on depreciable real estate or gains or losses associated with disposition activities. For a complete definition of FFO and statements of the reasons why management believes it provides useful information to investors, see page 48. There can be no assurance that the Company’s actual results will not differ materially from the estimates set forth below.

 

     Third Quarter 2017      Full Year 2017  
     Low            High      Low            High  

Projected EPS (diluted)

   $ 0.65       -      $ 0.67      $ 2.72       -      $ 2.77  

Add:

               

Projected Company share of real estate depreciation and amortization

     0.87       -        0.87        3.50       -        3.50  

Less:

               

Projected Company share of gains on sales of real estate

     —         -        —          0.02       -        0.02  
  

 

 

      

 

 

    

 

 

      

 

 

 

Projected FFO per share (diluted)

   $ 1.52       -      $ 1.54      $ 6.20       -      $ 6.25  
  

 

 

      

 

 

    

 

 

      

 

 

 

ASSUMPTIONS

(dollars in thousands)

 

     Full Year 2017  
     Low            High  

Operating property activity:

       

Average In-service portfolio occupancy

     90.0     -        91.0

Increase in BXP’s Share of Same Property net operating income (excluding termination income)

     2.00     -        3.00

Increase in BXP’s Share of Same Property net operating income - cash (excluding termination income)

     1.00     -        3.00

BXP’s Share of Non Same Properties’ incremental contribution to net operating income over prior year

   $ 17,000       -      $ 23,000  

BXP’s Share of Straight-line rent and fair value lease revenue (non-cash revenue)

   $ 75,000       -      $ 85,000  

Hotel net operating income

   $ 13,000       -      $ 15,000  

Termination income

   $ 21,000       -      $ 25,000  

Other income (expense):

       

Development and management services income

   $ 30,000       -      $ 33,000  

General and administrative expense

   $ (115,000     -      $ (110,000

Net interest expense

   $ (368,000     -      $ (355,000

Noncontrolling interest:

       

Noncontrolling interest in property partnerships’ share of FFO

   $ (132,000     -      $ (117,000

 

6


Table of Contents

LOGO

SECOND QUARTER 2017

 

FINANCIAL HIGHLIGHTS

(unaudited and in thousands, except ratios and per share amounts)

This section includes non-GAAP financial measures, which are accompanied by what the Company considers the most directly comparable financial measures calculated and presented in accordance with GAAP. Quantitative reconciliations of the differences between the most directly comparable GAAP financial measures and the non-GAAP financial measures presented are shown on pages 11-13. Definitions of these non-GAAP financial measures and statements of the reasons why management believes the non-GAAP measures provide useful information to investors about the Company’s financial condition and results of operations, and, if applicable, the other purposes for which management uses the measures, can be found on pages 47-48.

 

     Three Months Ended  
     30-Jun-17     31-Mar-17     31-Dec-16     30-Sep-16     30-Jun-16  

Net income attributable to Boston Properties, Inc. common shareholders

   $ 133,709     $ 97,083     $ 147,214     $ 76,753     $ 96,597  

Net income attributable to Boston Properties, Inc. per share - basic

   $ 0.87     $ 0.63     $ 0.96     $ 0.50     $ 0.63  

Net income attributable to Boston Properties, Inc. per share - diluted

   $ 0.87     $ 0.63     $ 0.96     $ 0.50     $ 0.63  

FFO attributable to Boston Properties, Inc. (1)

   $ 257,881     $ 228,383     $ 236,898     $ 219,564     $ 220,595  

Diluted FFO per share (1)

   $ 1.67     $ 1.48     $ 1.54     $ 1.42     $ 1.43  

Dividends per common share

   $ 0.75     $ 0.75     $ 0.75     $ 0.65     $ 0.65  

Funds available for distribution to common shareholders and common unitholders (FAD) (1) (2)

   $ 172,723     $ 178,002     $ 151,183     $ 149,725     $ 160,948  

Ratios:

          

Interest Coverage Ratio (excluding capitalized interest) (3)

     4.28       3.88       3.86       3.49       3.63  

Interest Coverage Ratio (including capitalized interest) (3)

     3.67       3.40       3.46       3.17       3.28  

FFO Payout Ratio (2)

     44.91     50.68     48.70     45.77     45.45

FAD Payout Ratio (2)

     74.72     72.49     85.28     74.63     69.42

Selected Items (4):

          

Revenue

   $ 656,907     $ 632,228     $ 636,061     $ 625,228     $ 623,546  

Partners’ share of revenue from consolidated joint ventures

     (73,027     (70,178     (69,766     (69,391     (69,609

BXP’s share of revenue from unconsolidated joint ventures

     26,174       25,650       24,828       25,271       18,825  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

BXP’s Share of revenue

   $ 610,054     $ 587,700     $ 591,123     $ 581,108     $ 572,762  

Straight-line rent

   $ 3,060     $ 12,023     $ 14,711     $ 11,107     $ (6,503

Partners’ share of straight-line rent from consolidated joint ventures

     3,326       (590     (1,103     (707     (718

BXP’s share of straight-line rent from unconsolidated joint ventures

     2,435       3,563       3,696       3,285       1,787  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

BXP’s Share of straight-line rent

   $ 8,821     $ 14,996     $ 17,304     $ 13,685     $ (5,434

Fair value lease revenue (5)

   $ 5,464     $ 5,390     $ 6,840     $ 6,547     $ 8,808  

Partners’ share of fair value lease revenue from consolidated joint ventures (5)

     (1,580     (1,575     (2,194     (2,084     (3,031

BXP’s share of fair value lease revenue from unconsolidated joint ventures (5)

     492       493       494       511       (1
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

BXP’s Share of fair value lease revenue

   $ 4,376     $ 4,308     $ 5,140     $ 4,974     $ 5,776  

Lease termination fees

   $ 13,601     $ 3,918     $ 504     $ (170   $ 7,654  

Partners’ share of lease termination fees from consolidated joint ventures

     (2,506     (1,310     (31     421       (44

BXP’s share of termination income from unconsolidated joint ventures

     404       316       13       8       4  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

BXP’s Share of termination income

   $ 11,499     $ 2,924     $ 486     $ 259     $ 7,614  

Fair value interest adjustment and hedge amortization

   $ 7,319     $ 10,323     $ 10,145     $ 10,378     $ 11,272  

Partners’ share of fair value interest adjustment and hedge amortization from consolidated joint ventures

     (3,464     (4,627     (4,598     (4,569     (4,540

BXP’s share of fair value interest adjustment and hedge amortization from unconsolidated joint ventures

     —         —         —         —         —    
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

BXP’s Share of fair value interest adjustment

   $ 3,855     $ 5,696     $ 5,547     $ 5,809     $ 6,732  

Ground rent expense (6)

   $ 3,462     $ 3,459     $ 3,460     $ 3,471     $ 3,469  

Gains (losses) from early extinguishments of debt

   $ 14,354     $ —       $ —       $ (371   $ —    

Capitalized interest

   $ 14,283     $ 12,345     $ 10,281     $ 9,788     $ 9,899  

Capitalized wages

   $ 4,930     $ 3,947     $ 5,376     $ 4,155     $ 4,467  

Operating margins [(rental revenue—rental expense)/rental revenue]

     63.8     63.1     63.6     62.3     64.0

Income from unconsolidated joint ventures

   $ 3,108     $ 3,084     $ 2,585     $ 1,464     $ 2,234  

BXP’s share of funds from operations (FFO) from unconsolidated joint ventures

   $ 12,737 (7)    $ 12,125     $ 11,277     $ 10,592     $ 6,852  

Net income attributable to noncontrolling interests in property partnerships

   $ 15,203     $ 4,424     $ (2,121   $ (17,225   $ 6,814  

FFO attributable to noncontrolling interests in property partnerships

   $ 34,530 (8)    $ 25,839     $ 25,135     $ 23,682     $ 26,183  

 

(1) For the Company’s definitions and related disclosures, see pages 47-48.
(2) FFO Payout Ratio equals dividends per common share (excluding any special dividends) divided by FFO per share-diluted. For a quantitative reconciliation of FFO, see page 11. FAD Payout Ratio equals distributions to common shareholders and unitholders (excluding any special distributions) divided by FAD. For a quantitative reconciliation of FAD, see page 12.
(3) For a quantitative reconciliation and related disclosures, see page 13.
(4) Partners’ share and BXP’s share of line items below are based upon percentage ownership interests in the applicable joint ventures. For additional details, see page 47.
(5) Represents the net adjustment for above- and below-market leases that are being amortized over the terms of the respective leases in place at the property acquisition dates.
(6) Includes non-cash straight-line adjustments to ground rent expense. See page 13 for the straight-line adjustments to the ground rent expense.
(7) For additional detail, see page 18.
(8) For additional detail, see page 20.

 

7


Table of Contents

LOGO

SECOND QUARTER 2017

FINANCIAL HIGHLIGHTS (continued)

(unaudited and in thousands, except ratios and per share amounts)

 

This section includes non-GAAP financial measures, which are accompanied by what the Company considers the most directly comparable financial measures calculated and presented in accordance with GAAP. Definitions of these non-GAAP financial measures and statements of the reasons why management believes the non-GAAP measures provide useful information to investors about the Company’s financial condition and results of operations and, if applicable, the other purposes for which management uses the measures, can be found on pages 47-48.

 

     30-Jun-17     31-Mar-17     31-Dec-16     30-Sep-16     30-Jun-16  

Balance Sheet Items:

          

Above-market rents (included within Prepaid Expenses and Other Assets)

   $ 30,810     $ 33,923     $ 37,079     $ 40,346     $ 43,780  

Below-market rents (included within Other Liabilities)

   $ 115,869     $ 123,545     $ 132,495     $ 142,595     $ 152,576  

Accrued ground rent expense, net liability (included within Prepaid Expenses and Other Assets and Other Liabilities)

   $ 43,753     $ 43,356     $ 42,717     $ 41,718     $ 40,687  

Outside members’ notes payable (1)

   $ —       $ 180,000     $ 180,000     $ 180,000     $ 180,000  

Accrued interest payable on outside members’ notes payable (included within Accrued Interest Payable) (1)

   $ —       $ 162,936     $ 153,758     $ 144,825     $ 136,131  

Capitalization:

          

Common Stock Price @ Quarter End

   $ 123.02     $ 132.41     $ 125.78     $ 136.29     $ 131.90  

Equity Value @ Quarter End

   $ 21,353,166     $ 22,966,310     $ 21,805,734     $ 23,611,215     $ 22,856,727  

Consolidated Debt

   $ 10,236,639     $ 9,886,845     $ 9,796,133     $ 9,808,922     $ 9,934,084  

Add:

          

BXP’s share of Unconsolidated Joint Venture Debt (2)

     317,724       317,719       318,193       350,225       350,831  

Less:

          

Partners’ share of Consolidated Debt (5)

     1,211,485       1,138,446       1,144,473       1,150,462       1,156,399  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

BXP’s Share of Debt (3)(4)

   $ 9,342,878     $ 9,066,118     $ 8,969,853     $ 9,008,685     $ 9,128,516  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Consolidated Market Capitalization

   $ 31,589,805     $ 32,853,155     $ 31,601,867     $ 33,420,137     $ 32,790,811  

Consolidated Debt/Consolidated Market Capitalization (3)

     32.40     30.09     31.00     29.35     30.30

BXP’s Share of Market Capitalization (3)(4)

   $ 30,696,044 (6)    $ 32,032,428     $ 30,775,587     $ 32,619,900     $ 31,985,243  

BXP’s Share of Debt/BXP’s Share of Market Capitalization (3)(4)

     30.44 % (6)      28.30     29.15     27.62     28.54

 

(1) On June 7, 2017, the Company’s consolidated entity in which it has a 60% interest and that owns 767 Fifth Avenue (the General Motors Building) in New York City completed the refinancing of the indebtedness that had been secured by direct and indirect interests in the property. For further information, reference the Company’s 2nd quarter earnings press release.
(2) Amount is calculated based on the Company’s percentage ownership interest in the unconsolidated joint venture entities. For additional detail, see page 17.
(3) For the Company’s definitions, see pages 47-48.
(4) Partners’ share and BXP’s share of line items are based upon percentage ownership interests in the applicable joint ventures. For additional details, see page 47.
(5) Amount is calculated based on the outside partners’ percentage ownership interest in the consolidated joint venture entities. For additional detail, see page 19.
(6) For additional detail, see page 14.

 

8


Table of Contents

LOGO

SECOND QUARTER 2017

 

CONSOLIDATED BALANCE SHEETS

(unaudited and in thousands)

 

     30-Jun-17     31-Mar-17     31-Dec-16     30-Sep-16     30-Jun-16  

    ASSETS

          

Real estate

   $ 19,015,077     $ 18,931,136     $ 18,862,648     $ 18,704,856     $ 18,690,403  

Construction in progress (1)

     1,348,838       1,211,324       1,037,959       954,013       865,359  

Land held for future development (2)

     250,451       249,800       246,656       243,887       241,106  

Less accumulated depreciation

     (4,379,446     (4,302,283     (4,222,235     (4,113,553     (4,056,716
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total real estate

     16,234,920       16,089,977       15,925,028       15,789,203       15,740,152  

Cash and cash equivalents

     492,435       302,939       356,914       419,323       1,180,044  

Cash held in escrows

     47,345       51,244       63,174       63,980       65,654  

Investments in securities

     26,781       25,817       23,814       23,022       21,775  

Tenant and other receivables, net

     88,687       73,012       92,548       76,258       84,861  

Accrued rental income, net

     820,022       812,124       799,138       785,569       776,816  

Deferred charges, net

     658,219       666,677       686,163       680,192       697,823  

Prepaid expenses and other assets

     93,985       150,905       129,666       176,693       144,222  

Investments in unconsolidated joint ventures

     819,368       793,932       775,198       775,659       252,618  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total assets

   $ 19,281,762     $ 18,966,627     $ 18,851,643     $ 18,789,899     $ 18,963,965  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

    LIABILITIES AND EQUITY

          

Liabilities:

          

Mortgage notes payable, net

   $ 2,986,283     $ 2,046,959     $ 2,063,087     $ 2,077,707     $ 3,189,013  

Unsecured senior notes, net

     7,250,356       7,248,152       7,245,953       7,243,767       6,257,274  

Unsecured line of credit (3)

     —         105,000       —         —         —    

Unsecured term loan (3)

     —         —         —         —         —    

Mezzanine notes payable

     —         306,734       307,093       307,448       307,797  

Outside members’ notes payable

     —         180,000       180,000       180,000       180,000  

Accounts payable and accrued expenses

     303,559       313,723       298,524       312,979       287,464  

Dividends and distributions payable

     130,432       130,418       130,308       113,038       113,071  

Accrued interest payable

     85,172       266,714       243,933       234,628       222,175  

Other liabilities

     452,608       446,489       450,821       461,079       508,952  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total liabilities

     11,208,410       11,044,189       10,919,719       10,930,646       11,065,746  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Commitments and contingencies

     —         —         —         —         —    
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Equity:

          

Stockholders’ equity attributable to Boston Properties, Inc.:

          

Excess stock, $0.01 par value, 150,000,000 shares authorized, none issued or outstanding

     —         —         —         —         —    

Preferred stock, $0.01 par value, 50,000,000 shares authorized; 5.25% Series B cumulative redeemable preferred stock, $0.01 par value, liquidation preference $2,500 per share, 92,000 shares authorized, 80,000 shares issued and outstanding

     200,000       200,000       200,000       200,000       200,000  

Common stock, $0.01 par value, 250,000,000 shares authorized, 154,307,529, 153,849,231, 153,790,175, 153,773,012 and 153,674,930 outstanding, respectively

     1,543       1,538       1,538       1,538       1,537  

Additional paid-in capital

     6,363,034       6,339,970       6,333,424       6,326,580       6,316,191  

Dividends in excess of earnings

     (694,320     (712,270     (693,694     (725,522     (702,361

Treasury common stock, at cost

     (2,722     (2,722     (2,722     (2,722     (2,722

Accumulated other comprehensive loss

     (53,161     (50,983     (52,251     (73,943     (79,748
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total stockholders’ equity attributable to Boston Properties, Inc.

     5,814,374       5,775,533       5,786,295       5,725,931       5,732,897  

Noncontrolling interests:

          

Common units of the Operating Partnership

     604,997       617,252       614,982       608,280       612,385  

Property partnerships

     1,653,981       1,529,653       1,530,647       1,525,042       1,552,937  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total equity

     8,073,352       7,922,438       7,931,924       7,859,253       7,898,219  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total liabilities and equity

   $ 19,281,762     $ 18,966,627     $ 18,851,643     $ 18,789,899     $ 18,963,965  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(1) Represents the portion of the Company’s consolidated development projects that qualifies for interest capitalization. Such portion generally excludes intangible assets.
(2) Includes land held for future development and pre-development costs.
(3) On April 24, 2017, the Company amended and restated its revolving credit agreement. Among other things, the agreement (1) increased the total commitment of the revolving line of credit from $1.0 billion to $1.5 billion, (2) extended the maturity date to April 24, 2022, (3) reduced the per annum variable interest rates, and (4) added a $500.0 million Unsecured Term Loan that permits the Company to draw funds until April 24, 2018.

 

9


Table of Contents

LOGO

SECOND QUARTER 2017

 

CONSOLIDATED INCOME STATEMENTS

(unaudited and in thousands, except for per share amounts)

 

     Three Months Ended  
     30-Jun-17     31-Mar-17     31-Dec-16     30-Sep-16     30-Jun-16  

Revenue

          

Rental

          

Base rent

   $ 520,542     $ 503,562     $ 498,941     $ 489,312     $ 493,386  

Recoveries from tenants

     89,163       89,164       91,123       92,560       85,706  

Parking and other

     26,462       25,610       25,334       24,638       26,113  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total rental revenue

     636,167       618,336       615,398       606,510       605,205  

Hotel revenue

     13,375       7,420       10,965       12,354       12,808  

Development and management services

     7,365       6,472       9,698       6,364       5,533  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total revenue

     656,907       632,228       636,061       625,228       623,546  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Expenses

          

Operating

     116,415       116,415       113,669       117,728       113,212  

Real estate taxes

     109,509       109,435       108,556       109,480       104,726  

Demolition costs

     4,530       2,437       1,873       1,352       —    

Hotel operating

     8,404       7,091       7,736       8,118       7,978  

General and administrative (1)

     27,141       31,386       25,293       25,165       25,418  

Transaction costs

     299       34       1,200       249       913  

Impairment loss

     —         —         —         1,783       —    

Depreciation and amortization

     151,919       159,205       178,032       203,748       153,175  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total expenses

     418,217       426,003       436,359       467,623       405,422  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating income

     238,690       206,225       199,702       157,605       218,124  

Other income (expense)

          

Income from unconsolidated joint ventures

     3,108       3,084       2,585       1,464       2,234  

Gain on sale of investment in unconsolidated joint venture

     —         —         59,370       —         —    

Interest and other income

     1,504       614       573       3,628       1,524  

Gains from investments in securities (1)

     730       1,042       560       976       478  

Interest expense (2)

     (95,143     (95,534     (97,896     (104,641     (105,003

Gains (losses) from early extinguishments of debt

     14,354       —         —         (371     —    

Losses from interest rate contracts

     —         —         —         (140     —    
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income before gains on sales of real estate

     163,243       115,431       164,894       58,521       117,357  

Gains on sales of real estate

     3,767       133       —         12,983       —    
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income

     167,010       115,564       164,894       71,504       117,357  

Net income attributable to noncontrolling interests

          

Noncontrolling interest in property partnerships

     (15,203     (4,424     2,121       17,225       (6,814

Noncontrolling interest—common units of the Operating Partnership (3)

     (15,473     (11,432     (17,097     (9,387     (11,357
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income attributable to Boston Properties, Inc.

     136,334       99,708       149,918       79,342       99,186  

Preferred dividends

     (2,625     (2,625     (2,704     (2,589     (2,589
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income attributable to Boston Properties, Inc. common shareholders

   $ 133,709     $ 97,083     $ 147,214     $ 76,753     $ 96,597  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

INCOME PER SHARE OF COMMON STOCK (EPS)

          

Net income attributable to Boston Properties, Inc. per share - basic

   $ 0.87     $ 0.63     $ 0.96     $ 0.50     $ 0.63  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income attributable to Boston Properties, Inc. per share - diluted

   $ 0.87     $ 0.63     $ 0.96     $ 0.50     $ 0.63  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(1) General and administrative expense includes $(730), $(1,042), $(560), $(976) and $(478) and gains from investments in securities include $730, $1,042, $560, $976 and $478 for the three months ended June 30, 2017, March 31, 2017, December 31, 2016, September 30, 2016 and June 30, 2016, respectively, related to the Company’s deferred compensation plan.
(2) For the three months ended June 30, 2017, March 31, 2017, December 31, 2016, September 30, 2016 and June 30, 2016, interest expense includes $7,078, $9,178, $8,933, $8,694 and $8,461, respectively, consisting of the interest expense on the partner loans for the 767 Fifth Avenue (The GM Building) consolidated joint venture, which amount is allocated to the partners within noncontrolling interests in property partnerships. The Company’s share of the interest expense on its loan to the joint venture eliminates in consolidation. For additional detail see page 8.
(3) Equals noncontrolling interest—common units of the Operating Partnership’s share of 10.19%, 10.33%, 10.25%, 10.28% and 10.33% of income before net income attributable to noncontrolling interests in Operating Partnership after deduction for preferred distributions for the three months ended June 30, 2017, March 31, 2017, December 31, 2016, September 30, 2016 and June 30, 2016, respectively.    

