These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ý
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
¨
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
|
|
|
|
Boston Properties, Inc.
|
Delaware
|
04-2473675
|
|
|
(State or other jurisdiction of incorporation or organization)
|
(I.R.S. Employer Identification Number)
|
|
|
|
|
|
Boston Properties Limited Partnership
|
Delaware
|
04-3372948
|
|
|
(State or other jurisdiction of incorporation or organization)
|
(I.R.S. Employer Identification Number)
|
|
|
|
Boston Properties, Inc.
|
Common Stock, par value $0.01 per share
|
153,611,330
|
|
(Registrant)
|
(Class)
|
(Outstanding on May 2, 2016)
|
|
|
|
•
|
enhances investors’ understanding of BXP and BPLP by enabling investors to view the business as a whole in the same manner as management views and operates the business;
|
|
•
|
eliminates duplicative disclosure and provides a more streamlined and readable presentation because a substantial portion of the disclosure applies to both BXP and BPLP; and
|
|
•
|
creates time and cost efficiencies through the preparation of one combined report instead of two separate reports.
|
|
•
|
Item 1. Financial Statements (unaudited) which includes the following specific disclosures for BXP and BPLP:
|
|
•
|
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations includes information specific to each entity, where applicable;
|
|
•
|
Item 2. Liquidity and Capital Resources includes separate reconciliations of amounts to each entity’s financial statements, where applicable;
|
|
|
|
|
|
|
|
Page
|
|
|
|
|
|
|
||
|
ITEM 1.
|
||
|
|
|
|
|
Boston Properties, Inc.
|
|
|
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
|
|
|
Boston Properties Limited Partnership
|
|
|
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
|
|
|
Boston Properties, Inc. and Boston Properties Limited Partnership
|
|
|
|
|
||
|
|
|
|
|
ITEM 2.
|
||
|
ITEM 3.
|
||
|
ITEM 4.
|
||
|
|
|
|
|
|
||
|
ITEM 1.
|
||
|
ITEM 1A.
|
||
|
ITEM 2.
|
||
|
ITEM 3.
|
||
|
ITEM 4.
|
||
|
ITEM 5.
|
||
|
ITEM 6.
|
||
|
|
|
|
|
BOSTON PROPERTIES, INC.
(Unaudited )
|
|||||||
|
|
March 31,
2016 |
|
December 31,
2015 |
||||
|
|
(in thousands, except for share and par value amounts)
|
||||||
|
ASSETS
|
|
|
|
||||
|
Real estate, at cost (amounts related to variable interest entities (“VIEs”) of $6,024,005 at March 31, 2016)
|
$
|
18,424,542
|
|
|
$
|
18,465,405
|
|
|
Construction in progress (amounts related to VIEs of $486,025 at March 31, 2016)
|
857,578
|
|
|
763,935
|
|
||
|
Land held for future development
|
256,952
|
|
|
252,195
|
|
||
|
Less: accumulated depreciation (amounts related to VIEs of ($690,415) at March 31, 2016)
|
(3,969,648
|
)
|
|
(3,925,894
|
)
|
||
|
Total real estate
|
15,569,424
|
|
|
15,555,641
|
|
||
|
Cash and cash equivalents (amounts related to VIEs of $227,255 at March 31, 2016)
|
1,605,678
|
|
|
723,718
|
|
||
|
Cash held in escrows (amounts related to VIEs of $3,671 at March 31, 2016)
|
71,349
|
|
|
73,790
|
|
||
|
Investments in securities
|
21,077
|
|
|
20,380
|
|
||
|
Tenant and other receivables (amounts related to VIEs of $24,403 at March 31, 2016)
|
73,759
|
|
|
97,865
|
|
||
|
Accrued rental income (amounts related to VIEs of $217,148 at March 31, 2016)
|
767,864
|
|
|
754,883
|
|
||
|
Deferred charges, net (amounts related to VIEs of $323,493 at March 31, 2016)
|
693,976
|
|
|
704,867
|
|
||
|
Prepaid expenses and other assets (amounts related to VIEs of $77,995 at March 31, 2016)
|
136,799
|
|
|
185,118
|
|
||
|
Investments in unconsolidated joint ventures