 

10


Table of Contents

LOGO

SECOND QUARTER 2017

 

FUNDS FROM OPERATIONS (FFO)

(unaudited and in thousands, except for per share amounts)

 

     Three Months Ended  
     30-Jun-17     31-Mar-17     31-Dec-16     30-Sep-16     30-Jun-16  

Net income attributable to Boston Properties, Inc. common shareholders

   $ 133,709     $ 97,083     $ 147,214     $ 76,753     $ 96,597  

Add:

          

Preferred dividends

     2,625       2,625       2,704       2,589       2,589  

Noncontrolling interest - common units of the Operating Partnership

     15,473       11,432       17,097       9,387       11,357  

Noncontrolling interests in property partnerships

     15,203       4,424       (2,121     (17,225     6,814  

Less:

          

Gains on sales of real estate

     3,767       133       —         12,983       —    
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income before gains on sales of real estate

     163,243       115,431       164,894       58,521       117,357  

Add:

          

Depreciation and amortization

     151,919       159,205       178,032       203,748       153,175  

Noncontrolling interests in property partnerships’ share of depreciation and amortization

     (19,327     (21,415     (27,256     (40,907     (19,369

BXP’s share of depreciation and amortization from unconsolidated joint ventures

     9,629       9,041       8,692       9,128       4,618  

Corporate-related depreciation and amortization

     (486     (525     (449     (393     (362

Less:

          

Gain on sale of investment in unconsolidated joint venture

     —         —         59,370       —         —    

Noncontrolling interests in property partnerships

     15,203       4,424       (2,121     (17,225     6,814  

Preferred dividends

     2,625       2,625       2,704       2,589       2,589  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

FFO attributable to the Operating Partnership common unitholders (including Boston Properties, Inc.) (“Basic FFO”)

     287,150       254,688       263,960       244,733       246,016  

Less:

          

Noncontrolling interest - common units of the Operating Partnership’s share of FFO

     29,269       26,305       27,062       25,169       25,421  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

FFO attributable to Boston Properties, Inc. common shareholders

   $ 257,881     $ 228,383     $ 236,898     $ 219,564     $ 220,595  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Boston Properties, Inc.’s percentage share of Basic FFO

     89.81     89.67     89.75     89.72     89.67
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Basic FFO per share

   $ 1.67     $ 1.48     $ 1.54     $ 1.43     $ 1.44  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Weighted average shares outstanding - basic

     154,177       153,860       153,814       153,754       153,662  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Diluted FFO per share

   $ 1.67     $ 1.48     $ 1.54     $ 1.42     $ 1.43  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Weighted average shares outstanding - diluted

     154,331       154,214       153,991       154,136       153,860  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Reconciliation to Diluted FFO:

          

Basic FFO

   $ 287,150     $ 254,688     $ 263,960     $ 244,733     $ 246,016  

Add:

          

Effect of dilutive securities - stock-based compensation

     —         —         —         —         —    
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Diluted FFO

     287,150       254,688       263,960       244,733       246,016  

Less:

          

Noncontrolling interest - common units of the Operating Partnership’s share of diluted

          

FFO

     29,243       26,251       27,034       25,113       25,391  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Boston Properties, Inc.’s share of Diluted FFO

   $ 257,907     $ 228,437     $ 236,926     $ 219,620     $ 220,625  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Reconciliation of Shares/Units for Diluted FFO:

          

Shares/units for Basic FFO

     171,675       171,581       171,385       171,379       171,370  

Add:

          

Effect of dilutive securities - stock-based compensation (shares/units)

     154       354       177       382       198  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Shares/units for Diluted FFO

     171,829       171,935       171,562       171,761       171,568  

Less:

          

Noncontrolling interest - common units of the Operating Partnership’s share of Diluted FFO (shares/units)

     17,498       17,721       17,571       17,625       17,708  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Boston Properties, Inc.’s share of shares/units for Diluted FFO

     154,331       154,214       153,991       154,136       153,860  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Boston Properties, Inc.’s percentage share of Diluted FFO

     89.82     89.69     89.76     89.74     89.68
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

11


Table of Contents

LOGO

SECOND QUARTER 2017

 

FUNDS AVAILABLE FOR DISTRIBUTION (FAD)

(in thousands, except for ratio amounts)

 

     Three Months Ended  
     30-Jun-17     31-Mar-17     31-Dec-16     30-Sep-16     30-Jun-16  

Net income attributable to Boston Properties, Inc. common shareholders

   $ 133,709     $ 97,083     $ 147,214     $ 76,753     $ 96,597  

Add:

          

Preferred dividends

     2,625       2,625       2,704       2,589       2,589  

Noncontrolling interest - common units of the Operating Partnership

     15,473       11,432       17,097       9,387       11,357  

Noncontrolling interests in property partnerships

     15,203       4,424       (2,121     (17,225     6,814  

Less:

          

Gains on sales of real estate

     3,767       133       —         12,983       —    
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income before gains on sales of real estate

     163,243       115,431       164,894       58,521       117,357  

Add:

          

Depreciation and amortization

     151,919       159,205       178,032       203,748       153,175  

Noncontrolling interests in property partnerships’ share of depreciation and amortization

     (19,327     (21,415     (27,256     (40,907     (19,369

BXP’s share of depreciation and amortization from unconsolidated joint ventures

     9,629       9,041       8,692       9,128       4,618  

Corporate-related depreciation and amortization

     (486     (525     (449     (393     (362

Less:

          

Gain on sale of investment in unconsolidated joint venture

     —         —         59,370       —         —    

Noncontrolling interests in property partnerships

     15,203       4,424       (2,121     (17,225     6,814  

Preferred dividends

     2,625       2,625       2,704       2,589       2,589  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Basic FFO

     287,150       254,688       263,960       244,733       246,016  

Straight-line rent

     (3,060     (12,023     (14,711     (11,107     6,503  

Partners’ share of straight-line rent from consolidated joint ventures

     (3,326     590       1,103       707       718  

BXP’s share of straight-line rent from unconsolidated joint ventures

     (2,435     (3,563     (3,696     (3,285     (1,787

Lease transaction costs that qualify as rent inducements (1)

     115       682       487       861       2,200  

Partners’ share of lease transaction costs that qualify as rent inducements from consolidated joint ventures (1)

     —         —         —         —         —    

BXP’s share of lease transaction costs that qualify as rent inducements from unconsolidated joint ventures (1)

     223       132       43       15       —    

Fair value lease revenue (2)

     (5,464     (5,390     (6,840     (6,547     (8,808

Partners’ share of fair value lease revenue from consolidated joint ventures (2)

     1,580       1,575       2,194       2,084       3,031  

BXP’s share of fair value lease revenue from unconsolidated joint ventures (2)

     (492     (493     (494     (511     1  

Non-cash losses (gains) from early extinguishments of debt

     (14,444     —         —         371       —    

Partners’ share of non-cash losses (gains) from early extinguishments of debt from consolidated joint ventures

     5,878       —         —         —         —    

BXP’s share of non-cash losses (gains) from early extinguishments of debt from unconsolidated joint ventures

     —         —         —         —         —    

Non-cash termination income adjustment (fair value lease amounts)

     (525     (403     7       —         141  

Partners’ share of non-cash termination income adjustment (fair value lease amounts) from consolidated joint ventures

     210       161       (3     —         (41

BXP’s share of non-cash termination income adjustment (fair value lease amounts) from unconsolidated joint ventures

     (214     —         —         —         —    

Straight-line ground rent expense adjustment (3)

     398       639       998       1,031       935  

Stock-based compensation

     8,435       10,802       7,621       7,643       7,578  

Non-real estate depreciation

     486       525       449       393       362  

Impairment loss

     —         —         —         1,783       —    

Fair value interest adjustment and hedge amortization

     (7,319     (10,323     (10,145     (10,378     (11,272

Partners’ share of fair value interest adjustment and hedge amortization from consolidated joint ventures

     3,464       4,627       4,598       4,569       4,540  

BXP’s share of fair value interest adjustment and hedge amortization from unconsolidated joint ventures

     —         —         —         —         —    

2nd generation tenant improvements and leasing commissions

     (85,427     (48,730     (75,708     (69,742     (74,719

Partners’ share of 2nd generation tenant improvements and leasing commissions from consolidated joint ventures

     200       123       449       805       1,247  

BXP’s share of 2nd generation tenant improvements and leasing commissions from unconsolidated joint ventures

     (159     (1,164     (1,472     (18     (8,616

Unearned portion of capitalized fees from consolidated joint ventures

     607       537       1,787       250       2,697  

Maintenance capital expenditures (4)

     (11,643     (10,677     (16,334     (11,889     (9,654

Partners’ share of maintenance capital expenditures from consolidated joint ventures (4)

     1,004       2,129       1,197       377       422  

BXP’s share of maintenance capital expenditures from unconsolidated joint ventures (4)

     (17     (211     (437     (283     (112

Hotel improvements, equipment upgrades and replacements

     (2,502     (6,231     (3,870     (2,137     (434
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Funds available for distribution to common shareholders and common unitholders (FAD) (A)

   $ 172,723     $ 178,002     $ 151,183     $ 149,725     $ 160,948  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Distributions to common shareholders and unitholders (excluding any special distributions) (B)

   $ 129,055     $ 129,040     $ 128,930     $ 111,739     $ 111,737  

FAD Payout Ratio (B÷A)

     74.72     72.49     85.28     74.63     69.42
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(1) Consists of lease transaction costs that qualify as rent inducements in accordance with GAAP. Lease transaction costs are generally included in 2nd generation tenant improvements and leasing commissions in the period the lease commences.
(2) Represents the net adjustment for above- and below-market leases that are being amortized over the terms of the respective leases in place at the property acquisition dates.
(3) Includes the straight-line impact of the Company’s 99-year ground and air rights lease related to the Company’s 100 Clarendon Street garage and Back Bay Transit Station. The Company has allocated contractual ground lease payments aggregating approximately $34.4 million, which it expects to incur by the end of 2020 with no payments thereafter. The Company is recognizing these amounts on a straight-line basis over the 99-year term of the ground and air rights lease. See page 7.
(4) Maintenance capital expenditures do not include planned capital expenditures related to acquisitions and repositioning capital expenditures. See page 25 for additional detail.

 

12


Table of Contents

LOGO

SECOND QUARTER 2017

 

INTEREST COVERAGE RATIOS

(in thousands, except for ratio amounts)

 

     Three Months Ended  
     30-Jun-17     31-Mar-17     31-Dec-16     30-Sep-16     30-Jun-16  

Net income attributable to Boston Properties, Inc. common shareholders

   $ 133,709     $ 97,083     $ 147,214     $ 76,753     $ 96,597  

Add:

          

Preferred dividends

     2,625       2,625       2,704       2,589       2,589  

Noncontrolling interest - common units of the Operating Partnership

     15,473       11,432       17,097       9,387       11,357  

Noncontrolling interests in property partnerships

     15,203       4,424       (2,121     (17,225     6,814  

Less:

          

Gains on sales of real estate

     3,767       133       —         12,983       —    
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income before gains on sales of real estate

     163,243       115,431       164,894       58,521       117,357  

Noncontrolling interests in property partnerships

     (15,203     (4,424     2,121       17,225       (6,814

Interest expense

     95,143       95,534       97,896       104,641       105,003  

Partners’ share of interest expense from consolidated joint ventures

     (16,401     (17,259     (17,579     (17,460     (17,177

BXP’s share of interest expense from unconsolidated joint ventures

     3,822       3,749       3,654       4,025       4,010  

Depreciation and amortization expense

     151,919       159,205       178,032       203,748       153,175  

Noncontrolling interests in property partnerships’ share of depreciation and amortization

     (19,327     (21,415     (27,256     (40,907     (19,369

BXP’s share of depreciation and amortization from unconsolidated joint ventures

     9,629       9,041       8,692       9,128       4,618  

Gain on sale of investment in unconsolidated joint venture

     —         —         (59,370     —         —    

Non-cash losses (gains) from early extinguishments of debt

     (14,444     —         —         371       —    

Partners’ share of non-cash losses (gains) from early extinguishments of debt from consolidated joint ventures

     5,878       —         —         —         —    

BXP’s share of non-cash losses (gains) from early extinguishments of debt from unconsolidated joint ventures

     —         —         —         —         —    

Impairment loss

     —         —         —         1,783       —    

Non-cash termination income adjustment (fair value lease amounts)

     (525     (403     7       —         141  

Partners’ share of non-cash termination income adjustment (fair value lease amounts) from consolidated joint ventures

     210       161       (3     —         (41

BXP’s share of non-cash termination income adjustment (fair value lease amounts) from unconsolidated joint ventures

     (214     —         —         —         —    

Stock-based compensation

     8,435       10,802       7,621       7,643       7,578  

Straight-line ground rent expense adjustment (1)

     398       639       998       1,031       935  

Straight-line rent

     (3,060     (12,023     (14,711     (11,107     6,503  

Partners’ share of straight-line rent from consolidated joint ventures

     (3,326     590       1,103       707       718  

BXP’s share of straight-line rent from unconsolidated joint ventures

     (2,435     (3,563     (3,696     (3,285     (1,787

Lease transaction costs that qualify as rent inducements (2)

     115       682       487       861       2,200  

Partners’ share of lease transaction costs that qualify as rent inducements from consolidated joint ventures (2)

     —         —         —         —         —    

BXP’s share of lease transaction costs that qualify as rent inducements from unconsolidated joint ventures (2)

     223       132       43       15       —    

Fair value lease revenue (3)

     (5,464     (5,390     (6,840     (6,547     (8,808

Partners’ share of fair value lease revenue from consolidated joint ventures (3)

     1,580       1,575       2,194       2,084       3,031  

BXP’s share of fair value lease revenue from unconsolidated joint ventures (3)

     (492     (493     (494     (511     1  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Subtotal (A)

   $ 359,704     $ 332,571     $ 337,793     $ 331,966     $ 351,274  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Divided by:

          

Interest expense

   $ 95,143     $ 95,534     $ 97,896     $ 104,641     $ 105,003  

Partners’ share of interest expense from consolidated joint ventures

     (16,401     (17,259     (17,579     (17,460     (17,177

BXP’s share of interest expense from unconsolidated joint ventures

     3,822       3,749       3,654       4,025       4,010  

Fair value interest adjustment

     7,319       10,323       10,145       10,378       11,272  

Partners’ share of fair value interest adjustment from consolidated joint ventures

     (3,464     (4,627     (4,598     (4,569     (4,540

BXP’s share of fair value interest adjustment from unconsolidated joint ventures

     —         —         —         —         —    

Amortization of financing costs

     (2,442     (1,967     (1,964     (1,889     (1,704

Partners’ share of amortization of financing costs from consolidated joint ventures

     206       9       39       38       38  

BXP’s share of amortization of financing costs from unconsolidated joint ventures

     (102     (100     (100     (113     (112
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted interest expense excluding capitalized interest (B)

     84,081       85,662       87,493       95,051       96,790  

Capitalized interest

     14,283       12,345       10,281       9,788       10,222  

Partners’ share of capitalized interest from consolidated joint ventures

     (238     (251     (203     (21     —    

BXP’s share of capitalized interest from unconsolidated joint ventures

     (6     (6     —         —         —    
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted interest expense including capitalized interest (C)

   $ 98,120     $ 97,750     $ 97,571     $ 104,818     $ 107,012  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Interest Coverage Ratio (excluding capitalized interest) (A÷B) (4)

     4.28       3.88       3.86       3.49       3.63  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Interest Coverage Ratio (including capitalized interest) (A÷C) (4)

     3.67       3.40       3.46       3.17       3.28  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(1) Includes the straight-line impact of the Company’s 99-year ground and air rights lease related to the 100 Clarendon Street garage and Back Bay Transit Station. The Company has allocated contractual ground lease payments aggregating approximately $34.4 million, which it expects to incur by the end of 2020 with no payments thereafter. The Company is recognizing these amounts on a straight-line basis over the 99-year term of the ground and air rights lease. See page 7.
(2) Consists of lease transaction costs that qualify as rent inducements in accordance with GAAP. Lease transaction costs are generally included in 2nd generation tenant improvements and leasing commissions.
(3) Represents the net adjustment for above- and below-market leases that are being amortized over the terms of the respective leases in place at the property acquisition dates.
(4) The Company believes that the presentation of its Interest Coverage Ratio provides investors with useful information about the Company’s financial condition because it measures the margin it has for paying interest expense as of a certain date. In addition, by analyzing interest coverage ratios over a period of time, trends may emerge that provide investors a better sense of whether a company’s financial condition is improving or declining. The ratios may also be used to compare the financial condition of different companies, which can help when making an investment decision. The Company presents its Interest Coverage Ratio in two ways—including capitalized interest and excluding capitalized interest. GAAP requires the capitalization of interest expense during development. Therefore, for a company like Boston Properties, Inc. that is an active developer of real estate, presenting the Interest Coverage Ratio (excluding capitalized interest) provides an alternative measure of financial condition that may be more indicative of the Company’s ability to meet its interest expense obligations and therefore its overall financial condition.

 

13


Table of Contents

LOGO

SECOND QUARTER 2017

 

CAPITAL STRUCTURE

(in thousands, except percentages)

Consolidated Debt

 

     Aggregate Principal
June 30, 2017
 

Mortgage Notes Payable

   $ 3,022,907  

Unsecured Line of Credit

     —    

Delayed Draw Term Loan

     —    

Unsecured Senior Notes, at face value

     7,300,000  
  

 

 

 

Subtotal

     10,322,907  

Discount on Unsecured Senior Notes

     (17,474

Deferred Financing Costs, Net

     (68,794
  

 

 

 

Consolidated Debt

   $ 10,236,639  
  

 

 

 

Boston Properties Limited Partnership Unsecured Senior Notes (1)

 

Settlement Date

   Maturity Date      Principal      Effective Yield
(on issue
date)
    Coupon     Public Offering
Price
    Discount      Deferred Financing
Costs, Net
     Unsecured Senior
Notes, Net
 

8/17/2016

     10/1/2026      $ 1,000,000        3.495     2.750     99.271   $ 6,765      $ 7,489      $ 985,746  

1/20/2016

     2/1/2026        1,000,000        3.766     3.650     99.708     2,568        6,991        990,441  

6/27/2013

     2/1/2024        700,000        3.916     3.800     99.694     1,413        3,702        694,885  

4/11/2013

     9/1/2023        500,000        3.279     3.125     99.379     1,972        2,479        495,549  

6/11/2012

     2/1/2023        1,000,000        3.954     3.850     99.779     1,261        4,365        994,374  

11/10/2011

     11/15/2018        850,000        3.853     3.700     99.767     426        2,616        846,958  

11/18/2010

     5/15/2021        850,000        4.289     4.125     99.260     2,640        1,891        845,469  

4/19/2010

     11/15/2020        700,000        5.708     5.625     99.891     290        1,293        698,417  

10/9/2009

     10/15/2019        700,000        5.967     5.875     99.931     139        1,344        698,517  
     

 

 

          

 

 

    

 

 

    

 

 

 
      $ 7,300,000            $ 17,474      $ 32,170      $ 7,250,356  
     

 

 

          

 

 

    

 

 

    

 

 

 

Equity

 

     Shares/Units
Outstanding
as of 6/30/2017
     Common Stock
Equivalents
     Equivalent
Value (2)
 

Common Stock

     154,308        154,308      $ 18,982,970  

Common Operating Partnership Units

     17,641        17,641        2,170,196  

5.25% Series B Cumulative Redeemable Preferred Stock (non-callable through March 27, 2018)

     80        —          200,000  
     

 

 

    

 

 

 

Total Equity

        171,949      $ 21,353,166  
     

 

 

    

 

 

 

Consolidated Debt

         $ 10,236,639  

Add:

        

BXP’s share of unconsolidated joint venture debt (3)

           317,724  

Less:

        

Partners’ share of consolidated debt (4)

           1,211,485  
        

 

 

 

BXP’s Share of Debt (5)

         $ 9,342,878  
        

 

 

 

Consolidated Market Capitalization

         $ 31,589,805  
        

 

 

 

BXP’s Share of Market Capitalization (5)

         $ 30,696,044  
        

 

 

 

 

(1) All unsecured senior notes are rated A- (stable), BBB+ (stable) and Baa2 (positive) by S&P, Fitch and Moody’s, respectively.
(2) Values based on June 30, 2017 closing price of $123.02 per share of common stock, except the Series B Preferred Stock is valued at its fixed liquidation preference.
(3) Amount is calculated based on the Company’s percentage ownership interest in the unconsolidated joint venture entities. For additional detail, see page 17.
(4) Amount is calculated based on the outside partners’ percentage ownership interest in the consolidated joint venture entities. For additional detail, see page 19.
(5) For the Company’s definitions, see pages 47-48.

 

14


Table of Contents

LOGO

SECOND QUARTER 2017

 

DEBT ANALYSIS (1)

as of June 30, 2017

(dollars in thousands)

Debt Maturities and Principal Payments

 

     2017     2018     2019     2020     2021     Thereafter     Total  

Floating Rate Debt:

              

Mortgage Notes Payable

   $ —       $ —       $ —       $ —       $ —       $ —       $ —    

Unsecured Line of Credit

     —         —         —         —         —         —         —    

Unsecured Term Loan

     —         —         —         —         —         —         —    
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Floating Rate Debt

   $ —       $ —       $ —       $ —       $ —       $ —       $ —    
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Fixed Rate Debt:

              

767 Fifth Avenue (The GM Building) (60% ownership)

   $ —       $ —       $ —       $ —       $ —       $ 2,300,000     $ 2,300,000  

601 Lexington Avenue (55% ownership)

     6,603       13,684       14,349       15,045       15,776       614,710       680,167  

New Dominion Technology Park, Building One

     1,465       3,100       3,340       3,598       22,906       —         34,409  

University Place

     878       1,849       1,981       2,123       1,500       —         8,331  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Mortgage Notes Payable

     8,946       18,633       19,670       20,766       40,182       2,914,710       3,022,907  

Deferred Financing Costs, Net

     (1,964     (3,930     (3,930     (3,930     (3,840     (19,030     (36,624
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Mortgage Notes Payable, Net

   $ 6,982     $ 14,703     $ 15,740     $ 16,836     $ 36,342     $ 2,895,680     $ 2,986,283  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Unsecured Senior Notes, Face Amount

   $ —       $ 850,000     $ 700,000     $ 700,000     $ 850,000     $ 4,200,000     $ 7,300,000  

Discount Amortization

     (1,334     (2,696     (2,503     (2,528     (2,063     (6,350     (17,474

Deferred Financing Costs, Net

     (3,093     (6,019     (5,036     (4,510     (3,648     (9,864     (32,170
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Unsecured Senior Notes, Net

   $ (4,427   $ 841,285     $ 692,461     $ 692,962     $ 844,289     $ 4,183,786     $ 7,250,356  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Fixed Rate Debt

   $ 2,555     $ 855,988     $ 708,201     $ 709,798     $ 880,631     $ 7,079,466     $ 10,236,639  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Consolidated Debt

   $ 2,555     $ 855,988     $ 708,201     $ 709,798     $ 880,631     $ 7,079,466     $ 10,236,639  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

% of Consolidated Debt

     0.03     8.36     6.92     6.93     8.60     69.16     100.00

Balloon Payments

   $ —       $ 850,000     $ 700,000     $ 700,000     $ 872,906     $ 7,110,648     $ 10,233,554  

Scheduled Principal Amortization

   $ 8,946     $ 18,633     $ 19,670     $ 20,766     $ 17,276     $ 4,062     $ 89,353  

GAAP Weighted Average Floating Rate Debt (2)

     —         —         —         —         —         —         —    
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

GAAP Weighted Average Fixed Rate Debt (2)

     5.51     3.89     5.96     5.70     4.39     3.78     4.13
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total GAAP Weighted Average Rate (2)

     5.51     3.89     5.96     5.70     4.39     3.78     4.13
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Stated Weighted Average Rate

     5.44     3.77     5.87     5.63     4.32     3.67     4.03
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Unsecured Credit Facility—Matures April 24, 2022

 

     Facility     Outstanding at
6/30/2017
    Letters of Credit     Remaining Capacity
at 6/30/2017
 

Unsecured Line of Credit

   $ 1,500,000     $ —       $ 1,530     $ 1,498,470  

Unsecured Term Loan

   $ 500,000     $ —         N/A     $ 500,000  
Unsecured and Secured Debt Analysis                         
     % of Total Debt     Stated Weighted
Average Rate
    GAAP Weighted
Average Rate
    Weighted Average
Maturity (years)
 

Unsecured Debt

     70.83     4.12     4.21     5.4  

Secured Debt

     29.17     3.79     3.96     8.7  
  

 

 

   

 

 

   

 

 

   

 

 

 

Consolidated Debt

     100.00     4.03     4.13     6.4  
  

 

 

   

 

 

   

 

 

   

 

 

 

Floating and Fixed Rate Debt Analysis

 

     % of Total Debt     Stated Weighted
Average Rate
    GAAP Weighted
Average Rate
    Weighted Average
Maturity (years)
 

Floating Rate Debt

     —         —         —         —    

Fixed Rate Debt

     100.00     4.03     4.13     6.4  
  

 

 

   

 

 

   

 

 

   

 

 

 

Consolidated Debt

     100.00     4.03     4.13     6.4  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

(1) Excludes unconsolidated joint ventures. For information on BXP’s share of unconsolidated joint venture debt, see page 17.
(2) The GAAP interest rate differs from the stated interest rate due to the inclusion of the amortization of financing charges and the effects of hedging transactions.

 

15


Table of Contents

LOGO

SECOND QUARTER 2017

 

SENIOR UNSECURED DEBT COVENANT COMPLIANCE RATIOS

(dollars in thousands)

In the fourth quarter of 2002, the Company’s Operating Partnership (Boston Properties Limited Partnership) received investment grade ratings on its senior unsecured debt securities and thereafter issued unsecured notes. The notes were issued under an indenture, dated as of December 13, 2002, by and between Boston Properties Limited Partnership and The Bank of New York Mellon Trust Company, N.A., as trustee, as supplemented from time to time (the “Indenture”), which, among other things, requires us to comply with the following limitations on incurrence of debt: Limitation on Outstanding Debt; Limitation on Secured Debt; Ratio of Annualized Consolidated EBITDA to Annualized Interest Expense; and Maintenance of Unencumbered Assets. Compliance with these restrictive covenants requires us to apply specialized terms the meanings of which are described in detail in our filings with the SEC, and to calculate ratios in the manner prescribed by the Indenture.

This section presents such ratios as of June 30, 2017 to show that the Company’s Operating Partnership was in compliance with the terms of the Indenture, which has been filed with the SEC. Management is not presenting these ratios and the related calculations for any other purpose or for any other period, and is not intending for these measures to otherwise provide information to investors about the Company’s financial condition or results of operations. Investors should not rely on these measures other than for purposes of testing our compliance with the Indenture. This section also presents certain other indenture-related data that we believe assists investors in evaluating the Company’s unsecured debt securities.

 

           June 30, 2017  

Total Assets:

    

Capitalized Property Value (1)

     $ 23,896,187  

Cash and Cash Equivalents

       492,435  

Investments in Securities

       26,781  

Undeveloped Land, at Cost (including BXP’s share of unconsolidated joint ventures)

       296,456  

Development in Process, at Cost (including BXP’s share of unconsolidated joint ventures)

       1,611,719  
    

 

 

 

Total Assets

     $ 26,323,578  
    

 

 

 

Unencumbered Assets

     $ 20,866,098  
    

 

 

 

Consolidated Secured Debt (Fixed and Variable) (2)

     $ 3,073,830  

Unconsolidated Joint Venture Debt (3)

       318,857  

Contingent Liabilities & Letters of Credit

       7,379  

Unsecured Debt (4)

       7,300,000  
    

 

 

 

Total Outstanding Debt

     $ 10,700,066  
    

 

 

 

Consolidated EBITDA:

    

Income before Gains on Sales of Real Estate (per Consolidated Income Statement)

     $ 163,243  

Subtract: Income from Unconsolidated Joint Ventures (per Consolidated Income Statement)

       (3,108

Subtract: Gains from Investments in Securities (per Consolidated Income Statement)

       (730

Subtract: Gains from Early Extinguishments of Debt (per Consolidated Income Statement)

       (14,354

Add: Interest Expense (per Consolidated Income Statement)

       95,143  

Add: Depreciation and Amortization (per Consolidated Income Statement)

       151,919  
    

 

 

 

EBITDA

       392,113  

Add: BXP’s share of unconsolidated joint venture EBITDA

       16,290  
    

 

 

 

Consolidated EBITDA

     $ 408,403  
    

 

 

 

Adjusted Interest Expense:

    

Interest Expense (per Consolidated Income Statement)

     $ 95,143  

Add: BXP’s share of unconsolidated joint venture interest expense

       3,822  

Less: Amortization of financing costs (including BXP’s share of unconsolidated joint ventures)

       (2,544

Less: Interest expense funded by construction loan draws

       —    
    

 

 

 

Adjusted Interest Expense

     $ 96,421  
    

 

 

 
     Test     Actual  

Covenant Ratios and Related Data

    

Total Outstanding Debt/Total Assets

     Less than 60%       40.6

Secured Debt/Total Assets

     Less than 50%       12.9

Interest Coverage (Annualized Consolidated EBITDA to Annualized Interest Expense)

     Greater than 1.50x       4.24  

Unencumbered Assets/ Unsecured Debt

     Greater than 150%       285.8
    

 

 

 

Unencumbered Consolidated Property EBITDA (5)

     $ 338,436  
    

 

 

 

Unencumbered Interest Coverage (Unencumbered Consolidated Property EBITDA to Unsecured Interest Expense)

       4.50  
    

 

 

 

% of Unencumbered Consolidated Property EBITDA to Consolidated EBITDA

       82.9
    

 

 

 

# of in-service unencumbered properties

       152  
    

 

 

 

 

(1) Capitalized Property Value is determined for each property and is the greater of (A) annualized EBITDA capitalized at an 8.0% rate for CBD properties and a 9.0% rate for non-CBD properties, and (B) the undepreciated book value as determined under GAAP.
(2) Includes capital lease obligations of $50,923 and deferred financing costs, net of $36,624.
(3) Excludes aggregate deferred financing costs, net of $1,133.
(4) Excludes aggregate debt discount of $17,474 and deferred financing costs, net of $32,170.
(5) Unencumbered Consolidated Property EBITDA is a non-GAAP financial measure equal to Consolidated EBITDA excluding corporate revenue and expenses, encumbered consolidated Property EBITDA, EBITDA from land and properties that have either been disposed of or not fully placed in-service and items that, in the Company’s view, are not representative of a property’s standard ongoing performance, such as termination income and other similar items. For the three months ended June 30, 2017, these excluded amounts were approximately $(18,728), $76,490, $(2,038) and $14,243, respectively.

 

16


Table of Contents

LOGO

SECOND QUARTER 2017

 

UNCONSOLIDATED JOINT VENTURES (1)

as of June 30, 2017

(dollars in thousands)

Balance Sheet Information

 

Property

   BXP’s Nominal
Ownership
    Net Equity      Mortgage/
Construction
Loans
Payable, Net
 

540 Madison Avenue

     60.00   $ 68,325      $ 71,888  

Market Square North

     50.00     (7,490      61,006  

Metropolitan Square

     20.00     2,496        32,929  

901 New York Avenue

     25.00     (9,719      55,915  

Wisconsin Place Parking Facility

     33.33     40,704        —    

Annapolis Junction (2)

     50.00     19,392        44,745  

500 North Capitol Street, N.W.

     30.00     (3,396      31,395  

Colorado Center

     49.80     514,747        —    

The Hub on Causeway—Podium

     50.00     45,616        —    

The Hub on Causeway—Hotel

     50.00     1,561        —    

The Hub on Causeway—Residential

     50.00     23,799        —    

1001 6th Street

     50.00     42,428        —    

Dock 72

     50.00     55,646        —    

1265 Main Street

     50.00     4,654        19,846  
    

 

 

    
       798,763     

Investments with deficit balances reflected within Other Liabilities

 

    20,605     
    

 

 

    

 

 

 

Investment in Joint Ventures

     $ 819,368      $ 317,724  
    

 

 

    

 

 

 

Debt Maturities and Principal Payments by Property

 

Property

   2017     2018     2019     2020     2021     Thereafter     Total  

540 Madison Avenue (60%)

   $ —       $ 72,000     $ —       $ —       $ —       $ —       $ 72,000  

Market Square North (50%)

     582       1,205       1,265       58,091       —         —         61,143  

901 New York Avenue (25%)

     —         —         —         970       1,095       54,185       56,250  

Metropolitan Square (20%)

     280       586       620       31,501         —         32,987  

500 North Capitol Street, N.W. (30%)

     —         —         —         —         —         31,500       31,500  

1265 Main Street (50%)

     186       383       398       413       429       18,238       20,047  

Annapolis Junction Building One (50%)

     256       19,519       —         —         —         —         19,775 (3) 

Annapolis Junction Buildings Seven & Eight (50%)

     163       326       17,723       —         —         —         18,212  

Annapolis Junction Building Six (50%)

     135       6,808       —         —         —         —         6,943  

Dock 72 (50%)

     —         —         —         —         —         —         —    
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
     1,602       100,827       20,006       90,975       1,524       103,923       318,857  

Deferred Financing Costs, Net

     (188     (268     (186     (115     (77     (299     (1,133
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Mortgage/Construction Loans Payable, Net

   $ 1,414     $ 100,559     $ 19,820     $ 90,860     $ 1,447     $ 103,624     $ 317,724  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

GAAP Weighted Average Rate

     4.55     3.60     3.75     5.20     3.54     3.86     4.17

% of Total Mortgage/Construction Loans Payable, Net

     0.45     31.65     6.24     28.60     0.46     32.60     100.00

Balloon Payments

   $ —       $ 98,032     $ 17,397     $ 88,387     $ —       $ 95,437     $ 299,253  

Scheduled Amortization

   $ 1,602     $ 2,795     $ 2,609     $ 2,588     $ 1,524     $ 8,486     $ 19,604  

Floating and Fixed Rate Debt Analysis

 

     % of Total Debt     Stated Weighted
Average Rate
    GAAP Weighted
Average Rate
    Weighted Average
Maturity (years)
 

Floating Rate Debt

     36.71     3.41     3.60     1.2  

Fixed Rate Debt

     63.29     4.44     4.50     5.9  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total Debt

     100.00     4.06     4.17     4.2  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

(1) Amounts represent the Company’s share based on its ownership percentage. For additional details, see page 47.
(2) Annapolis Junction includes four in-service properties and two undeveloped land parcels.
(3) On April 11, 2016, a notice of event of default was received from the lender because the loan to value ratio is not in compliance with the applicable covenant in the loan agreement. On October 17, 2016, the lender notified the joint venture that it has elected to charge the default rate on the loan. The default rate is defined as LIBOR plus 5.75% per annum. Subsequently, the cash flows generated from the property have become insufficient to fund debt service payments and capital improvements necessary to lease and operate the property and the joint venture is not prepared to fund additional cash shortfalls at this time. Consequently, the joint venture is not current on making debt service payments and remains in default. The loan has one, three-year extension option, subject to certain conditions including that no event of default exists or is ongoing.

 

17


Table of Contents

LOGO

SECOND QUARTER 2017

 

UNCONSOLIDATED JOINT VENTURES (continued)

(unaudited and dollars in thousands)

Results of Operations

for the three months ended June 30, 2017

 

    540 Madison
Avenue
    Market Square
North
    Metropolitan
Square
    901 New York
Avenue
    Wisconsin Place
Parking Facility
    Annapolis
Junction (1)
    500 North Capitol
Street, N.W.
    Colorado
Center
    1265 Main
Street
    Other Joint
Ventures (2)
    Total
Unconsolidated
Joint Ventures
 

REVENUE

                     

Rental (3)

  $ 7,044     $ 3,424     $ 4,695     $ 6,900     $ 1,011     $ 1,888     $ 2,905     $ 14,572     $ 994     $ 282     $ 43,715  

Operating recoveries

    696       863       1,367       1,246       255       566       1,243       500       194       —         6,930  

Straight-line rent

    (635     1,121       1,746       518       —         212       88       1,282       —         —         4,332  

Fair value lease revenue

    —         —         —         —         —         —         —         96       —         —         96  

Termination income

    —         —         (13     —         —         —         —         —         —         —         (13
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total revenue

    7,105       5,408       7,795       8,664       1,266       2,666       4,236       16,450       1,188       282       55,060  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

EXPENSES

                     

Operating

    3,483       2,363       3,593       3,405       480       1,561       1,403       5,217       215       383       22,103  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

NET OPERATING INCOME/(LOSS)

    3,622       3,045       4,202       5,259       786       1,105       2,833       11,233       973       (101     32,957  

Interest

    813       1,506       2,369       2,075       —         1,163       1,116       —         385       —         9,427  

Depreciation and amortization

    1,881       1,001       1,953       1,489       1,383       1,070       954       4,088       405       —         14,224  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

SUBTOTAL

    2,694       2,507       4,322       3,564       1,383       2,233       2,070       4,088       790       —         23,651  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

NET INCOME/(LOSS)

  $ 928     $ 538     $ (120   $ 1,695     $ (597   $ (1,128   $ 763     $ 7,145     $ 183     $ (101   $ 9,306  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

BXP’s nominal ownership percentage

    60.00     50.00     20.00     25.00     33.33     50.00     30.00     49.80     50.00     50.00  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

BXP’s share of net income/(loss)

  $ 556     $ 269     $ (24   $ 449 (4)    $ (169   $ (564   $ 229     $ 3,558     $ 91     $ (51   $ 4,344  

Basis differential

                     

Rental

  $ —       $ —       $ —       $ —       $ —       $ —       $ —       $ (208   $ —       $ —       $ (208

Straight-line rent

    —         —         —         —         —         —         —         888 (5)      —         —         888  

Fair value lease revenue

    —         —         —         —         —         —         —         444 (5)      —         —         444  

Termination income

    —         —         —         —         —         —         —         407       —         —         407  

Depreciation and amortization

    173       (2     (5     (6     (7     (4     5       (2,917 )(5)      (4     —         (2,767
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total basis differential (6)

    173       (2     (5     (6     (7     (4     5       (1,386 )(5)      (4     —         (1,236
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income/(loss) from unconsolidated joint ventures

  $ 729     $ 267     $ (29   $ 443 (4)    $ (176   $ (568   $ 234     $ 2,172     $ 87     $ (51   $ 3,108  

Gain on investment

    —         —         —         —         —         —         —         —         —         —         —    

BXP’s share of depreciation & amortization

    1,026       521       425       1,151 (4)      474       559       302       4,957       214       —         9,629  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

BXP’s share of Funds from Operations (FFO)

  $ 1,755     $ 788     $ 396     $ 1,594     $ 298     $ (9   $ 536     $ 7,129     $ 301     $ (51   $ 12,737  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

BXP’s share of interest expense

  $ 488     $ 753     $ 474     $ 997 (4)    $ —       $ 582     $ 335     $ —       $ 193     $ —       $ 3,822  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

BXP’s share of amortization of financing costs

  $ 31     $ 10     $ 5     $ 21     $ —       $ 28     $ 4     $ —       $ 3     $ —       $ 102  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

BXP’s share of capitalized interest

  $ —       $ —       $ (6   $ —       $ —       $ —       $ —       $ —       $ —       $ —       $ (6
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

BXP’s share of non-cash termination income adjustment

                     

(fair value lease amounts)

  $ —       $ —       $ —       $ —       $ —       $ —       $ —       $ 214     $ —       $ —       $ 214  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

BXP’s share of revenue (7)

  $ 4,263     $ 2,704     $ 1,559     $ 4,163 (4)    $ 422     $ 1,333     $ 1,271     $ 9,724     $ 594     $ 141     $ 26,174  

BXP’s share of operating expenses

    2,090       1,181       719       1,636 (4)      160       781       421       2,598       107       191       9,884  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

BXP’s share of net operating income/(loss) (7)

    2,173       1,523       840       2,527 (4)      262       552       850       7,126       487       (50     16,290  

Less:

                     

BXP’s share of termination income

    —         —         (3     —   (4)      —         —         —         407       —         —         404  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

BXP’s share of net operating income/(loss)

                     

(excluding termination income) (7)

    2,173       1,523       843       2,527 (4)      262       552       850       6,719       487       (50     15,886  

Less:

                     

BXP’s share of straight-line rent

    (381     560       349       249 (4)      —         106       26       1,526       —         —         2,435  

BXP’s share of fair value lease revenue

    —         —         —         —   (4)      —         —         —         492       —         —         492  

Add:

                     

BXP’s share of lease transaction costs that qualify as rent inducements

    —         194       —         9 (4)      —         20       —         —         —         —         223  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

BXP’s share of net operating income/(loss) - cash (excluding termination income) (7)

  $ 2,554     $ 1,157     $ 494     $ 2,287 (4)    $ 262     $ 466     $ 824     $ 4,701     $ 487     $ (50   $ 13,182  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(1) Annapolis Junction includes four properties in service and two undeveloped land parcels.
(2) Includes The Hub on Causeway, 1001 6th Street and Dock 72.
(3) Includes approximately $68 of management services income and approximately $81 of interest and other income.
(4) Reflects the allocation percentages pursuant to the achievement of specified investment return thresholds as provided for in the joint venture agreement.
(5) The Company’s purchase price allocation under ASC 805 for Colorado Center differs from the historical basis of the venture resulting in the majority of the basis differential for this venture.
(6) Represents adjustments related to the carrying values and depreciation of certain of the Company’s investment in unconsolidated joint ventures.
(7) Includes the Company’s share of approximately $39 of management services income and approximately $38 of interest and other income.

 

18


Table of Contents

LOGO

SECOND QUARTER 2017

 

CONSOLIDATED JOINT VENTURES

(unaudited and in thousands)

Balance Sheets

as of June 30, 2017

 

BXP’s ownership percentage

     60.00%       55.00%        95.00%     
  

 

 

   

 

 

    

 

 

    
           Norges Joint Ventures                
     767 Fifth Avenue
(The GM Building)(1)
    Times Square Tower
601 Lexington Avenue
100 Federal Street
Atlantic Wharf Office(1)
     Salesforce
Tower(1)
     Total
Consolidated
Joint
Ventures
 

ASSETS

          

Real estate, net

   $ 3,394,075     $ 2,212,147      $ 920,658      $ 6,526,880  

Cash and cash held in escrows

     164,469       160,221        2,245        326,935  

Other assets

     103,167       179,628        2,711        285,506  
  

 

 

   

 

 

    

 

 

    

 

 

 

Total assets

   $ 3,661,711     $ 2,551,996      $ 925,614      $ 7,139,321  
  

 

 

   

 

 

    

 

 

    

 

 

 

LIABILITIES AND EQUITY

          

Liabilities:

          

Mortgage notes payable, net

   $ 2,265,255 (2)    $ 678,577      $ —        $ 2,943,832  

Other liabilities

     130,049       89,497        67,113        286,659  
  

 

 

   

 

 

    

 

 

    

 

 

 

Total liabilities

     2,395,304       768,074        67,113        3,230,491  
  

 

 

   

 

 

    

 

 

    

 

 

 

Equity:

          

Boston Properties, Inc.

     760,735       660,696        833,340        2,254,771  

Noncontrolling interests

     505,672       1,123,226        25,161        1,654,059 (3) 
  

 

 

   

 

 

    

 

 

    

 

 

 

Total equity

     1,266,407       1,783,922        858,501        3,908,830  
  

 

 

   

 

 

    

 

 

    

 

 

 

Total liabilities and equity

   $ 3,661,711     $ 2,551,996      $ 925,614      $ 7,139,321  
  

 

 

   

 

 

    

 

 

    

 

 

 

Partners’ share of consolidated debt

   $ 906,125     $ 305,360      $ —        $ 1,211,485  
  

 

 

   

 

 

    

 

 

    

 

 

 

 

(1) Certain balances contain amounts that eliminate in consolidation.
(2) See footnote 1 on page 8.
(3) Amount excludes preferred shareholders’ capital of approximately $0.1 million.

 

19


Table of Contents

LOGO

SECOND QUARTER 2017

 

CONSOLIDATED JOINT VENTURES (continued)

(unaudited and in thousands)

Income Statements

for the three months ended June 30, 2017

 

           Norges Joint Ventures              
           Times Square Tower              
           601 Lexington Avenue           Total  
     767 Fifth Avenue     100 Federal Street           Consolidated  
     (The GM Building)     Atlantic Wharf Office     Salesforce Tower     Joint Ventures  

REVENUE

        

Rental

   $ 70,224     $ 96,883     $ —       $ 167,107  

Straight-line rent

     853       (8,148     —         (7,295

Fair value lease revenue

     3,686       236       —         3,922  

Termination income

     6,264       —         —         6,264  

Parking and other

     —         1,287       —         1,287  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total revenue

     81,027       90,258       —         171,285  
  

 

 

   

 

 

   

 

 

   

 

 

 

EXPENSES

        

Operating

     28,814       34,282       —         63,096  
  

 

 

   

 

 

   

 

 

   

 

 

 

NET OPERATING INCOME

     52,213       55,976       —         108,189  

Management services income

     (558     (710     —         (1,268

Interest and other income

     (59     (334     (8     (401

Interest expense

     23,321       7,686       —         31,007  

Interest expense—outside members’ notes

     7,078       —         —         7,078  

Fair value interest adjustment

     (8,660     —         —         (8,660

Depreciation and amortization

     25,189       20,590       —         45,779  

Gain from early extinguishment of debt

     (14,606         (14,606

Other

     —         39       —         39  
  

 

 

   

 

 

   

 

 

   

 

 

 

SUBTOTAL

     31,705       27,271       (8     58,968  
  

 

 

   

 

 

   

 

 

   

 

 

 

NET INCOME/(LOSS)

   $ 20,508     $ 28,705     $ 8     $ 49,221  
  

 

 

   

 

 

   

 

 

   

 

 

 

BXP’s ownership percentage

     60.00     55.00     95.00  
  

 

 

   

 

 

   

 

 

   

 

 

 

Partners’ share of NOI (1)

   $ 20,885     $ 25,189     $ —       $ 46,074  
  

 

 

   

 

 

   

 

 

   

 

 

 

BXP’s share of NOI

   $ 31,328     $ 30,787     $ —       $ 62,115  
  

 

 

   

 

 

   

 

 

   

 

 

 

Unearned portion of capitalized fees (2)

   $ 108     $ 494     $ 5     $ 607  
  

 

 

   

 

 

   

 

 

   

 

 

 

Reconciliation of partners’ noncontrolling interest (NCI):

        

Net income/(loss)

   $ 20,508     $ 28,705     $ 8     $ 49,221  

Add depreciation & amortization—BXP’s basis difference

     30       43       —         73  

Special allocation—BXP’s basis

     —         (89     —         (89

Add partners’ share of outside members’ loan interest

     7,078       —         —         7,078  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income/(loss) before interest allocation

   $ 27,616     $ 28,659     $ 8     $ 56,283  
  

 

 

   

 

 

   

 

 

   

 

 

 

Partners’ share of net income before interest allocation (1)

   $ 11,046     $ 12,896     $ —       $ 23,942  

Partners’ share of outside members’ loan interest (1)

     (7,078     —         —         (7,078

Allocation of management and other fees to non-controlling partners (1)

     (762     (769     —         (1,531

Accretion and adjustments (1)

     —         —         (130     (130
  

 

 

   

 

 

   

 

 

   

 

 

 

Partners’ NCI (1)

   $ 3,206     $ 12,127     $ (130   $ 15,203  
  

 

 

   

 

 

   

 

 

   

 

 

 

Reconciliation of partners’ share of FFO:

        

Net income/(loss)

   $ 20,508     $ 28,705     $ 8     $ 49,221  

Add depreciation & amortization

     25,189       20,590       —         45,779  
  

 

 

   

 

 

   

 

 

   

 

 

 

Entity FFO

   $ 45,697     $ 49,295     $ 8     $ 95,000  
  

 

 

   

 

 

   

 

 

   

 

 

 

Partners’ NCI (1)

   $ 3,206     $ 12,127     $ (130   $ 15,203  

Partners’ share of depreciation and amortization after BXP’s basis differential (1)

     10,063       9,264       —         19,327  
  

 

 

   

 

 

   

 

 

   

 

 

 

Partners’ share FFO (1)

   $ 13,269     $ 21,391     $ (130   $ 34,530  
  

 

 

   

 

 

   

 

 

   

 

 

 

Reconciliation of BXP’s share of FFO:

        

BXP’s share of net income/(loss) adjusted for partners’ NCI

   $ 17,302     $ 16,578     $ 138     $ 34,018  

Depreciation & amortization—BXP’s basis difference

     30       43       —         73  

BXP’s share of depreciation & amortization

     15,095       11,283       —         26,378  
  

 

 

   

 

 

   

 

 

   

 

 

 

BXP’s share of FFO

   $ 32,427     $ 27,904     $ 138     $ 60,469  
  

 

 

   

 

 

   

 

 

   

 

 

 

Partners’ share of select items (1):

        

Partners’ share of revenue

   $ 32,411     $ 40,616     $ —       $ 73,027  
  

 

 

   

 

 

   

 

 

   

 

 

 

Partners’ share of interest expense

   $ 12,942     $ 3,459     $ —       $ 16,401  
  

 

 

   

 

 

   

 

 

   

 

 

 

Partners’ share of fair value interest adjustment

   $ (3,464   $ —       $ —       $ (3,464
  

 

 

   

 

 

   

 

 

   

 

 

 

Partners’ share of amortization of financing costs

   $ 170     $ 36     $ —       $ 206  
  

 

 

   

 

 

   

 

 

   

 

 

 

Partners’ share of capitalized interest

   $ 18     $ 220     $ —       $ 238  
  

 

 

   

 

 

   

 

 

   

 

 

 

Partners’ share of non-cash termination income adjustment (fair value lease amounts)

   $ (210   $ —       $ —       $ (210
  

 

 

   

 

 

   

 

 

   

 

 

 

Partners’ share of non-cash gain on extinguishment of debt

   $ 5,878     $ —       $ —       $ 5,878  
  

 

 

   

 

 

   

 

 

   

 

 

 

Reconciliation of Partners’ share of NOI (1):

        

Rental revenue

   $ 32,411     $ 40,616     $ —       $ 73,027  

Less: Termination income

     2,506       —         —         2,506  
  

 

 

   

 

 

   

 

 

   

 

 

 

Rental revenue (excluding termination income)

     29,905       40,616       —         70,521  

Operating expenses

     11,526       15,427       —         26,953  
  

 

 

   

 

 

   

 

 

   

 

 

 

NOI (excluding termination income)

   $ 18,379     $ 25,189     $ —       $ 43,568  
  

 

 

   

 

 

   

 

 

   

 

 

 

Rental revenue (excluding termination income)

   $ 29,905     $ 40,616       —       $ 70,521  

Less: Straight-line rent

     341       (3,667     —         (3,326

Fair value lease revenue

     1,474       106       —         1,580  
  

 

 

   

 

 

   

 

 

   

 

 

 

Subtotal

     28,090       44,177       —         72,267  

Less: Operating expenses

     11,526       15,427       —         26,953  
  

 

 

   

 

 

   

 

 

   

 

 

 

NOI—cash (excluding termination income)

   $ 16,564     $ 28,750     $ —       $ 45,314  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

(1) Amounts represent the partners’ share based on their respective ownership percentage.
(2) Capitalized fees are eliminated in consolidation and recognized over the life of the asset as depreciation and amortization are added back to the Company’s net income.

 

20


Table of Contents

LOGO

SECOND QUARTER 2017

 

RECONCILIATION OF NET INCOME ATTRIBUTABLE TO BOSTON PROPERTIES, INC. COMMON SHAREHOLDERS TO NET OPERATING INCOME (NOI)

(in thousands)

 

     For the three months ended  
     June 30, 2017     June 30, 2016  

Net income attributable to Boston Properties, Inc. common shareholders

   $ 133,709     $ 96,597  

Preferred dividends

     2,625       2,589  
  

 

 

   

 

 

 

Net income attributable to Boston Properties, Inc.

     136,334       99,186  

Net income attributable to noncontrolling interests:

    

Noncontrolling interest—common units of the Operating Partnership

     15,473       11,357  

Noncontrolling interest in property partnerships

     15,203       6,814  
  

 

 

   

 

 

 

Net income

     167,010       117,357  

Gains on sales of real estate

     (3,767     —    
  

 

 

   

 

 

 

Income before gains on sales of real estate

     163,243       117,357  

Add:

    

Interest expense

     95,143       105,003  

Depreciation and amortization

     151,919       153,175  

Transaction costs

     299       913  

General and administrative expense

     27,141       25,418  

Subtract:

    

Gains from early extinguishments of debt

     (14,354     —    

Gains from investments in securities

     (730     (478

Interest and other income

     (1,504     (1,524

Income from unconsolidated joint ventures

     (3,108     (2,234

Development and management services income

     (7,365     (5,533
  

 

 

   

 

 

 

Net Operating Income (NOI)

     410,684       392,097  

Add:

    

BXP’s share of NOI from unconsolidated joint ventures

     16,290 (1)      10,672  

Subtract:

    

Partners’ share of NOI from consolidated joint ventures

     (46,074 )(2)      (44,208
  

 

 

   

 

 

 

BXP’s Share of NOI

     380,900       358,561  

Subtract:

    

Termination income

     (13,601     (7,654

BXP’s share of termination income from unconsolidated joint ventures

     (404 )(1)      (4

Add:

    

Partners’ share of termination income from consolidated joint ventures

     2,506 (2)      44  
  

 

 

   

 

 

 

BXP’s Share of NOI (excluding termination income)

   $ 369,401     $ 350,947  
  

 

 

   

 

 

 

Net Operating Income (NOI)

   $ 410,684     $ 392,097  

Subtract:

    

Termination income

     (13,601     (7,654

NOI from non Same Properties (excluding termination income) (3)

     (9,282     (12,292
  

 

 

   

 

 

 

Same Property NOI (excluding termination income)

     387,801       372,151  

Subtract:

    

Partners’ share of NOI from consolidated joint ventures (excluding termination income)

     (43,568 )(2)      (44,164

Add:

    

Partners’ share of NOI from non Same Properties from consolidated joint ventures (excluding termination income) (3)

     (886     1,367  

BXP’s share of NOI from unconsolidated joint ventures (excluding termination income)

     15,886 (1)      10,668  

Subtract:

    

BXP’s share of NOI from non Same Properties from unconsolidated joint ventures (excluding termination income) (3)

     (7,206     (1,331
  

 

 

   

 

 

 

BXP’s Share of Same Property NOI (excluding termination income)

   $ 352,027     $ 338,691  
  

 

 

   

 

 

 

 

(1) For disclosures related to the calculation of BXP’s share from unconsolidated joint ventures, see page 18.
(2) For disclosures related to the calculation of Partners’ share from consolidated joint ventures, see page 20.
(3) Pages 27-29 indicate by footnote the properties that are not included as part of Same Property NOI. In addition, non Same Properties include properties that were sold prior to June 30, 2017 and therefore are no longer a part of the Company’s property portfolio.

 

21


Table of Contents

LOGO

SECOND QUARTER 2017

 

RECONCILIATION OF NET INCOME ATTRIBUTABLE TO BOSTON PROPERTIES, INC. COMMON SHAREHOLDERS TO NET OPERATING INCOME (NOI) - CASH

(in thousands)

 

     For the three months ended  
     June 30, 2017     June 30, 2016  

Net income attributable to Boston Properties, Inc. common shareholders

   $ 133,709     $ 96,597  

Preferred dividends

     2,625       2,589  
  

 

 

   

 

 

 

Net income attributable to Boston Properties, Inc.

     136,334       99,186  

Net income attributable to noncontrolling interests:

    

Noncontrolling interest—common units of the Operating Partnership

     15,473       11,357  

Noncontrolling interest in property partnerships

     15,203       6,814  
  

 

 

   

 

 

 

Net income

     167,010       117,357  

Gains on sales of real estate

     (3,767     —    
  

 

 

   

 

 

 

Income before gains on sales of real estate

     163,243       117,357  

Add:

    

Interest expense

     95,143       105,003  

Depreciation and amortization

     151,919       153,175  

Transaction costs

     299       913  

General and administrative expense

     27,141       25,418  

Subtract:

    

Gains from early extinguishments of debt

     (14,354     —    

Gains from investments in securities

     (730     (478

Interest and other income

     (1,504     (1,524

Income from unconsolidated joint ventures

     (3,108     (2,234

Development and management services income

     (7,365     (5,533
  

 

 

   

 

 

 

Net Operating Income (NOI)

     410,684       392,097  

Subtract:

    

Straight-line rent

     (3,060     6,503  

Fair value lease revenue

     (5,464     (8,808

Termination income

     (13,601     (7,654

Add:

    

Straight-line ground rent expense adjustment (1)

     929       971  

Lease transaction costs that qualify as rent inducements (2)

     115       2,200  
  

 

 

   

 

 

 

NOI—cash (excluding termination income)

     389,603       385,309  

Subtract:

    

NOI—cash from non Same Properties (excluding termination income) (3)

     (6,818     (19,492
  

 

 

   

 

 

 

Same Property NOI—cash (excluding termination income)

     382,785       365,817  

Subtract:

    

Partners’ share of NOI—cash from consolidated joint ventures (excluding termination income)

     (45,314 ) (4)      (40,415

Add:

    

Partners’ share of NOI—cash from non Same Properties from consolidated joint ventures (excluding termination income) (3)

     (882     1,577  

BXP’s share of NOI—cash from unconsolidated joint ventures (excluding termination income)

     13,182  (5)      8,881  

Subtract:

    

BXP’s share of NOI—cash from non Same Properties from unconsolidated joint ventures (excluding termination income) (3)

     (5,188     (689
  

 

 

   

 

 

 

BXP’s Share of Same Property NOI—cash (excluding termination income)

   $ 344,583     $ 335,171  
  

 

 

   

 

 

 

 

(1) In light of the front-ended, uneven rental payments required by the Company’s 99-year ground and air rights lease for the 100 Clarendon Street garage and Back Bay Transit Station in Boston, MA, and to make period-to-period comparisons more meaningful to investors, the adjustment does not include the straight-line impact of approximately $(531) and $(36) for the three months ended June 30, 2017 and 2016, respectively. As of June 30, 2017, the Company has remaining lease payments aggregating approximately $27.1 million, all of which it expects to incur by the end of 2020 with no payments thereafter. Under GAAP, the Company is recognizing expense of $(87) per quarter on a straight-line basis over the term of the lease. However, unlike more traditional ground and air rights leases, the timing and amounts of the rental payments by the Company correlate to the uneven timing and funding by the Company of capital expenditures related to improvements at Back Bay Transit Station. As a result, the amounts excluded from the adjustment each quarter through 2020 may vary significantly.
(2) Consists of lease transaction costs that qualify as rent inducements in accordance with GAAP. Lease transaction costs are generally included in 2nd generation tenant improvements and leasing commissions in the Company’s FAD calculation on page 12.
(3) Pages 27-29 indicate by footnote the properties that are not included as part of Same Property NOI. In addition, non Same Properties include dispositions that occurred prior to June 30, 2017 and therefore are no longer a part of the Company’s property portfolio.
(4) For disclosures related to the calculation of Partners’ share from consolidated joint ventures, see page 20.
(5) For disclosures related to the calculation of BXP’s share from unconsolidated joint ventures, see page 18.

 

22


Table of Contents

LOGO

SECOND QUARTER 2017

 

SAME PROPERTY NET OPERATING INCOME (NOI) BY REPORTABLE SEGMENT

(dollars in thousands)

 

     Office (1)     Hotel & Residential  
     For the three months ended                 For the three months ended               
     30-Jun-17     30-Jun-16     $ Change     % Change     30-Jun-17     30-Jun-16      $ Change     % Change  

Rental Revenue

   $ 612,298     $ 582,547         $ 17,585     $ 16,896       

Less: Termination income

     13,601       7,540           —         —         
  

 

 

   

 

 

       

 

 

   

 

 

      

Rental revenue (excluding termination income) (2)

     598,697       575,007     $ 23,690       4.1     17,585       16,896      $ 689       4.1

Less: Operating expenses and real estate taxes

     218,442       210,168       8,274       3.9     10,039       9,584        455       4.7
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 

NOI (excluding termination income) (3)

   $ 380,255     $ 364,839     $ 15,416       4.2   $ 7,546     $ 7,312      $ 234       3.2
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 

Rental revenue (excluding termination income) (2)

   $ 598,697     $ 575,007         $ 17,585     $ 16,896       

Less: Straight-line rent and fair value lease revenue

     6,050       7,663       (1,613     (21.0 )%      10       19        (9     (47.4 )% 

Add: Lease transaction costs that qualify as rent inducements (4)

     115       377       (262     (69.5 )%      —         —          —         —    
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 

Subtotal

     592,762       567,721       25,041       4.4     17,575       16,877        698       4.1

Less: Operating expenses and real estate taxes

     218,442       210,168       8,274       3.9     10,039       9,584        455       4.7

Add: Straight-line ground rent expense (5)

     929       971       (42     (4.3 )%      —         —          —         —    
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 

NOI (excluding termination income)—cash

   $ 375,249     $ 358,524     $ 16,725       4.7   $ 7,536     $ 7,293      $ 243       3.3
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 
     Consolidated Total (1)     Unconsolidated Joint Ventures (BXP’s share)  
     For the three months ended                 For the three months ended               
     30-Jun-17     30-Jun-16     $ Change     % Change     30-Jun-17     30-Jun-16      $ Change     % Change  

Rental Revenue

   $ 629,883     $ 599,443         $ 15,856     $ 16,428       

Less: Termination income

     13,601       7,540           (3     4       
  

 

 

   

 

 

       

 

 

   

 

 

      

Rental revenue (excluding termination income) (2)

     616,282       591,903     $ 24,379       4.1     15,859       16,424      $ (565     (3.4 )% 

Less: Operating expenses and real estate taxes

     228,481       219,752       8,729       4.0     7,179       7,087        92       1.3
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 

NOI (excluding termination income) (3)

   $ 387,801     $ 372,151     $ 15,650       4.2   $ 8,680     $ 9,337      $ (657     (7.0 )% 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 

Rental revenue (excluding termination income) (2)

   $ 616,282     $ 591,903         $ 15,859     $ 16,424       

Less: Straight-line rent and fair value lease revenue

     6,060       7,682       (1,622     (21.1 )%      909       1,144        (235     (20.5 )% 

Add: Lease transaction costs that qualify as rent inducements (4)

     115       377       (262     (69.5 )%      223       —          223       100.0
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 

Subtotal

     610,337       584,598       25,739       4.4     15,173       15,280        (107     (0.7 )% 

Less: Operating expenses and real estate taxes

     228,481       219,752       8,729       4.0     7,179       7,087        92       1.3

Add: Straight-line ground rent expense (5)

     929       971       (42     (4.3 )%      —         —          —         —    
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 

NOI (excluding termination income)—cash (6)

   $ 382,785     $ 365,817     $ 16,968       4.6   $ 7,994     $ 8,193      $ (199     (2.4 )% 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 
     Partners’ share of Consolidated Joint Ventures     BXP’s Share (7)  
     For the three months ended                 For the three months ended               
     30-Jun-17     30-Jun-16     $ Change     % Change     30-Jun-17     30-Jun-16      $ Change     % Change  

Rental Revenue

   $ 72,637     $ 67,276         $ 573,102     $ 548,595       

Less: Termination income

     2,506       (7         11,092       7,551       
  

 

 

   

 

 

       

 

 

   

 

 

      

Rental revenue (excluding termination income) (2)

     70,131       67,283     $ 2,848       4.2     562,010       541,044      $ 20,966       3.9

Less: Operating expenses and real estate taxes

     25,677       24,486       1,191       4.9     209,983       202,353        7,630       3.8
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 

NOI (excluding termination income) (3)

   $ 44,454     $ 42,797     $ 1,657       3.9   $ 352,027     $ 338,691      $ 13,336       3.9
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 

Rental revenue (excluding termination income) (2)

   $ 70,131     $ 67,283         $ 562,010     $ 541,044       

Less: Straight-line rent and fair value lease revenue

     (1,742     3,958       (5,700     (144.0 )%      8,711       4,868        3,843       78.9

Add: Lease transaction costs that qualify as rent inducements (4)

     —         —         —         —         338       377        (39     (10.3 )% 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 

Subtotal

     71,873       63,325       8,548       13.5     553,637       536,553        17,084       3.2

Less: Operating expenses and real estate taxes

     25,677       24,486       1,191       4.9     209,983       202,353        7,630       3.8

Add: Straight-line ground rent expense (5)

     —         —         —         —         929       971        (42     (4.3 )% 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 

NOI (excluding termination income)—cash (6)

   $ 46,196     $ 38,839     $ 7,357       18.9   $ 344,583     $ 335,171      $ 9,412       2.8
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 

 

(1) Includes 100% share of consolidated joint ventures. Same Property consolidated joint venture properties includes (a) 767 Fifth Avenue (The GM Building), 601 Lexington Avenue (excluding the portion removed from the complex as part of a planned redevelopment) and Times Square Tower in New York City and (b) 100 Federal Street and Atlantic Wharf Office Building in Boston, MA.
(2) Rental Revenue (excluding termination income) is used internally by the Company as a performance measure and provides investors with additional information regarding operating performance at a property level that allows them to compare operating performance between periods without taking into account termination income, which can distort the results for any given period because they generally represent multiple months or years of a tenant’s rental obligations that are paid in a lump sum in connection with a negotiated early termination of the tenant’s lease and are not reflective of the core ongoing operating performance of the Company’s properties.
(3) For a quantitative reconciliation of net income attributable to Boston Properties, Inc. common shareholders to net operating income (NOI) (excluding termination income), see page 21. For disclosures relating to the Company’s use of NOI, see page 48.
(4) Consists of lease transaction costs that qualify as rent inducements in accordance with GAAP. Lease transaction costs are generally included in 2nd generation tenant improvements and leasing commissions in the Company’s FAD calculation on page 13.
(5) Excludes the straight-line impact of approximately $(531) and $(36) for the three months ended June 30, 2017 and 2016, respectively, in connection with the Company’s 99-year ground and air rights lease at 100 Clarendon Street garage and Back Bay Transit Station. For additional information, see page 22.
(6) For a quantitative reconciliation of net income attributable to Boston Properties, Inc. common shareholders to NOI—cash (excluding termination income), see page 22. For disclosures relating to the Company’s use of NOI, see page 48.
(7) BXP’s Share represents consolidated plus the Company’ share of unconsolidated joint ventures less the partners’ share of consolidated joint ventures. For disclosures relating to the Company’s use of BXP’s Share, see page 47.

 

23


Table of Contents

LOGO

SECOND QUARTER 2017

 

RESIDENTIAL and HOTEL PERFORMANCE

Rental Rates and Occupancy

 

     Second Quarter     Percent
Change
    YTD     Percent
Change
 
     2017           2016       2017           2016    

The Avant at Reston Town Center (359 units)

                

Reston, VA

                

Average Monthly Rental Rate (1)

   $ 2,386       $ 2,367       0.8   $ 2,378       $ 2,347       1.3

Average Rental Rate Per Occupied Square Foot (1)

   $ 2.64       $ 2.60       1.5   $ 2.61       $ 2.57       1.6

Average Physical Occupancy (1) (2)

     95.9       94.0     2.0     92.9       93.4     (0.5 )% 

Average Economic Occupancy (2)

     94.5       93.9     0.6     92.2       93.3     (1.2 )% 

The Lofts at Atlantic Wharf (86 units)

                

Boston, MA

                

Average Monthly Rental Rate (3)

   $ 4,280       $ 4,150       3.1   $ 4,224       $ 4,153       1.7

Average Rental Rate Per Occupied Square Foot (3)

   $ 4.71       $ 4.59       2.6   $ 4.69       $ 4.57       2.6

Average Physical Occupancy (2) (3)

     95.4       95.4     —         94.6       96.1     (1.6 )% 

Average Economic Occupancy (2)

     96.9       96.4     0.5     95.3       97.6     (2.4 )% 

Boston Marriott Cambridge (433 rooms)

                

Cambridge, MA

                

Average Occupancy

     85.9     (4     84.3     1.9     76.3     (4     79.7     (4.3 )% 

Average Daily Rate

   $ 304.82       (4   $ 299.42       1.8   $ 268.01       (4   $ 263.61       1.7

Revenue per available room

   $ 261.98       (4   $ 252.34       3.8   $ 204.37       (4   $ 210.21       (2.8 )% 

Net Operating Income (dollars in thousands) (5)

 

     Residential     Hotel  
     Second Quarter     Percent
Change
    Second Quarter      Percent
Change
 
     2017     2016       2017     2016     

Rental Revenue

   $ 4,210 (6)    $ 4,088 (6)      3.0   $ 13,375     $ 12,808        4.4

Less: Operating expenses and real estate taxes

     1,635       1,606       1.8     8,404       7,978        5.3
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Net Operating Income

   $ 2,575 (6)    $ 2,482 (6)      3.7   $ 4,971     $ 4,830        2.9
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Rental Revenue

   $ 4,210 (6)    $ 4,088 (6)      $ 13,375     $ 12,808     

Less: Straight-line rent and fair value lease revenue

     13       18       (27.8 )%      (3     1        (400.0 )% 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Subtotal

     4,197       4,070       3.1     13,378       12,807        4.5

Less: Operating expenses and real estate taxes

     1,635       1,606       1.8     8,404       7,978        5.3
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Net Operating Income—cash basis

   $ 2,562 (6)    $ 2,464 (6)      4.0   $ 4,974     $ 4,829        3.0
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

 

(1) Excludes 26,179 square feet of retail space which is 100% leased.
(2) For disclosures related to the Company’s definition of Average Physical Occupancy and Average Economic Occupancy, see page 47.
(3) Excludes 9,617 square feet of retail space which is 100% leased.
(4) The hotel is undergoing a room renovation project, on all of its 433 rooms, which is near substantial completion. For additional information, see page 25.
(5) For disclosures related to the Company’s definition of Net Operating Income, see page 48.
(6) Includes 35,796 square feet of retail space, which had revenue of approximately $531 and $483 for the three months ended June 30, 2017 and 2016, respectively.

 

24


Table of Contents

LOGO

SECOND QUARTER 2017

 

CAPITAL EXPENDITURES, TENANT IMPROVEMENT COSTS and LEASING COMMISSIONS

(dollars in thousands, except PSF amounts)

Capital Expenditures

 

     Q2 2017     Q1 2017     2016     2015     2014  

Maintenance capital expenditures

   $ 11,643     $ 10,677     $ 59,838     $ 56,383     $ 45,618  

Partners’ share of maintenance capital expenditures from consolidated joint ventures

     (1,004     (2,129     (2,569     (5,565     (4,377

BXP’s share of maintenance capital expenditures from unconsolidated joint ventures

     17       211       1,029       1,653       1,369  

Hotel improvements, equipment upgrades and replacements (1)

     2,502       6,231       6,801       2,430       2,894  

Planned capital expenditures associated with acquisition properties

     —         —         87       6,914       14,652  

Partners’ share of planned capital expenditures associated with acquisition properties from consolidated joint ventures

     —         —         —         (845     (1,565

BXP’s share of planned capital expenditures associated with acquisition properties from unconsolidated joint ventures

     396       62       230       —         —    

Repositioning capital expenditures (2)

     39,582       30,722       58,446       9,744       —    

Partners’ share of repositioning capital expenditures from consolidated joint ventures

     (9,357     (5,740     (2,746     —         —    

BXP’s share of repositioning capital expenditures from unconsolidated joint ventures (3)

     105       41       494       76       —    
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total BXP’s Share of Capital Expenditures

   $ 43,884     $ 40,075     $ 121,610     $ 70,790     $ 58,591  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

2nd Generation Tenant Improvements and Leasing Commissions (4)

 

     Q2 2017      Q1 2017      2016      2015      2014  

Square feet

     1,340,600        914,880        4,970,991        5,204,123        3,936,046  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Tenant improvements and lease commissions PSF

   $ 63.96      $ 55.92      $ 62.04      $ 45.40      $ 29.60  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

(1) Includes capital expenditures related to a room renovation project totaling approximately $2,300 for the quarter ended Q2 2017 and $8,800 in prior periods.
(2) Q2 2017 amount includes capital expenditures related to the repositioning activities designed to enhance revenue potential at 1330 Connecticut Avenue in Washington, DC, 100 Federal Street (55% ownership) and Prudential Center Retail Improvements in Boston, MA, and 399 Park Avenue and 767 Fifth Avenue (the GM Building) (60% ownership) in New York City.
(3) Includes capital expenditures related to the repositioning activities designed to enhance revenue potential at Metropolitan Square in Washington, DC.
(4) Includes 100% of unconsolidated joint ventures.

 

25


Table of Contents

LOGO

SECOND QUARTER 2017

 

PORTFOLIO OVERVIEW

for the three months ended June 30, 2017

(dollars in thousands)

Rentable Square Footage of In-Service Properties by Location and Unit Type (1) (2)

 

 

Geographic Area

   Office     Retail     Residential     Hotel     Total  

Boston

     12,634,737       863,587       77,480       330,000       13,905,804  

New York

     11,230,735       378,910       —         —         11,609,645  

San Francisco and Los Angeles

     6,847,612       354,782       —         —         7,202,394  

Washington, DC

     9,896,422       692,167       329,195       —         10,917,784  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

     40,609,506       2,289,446       406,675       330,000       43,635,627  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

% of Total

     93.1     5.2     0.9     0.8     100.0

Rentable Square Footage and Rental Revenue of In-Service Properties by Unit Type (1) (2)

 

 

            Rental Revenue         

Unit Type

   Square Feet      Consolidated            Partners’ share
from Consolidated
Joint Ventures (3)
    BXP’s share
from Unconsolidated
Joint Ventures (4)
     Total      % of Total  

Office

     40,609,506      $ 556,601        $ (65,524   $ 22,834      $ 513,911        85.3

Retail

     2,289,446        49,664          (6,621     950        43,993        7.3

Residential

     406,675        3,521          —         —          3,521        0.6

Hotel

     330,000        13,294        (5     —         —          13,294        2.2

Parking and other

     N/A        26,462        (6     (882     2,313        27,893        4.6
  

 

 

    

 

 

      

 

 

   

 

 

    

 

 

    

 

 

 

Total

     43,635,627      $ 649,542        $ (73,027   $ 26,097      $ 602,612        100.0
  

 

 

    

 

 

      

 

 

   

 

 

    

 

 

    

 

 

 

Rentable Square Footage of In-Service Same Properties by Unit Type (1) (2) (7)

 

 

Same Properties

   Office     Retail     Residential     Hotel     Total  

Square Feet

     38,213,530       2,214,729       406,675       330,000       41,164,934  

% of Properties In-Service

     94.1     96.7     100.0     100.0     94.3

Percentage of BXP’s Share of Net Operating Income (excluding termination income) by Location and Type of Property (8)

 

 

Geographic Area

   Office     Residential     Hotel     Total  

Boston

     29.7     0.2     1.3     31.2

New York

     30.5     —         —         30.5

San Francisco and Los Angeles

     18.0     —         —         18.0

Washington, DC

     19.8     0.5     —         20.3
  

 

 

   

 

 

   

 

 

   

 

 

 

Total

     98.0     0.7     1.3     100.0
  

 

 

   

 

 

   

 

 

   

 

 

 

 

Geographic Area

   CBD     Suburban     Total  

Boston

     24.6     6.6     31.2

New York

     27.8     2.7     30.5

San Francisco and Los Angeles

     14.6     3.4     18.0

Washington, DC

     8.6     11.7     20.3
  

 

 

   

 

 

   

 

 

 

Total

     75.6     24.4     100.0
  

 

 

   

 

 

   

 

 

 

 

(1) For the definition of In-Service Properties and related disclosures, see page 48.
(2) Includes 100% of the rentable square footage of the Company’s In-Service Properties. For additional detail relating to the Company’s In-Service Properties, see pages 27-29.
(3) For additional information, see page 20.
(4) For additional information, see page 18.
(5) Excludes approximately $81 of revenue from retail tenants that is included in Retail above.
(6) Includes approximately $1,800 of other income.
(7) Pages 27-29 indicate by footnote the properties that are not included as part of Same Properties.
(8) BXP’s Share of Net Operating Income (NOI) (excluding termination income) is a non-GAAP financial measure. For a quantitative reconciliation of net income attributable to Boston Properties, Inc. common shareholders to BXP’s Share of NOI (excluding termination income), see page 21. For disclosures relating to the Company’s use of BXP’s Share of NOI (excluding termination income), see pages 47-48.

 

26


Table of Contents

LOGO

SECOND QUARTER 2017

 

IN-SERVICE PROPERTY LISTING

as of June 30, 2017

 

    

Sub Market

   Number of
Buildings
     Square Feet      Leased % (1)     Annualized
Rental Obligations
Per Leased SF (2)
     Encumbered
with secured
debt

(Y/N)
     Central Business
District (CBD) or
Suburban (S)
 

Boston

                   

Office

                   

200 Clarendon Street

   CBD Boston MA      1        1,751,028        84.0   $ 64.11        N        CBD  

100 Federal Street (55% ownership)

   CBD Boston MA      1        1,241,458        93.4     53.57        N        CBD  

800 Boylston Street - The Prudential Center

   CBD Boston MA      1        1,235,777        97.9     59.97        N        CBD  

111 Huntington Avenue - The Prudential Center

   CBD Boston MA      1        860,455        97.3     63.02        N        CBD  

Atlantic Wharf Office (55% ownership)

   CBD Boston MA      1        793,827        100.0     68.97        N        CBD  

(3) Prudential Center (retail shops)

   CBD Boston MA      1        547,962        95.3     81.56        N        CBD  

101 Huntington Avenue - The Prudential Center

   CBD Boston MA      1        505,583        91.7     48.03        N        CBD  

(3) Star Market at the Prudential Center

   CBD Boston MA      1        57,235        100.0     54.37        N        CBD  
     

 

 

    

 

 

    

 

 

   

 

 

       
        8        6,993,325        93.2   $ 62.11        
     

 

 

    

 

 

    

 

 

   

 

 

       

355 Main Street

   East Cambridge MA      1        265,342        100.0   $ 71.70        N        CBD  

90 Broadway

   East Cambridge MA      1        223,771        100.0     52.85        N        CBD  

255 Main Street

   East Cambridge MA      1        215,629        100.0     55.60        N        CBD  

300 Binney Street

   East Cambridge MA      1        195,191        100.0     53.30        N        CBD  

150 Broadway

   East Cambridge MA      1        177,226        100.0     47.53        N        CBD  

105 Broadway

   East Cambridge MA      1        152,664        100.0     61.47        N        CBD  

325 Main Street

   East Cambridge MA      1        115,361        100.0     47.99        N        CBD  

250 Binney Street

   East Cambridge MA      1        67,362        100.0     43.40        N        CBD  

University Place

   Mid-Cambridge MA      1        195,282        100.0     47.80        Y        CBD  
     

 

 

    

 

 

    

 

 

   

 

 

       
        9        1,607,828        100.0   $ 55.27        
     

 

 

    

 

 

    

 

 

   

 

 

       

Bay Colony Corporate Center

   Route 128 Mass Turnpike MA      4        995,699        78.3   $ 39.32        N        S  

Reservoir Place

   Route 128 Mass Turnpike MA      1        526,985        99.0     35.44        N        S  

140 Kendrick Street

   Route 128 Mass Turnpike MA      3        380,987        100.0     37.95        N        S  

Weston Corporate Center

   Route 128 Mass Turnpike MA      1        356,995        100.0     52.46        N        S  

Waltham Weston Corporate Center

   Route 128 Mass Turnpike MA      1        301,667        93.4     36.72        N        S  

230 CityPoint

   Route 128 Mass Turnpike MA      1        298,890        85.9     36.12        N        S  

200 West Street

   Route 128 Mass Turnpike MA      1        256,245        99.3     36.81        N        S  

(4) 10 CityPoint

   Route 128 Mass Turnpike MA      1        241,460        96.6     47.18        N        S  

77 CityPoint

   Route 128 Mass Turnpike MA      1        209,707        100.0     47.63        N        S  

(4)(5) 1265 Main Street (50% ownership)

   Route 128 Mass Turnpike MA      1        114,969        100.0     43.86        Y        S  

(4) Reservoir Place North

   Route 128 Mass Turnpike MA      1        73,258        0.0     —          N        S  

195 West Street

   Route 128 Mass Turnpike MA      1        63,500        100.0     40.81        N        S  

Quorum Office Park

   Route 128 Northwest MA      2        267,527        90.0     19.47        N        S  

Lexington Office Park

   Route 128 Northwest MA      2        166,606        71.2     27.03        N        S  

91 Hartwell Avenue

   Route 128 Northwest MA      1        119,216        93.2     27.78        N        S  

201 Spring Street

   Route 128 Northwest MA      1        106,300        100.0     37.82        N        S  

33 Hayden Avenue

   Route 128 Northwest MA      1        80,872        100.0     43.26        N        S  

32 Hartwell Avenue

   Route 128 Northwest MA      1        69,154        100.0     28.28        N        S  

164 Lexington Road

   Route 128 Northwest MA      1        64,140        0.0     —          N        S  

100 Hayden Avenue

   Route 128 Northwest MA      1        55,924        100.0     41.63        N        S  

181 Spring Street

   Route 128 Northwest MA      1        55,793        100.0     31.13        N        S  

92 Hayden Avenue

   Route 128 Northwest MA      1        31,100        100.0     41.81        N        S  

17 Hartwell Avenue

   Route 128 Northwest MA      1        30,000        100.0     50.68        N        S  

(3) The Point

   Route 128 Northwest MA      1        16,300        84.7     52.44        N        S  
     

 

 

    

 

 

    

 

 

   

 

 

       
        31        4,883,294        89.4   $ 38.47        
     

 

 

    

 

 

    

 

 

   

 

 

       
   Total Boston Office:      48        13,484,447        92.6   $ 52.91        
     

 

 

    

 

 

    

 

 

   

 

 

       

Residential

                   

The Lofts at Atlantic Wharf (86 units)

   CBD Boston MA      1        87,097             N        CBD  
     

 

 

    

 

 

            
   Total Boston Residential:      1        87,097             
     

 

 

    

 

 

            

Hotel

                   

Boston Marriott Cambridge (433 rooms)

   East Cambridge MA      1        334,260             N        CBD  
     

 

 

    

 

 

            
   Total Boston Hotel:      1        334,260             
     

 

 

    

 

 

            
   Total Boston:      50        13,905,804             
     

 

 

    

 

 

            

 

(1) Represents signed leases for which revenue recognition has commenced in accordance with GAAP.
(2) For disclosures relating to the Company’s definition of Annualized Rental Obligations, see page 47.
(3) This is a retail property.
(4) Not included in Same Property analysis.
(5) This is an unconsolidated joint venture property.

 

27


Table of Contents

LOGO

SECOND QUARTER 2017

 

IN-SERVICE PROPERTY LISTING (continued)

as of June 30, 2017

 

    

Sub Market

   Number of
Buildings
     Square Feet      Leased % (1)     Annualized
Rental Obligations
Per Leased SF (2)
     Encumbered
with secured
debt (Y/N)
     Central Business
District (CBD) or
Suburban (S)
 

New York

                   

Office

                   

767 Fifth Avenue (The GM Building) (60% ownership)

   Plaza District NY      1        1,847,237        92.9   $ 150.17        Y        CBD  

399 Park Avenue

   Park Avenue NY      1        1,713,251        86.9     89.34        N        CBD  

(3) 601 Lexington Avenue (55% ownership)

   Park Avenue NY      1        1,437,044        98.7     96.14        Y        CBD  

599 Lexington Avenue

   Park Avenue NY      1        1,059,041        94.3     88.54        N        CBD  

Times Square Tower (55% ownership)

   Times Square NY      1        1,252,191        96.2     78.57        N        CBD  

250 West 55th Street

   Times Square / West Side NY      1        980,927        86.2     87.30        N        CBD  

510 Madison Avenue

   Fifth/Madison Avenue NY      1        355,598        100.0     124.90        N        CBD  

(4) 540 Madison Avenue (60% ownership)

   Fifth/Madison Avenue NY      1        283,715        92.6     101.11        Y        CBD  
     

 

 

    

 

 

    

 

 

   

 

 

       
        8        8,929,004        92.9   $ 103.14        
     

 

 

    

 

 

    

 

 

   

 

 

       

One Tower Center

   East Brunswick NJ      1        412,997        21.7   $ 32.11        N        S  

510 Carnegie Center

   Princeton NJ      1        234,160        100.0     34.50        N        S  

210 Carnegie Center

   Princeton NJ      1        159,468        100.0     37.37        N        S  

206 Carnegie Center

   Princeton NJ      1        161,763        100.0     31.79        N        S  

212 Carnegie Center

   Princeton NJ      1        151,547        86.9     37.07        N        S  

214 Carnegie Center

   Princeton NJ      1        148,942        61.2     35.42        N        S  

506 Carnegie Center

   Princeton NJ      1        140,312        27.7     40.05        N        S  

508 Carnegie Center

   Princeton NJ      1        134,433        100.0     34.42        N        S  

202 Carnegie Center

   Princeton NJ      1        134,381        82.5     38.06        N        S  

(5) 804 Carnegie Center

   Princeton NJ      1        130,000        100.0     37.10        N        S  

504 Carnegie Center

   Princeton NJ      1        121,990        99.4     30.75        N        S  

101 Carnegie Center

   Princeton NJ      1        121,620        100.0     36.35        N        S  

502 Carnegie Center

   Princeton NJ      1        121,460        71.8     35.85        N        S  

701 Carnegie Center

   Princeton NJ      1        120,000        100.0     39.76        N        S  

104 Carnegie Center

   Princeton NJ      1        102,830        39.2     36.41        N        S  

(5) 103 Carnegie Center

   Princeton NJ      1        96,332        83.4     28.90        N        S  

105 Carnegie Center

   Princeton NJ      1        69,955        56.3     33.04        N        S  

302 Carnegie Center

   Princeton NJ      1        64,926        100.0     33.70        N        S  

211 Carnegie Center

   Princeton NJ      1        47,025        100.0     33.40        N        S  

201 Carnegie Center

   Princeton NJ      —          6,500        100.0     33.72        N        S  
     

 

 

    

 

 

    

 

 

   

 

 

       
        19        2,680,641        75.0   $ 35.06        
     

 

 

    

 

 

    

 

 

   

 

 

       
   Total New York:      27        11,609,645        88.7   $ 89.85        
     

 

 

    

 

 

    

 

 

   

 

 

       

San Francisco and Los Angeles

                   

Office

                   

Embarcadero Center Four

   CBD San Francisco CA      1        938,071        88.7   $ 69.02        N        CBD  

Embarcadero Center One

   CBD San Francisco CA      1        831,506        94.7     62.01        N        CBD  

Embarcadero Center Two

   CBD San Francisco CA      1        788,929        94.8     67.73        N        CBD  

Embarcadero Center Three

   CBD San Francisco CA      1        781,160        89.7     61.09        N        CBD  

680 Folsom Street

   CBD San Francisco CA      2        524,793        98.9     60.31        N        CBD  

535 Mission Street

   CBD San Francisco CA      1        307,235        100.0     74.60        N        CBD  

690 Folsom Street

   CBD San Francisco CA      1        26,080        100.0     72.62        N        CBD  
     

 

 

    

 

 

    

 

 

   

 

 

       
        8        4,197,774        93.4   $ 65.23        

601 and 651 Gateway

   South San Francisco CA      2        506,279        98.0   $ 41.00        N        S  
                   

611 Gateway

   South San Francisco CA      1        260,337        35.4     39.14        N        S  

Mountain View Research Park

   Mountain View CA      15        540,433        100.0     43.71        N        S  

2440 West El Camino Real

   Mountain View CA      1        141,392        100.0     60.92        N        S  

453 Ravendale Drive

   Mountain View CA      1        29,620        65.7     32.78        N        S  

(5)(6) 3625-3635 Peterson Way

   Santa Clara CA      1        218,366        100.0     22.22        N        S  

(6) North First Business Park

   San Jose CA      5        190,636        87.2     23.03        N        S  
     

 

 

    

 

 

    

 

 

   

 

 

       
        26        1,887,063        88.7   $ 39.14        
     

 

 

    

 

 

    

 

 

   

 

 

       

(4)(5) Colorado Center (49.8% ownership)

   West Los Angeles CA      6        1,117,557        82.3   $ 58.16        N        CBD  
     

 

 

    

 

 

    

 

 

   

 

 

       
   Total San Francisco and                 
   Los Angeles:      40        7,202,394        90.4   $ 57.53        
     

 

 

    

 

 

    

 

 

   

 

 

       

 

(1) Represents signed leases for which revenue recognition has commenced in accordance with GAAP.
(2) For disclosures relating to the Company’s definition of Annualized Rental Obligations, see page 47.
(3) Approximately 13% of this complex was removed from the in-service portfolio upon commencement of construction of the planned redevelopment that occurred during the third quarter of 2016. As a result, the portion related to the planned redevelopment is not included in the Company’s Same Property analysis.
(4) This is an unconsolidated joint venture property.
(5) Not included in Same Property analysis.
(6) Property held for redevelopment.

 

28


Table of Contents

LOGO

SECOND QUARTER 2017

 

IN-SERVICE PROPERTY LISTING (continued)

as of June 30, 2017

 

    

Sub Market

  Number of
Buildings
    Square Feet     Leased % (1)     Annualized
Rental Obligations
Per Leased SF (2)
    Encumbered
with secured
debt

(Y/N)
   

Central
Business
District (CBD) or
Suburban (S)

Washington, DC

              

Office

              

Capital Gallery

   Southwest Washington DC     1       631,029       99.8   $ 60.67       N     CBD

500 E Street, S.W.

   Southwest Washington DC     1       251,994       100.0     49.46       N     CBD

(3)(4) Metropolitan Square (20% ownership)

   East End Washington DC     1       607,041       72.8     62.47       Y     CBD

    (3)  901 New York Avenue (25% ownership)

   East End Washington DC     1       539,680       89.8     66.23       Y     CBD

    (5)  601 Massachusetts Avenue

   East End Washington DC     1       478,751       91.8     73.27       N     CBD

    (3)  Market Square North (50% ownership)

   East End Washington DC     1       415,756       74.1     66.80       Y     CBD

2200 Pennsylvania Avenue

   CBD Washington DC     1       458,831       100.0     90.58       N     CBD

1333 New Hampshire Avenue

   CBD Washington DC     1       315,371       99.0     47.71       N     CBD

1330 Connecticut Avenue

   CBD Washington DC     1       253,121       98.0     61.30       N     CBD

Sumner Square

   CBD Washington DC     1       208,892       98.5     51.08       N     CBD

    (3)  500 North Capitol Street, N.W. (30% ownership)

   Capitol Hill Washington DC     1       230,860       100.0     69.08       Y     CBD
    

 

 

   

 

 

   

 

 

   

 

 

     
       11       4,391,326       91.3   $ 64.99      
    

 

 

   

 

 

   

 

 

   

 

 

     

South of Market

   Reston VA     3       623,666       98.9   $ 56.56       N     S

Fountain Square

   Reston VA     2       518,345       88.8     49.65       N     S

One Freedom Square

   Reston VA     1       432,585       99.7     48.34       N     S

Two Freedom Square

   Reston VA     1       421,757       100.0     47.56       N     S

One and Two Discovery Square

   Reston VA     2       366,990       87.5     44.93       N     S

One Reston Overlook

   Reston VA     1       319,519       100.0     39.58       N     S

Reston Corporate Center

   Reston VA     2       261,046       100.0     40.76       N     S

Democracy Tower

   Reston VA     1       259,441       100.0     60.85       N     S

    (6)  Fountain Square Retail

   Reston VA     1       237,209       97.4     52.23       N     S

Two Reston Overlook

   Reston VA     1       134,615       100.0     38.91       N     S
    

 

 

   

 

 

   

 

 

   

 

 

     
       15       3,575,173       96.7   $ 49.00      
    

 

 

   

 

 

   

 

 

   

 

 

     

Wisconsin Place Office

   Montgomery County MD     1       299,186       100.0   $ 50.64       N     S

2600 Tower Oaks Boulevard

   Montgomery County MD     1       179,421       52.5     33.03       N     S

New Dominion Technology Park - Building Two

   Herndon VA     1       257,400       100.0     42.78       N     S

New Dominion Technology Park - Building One

   Herndon VA     1       235,201       100.0     35.42       Y     S

Kingstowne Two

   Springfield VA     1       156,251       76.6     41.11       N     S

Kingstowne One

   Springfield VA     1       151,483       75.6     41.32       N     S

7601 Boston Boulevard

   Springfield VA     1       114,028       100.0     18.88       N     S

7435 Boston Boulevard

   Springfield VA     1       103,557       83.4     22.90       N     S

8000 Grainger Court

   Springfield VA     1       88,775       100.0     20.93       N     S

    (6)  Kingstowne Retail

   Springfield VA     1       88,288       100.0     36.37       N     S

7500 Boston Boulevard

   Springfield VA     1       79,971       100.0     16.58       N     S

7501 Boston Boulevard

   Springfield VA     1       75,756       100.0     28.84       N     S

7450 Boston Boulevard

   Springfield VA     1       62,402       100.0     17.55       N     S

7374 Boston Boulevard

   Springfield VA     1       57,321       100.0     18.03       N     S

8000 Corporate Court

   Springfield VA     1       52,539       100.0     14.38       N     S

7451 Boston Boulevard

   Springfield VA     1       45,615       67.4     26.58       N     S

7300 Boston Boulevard

   Springfield VA     1       32,000       0.0     —         N     S

7375 Boston Boulevard

   Springfield VA     1       26,865       79.2     28.77       N     S

    (3)  Annapolis Junction Building Seven (50% ownership)

   Anne Arundel County MD     1       127,229       100.0     31.79       Y     S

    (3)  Annapolis Junction Building Eight (50% ownership)

   Anne Arundel County MD     1       125,685       0.0     —         Y     S

    (3)  Annapolis Junction Building Six (50% ownership)

   Anne Arundel County MD     1       119,339       75.2     30.03       Y     S

    (3)  Annapolis Junction Building One (50% ownership)

   Anne Arundel County MD     1       117,599       31.4     106.61       Y     S
    

 

 

   

 

 

   

 

 

   

 

 

     
       22       2,595,911       82.1   $ 35.17      
    

 

 

   

 

 

   

 

 

   

 

 

     
   Total Washington Office:     48       10,562,410       90.9   $ 52.61      
    

 

 

   

 

 

   

 

 

   

 

 

     

Residential

              

The Avant at Reston Town Center (359 units)

   Reston VA     1       355,374           N     S
    

 

 

   

 

 

         
   Total Washington Residential:     1       355,374          
    

 

 

   

 

 

         
   Total Washington, DC:     49       10,917,784          
    

 

 

   

 

 

         
   Total In-Service Properties:     166       43,635,627       90.8 %(7)    $ 63.39       (7  
    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

(1) Represents signed leases for which revenue recognition has commenced in accordance with GAAP.
(2) For disclosures relating to the Company’s definition of Annualized Rental Obligations, see page 47.
(3) This is an unconsolidated joint venture property.
(4) On October 20, 2016, the Company and its partner in the unconsolidated joint venture that owns Metropolitan Square, completed the sale of an 80% interest in the joint venture. Prior to the sale, the Company owned a 51% interest in the joint venture. Following the sale, the Company continues to own a 20% interest in the joint venture. As a result, 31% of operating activities prior to the sale is not included in the Company’s Same Property analysis.
(5) Not included in Same Property analysis.
(6) This is a retail property.
(7) Excludes Hotel and Residential properties. For disclosures relating to the Company’s Hotel and Residential properties, see page 24.

 

29


Table of Contents

LOGO

SECOND QUARTER 2017

 

OCCUPANCY BY LOCATION

Total In-Service Properties (1)

 

     CBD     Suburban     Total  

Location

   30-Jun-17     30-Jun-16     30-Jun-17     30-Jun-16     30-Jun-17     30-Jun-16  

Boston

     94.4     92.4     89.4     89.4     92.6     91.3

New York

     92.9     94.3     75.0     78.2     88.7     90.7

San Francisco and Los Angeles

     91.0     91.2     88.7     89.1     90.4     90.5

Washington, DC

     91.3     92.1     90.6     89.0     90.9     90.3
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Portfolio

     92.8     92.8     87.3     87.4     90.8     90.8
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Same Property Portfolio (1) (2)

 

     CBD     Suburban     Total  

Location

   30-Jun-17     30-Jun-16     30-Jun-17     30-Jun-16     30-Jun-17     30-Jun-16  

Boston

     94.4     92.4     90.2     89.4     93.0     91.4

New York

     92.9     95.2     73.4     77.1     88.7     91.3

San Francisco and Los Angeles

     93.4     91.2     87.2     87.7     91.6     90.2

Washington, DC

     91.3     92.7     90.6     89.0     90.8     90.5
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Portfolio

     93.2     93.2     87.2     87.0     91.0     90.9
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(1) Represents signed leases for which revenue recognition has commenced in accordance with GAAP. Includes 100% of joint venture properties. Does not include residential and hotel properties.
(2) For disclosures related to the Company’s definition of Same Properties, see page 48.

 

30


Table of Contents

LOGO

SECOND QUARTER 2017

 

TOP 20 TENANTS LISTING AND PORTFOLIO TENANT DIVERSIFICATION

TOP 20 TENANTS (1)

 

    

Tenant

   % of BXP’s Share of
Annualized Rental
Obligations
 
1.    Arnold & Porter Kaye Scholer      3.22
2.    US Government      2.75
3.    Biogen      1.93
4.    Shearman & Sterling      1.82
5.    Kirkland & Ellis      1.66
6.    Citibank      1.60
7.    Ropes & Gray      1.55
8.    O’Melveny & Myers      1.29
9.    Wellington Management      1.21
10.    Bank of America      1.18
11.    Google      1.09
12.    Weil Gotshal & Manges      1.06
13.    Aramis (Estee Lauder)      1.01
14.    Mass Financial Services      0.96
15.    Microsoft      0.85
16.    Morrison & Foerster      0.85
17.    Morgan Lewis & Bockius      0.84
18.    Hunton & Williams      0.84
19.    WeWork      0.83
20.    Starr Indemnity & Liability Co.      0.82
     

 

 

 
   BXP’s Share of Annualized Rental Obligations      27.36
     

 

 

 
   BXP’s Share of Square Feet      23.20

NOTABLE SIGNED DEALS (2)

 

Tenant

  

Property

   Square Feet  

salesforce.com

   Salesforce Tower      881,000  

Marriott International

   7750 Wisconsin Avenue      720,000  

Akamai Technologies

   145 Broadway      476,583  

TENANT DIVERSIFICATION (1)

 

LOGO

 

 

(1) For disclosures relating to the Company’s definition of Annualized Rental Obligations and Rental Obligations, see pages 47-48.
(2) Represents leases signed with occupancy commencing in the future.

 

31


Table of Contents

LOGO

SECOND QUARTER 2017

 

LEASE EXPIRATIONS (1) (2) (3)

IN-SERVICE OFFICE PROPERTIES

 

Year of Lease
Expiration

  

Rentable Square

Footage Subject to

Expiring Leases

  

Current Annualized

Rental Obligations Under
Expiring Leases

  

Current Annualized
Rental Obligations Under
Expiring Leases p.s.f.

  

Annualized Rental
Obligations Under
Expiring Leases
with future
step-ups

  

Annualized Rental
Obligations Under
Expiring Leases
with future
step-ups - p.s.f.

  

Percentage of Total
Square Feet

2017    1,460,397    $97,212,565    $66.57    $98,337,821    $67.34    3.78%(4)
2018    1,427,350    87,874,352    61.56    88,974,265    62.34    3.70%
2019    3,376,691    181,543,962    53.76    185,268,004    54.87    8.75%
2020    4,070,475    248,399,274    61.02    254,803,952    62.60    10.55%
2021    3,756,862    198,929,968    52.95    211,733,582    56.36    9.74%
2022    4,198,475    245,450,664    58.46    261,532,005    62.29    10.88%
2023    1,573,598    89,943,305    57.16    103,458,513    65.75    4.08%
2024    2,741,073    162,002,141    59.10    176,829,852    64.51    7.10%
2025    2,442,727    142,932,967    58.51    161,180,575    65.98    6.33%
2026    2,594,637    196,597,298    75.77    216,010,274    83.25    6.72%
Thereafter    9,027,133    617,124,403    68.36    802,037,453    88.85    23.39%

IN-SERVICE RETAIL PROPERTIES

 

Year of Lease

Expiration

  Rentable Square
Footage Subject to
Expiring Leases
    Current Annualized
Rental Obligations Under

Expiring Leases
    Current Annualized
Rental Obligations Under
Expiring Leases p.s.f.
    Annualized
Rental Obligations Under

Expiring Leases with
future step-ups
     Annualized
Rental Obligations

Under Expiring
Leases with

future step-ups -
p.s.f.
     Percentage of
Total Square
Feet
 
2017     89,637     $ 6,687,555     $ 74.61     $ 6,703,555      $ 74.79        4.43 %(4) 
2018     107,193       17,505,670       163.31       18,055,845        168.44        5.30
2019     111,900       7,683,005       68.66       7,777,201        69.50        5.54
2020     183,516       11,683,627       63.67       11,978,872        65.27        9.08
2021     159,421       21,593,563       135.45       23,229,718        145.71        7.89
2022     228,010       20,217,966       88.67       21,939,873        96.22        11.28
2023     186,635       15,140,265       81.12       16,499,274        88.40        9.23
2024     114,109       10,655,391       93.38       12,137,874        106.37        5.65
2025     132,139       8,700,625       65.84       9,623,819        72.83        6.54
2026     111,807       13,523,598       120.95       15,867,901        141.92        5.53
Thereafter     596,842       50,543,690       84.69       81,566,188        136.66        29.53

TOTAL IN-SERVICE PROPERTIES

 

Year of Lease
Expiration

  Rentable Square
Footage Subject to
Expiring Leases
    Current Annualized
Rental Obligations
Under Expiring
Leases
    Current Annualized
Rental Obligations
Under Expiring
Leases p.s.f.
    Annualized
Rental Obligations Under
Expiring Leases with
future step-ups
     Annualized
Rental Obligations
Under Expiring
Leases with future
step-ups - p.s.f.
     Percentage of
Total Square Feet
 
2017     1,550,034     $ 103,900,120     $ 67.03     $ 105,041,375      $ 67.77        3.82 %(4) 
2018     1,534,543       105,380,022       68.67       107,030,110        69.75        3.78
2019     3,488,591       189,226,968       54.24       193,045,205        55.34        8.59
2020     4,253,991       260,082,901       61.14       266,782,823        62.71        10.48
2021     3,916,283       220,523,532       56.31       234,963,301        60.00        9.64
2022     4,426,485       265,668,631       60.02       283,471,878        64.04        10.90
2023     1,760,233       105,083,570       59.70       119,957,787        68.15        4.33
2024     2,855,182       172,657,533       60.47       188,967,726        66.18        7.03
2025     2,574,866       151,633,592       58.89       170,804,394        66.34        6.34
2026     2,706,444       210,120,896       77.64       231,878,175        85.68        6.66
Thereafter     9,623,975       667,668,094       69.38       883,603,641        91.81        23.70

 

(1) For disclosures relating to the Company’s definition of Annualized Rental Obligations, see page 47.
(2) Includes 100% of joint venture properties. Does not include residential units and hotel.
(3) Does not include data for leases expiring in a particular year when leases for the same space have already been signed with replacement tenants with future commencement dates. In those cases, the data is included in the year in which the future lease expires.
(4) Includes square feet expiring on the last day of the current quarter.

 

32


Table of Contents

LOGO

SECOND QUARTER 2017

 

IN-SERVICE BOSTON REGION PROPERTIES

Lease Expirations - Boston Region (1) (2) (3)

OFFICE

 

Year of Lease
Expiration

  Rentable Square
Footage Subject to
Expiring Leases
    Current Annualized
Rental Obligations
Under Expiring Leases
    Per
Square
Foot
    Annualized
Rental Obligations
Under Expiring
Leases with future
step-ups
    Per
Square
Foot
 
2017     288,962     $ 13,778,511     $ 47.68     $ 14,093,403     $ 48.77 (4) 
2018     367,243       15,304,738       41.67       15,466,649       42.12  
2019     902,399       43,366,296       48.06       43,777,390       48.51  
2020     468,261       22,214,984       47.44       23,844,071       50.92  
2021     1,071,527       43,464,417       40.56       44,601,602       41.62  
2022     1,640,172       82,301,759       50.18       83,953,741       51.19  
2023     574,911       30,027,171       52.23       34,909,455       60.72  
2024     643,580       31,435,266       48.84       34,322,037       53.33  
2025     1,095,331       63,754,185       58.21       70,600,444       64.46  
2026     1,059,333       70,294,919       66.36       77,426,403       73.09  
Thereafter     3,548,025       186,026,972       52.43       221,397,092       62.40  

RETAIL

 

Year of Lease
Expiration

  Rentable Square
Footage Subject to
Expiring Leases
    Current Annualized
Rental Obligations Under
Expiring Leases
    Per
Square
Foot
    Annualized
Rental Obligations Under
Expiring Leases with
future step-ups
    Per
Square
Foot
 
2017     44,248     $ 3,647,179     $ 82.43     $ 3,663,179     $ 82.79 (4) 
2018     25,637       3,542,650       138.19       3,545,470       138.30  
2019     11,787       1,917,396       162.67       1,923,992       163.23  
2020     92,460       5,867,657       63.46       5,999,044       64.88  
2021     37,303       2,964,453       79.47       3,106,529       83.28  
2022     81,347       5,017,158       61.68       5,381,182       66.15  
2023     80,257       7,564,831       94.26       8,042,970       100.22  
2024     70,752       4,262,280       60.24       4,651,948       65.75  
2025     30,224       3,621,748       119.83       4,002,652       132.43  
2026     18,912       4,824,385       255.10       5,669,604       299.79  
Thereafter     338,731       19,271,719       56.89       20,119,926       59.40  

TOTAL PROPERTY TYPES

 

Year of Lease
Expiration

  Rentable Square
Footage Subject to
Expiring Leases
    Current Annualized
Rental Obligations Under
Expiring Leases
    Per
Square
Foot
    Annualized
Rental Obligations Under
Expiring Leases with
future step-ups
    Per
Square
Foot
 
2017     333,210     $ 17,425,690     $ 52.30     $ 17,756,582     $ 53.29 (4) 
2018     392,880       18,847,388       47.97       19,012,119       48.39  
2019     914,186       45,283,692       49.53       45,701,383       49.99  
2020     560,721       28,082,641       50.08       29,843,115       53.22  
2021     1,108,830       46,428,870       41.87       47,708,130       43.03  
2022     1,721,519       87,318,917       50.72       89,334,924       51.89  
2023     655,168       37,592,002       57.38       42,952,425       65.56  
2024     714,332       35,697,546       49.97       38,973,985       54.56  
2025     1,125,555       67,375,932       59.86       74,603,096       66.28  
2026     1,078,245       75,119,304       69.67       83,096,007       77.07  
Thereafter     3,886,756       205,298,691       52.82       241,517,018       62.14  

 

(1) For disclosures relating to the Company’s definition of Annualized Rental Obligations, see page 47.
(2) Includes 100% of joint venture properties. Does not include residential units and hotel.
(3) Does not include data for leases expiring in a particular year when leases for the same space have already been signed with replacement tenants with future commencement dates. In those cases, the data is included in the year in which the future lease expires.
(4) Includes square feet expiring on the last day of the current quarter.

 

33


Table of Contents

LOGO

SECOND QUARTER 2017

 

IN-SERVICE BOSTON REGION PROPERTIES

Quarterly Lease Expirations - Boston Region (1) (2) (3)

OFFICE

 

                          Annualized         
     Rentable Square      Current Annualized      Per      Rental Obligations Under      Per  
Lease Expiration    Footage Subject to      Rental Obligations Under      Square      Expiring Leases      Square  

by Quarter

   Expiring Leases      Expiring Leases      Foot      with future step-ups      Foot  

Q1 2017

     —        $ —        $ —        $ —        $ —    

Q2 2017

     8,550        247,824        28.99        247,824        28.99 (4) 

Q3 2017

     88,348        3,681,764        41.67        3,935,428        44.54  

Q4 2017

     192,064        9,848,924        51.28        9,910,152        51.60  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total 2017

     288,962      $ 13,778,511      $ 47.68      $ 14,093,403      $ 48.77  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Q1 2018

     51,835      $ 2,233,350      $ 43.09      $ 2,233,350      $ 43.09  

Q2 2018

     107,291        4,559,462        42.50        4,566,020        42.56  

Q3 2018

     32,969        1,406,871        42.67        1,416,879        42.98  

Q4 2018

     175,148        7,105,055        40.57        7,250,400        41.40  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total 2018

     367,243      $ 15,304,738      $ 41.67      $ 15,466,649      $ 42.12  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
RETAIL                                   
                          Annualized         
     Rentable Square      Current Annualized      Per      Rental Obligations Under      Per  
Lease Expiration    Footage Subject to      Rental Obligations Under      Square      Expiring Leases      Square  

by Quarter

   Expiring Leases      Expiring Leases      Foot      with future step-ups      Foot  

Q1 2017

     —        $ —        $ —        $ —        $ —    

Q2 2017

     2        112,000        55,999.98        112,000       
55,999.98
 
(4) 

Q3 2017

     32,112        2,598,383        80.92        2,614,383        81.41  

Q4 2017

     12,134        936,796        77.20        936,796        77.20  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total 2017

     44,248      $ 3,647,179      $ 82.43      $ 3,663,179      $ 82.79  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Q1 2018

     1,974      $ 525,072      $ 265.99      $ 525,072      $ 265.99  

Q2 2018

     —          —          —          —          —    

Q3 2018

     1        52,000        51,999.96        52,000        51,999.96  

Q4 2018

     23,662        2,965,578        125.33        2,968,398        125.45  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total 2018

     25,637      $ 3,542,650      $ 138.19      $ 3,545,470      $ 138.30  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
TOTAL PROPERTY TYPES                                   
                          Annualized         
     Rentable Square      Current Annualized      Per      Rental Obligations Under      Per  
Lease Expiration    Footage Subject to      Rental Obligations Under      Square      Expiring Leases      Square  

by Quarter

   Expiring Leases      Expiring Leases      Foot      with future step-ups      Foot  

Q1 2017

     —        $ —        $ —        $ —        $ —    

Q2 2017

     8,552        359,824        42.07        359,824        42.07 (4) 

Q3 2017

     120,460        6,280,147        52.13        6,549,811        54.37  

Q4 2017

     204,198        10,785,719        52.82        10,846,947        53.12  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total 2017

     333,210      $ 17,425,690      $ 52.30      $ 17,756,582      $ 53.29  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Q1 2018

     53,809      $ 2,758,422      $ 51.26      $ 2,758,422      $ 51.26  

Q2 2018

     107,291        4,559,462        42.50        4,566,020        42.56  

Q3 2018

     32,970        1,458,871        44.25        1,468,878        44.55  

Q4 2018

     198,810        10,070,633        50.65        10,218,798        51.40  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total 2018

     392,880      $ 18,847,388      $ 47.97      $ 19,012,119      $ 48.39  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

(1) For disclosures relating to the Company’s definition of Annualized Rental Obligations, see page 47.
(2) Includes 100% of joint venture properties. Does not include residential units and hotel.
(3) Does not include data for leases expiring in a particular year when leases for the same space have already been signed with replacement tenants with future commencement dates. In those cases, the data is included in the year in which the future lease expires.
(4) Includes square feet expiring on the last day of the quarter.

 

34


Table of Contents

LOGO

SECOND QUARTER 2017

 

IN-SERVICE NEW YORK REGION PROPERTIES

Lease Expirations - New York Region (1) (2) (3)

OFFICE

 

                          Annualized         
     Rentable Square      Current Annualized      Per      Rental Obligations Under      Per  
Year of Lease    Footage Subject to      Rental Obligations Under      Square      Expiring Leases      Square  

Expiration

   Expiring Leases      Expiring Leases      Foot      with future step-ups      Foot  

2017

     633,816      $ 58,561,486      $ 92.40      $ 58,561,486      $ 92.40 (4) 

2018

     433,367        41,206,868        95.09        41,233,269        95.15  

2019

     524,454        41,521,121        79.17        41,740,307        79.59  

2020

     1,601,661        122,671,357        76.59        123,553,666        77.14  

2021

     414,907        35,373,733        85.26        35,845,200        86.39  

2022

     921,341        81,421,204        88.37        85,848,308        93.18  

2023

     133,929        10,139,184        75.71        10,915,395        81.50  

2024

     1,059,454        73,875,899        69.73        80,606,530        76.08  

2025

     564,148        40,397,448        71.61        44,622,152        79.10  

2026

     847,674        73,921,297        87.20        76,742,082        90.53  

Thereafter

     2,838,166        261,850,420        92.26        357,675,928        126.02  
RETAIL                                   
                          Annualized         
     Rentable Square      Current Annualized      Per      Rental Obligations Under      Per  
Year of Lease    Footage Subject to      Rental Obligations Under      Square      Expiring Leases      Square  

Expiration

   Expiring Leases      Expiring Leases      Foot      with future step-ups      Foot  

2017

     7,206      $ 1,384,900      $ 192.19      $ 1,384,900      $ 192.19 (4) 

2018

     8,691        9,232,542        1,062.31        9,758,264        1,122.80  

2019

     —          —          —          —          —    

2020

     —          —          —          —          —    

2021

     26,225        12,515,230        477.23        13,524,391        515.71  

2022

     70,721        11,159,435        157.80        12,198,885        172.49  

2023

     1,847        1,839,144        995.75        2,256,696        1,221.82  

2024

     11,919        4,378,804        367.38        5,225,743        438.44  

2025

     1,872        654,764        349.77        730,700        390.33  

2026

     34,807        4,665,743        134.05        5,719,108        164.31  

Thereafter

     112,174        24,725,414        220.42        53,624,650        478.05  
TOTAL PROPERTY TYPES                       
                          Annualized         
     Rentable Square      Current Annualized      Per      Rental Obligations Under      Per  
Year of Lease    Footage Subject to      Rental Obligations Under      Square      Expiring Leases      Square  

Expiration

   Expiring Leases      Expiring Leases      Foot      with future step-ups      Foot  

2017

     641,022      $ 59,946,387      $ 93.52      $ 59,946,387      $ 93.52 (4) 

2018

     442,058        50,439,411        114.10        50,991,533        115.35  

2019

     524,454        41,521,121        79.17        41,740,307        79.59  

2020

     1,601,661        122,671,357        76.59        123,553,666        77.14  

2021

     441,132        47,888,963        108.56        49,369,591        111.92  

2022

     992,062        92,580,639        93.32        98,047,193        98.83  

2023

     135,776        11,978,328        88.22        13,172,091        97.01  

2024

     1,071,373        78,254,703        73.04        85,832,273        80.11  

2025

     566,020        41,052,212        72.53        45,352,852        80.13  

2026

     882,481        78,587,040        89.05        82,461,190        93.44  

Thereafter

     2,950,340        286,575,834        97.13        411,300,578        139.41  

 

(1) For disclosures relating to the Company’s definition of Annualized Rental Obligations, see page 47.
(2) Includes 100% of joint venture properties.
(3) Does not include data for leases expiring in a particular year when leases for the same space have already been signed with replacement tenants with future commencement dates. In those cases, the data is included in the year in which the future lease expires.
(4) Includes square feet expiring on the last day of the quarter.

 

35


Table of Contents

LOGO

SECOND QUARTER 2017

 

IN-SERVICE NEW YORK REGION PROPERTIES

Quarterly Lease Expirations - New York Region (1) (2) (3)

OFFICE

 

                          Annualized         
     Rentable Square      Current Annualized      Per      Rental Obligations Under      Per  
Lease Expiration    Footage Subject to      Rental Obligations Under      Square      Expiring Leases      Square  

by Quarter

   Expiring Leases      Expiring Leases      Foot      with future step-ups      Foot  

Q1 2017

     —        $ —        $ —        $ —        $ —    

Q2 2017

     94,162        11,853,956        125.89        11,853,956        125.89 (4) 

Q3 2017

     475,078        41,172,496        86.66        41,172,496        86.66  

Q4 2017

     64,576        5,535,034        85.71        5,535,034        85.71  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total 2017

     633,816      $ 58,561,486      $ 92.40      $ 58,561,486      $ 92.40  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Q1 2018

     88,939      $ 10,327,130      $ 116.11      $ 10,327,130      $ 116.11  

Q2 2018

     98,399        10,122,897        102.88        10,122,897        102.88  

Q3 2018

     136,697        12,766,021        93.39        12,766,021        93.39  

Q4 2018

     109,332        7,990,820        73.09        8,017,221        73.33  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total 2018

     433,367      $ 41,206,868      $ 95.09      $ 41,233,269      $ 95.15  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
RETAIL                                   
                          Annualized         
     Rentable Square      Current Annualized      Per      Rental Obligations Under      Per  
Lease Expiration    Footage Subject to      Rental Obligations Under      Square      Expiring Leases      Square  

by Quarter

   Expiring Leases      Expiring Leases      Foot      with future step-ups      Foot  

Q1 2017

     —        $ —        $ —        $ —        $ —    

Q2 2017

     4,845        1,006,086        207.65        1,006,086        207.65 (4) 

Q3 2017

     1,600        327,428        204.64        327,428        204.64  

Q4 2017

     761        51,386        67.52        51,386        67.52  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total 2017

     7,206      $ 1,384,900      $ 192.19      $ 1,384,900      $ 192.19  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Q1 2018

     —        $ —        $ —        $ —        $ —    

Q2 2018

     2,177        480,551        220.74        480,551        220.74  

Q3 2018

     —          —          —          —          —    

Q4 2018

     6,514        8,751,991        1,343.57        9,277,713        1,424.27  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total 2018

     8,691      $ 9,232,542      $ 1,062.31      $ 9,758,264      $ 1,122.80  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
TOTAL PROPERTY TYPES                                   
                          Annualized         
     Rentable Square      Current Annualized      Per      Rental Obligations Under      Per  
Lease Expiration    Footage Subject to      Rental Obligations Under      Square      Expiring Leases      Square  

by Quarter

   Expiring Leases      Expiring Leases      Foot      with future step-ups      Foot  

Q1 2017

     —        $ —        $ —        $ —        $ —    

Q2 2017

     99,007        12,860,043        129.89        12,860,043        129.89 (4) 

Q3 2017

     476,678        41,499,924        87.06        41,499,924        87.06  

Q4 2017

     65,337        5,586,420        85.50        5,586,420        85.50  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total 2017

     641,022      $ 59,946,387      $ 93.52      $ 59,946,387      $ 93.52  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Q1 2018

     88,939      $ 10,327,130      $ 116.11      $ 10,327,130      $ 116.11  

Q2 2018

     100,576        10,603,448        105.43        10,603,448        105.43  

Q3 2018

     136,697        12,766,021        93.39        12,766,021        93.39  

Q4 2018

     115,846        16,742,812        144.53        17,294,934        149.29  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total 2018

     442,058      $ 50,439,411      $ 114.10      $ 50,991,533      $ 115.35  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

(1) For disclosures relating to the Company’s definition of Annualized Rental Obligations, see page 47.
(2) Includes 100% of joint venture properties.
(3) Does not include data for leases expiring in a particular year when leases for the same space have already been signed with replacement tenants with future commencement dates. In those cases, the data is included in the year in which the future lease expires.
(4) Includes square feet expiring on the last day of the quarter.

 

36


Table of Contents

LOGO

SECOND QUARTER 2017

 

IN-SERVICE SAN FRANCISCO AND LOS ANGELES REGIONS PROPERTIES

Lease Expirations - San Francisco and Los Angeles Regions (1) (2) (3)

OFFICE

 

                          Annualized         
     Rentable Square      Current Annualized      Per      Rental Obligations Under      Per  
Year of Lease    Footage Subject to      Rental Obligations Under      Square      Expiring Leases      Square  

Expiration

   Expiring Leases      Expiring Leases      Foot      with future step-ups      Foot  

2017

     273,630      $ 12,612,240      $ 46.09      $ 13,413,223      $ 49.02 (4) 

2018

     177,354        9,434,528        53.20        9,510,286        53.62  

2019

     867,205        43,135,273        49.74        44,869,657        51.74  

2020

     681,422        43,475,787        63.80        44,653,188        65.53  

2021

     1,002,686        50,804,022        50.67        55,957,422        55.81  

2022

     825,954        45,271,838        54.81        51,179,881        61.96  

2023

     406,783        27,344,765        67.22        31,784,122        78.14  

2024

     397,923        23,329,156        58.63        24,045,546        60.43  

2025

     314,111        18,169,731        57.84        21,427,421        68.22  

2026

     280,908        19,750,400        70.31        23,105,867        82.25  

Thereafter

     931,276        62,163,221        66.75        83,871,988        90.06  
RETAIL                                   
                          Annualized         
     Rentable Square      Current Annualized      Per      Rental Obligations Under      Per  
Year of Lease    Footage Subject to      Rental Obligations Under      Square      Expiring Leases      Square  

Expiration

   Expiring Leases      Expiring Leases      Foot      with future step-ups      Foot  

2017

     27,241      $ 1,000,611      $ 36.73      $ 1,000,611      $ 36.73  

2018

     35,502        2,171,246        61.16        2,182,093        61.46  

2019

     13,325        708,312        53.16        725,413        54.44  

2020

     31,336        1,965,662        62.73        2,047,392        65.34  

2021

     22,163        1,451,584        65.50        1,519,725        68.57  

2022

     37,586        1,720,921        45.79        1,862,253        49.55  

2023

     30,950        1,755,289        56.71        1,840,576        59.47  

2024

     9,388        642,493        68.44        730,329        77.79  

2025

     22,933        1,477,978        64.45        1,671,315        72.88  

2026

     24,494        1,757,902        71.77        1,980,777        80.87  

Thereafter

     31,606        1,780,117        56.32        2,203,126        69.71  
TOTAL PROPERTY TYPES                                   
                          Annualized         
     Rentable Square      Current Annualized      Per      Rental Obligations Under      Per  
Year of Lease    Footage Subject to      Rental Obligations Under      Square      Expiring Leases      Square  

Expiration

   Expiring Leases      Expiring Leases      Foot      with future step-ups      Foot  

2017

     300,871      $ 13,612,850      $ 45.24      $ 14,413,834      $ 47.91 (4) 

2018

     212,856        11,605,774        54.52        11,692,379        54.93  

2019

     880,530        43,843,584        49.79        45,595,071        51.78  

2020

     712,758        45,441,449        63.75        46,700,580        65.52  

2021

     1,024,849        52,255,606        50.99        57,477,146        56.08  

2022

     863,540        46,992,759        54.42        53,042,135        61.42  

2023

     437,733        29,100,054        66.48        33,624,697        76.82  

2024

     407,311        23,971,649        58.85        24,775,875        60.83  

2025

     337,044        19,647,708        58.29        23,098,736        68.53  

2026

     305,402        21,508,302        70.43        25,086,643        82.14  

Thereafter

     962,882        63,943,338        66.41        86,075,114        89.39  

 

(1) For disclosures relating to the Company’s definition of Annualized Rental Obligations, see page 47.
(2) Includes 100% of joint venture properties.
(3) Does not include data for leases expiring in a particular year when leases for the same space have already been signed with replacement tenants with future commencement dates. In those cases, the data is included in the year in which the future lease expires.
(4) Includes square feet expiring on the last day of the quarter.

 

37


Table of Contents

LOGO

SECOND QUARTER 2017

 

IN-SERVICE SAN FRANCISCO AND LOS ANGELES REGIONS PROPERTIES

Quarterly Lease Expirations - San Francisco and Los Angeles Regions (1) (2) (3)

OFFICE

 

                          Annualized         
     Rentable Square      Current Annualized      Per      Rental Obligations Under      Per  
Lease Expiration    Footage Subject to      Rental Obligations Under      Square      Expiring Leases      Square  

by Quarter

   Expiring Leases      Expiring Leases      Foot      with future step-ups      Foot  

Q1 2017

     —        $ —        $ —        $ —        $ —    

Q2 2017

     61,656        1,355,054        21.98        1,355,054        21.98 (4) 

Q3 2017

     90,885        3,470,821        38.19        4,269,557        46.98  

Q4 2017

     121,089        7,786,364        64.30        7,788,612        64.32  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total 2017

     273,630      $ 12,612,240      $ 46.09      $ 13,413,223      $ 49.02  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Q1 2018

     66,904      $ 3,681,291      $ 55.02      $ 3,685,914      $ 55.09  

Q2 2018

     51,873        3,072,821        59.24        3,080,092        59.38  

Q3 2018

     32,200        1,479,516        45.95        1,519,272        47.18  

Q4 2018

     26,377        1,200,899        45.53        1,225,008        46.44  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total 2018

     177,354      $ 9,434,528      $ 53.20      $ 9,510,286      $ 53.62  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
RETAIL                                   
                          Annualized         
     Rentable Square      Current Annualized      Per      Rental Obligations Under      Per  
Lease Expiration    Footage Subject to      Rental Obligations Under      Square      Expiring Leases      Square  

by Quarter

   Expiring Leases      Expiring Leases      Foot      with future step-ups      Foot  

Q1 2017

     —        $ —        $ —        $ —        $ —    

Q2 2017

     —          —          —          —          —    

Q3 2017

     2,664        169,548        63.64        169,548        63.64  

Q4 2017

     24,577        831,063        33.81        831,063        33.81  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total 2017

     27,241      $ 1,000,611      $ 36.73      $ 1,000,611      $ 36.73  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Q1 2018

     22,835      $ 1,319,247      $ 57.77      $ 1,319,247      $ 57.77  

Q2 2018

     2,802        199,741        71.29        199,741        71.29  

Q3 2018

     2,771        135,778        49.00        137,352        49.57  

Q4 2018

     7,094        516,480        72.81        525,753        74.11  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total 2018

     35,502      $ 2,171,246      $ 61.16      $ 2,182,093      $ 61.46  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
TOTAL PROPERTY TYPES                                   
                          Annualized         
     Rentable Square      Current Annualized      Per      Rental Obligations Under      Per  
Lease Expiration    Footage Subject to      Rental Obligations Under      Square      Expiring Leases      Square  

by Quarter

   Expiring Leases      Expiring Leases      Foot      with future step-ups      Foot  

Q1 2017

     —        $ —        $ —        $ —        $ —    

Q2 2017

     61,656        1,355,054        21.98        1,355,054        21.98 (4) 

Q3 2017

     93,549        3,640,369        38.91        4,439,105        47.45  

Q4 2017

     145,666        8,617,426        59.16        8,619,675        59.17  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total 2017

     300,871      $ 13,612,850      $ 45.24      $ 14,413,834      $ 47.91  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Q1 2018

     89,739      $ 5,000,538      $ 55.72      $ 5,005,161      $ 55.77  

Q2 2018

     54,675        3,272,562        59.85        3,279,833        59.99  

Q3 2018

     34,971        1,615,295        46.19        1,656,624        47.37  

Q4 2018

     33,471        1,717,379        51.31        1,750,761        52.31  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total 2018

     212,856      $ 11,605,774      $ 54.52      $ 11,692,379      $ 54.93  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

(1) For disclosures relating to the Company’s definition of Annualized Rental Obligations, see page 47.
(2) Includes 100% of joint venture properties.
(3) Does not include data for leases expiring in a particular year when leases for the same space have already been signed with replacement tenants with future commencement dates. In those cases, the data is included in the year in which the future lease expires.
(4) Includes square feet expiring on the last day of the quarter.

 

38


Table of Contents

LOGO

SECOND QUARTER 2017

 

IN-SERVICE WASHINGTON, DC REGION PROPERTIES

Lease Expirations - Washington, DC Region (1) (2) (3)

OFFICE

 

                          Annualized         
     Rentable Square      Current Annualized      Per      Rental Obligations Under      Per  
Year of Lease    Footage Subject to      Rental Obligations Under      Square      Expiring Leases      Square  

Expiration

   Expiring Leases      Expiring Leases      Foot      with future step-ups      Foot  

2017

     263,989      $ 12,260,328      $ 46.44      $ 12,269,708      $ 46.48 (4) 

2018

     449,386        21,928,218        48.80        22,764,062        50.66  

2019

     1,082,633        53,521,273        49.44        54,880,649        50.69  

2020

     1,319,131        60,037,146        45.51        62,753,028        47.57  

2021

     1,267,742        69,287,796        54.65        75,329,359        59.42  

2022

     811,008        36,455,864        44.95        40,550,074        50.00  

2023

     457,975        22,432,185        48.98        25,849,542        56.44  

2024

     640,116        33,361,821        52.12        37,855,740        59.14  

2025

     469,137        20,611,603        43.94        24,530,558        52.29  

2026

     406,722        32,630,682        80.23        38,735,922        95.24  

Thereafter

     1,709,666        107,083,790        62.63        139,092,445        81.36  
RETAIL                                   
                          Annualized         
     Rentable Square      Current Annualized      Per      Rental Obligations Under      Per  
Year of Lease    Footage Subject to      Rental Obligations Under      Square      Expiring Leases      Square  

Expiration

   Expiring Leases      Expiring Leases      Foot      with future step-ups      Foot  

2017

     10,942      $ 654,865      $ 59.85      $ 654,865      $ 59.85  

2018

     37,363        2,559,232        68.50        2,570,018        68.79  

2019

     86,788        5,057,298        58.27        5,127,796        59.08  

2020

     59,720        3,850,308        64.47        3,932,436        65.85  

2021

     73,730        4,662,297        63.23        5,079,074        68.89  

2022

     38,356        2,320,452        60.50        2,497,553        65.12  

2023

     73,581        3,981,000        54.10        4,359,032        59.24  

2024

     22,050        1,371,814        62.21        1,529,854        69.38  

2025

     77,110        2,946,135        38.21        3,219,152        41.75  

2026

     33,594        2,275,568        67.74        2,498,412        74.37  

Thereafter

     114,331        4,766,441        41.69        5,618,487        49.14  
TOTAL PROPERTY TYPES                                   
                          Annualized         
     Rentable Square      Current Annualized      Per      Rental Obligations Under      Per  
Year of Lease    Footage Subject to      Rental Obligations Under      Square      Expiring Leases      Square  

Expiration

   Expiring Leases      Expiring Leases      Foot      with future step-ups      Foot  

2017

     274,931      $ 12,915,193      $ 46.98      $ 12,924,573      $ 47.01 (4) 

2018

     486,749        24,487,450        50.31        25,334,079        52.05  

2019

     1,169,421        58,578,571        50.09        60,008,445        51.31  

2020

     1,378,851        63,887,454        46.33        66,685,463        48.36  

2021

     1,341,472        73,950,092        55.13        80,408,433        59.94  

2022

     849,364        38,776,316        45.65        43,047,627        50.68  

2023

     531,556        26,413,185        49.69        30,208,574        56.83  

2024

     662,166        34,733,635        52.45        39,385,593        59.48  

2025

     546,247        23,557,739        43.13        27,749,710        50.80  

2026

     440,316        34,906,250        79.28        41,234,334        93.65  

Thereafter

     1,823,997        111,850,231        61.32        144,710,932        79.34  

 

(1) For disclosures relating to the Company’s definition of Annualized Rental Obligations, see page 47.
(2) Includes 100% of joint venture properties. Does not include residential units.
(3) Does not include data for leases expiring in a particular year when leases for the same space have already been signed with replacement tenants with future commencement dates. In those cases, the data is included in the year in which the future lease expires.
(4) Includes square feet expiring on the last day of the quarter.

 

39


Table of Contents

LOGO

SECOND QUARTER 2017

 

IN-SERVICE WASHINGTON, DC REGION PROPERTIES

Quarterly Lease Expirations - Washington, DC Region (1) (2) (3)

OFFICE

 

                          Annualized         
     Rentable Square      Current Annualized      Per      Rental Obligations Under      Per  
Lease Expiration    Footage Subject to      Rental Obligations Under      Square      Expiring Leases      Square  

by Quarter

   Expiring Leases      Expiring Leases      Foot      with future step-ups      Foot  

Q1 2017

     —        $ —        $ —        $ —        $ —    

Q2 2017

     6,873        682,787        99.34        682,787        99.34 (4) 

Q3 2017

     90,187        4,406,819        48.86        4,416,199        48.97  

Q4 2017

     166,929        7,170,722        42.96        7,170,722        42.96  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total 2017

     263,989      $ 12,260,328      $ 46.44      $ 12,269,708      $ 46.48  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Q1 2018

     107,601      $ 3,311,037      $ 30.77      $ 3,311,037      $ 30.77  

Q2 2018

     155,761        9,149,702        58.74        9,760,270        62.66  

Q3 2018

     113,021        5,132,766        45.41        5,258,831        46.53  

Q4 2018

     73,003        4,334,713        59.38        4,433,924        60.74  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total 2018

     449,386      $ 21,928,218      $ 48.80      $ 22,764,062      $ 50.66  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
RETAIL                                   
                          Annualized         
     Rentable Square      Current Annualized      Per      Rental Obligations Under      Per  
Lease Expiration    Footage Subject to      Rental Obligations Under      Square      Expiring Leases      Square  

by Quarter

   Expiring Leases      Expiring Leases      Foot      with future step-ups      Foot  

Q1 2017

     —        $ —        $ —        $ —        $ —    

Q2 2017

     —          —          —          —          —    

Q3 2017

     6,842        455,172        66.53        455,172        66.53  

Q4 2017

     4,100        199,693        48.71        199,693        48.71  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total 2017

     10,942      $ 654,865      $ 59.85      $ 654,865      $ 59.85  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Q1 2018

     7,698      $ 523,569      $ 68.01      $ 523,569      $ 68.01  

Q2 2018

     10,176        628,888        61.80        630,283        61.94  

Q3 2018

     8,283        577,582        69.73        584,527        70.57  

Q4 2018

     11,206        829,193        74.00        831,638        74.21  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total 2018

     37,363      $ 2,559,232      $ 68.50      $ 2,570,018      $ 68.79  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
TOTAL PROPERTY TYPES                                   
                          Annualized         
     Rentable Square      Current Annualized      Per      Rental Obligations Under      Per  
Lease Expiration    Footage Subject to      Rental Obligations Under      Square      Expiring Leases      Square  

by Quarter

   Expiring Leases      Expiring Leases      Foot      with future step-ups      Foot  

Q1 2017

     —        $ —        $ —        $ —        $ —    

Q2 2017

     6,873        682,787        99.34        682,787        99.34 (4) 

Q3 2017

     97,029        4,861,990        50.11        4,871,370        50.21  

Q4 2017

     171,029        7,370,415        43.09        7,370,415        43.09  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total 2017

     274,931      $ 12,915,193      $ 46.98      $ 12,924,573      $ 47.01  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Q1 2018

     115,299      $ 3,834,606      $ 33.26      $ 3,834,606      $ 33.26  

Q2 2018

     165,937        9,778,590        58.93        10,390,553        62.62  

Q3 2018

     121,304        5,710,347        47.07        5,843,358        48.17  

Q4 2018

     84,209        5,163,907        61.32        5,265,562        62.53  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total 2018

     486,749      $ 24,487,450      $ 50.31      $ 25,334,079      $ 52.05  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

(1) For disclosures relating to the Company’s definition of Annualized Rental Obligations, see page 47.
(2) Includes 100% of joint venture properties. Does not include residential units.
(3) Does not include data for leases expiring in a particular year when leases for the same space have already been signed with replacement tenants with future commencement dates. In those cases, the data is included in the year in which the future lease expires.
(4) Includes square feet expiring on the last day of the quarter.

 

40


Table of Contents

LOGO

SECOND QUARTER 2017

 

CBD PROPERTIES

Lease Expirations (1) (2) (3)

 

    Boston     San Francisco and Los Angeles  
                      Annualized                             Annualized        
    Rentable Square     Current Annualized     Per     Rental Obligations Under     Per     Rentable Square     Current Annualized     Per     Rental Obligations Under     Per  
Year of Lease   Footage Subject to     Rental Obligations Under     Square     Expiring Leases     Square     Footage Subject to     Rental Obligations Under     Square     Expiring Leases     Square  

Expiration

  Expiring Leases     Expiring Leases     Foot     with future step-ups     Foot     Expiring Leases     Expiring Leases     Foot     with future step-ups     Foot  

2017

    246,838     $ 14,396,329     $ 58.32     $ 14,727,221     $ 59.66 (4)      148,705     $ 9,388,360     $ 63.13     $ 9,799,808     $ 65.90 (4) 

2018

    129,818       9,534,672       73.45       9,547,449       73.54       143,040       8,944,045       62.53       8,977,472       62.76  

2019

    430,549       26,087,750       60.59       26,390,486       61.29       389,041       23,219,682       59.68       23,983,433       61.65  

2020

    288,261       17,888,869       62.06       18,481,066       64.11       616,259       41,144,137       66.76       42,070,749       68.27  

2021

    428,476       25,041,687       58.44       25,276,454       58.99       679,168       42,668,020       62.82       47,201,340       69.50  

2022

    982,491       59,619,631       60.68       61,216,166       62.31       443,035       27,895,654       62.96       30,891,869       69.73  

2023

    443,068       29,249,219       66.02       33,626,154       75.89       375,992       25,496,819       67.81       29,140,574       77.50  

2024

    343,971       20,580,824       59.83       22,394,696       65.11       382,799       22,987,002       60.05       23,564,883       61.56  

2025

    686,806       45,327,780       66.00       50,973,676       74.22       331,402       19,447,040       58.68       22,845,373       68.94  

2026

    945,656       70,407,292       74.45       77,670,869       82.13       305,402       21,508,302       70.43       25,086,643       82.14  

Thereafter

    3,214,969       178,727,298       55.59       212,086,171       65.97       962,882       63,943,338       66.41       86,075,114       89.39  
    New York     Washington, DC  
                      Annualized                             Annualized        
    Rentable Square     Current Annualized     Per     Rental Obligations Under     Per     Rentable Square     Current Annualized     Per     Rental Obligations Under     Per  
Year of Lease   Footage Subject to     Rental Obligations Under     Square     Expiring Leases     Square     Footage Subject to     Rental Obligations Under     Square     Expiring Leases     Square  

Expiration

  Expiring Leases     Expiring Leases     Foot     with future step-ups     Foot     Expiring Leases     Expiring Leases     Foot     with future step-ups     Foot  

2017

    564,834     $ 57,111,288     $ 101.11     $ 57,111,288     $ 101.11 (4)      37,165     $ 2,184,185     $ 58.77     $ 2,187,271     $ 58.85 (4) 

2018

    351,075       47,214,045       134.48       47,739,767       135.98       83,276       4,935,702       59.27       5,027,893       60.38  

2019

    349,132       35,111,738       100.57       35,241,671       100.94       466,480       30,184,767       64.71       31,132,458       66.74  

2020

    1,279,571       111,526,017       87.16       111,945,796       87.49       463,524       26,292,858       56.72       27,701,430       59.76  

2021

    311,243       43,766,447       140.62       45,122,053       144.97       592,007       39,630,036       66.94       43,215,888       73.00  

2022

    909,815       89,767,290       98.67       95,012,691       104.43       103,320       6,150,827       59.53       6,702,051       64.87  

2023

    91,631       10,526,230       114.88       11,736,080       128.08       48,609       3,075,172       63.26       3,651,470       75.12  

2024

    679,827       64,658,492       95.11       71,441,386       105.09       193,400       12,830,587       66.34       14,705,364       76.04  

2025

    296,170       31,400,301       106.02       34,368,806       116.04       86,404       4,589,103       53.11       5,497,562       63.63  

2026

    717,436       73,255,638       102.11       76,381,952       106.47       354,808       30,584,868       86.20       36,049,549       101.60  

Thereafter

    2,696,035       276,919,127       102.71       401,143,700       148.79       1,501,610       98,381,768       65.52       127,485,288       84.90  

 

(1) For disclosures relating to the Company’s definition of Annualized Rental Obligations, see page 47.
(2) Includes 100% of joint venture properties. Does not include residential units and hotel.
(3) Does not include data for leases expiring in a particular year when leases for the same space have already been signed with replacement tenants with future commencement dates. In those cases, the data is included in the year in which the future lease expires
(4) Includes square feet expiring on the last day of the current quarter.

 

41


Table of Contents

LOGO

SECOND QUARTER 2017

 

SUBURBAN PROPERTIES

Lease Expirations (1) (2) (3)

 

    Boston     San Francisco  

Year of

Lease
Expiration

  Rentable Square
Footage Subject to
Expiring Leases
    Current Annualized
Rental Obligations Under
Expiring Leases
    Per
Square
Foot
    Annualized
Rental Obligations Under
Expiring Leases with
future step-ups
    Per
Square
Foot
    Rentable Square
Footage Subject to
Expiring Leases
    Current Annualized
Rental Obligations Under
Expiring Leases
    Per
Square
Foot
    Annualized
Rental Obligations Under
Expiring Leases with
future step-ups
    Per
Square
Foot
 

2017

    86,372     $ 3,029,361     $ 35.07     $ 3,029,361     $ 35.07 (4)      152,166     $ 4,224,490     $ 27.76     $ 4,614,026     $ 30.32 (4) 

2018

    263,062       9,312,716       35.40       9,464,670       35.98       69,816       2,661,729       38.12       2,714,907       38.89  

2019

    483,637       19,195,942       39.69       19,310,897       39.93       491,489       20,623,903       41.96       21,611,637       43.97  

2020

    272,460       10,193,772       37.41       11,362,049       41.70       96,499       4,297,312       44.53       4,629,830       47.98  

2021

    680,354       21,387,183       31.44       22,431,677       32.97       345,681       9,587,586       27.74       10,275,807       29.73  

2022

    739,028       27,699,286       37.48       28,118,758       38.05       420,505       19,097,106       45.41       22,150,266       52.68  

2023

    212,100       8,342,783       39.33       9,326,271       43.97       61,741       3,603,235       58.36       4,484,124       72.63  

2024

    370,361       15,116,722       40.82       16,579,290       44.77       24,512       984,647       40.17       1,210,992       49.40  

2025

    438,749       22,048,152       50.25       23,629,420       53.86       5,642       200,669       35.57       253,362       44.91  

2026

    132,589       4,712,012       35.54       5,425,138       40.92       —         —         —         —         —    

Thereafter

    671,787       26,571,393       39.55       29,430,846       43.81       —         —         —         —         —    
    New York     Washington, DC  

Year of

Lease
Expiration

  Rentable Square
Footage Subject to
Expiring Leases
    Current Annualized
Rental Obligations Under
Expiring Leases
    Per
Square
Foot
    Annualized Rental
Obligations Under
Expiring Leases with
future step-ups
    Per
Square
Foot
    Rentable Square
Footage Subject to
Expiring Leases
    Current Annualized
Rental Obligations Under
Expiring Leases
    Per
Square
Foot
    Annualized Rental
Obligations Under
Expiring Leases with
future step-ups
    Per
Square
Foot
 

2017

    76,188     $ 2,835,098     $ 37.21     $ 2,835,098     $ 37.21 (4)      237,766     $ 10,731,008     $ 45.13     $ 10,737,302     $ 45.16 (4) 

2018

    90,983       3,225,365       35.45       3,251,766       35.74       403,473       19,551,747       48.46       20,306,186       50.33  

2019

    175,322       6,409,383       36.56       6,498,636       37.07       702,941       28,393,803       40.39       28,875,987       41.08  

2020

    322,090       11,145,340       34.60       11,607,870       36.04       915,327       37,594,596       41.07       38,984,034       42.59  

2021

    129,889       4,122,516       31.74       4,247,539       32.70       749,465       34,320,056       45.79       37,192,545       49.63  

2022

    82,247       2,813,349       34.21       3,034,502       36.89       746,044       32,625,488       43.73       36,345,576       48.72  

2023

    44,145       1,452,098       32.89       1,436,010       32.53       482,947       23,338,013       48.32       26,557,103       54.99  

2024

    391,546       13,596,211       34.72       14,390,887       36.75       468,766       21,903,047       46.72       24,680,230       52.65  

2025

    269,850       9,651,912       35.77       10,984,045       40.70       459,843       18,968,636       41.25       22,252,149       48.39  

2026

    165,045       5,331,401       32.30       6,079,238       36.83       85,508       4,321,382       50.54       5,184,786       60.64  

Thereafter

    254,305       9,656,707       37.97       10,156,878       39.94       322,387       13,468,463       41.78       17,225,644       53.43  

 

(1) For disclosures relating to the Company’s definition of Annualized Rental Obligations, see page 47.
(2) Includes 100% of joint venture properties. Does not include residential units and hotel.
(3) Does not include data for leases expiring in a particular year when leases for the same space have already been signed with replacement tenants with future commencement dates. In those cases, the data is included in the year in which the future lease expires.
(4) Includes square feet expiring on the last day of the current quarter.

 

42


Table of Contents

LOGO

SECOND QUARTER 2017

 

LEASING ACTIVITY

for the three months ended June 30, 2017

All In-Service Properties

 

     Total  

Vacant space available @ 4/1/2017 (sf)

     4,110,657  

Property dispositions/ properties taken out of service (sf)

     (115,289

Properties acquired vacant space (sf)

     15,944  

Properties placed in-service (sf) (1)

     73,258  

Leases expiring or terminated 4/1/2017-6/30/2017 (sf)

     1,261,949  
  

 

 

 

Total space available for lease (sf)

     5,346,519  
  

 

 

 

1st generation leases (sf)

     53,588  

2nd generation leases with new tenants (sf)

     816,044  

2nd generation lease renewals (sf)

     524,556  
  

 

 

 

Total space leased (sf)

     1,394,188  
  

 

 

 

Vacant space available for lease @ 6/30/2017 (sf)

     3,952,331  
  

 

 

 

Net (increase)/decrease in available space (sf)

     158,326  

Second generation leasing information: (2)

  

Leases commencing during the period (sf)

     1,340,600  

Weighted average lease term (months)

     103  

Weighted average free rent period (days)

     139  

Total transaction costs per square foot (3)

   $ 63.96  

Increase (decrease) in gross rents (4)

     17.69

Increase (decrease) in net rents (5)

     28.37

 

     All leases
1st Generation (sf)
     All leases
2nd Generation (sf)
     Incr (decr)
in 2nd gen.
gross cash rents (4)
    Incr (decr)
in 2nd gen.
net cash rents (5)
    Total
Leased (sf) (6)
     Total square feet of leases
executed in the quarter (7)
 

Boston

     18,950        541,163        17.52     30.41     560,113        234,750  

New York

     —          319,654        13.82     22.50     319,654        77,720  

San Francisco and Los Angeles

     —          254,263        39.64     60.93     254,263        407,112  

Washington, DC

     34,638        225,520        (3.78 %)      (5.22 %)      260,158        207,675  
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

    

 

 

 

Total / Weighted Average

     53,588        1,340,600        17.69     28.37     1,394,188        927,257  
  

 

 

    

 

 

        

 

 

    

 

 

 

 

(1) Total square feet of properties placed in service in Q2 2017 consist of 73,258 square feet at Reservoir Place North.
(2) Second generation leases are defined as leases for space that had previously been leased by the Company. Of the 1,340,600 square feet of second generation leases that commenced in Q2 2017, leases for 1,070,719 square feet were signed in prior periods.
(3) Total transaction costs include tenant improvements and leasing commissions and exclude free rent concessions.
(4) Represents the increase/(decrease) in gross rent (base rent plus expense reimbursements) on the new vs. expired leases on the 1,026,480 square feet of second generation leases that had been occupied within the prior 12 months; excludes leases that management considers temporary because the tenant is not expected to occupy the space on a long-term basis (e.g., the tenant is occupying “swing space”).
(5) Represents the increase/(decrease) in net rent (gross rent less operating expenses) on the new vs. expired leases on the 1,026,480 square feet of second generation leases that had been occupied within the prior 12 months; excludes leases that management considers temporary because the tenant is not expected to occupy the space on a long-term basis (e.g., the tenant is occupying “swing space”).
(6) Represents leases for which rental revenue recognition has commenced in accordance with GAAP during the quarter.
(7) Represents leases executed in the quarter for which the Company either (1) commenced rental revenue recognition in such quarter or (2) will commence rental revenue recognition in subsequent quarters, in accordance with GAAP, and includes leases at properties currently under development. The total square feet of leases executed in the current quarter for which the Company recognized rental revenue in the current quarter is 269,881.

 

43


Table of Contents

LOGO

SECOND QUARTER 2017

 

ACQUISITIONS/DISPOSITIONS

as of June 30, 2017

ACQUISITIONS

For the period from January 1, 2017 through June 30, 2017

 

Property

   Location      Date Acquired      Square Feet      Initial
Investment
     Anticipated
Future
Investment
     Total
Investment
     Percentage
Leased
 

103 Carnegie Center

     Princeton, NJ        May 15, 2017        96,332      $ 15,760,000      $ 2,000,000      $ 17,760,000        83
        

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total Acquisitions

           96,332      $ 15,760,000      $ 2,000,000      $ 17,760,000        83
        

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

DISPOSITIONS

For the period from January 1, 2017 through June 30, 2017

 

Property

   Location      Date Disposed      Square Feet      Gross
Sales Price
     Net Cash
Proceeds
     Book Gain  

30 Shattuck Road (land parcel)

     Andover, MA        April 19, 2017        N/A      $ 5,000,000      $ 4,977,000      $ 3,739,000  

40 Shattuck Road

     Andover, MA        June 13, 2017        121,542        12,000,000        11,939,000        28,000  
        

 

 

    

 

 

    

 

 

    

 

 

 

Total Dispositions of Real Estate

           121,542      $ 17,000,000      $ 16,916,000      $ 3,767,000  
        

 

 

    

 

 

    

 

 

    

 

 

 

 

44


Table of Contents

LOGO

SECOND QUARTER 2017

 

VALUE CREATION PIPELINE - CONSTRUCTION IN PROGRESS (1)

as of June 30, 2017

 

                                  BXP’s Share    

 

   

 

 

Construction
Properties

  Actual / Estimated
Initial Occupancy
    Actual / Estimated
Stabilization Date
    Location     # of
Buildings
    Square
feet
    Investment to
Date (2)
    Estimated
Total
Investment (2)
    Total
Financing
    Amount
Drawn at
June 30,
2017
    Estimated
Future Equity
Requirement
(2)
    Percentage
Leased (3)
    Percentage
Placed
in service (4)
 

Office and Retail

                       

888 Boylston Street

    Q3 2016       Q4 2017       Boston, MA       1       425,000     $ 242,515,880     $ 271,500,000     $ —       $ —       $ 28,984,120       88     31

Salesforce Tower (95% ownership)

    Q1 2018       Q3 2019       San Francisco, CA       1       1,400,000       880,355,295       1,073,500,000       (25,389,074 ) (5)      (16,020,092 ) (5)      202,513,687       82     —    

The Hub on Causeway (50% ownership)

    Q1 2019       Q4 2019       Boston, MA       1       385,000       38,845,919       141,870,000       —         —         103,024,081       42     —    

145 Broadway

    Q4 2019       Q4 2019       Cambridge, MA       1       485,000       27,325,275       375,000,000       —         —         347,674,725       98  

Dock 72 (50% ownership)

    Q3 2018       Q1 2020       Brooklyn, NY       1       670,000       57,458,109       204,900,000       125,000,000       —         22,441,891       33     —    
       

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Office Properties under Construction

          5       3,365,000     $ 1,246,500,478     $ 2,066,770,000     $ 99,610,926     $ (16,020,092   $ 704,638,504       71     6
       

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

     

Residential

                       

Proto at Cambridge (274 units)

    Q2 2018       Q2 2019       Cambridge, MA       1       164,000     $ 45,812,467     $ 140,170,000     $ —       $ —       $ 94,357,533       N/A       —    

Signature at Reston (508 units)

    Q1 2018       Q2 2020       Reston, VA       1       490,000       144,982,071  (6)      234,854,000 (6)      —         —         89,871,929       N/A       —    

Signature at Reston—Retail

          —         24,600       —         —         —         —         —         81     —    

MacArthur Station Residences (402 units) (7)

    Q2 2020       Q4 2021       Oakland, CA       1       324,000       1,841,497       263,600,000       —         —         261,758,503       N/A       —    
       

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Residential Properties under Construction

          3       1,002,600     $ 192,636,035     $ 638,624,000     $ —       $ —       $ 445,987,965       59 % (8)      —    
       

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Redevelopment Properties

                       

191 Spring Street

    Q4 2017       Q4 2018       Lexington, MA       1       160,000     $ 14,865,547     $ 53,920,000     $ —       $ —       $ 39,054,453       49     —    

One Five Nine East 53rd (55% ownership) (9)

    Q4 2018       Q4 2019       New York, NY       —         220,000       38,677,085       106,000,000       —         —         67,322,915       —         —    
       

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Redevelopment Properties under Construction

          1       380,000     $ 53,542,632     $ 159,920,000     $ —       $ —       $ 106,377,368       21     —    
       

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Properties Under Construction and Redevelopment

          9       4,747,600     $ 1,492,679,145     $ 2,865,314,000     $ 99,610,926     $ (16,020,092   $ 1,257,003,837       66 % (8)      5
       

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

     

PROJECTS FULLY PLACED IN-SERVICE DURING 2017

 

                                        BXP’s Share  
     Actual / Estimated
Initial Occupancy
     Actual / Estimated
Stabilization Date
     Location      # of
Buildings
     Square
feet
     Investment
to Date (2)
     Estimated
Total
Investment
(2)
     Total
Financing
     Amount
Drawn
at
June 30,
2017
     Estimated
Future
Equity
Requirement
(2)
     Percentage
Leased (3)
 

Prudential Center Retail Expansion

     Q1 2016        Q3 2017        Boston, MA        —          15,000      $ 9,589,169      $ 10,760,000      $ —        $ —        $ 1,170,831        100

Reservoir Place North

     Q1 2018        Q1 2018        Waltham, MA        1        73,000        16,139,546        24,510,000        —          —          8,370,454        —    
           

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total Projects placed In-Service

              1        88,000      $ 25,728,715      $ 35,270,000      $ —        $ —        $ 9,541,285        17
           

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

IN-SERVICE PROPERTIES HELD FOR REDEVELOPMENT

 

     Sub Market      # of
Buildings
     Existing
Square Feet
     Leased
%
    Annualized
Rental Obligations
Per Leased SF (10)
     Encumbered
with secured
debt (Y/N)
     Central Business
District (CBD) or
Suburban (S)
     Incremental Estimated
Future SF (11)
 

North First Business Park

     San Jose CA        5        190,636        87.2   $ 23.03        N        S        1,359,364  

3625-3635 Peterson Way

     Santa Clara CA        1        218,366        100.0     22.22        N        S        413,690  
     

 

 

    

 

 

    

 

 

   

 

 

          

 

 

 

Total Properties held for Redevelopment

        6        409,002        94.0   $ 22.57              1,773,054  
     

 

 

    

 

 

      

 

 

          

 

 

 

 

(1) A project is classified as Construction in Progress when construction or supply contracts have been signed, physical improvements have commenced or a lease has been signed and capitalized interest has commenced.
(2) Includes income (loss) and interest carry on debt and equity investment.
(3) Represents percentage leased as of July 28, 2017, including leases with future commencement dates and excluding residential units.
(4) Represents the portion of the project that no longer qualifies for capitalization of interest in accordance with GAAP.
(5) Under the joint venture agreement, if the project is funded with 100% equity, the Company has agreed to fund 50% of its partner’s equity requirement, structured as preferred equity. The Company will fund approximately $25.4 million at a rate of LIBOR plus 3.0% per annum and receive priority distributions from all distributions to its partner until the principal and interest are repaid. As of June 30, 2017, the Company has funded $16,020,092.
(6) Includes approximately $17 million for overbuilding parking structure to support future development requirements and excludes $10 million of the purchase price for the site that is allocated to rights for future development in Reston Town Center.
(7) Project is subject to a 90 year ground lease (including extension options) with an option to purchase in the future.
(8) Includes approximately 9,000 square feet of retail space at the Proto at Cambridge residential development, which is 0% leased.
(9) The low-rise portion of 601 Lexington Avenue.
(10) For disclosures relating to the Company’s definition of Annualized Rental Obligations, see page 47.
(11) Incremental Future Square Footage is included in Approximate Developable Square Feet of Value Creation Pipeline - Owned Land Parcels and Land Purchase Options on page 46.

 

45


Table of Contents

LOGO

SECOND QUARTER 2017

 

VALUE CREATION PIPELINE

as of June 30, 2017

Owned Land Parcels

 

Location

   Approximate
Developable
Square Feet
 

San Jose, CA (1)

     2,199,000  

Reston, VA

     1,160,000  

Waltham, MA

     805,000  

Springfield, VA

     800,000  

Rockville, MD

     759,000  

Washington, DC (50% ownership)

     520,000  

Santa Clara, CA (1)

     414,000  

Marlborough, MA

     400,000  

Boston, MA (50% Ownership)

     320,000  

Dulles, VA

     310,000  

Annapolis, MD (50% ownership)

     300,000  

Gaithersburg, MD

     240,000  
  

 

 

 
     8,227,000  
  

 

 

 

Land Purchase Options

 

Location

   Approximate
Developable
Square Feet
 

Princeton, NJ

     1,650,000  

Boston, MA

     1,300,000  

Cambridge, MA

     623,000  

Brooklyn, NY (50% ownership)

     600,000  

Boston, MA (50% ownership)

     525,000  

Washington, DC

     482,000  

San Francisco, CA

     TBD  
  

 

 

 
     5,180,000  
  

 

 

 

 

(1) Excludes the existing square footage related to in-service properties being held for future re-development included on page 45.

 

46


Table of Contents

LOGO

SECOND QUARTER 2017

 

DEFINITIONS

This section contains definitions of certain non-GAAP financial measures and other terms that the Company uses in this supplemental report and, where applicable, the reasons why management believes these non-GAAP financial measures provide useful information to investors about the Company’s financial condition and results of operations and the other purposes for which management uses the measures. Additional detail can be found in the Company’s most recent annual report on Form 10-K and quarterly report on Form 10-Q, as well as other documents filed with or furnished to the SEC from time to time.

The Company also presents “BXP’s Share” of certain of these measures which is defined as the consolidated amount, plus the Company’s share of the amount from its unconsolidated joint ventures (calculated based upon the Company’s percentage ownership interest), minus the Company’s partners’ share of the amount from its consolidated joint ventures (calculated based upon the partners’ percentage ownership interests). Management believes that presenting “BXP’s Share” of these measures provides useful information to investors regarding the Company’s financial condition and/or results of operations because it includes the Company’s share of the applicable amount from unconsolidated joint ventures and excludes the Company’s partners’ share from consolidated joint ventures. The Company has several significant joint ventures and presenting various financial measures in this manner can help investors better understand the Company’s financial condition and/or results of operations after taking into account its economic interest in these joint ventures. The Company cautions investors that the ownership percentages used in calculating “BXP’s Share” of these measures may not completely and accurately depict all of the legal and economic implications of holding an interest in a consolidated or unconsolidated joint venture. For example, in addition to partners’ interests in profits and capital, venture agreements vary in the allocation of rights regarding decision making (both routine and major decisions), distributions, transferability of interests, liquidations and other matters. Moreover, in some cases, the Company exercises significant influence over, but does not control, the joint venture, in which case GAAP requires that the Company account for the joint venture entity using the equity method of accounting and the Company does not consolidate it for financial reporting purposes. As a result, presentations of BXP’s Share of a financial measure should not be considered a substitute for, and should only be considered together with and as a supplement to, the Company’s financial information presented in accordance with GAAP.

Annualized Rental Obligations

Annualized Rental Obligations is defined as monthly Rental Obligations, as of the last day of the reporting period, multiplied by twelve (12).

Average Economic Occupancy

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.

Average Monthly Rental Rates

Average Rental Rates are calculated by the Company as rental revenue in accordance with GAAP, divided by the weighted monthly average number of occupied units.

Average Physical Occupancy

Average Physical Occupancy is defined as the average number of occupied units divided by the total number of units, expressed as a percentage.

Debt to Market Capitalization Ratio

Consolidated Debt to Consolidated Market Capitalization Ratio is defined as consolidated debt as a percentage of the market value of the Company’s outstanding equity securities plus the Company’s consolidated debt, and it is a measure of leverage commonly used by analysts in the REIT sector. Consolidated Market Capitalization is the sum of (A) the Company’s consolidated debt plus (B) the market value of the Company’s outstanding equity securities calculated using the closing price per share of common stock of the Company, as reported by the New York Stock Exchange, multiplied by the sum of (1) outstanding shares of common stock of the Company, (2) outstanding common units of limited partnership interest in Boston Properties Limited Partnership (excluding common units held by the Company), (3) common units issuable upon conversion of all outstanding LTIP Units, assuming all conditions have been met for the conversion of the LTIP Units, (4) on and after February 6, 2015, which was the end of the performance period for 2012 OPP Units and thus the date earned, common units issuable upon conversion of 2012 OPP Units that were issued in the form of LTIP Units, (5) on and after February 4, 2016, which was the end of the performance period for 2013 MYLTIP Units and thus the date earned, common units issuable upon conversion of 2013 MYLTIP Units that were issued in the form of LTIP Units and (6) on and after February 3, 2017, which was the end of the performance period for 2014 MYLTIP Units and thus the date earned, common units issuable upon conversion of 2014 MYLTIP Units that were issued in the form of LTIP Units plus (C) outstanding shares of 5.25% Series B Cumulative Redeemable Preferred Stock multiplied by their fixed liquidation preference of $2,500 per share. The calculation of Consolidated Market Capitalization does not include LTIP Units issued in the form of MYLTIP Awards unless and until certain performance thresholds are achieved and they are earned. Because their three-year performance periods have not yet ended, 2015, 2016 and 2017 MYLTIP Units are not included. The Company also presents BXP’s Share of Market Capitalization, which is calculated in a similar manner, except that BXP’s Share of Debt is utilized instead of the Company’s consolidated debt in both the numerator and the denominator. The Company presents these ratios because its degree of leverage could affect its ability to obtain additional financing for working capital, capital expenditures, acquisitions, development or other general corporate purposes and because different investors and lenders consider one or both of these ratios. Investors should understand that these ratios are, in part, a function of the market price of the common stock of the Company, and as such will fluctuate with changes in such price and does not necessarily reflect the Company’s capacity to incur additional debt to finance its activities or its ability to manage its existing debt obligations. However, for a company like Boston Properties, Inc., whose assets are primarily income-producing real estate, these ratios may provide investors with an alternate indication of leverage, so long as they are evaluated along with the ratio of indebtedness to other measures of asset value used by financial analysts and other financial ratios, as well as the various components of the Company’s outstanding indebtedness.

Funds Available for Distribution (FAD) and FAD Payout Ratio

In addition to FFO, the Company presents Funds Available for Distribution to common shareholders and common unitholders (FAD), which is a non-GAAP financial measure that is calculated by (1) adding to FFO lease transaction costs that qualify as rent inducements, non-real estate depreciation, non-cash losses (gains) from early extinguishments of debt, stock-based compensation expense, partners’ share of consolidated and unconsolidated joint venture 2nd generation tenant improvement and leasing commissions (included in the period in which the lease commences) and unearned portion of capitalized fees, (2) eliminating the effects of straight-line rent, straight-line ground rent expense adjustment, fair value interest adjustment and fair value lease revenue, and (3) subtracting maintenance capital expenditures, hotel improvements, equipment upgrades and replacements, 2nd generation tenant improvement and leasing commissions (included in the period in which the lease commences), non-cash termination income adjustment (fair value lease amounts) and impairments of non-depreciable real estate. The Company believes that the presentation of FAD provides useful information to investors regarding the Company’s results of operations because FAD provides supplemental information regarding the Company’s operating performance that would not otherwise be available and may be useful to investors in assessing the Company’s operating performance. Additionally, although the Company does not consider FAD to be a liquidity measure, as it does not make adjustments to reflect changes in working capital or the actual timing of the payment of income or expense items that are accrued in the period, the Company believes that FAD may provide investors with useful supplemental information regarding the Company’s ability to generate cash from its operating performance and the impact of the Company’s operating performance on its ability to make distributions to its shareholders. Furthermore, the Company believes that FAD is frequently used by analysts, investors and other interested parties in the evaluation of its performance as a REIT and, as a result, by presenting FAD the Company is assisting these parties in their evaluation. FAD should not be considered as a substitute for net income (loss) attributable to Boston Properties, Inc.’s common shareholders determined in accordance with GAAP or any other GAAP financial measures and should only be considered together with and as a supplement to the Company’s financial information prepared in accordance with GAAP.

FAD Payout Ratio is defined as distributions to common shareholders and unitholders (excluding any special distributions) divided by FAD.

 

47


Table of Contents

LOGO

SECOND QUARTER 2017

 

DEFINITIONS (continued)

Funds from Operations (FFO)

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”), the Company calculates Funds from Operations, or “FFO,” by adjusting net income (loss) attributable to Boston Properties, Inc. common shareholders (computed in accordance with GAAP) for gains (or losses) from sales of properties, impairment losses on depreciable real estate consolidated on the Company’s balance sheet, impairment losses on its 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 the Company’s share of income (loss) from unconsolidated partnerships and joint ventures. FFO is a non-GAAP financial measure, but the Company believes the presentation of FFO, combined with the presentation of required GAAP financial measures, has improved the understanding of operating results of REITs among the investing public and has helped make comparisons of REIT operating results more meaningful. Management generally considers FFO and FFO per share to be useful measures for understanding and comparing the Company’s operating results because, by excluding gains and losses related to sales of previously depreciated operating real estate assets, impairment losses and real estate asset depreciation and amortization (which can differ across owners of similar assets in similar condition based on historical cost accounting and useful life estimates), FFO and FFO per share can help investors compare the operating performance of a company’s real estate across reporting periods and to the operating performance of other companies.

The Company’s 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 order to facilitate a clear understanding of the Company’s operating results, FFO should be examined in conjunction with net income attributable to Boston Properties, Inc. common shareholders as presented in the Company’s consolidated financial statements. FFO should not be considered as a substitute for net income attributable to Boston Properties, Inc. common shareholders (determined in accordance with GAAP) or any other GAAP financial measures and should only be considered together with and as a supplement to the Company’s financial information prepared in accordance with GAAP.

In-Service Properties

The Company treats a property as being “in-service” upon the earlier of (1) lease-up and completion of tenant improvements or (2) one year after cessation of major construction activity as determined under GAAP. The determination as to when an entire property should be treated as “in-service” involves a degree of judgment and is made by management based on the relevant facts and circumstances of the particular property. For portfolio operating and occupancy statistics, the Company specifies a single date for treating a property as “in-service,” which is generally later than the date the property is partially placed in-service under GAAP. Under GAAP, a property may be placed in-service in stages as construction is completed and the property is held available for occupancy. In accordance with GAAP, when a portion of a property has been substantially completed and either occupied or held available for occupancy, the Company ceases capitalizing costs on that portion, even though it may not treat the property as being “in-service,” and continues to capitalize only those costs associated with the portion still under construction. In-service properties include properties held by the Company’s unconsolidated joint ventures.

Market Rents

Market Rents used by the Company in calculating Average Economic Occupancy are based on the current market rates set by the managers of the Company’s 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.

Net Operating Income (NOI)

Net operating income (NOI) is a non-GAAP financial measure equal to net income attributable to Boston Properties, Inc. common shareholders, the most directly comparable GAAP financial measure, plus (1) preferred dividends, net income attributable to noncontrolling interests, corporate general and administrative expense, transaction costs, depreciation and amortization and interest expense, less (2) gains on sales of real estate, development and management services income, income from unconsolidated joint ventures, interest and other income, gains from investments in securities and gains from early extinguishments of debt. In some cases the Company also presents (1) NOI – cash, which is NOI after eliminating the effects of straight-lining of rent, fair value lease revenue, ground rent expense and lease transaction costs that qualify as rent inducements in accordance with GAAP, and (2) NOI and NOI – cash, in each case excluding termination income.

The Company uses these measures internally as performance measures and believes they provide useful information to investors regarding the Company’s results of operations and financial condition because, when compared across periods, they reflect 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. 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. Similarly, interest expense may be incurred at the property level even though the financing proceeds may be used at the corporate level (e.g., used for other investment activity). In addition, depreciation and amortization, because of historical cost accounting and useful life estimates, may distort operating performance measures at the property level. Presenting NOI – cash allows investors to compare NOI performance across periods without taking into account the effect of certain non-cash rental revenues and ground rent expenses. Similar to depreciation and amortization, fair value lease revenues, because of historical cost accounting, may distort operating performance measures at the property level. Additionally, presenting NOI excluding the impact of the straight-lining of rent provides investors with an alternative view of operating performance at the property level that more closely reflects net cash generated at the property level on an unleveraged basis. Presenting NOI measures that exclude termination income provides investors with additional information regarding operating performance at a property level that allows them to compare operating performance between periods without taking into account termination income, which can distort the results for any given period because they generally represent multiple months or years of a tenant’s rental obligations that are paid in a lump sum in connection with a negotiated early termination of the tenant’s lease and are not reflective of the core ongoing operating performance of the Company’s properties.

Rental Obligations

Rental Obligations is defined as the contractual base rents (but excluding percentage rent) and budgeted reimbursements from tenants under existing leases. These amounts exclude rent abatements.

Same Properties

In the Company’s analysis of NOI, particularly to make comparisons of NOI between periods meaningful, it is important to provide information for properties that were in-service and owned by the Company throughout each period presented. The Company refers to properties acquired or placed in-service prior to the beginning of the earliest period presented and owned by the Company through the end of the latest period presented as “Same Properties.” “Same Properties” therefore exclude properties placed in-service, acquired, repositioned 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. Accordingly, it takes at least one year and one quarter after a property is acquired or treated as “in-service” for that property to be included in “Same Properties.” Pages 27-29 indicate by footnote the “In-Service Properties” that are not included in “Same Properties.”

 

48