|
235,904
|
|
|
235,224
|
|
||
|
Total assets
|
$
|
19,175,830
|
|
|
$
|
18,351,486
|
|
|
LIABILITIES AND EQUITY
|
|
|
|
||||
|
Liabilities:
|
|
|
|
||||
|
Mortgage notes payable, net (amounts related to VIEs of $2,060,838 at March 31, 2016)
|
$
|
3,416,622
|
|
|
$
|
3,435,242
|
|
|
Unsecured senior notes, net
|
6,255,602
|
|
|
5,264,819
|
|
||
|
Unsecured line of credit
|
—
|
|
|
—
|
|
||
|
Mezzanine notes payable (amounts related to VIEs of $308,142 at March 31, 2016)
|
308,142
|
|
|
308,482
|
|
||
|
Outside members' notes payable (amounts related to VIEs of $180,000 at March 31, 2016)
|
180,000
|
|
|
180,000
|
|
||
|
Accounts payable and accrued expenses (amounts related to VIEs of $82,270 at March 31, 2016)
|
252,727
|
|
|
274,709
|
|
||
|
Dividends and distributions payable
|
113,079
|
|
|
327,320
|
|
||
|
Accrued interest payable (amounts related to VIEs of $136,165 at March 31, 2016)
|
221,578
|
|
|
190,386
|
|
||
|
Other liabilities (amounts related to VIEs of $205,007 at March 31, 2016)
|
498,290
|
|
|
483,601
|
|
||
|
Total liabilities
|
11,246,040
|
|
|
10,464,559
|
|
||
|
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 at March 31, 2016 and December 31, 2015
|
200,000
|
|
|
200,000
|
|
||
|
Common stock, $0.01 par value, 250,000,000 shares authorized, 153,683,866 and 153,658,866 issued and 153,604,966 and 153,579,966 outstanding at March 31, 2016 and December 31, 2015, respectively
|
1,536
|
|
|
1,536
|
|
||
|
Additional paid-in capital
|
6,306,723
|
|
|
6,305,687
|
|
||
|
Dividends in excess of earnings
|
(699,048
|
)
|
|
(780,952
|
)
|
||
|
Treasury common stock at cost, 78,900 shares at March 31, 2016 and December 31, 2015
|
(2,722
|
)
|
|
(2,722
|
)
|
||
|
Accumulated other comprehensive loss
|
(56,706
|
)
|
|
(14,114
|
)
|
||
|
Total stockholders’ equity attributable to Boston Properties, Inc.
|
5,749,783
|
|
|
5,709,435
|
|
||
|
Noncontrolling interests:
|
|
|
|
||||
|
Common units of the Operating Partnership
|
616,095
|
|
|
603,092
|
|
||
|
Property partnerships
|
1,563,912
|
|
|
1,574,400
|
|
||
|
Total equity
|
7,929,790
|
|
|
7,886,927
|
|
||
|
Total liabilities and equity
|
$
|
19,175,830
|
|
|
$
|
18,351,486
|
|
|
|
Three months ended
March 31, |
||||||
|
|
2016
|
|
2015
|
||||
|
|
(in thousands, except for per share amounts)
|
||||||
|
Revenue
|
|
|
|
||||
|
Rental
|
|
|
|
||||
|
Base rent
|
$
|
536,128
|
|
|
$
|
490,682
|
|
|
Recoveries from tenants
|
89,586
|
|
|
88,593
|
|
||
|
Parking and other
|
24,825
|
|
|
24,788
|
|
||
|
Total rental revenue
|
650,539
|
|
|
604,063
|
|
||
|
Hotel revenue
|
8,757
|
|
|
9,085
|
|
||
|
Development and management services
|
6,689
|
|
|
5,328
|
|
||
|
Total revenue
|
665,985
|
|
|
618,476
|
|
||
|
Expenses
|
|
|
|
||||
|
Operating
|
|
|
|
||||
|
Rental
|
219,172
|
|
|
221,350
|
|
||
|
Hotel
|
7,634
|
|
|
7,576
|
|
||
|
General and administrative
|
29,353
|
|
|
28,791
|
|
||
|
Transaction costs
|
25
|
|
|
327
|
|
||
|
Depreciation and amortization
|
159,448
|
|
|
154,223
|
|
||
|
Total expenses
|
415,632
|
|
|
412,267
|
|
||
|
Operating income
|
250,353
|
|
|
206,209
|
|
||
|
Other income (expense)
|
|
|
|
||||
|
Income from unconsolidated joint ventures
|
1,791
|
|
|
14,834
|
|
||
|
Interest and other income
|
1,505
|
|
|
1,407
|
|
||
|
Gains from investments in securities
|
259
|
|
|
393
|
|
||
|
Interest expense
|
(105,309
|
)
|
|
(108,757
|
)
|
||
|
Income before gains on sales of real estate
|
148,599
|
|
|
114,086
|
|
||
|
Gains on sales of real estate
|
67,623
|
|
|
95,084
|
|
||
|
Net income
|
216,222
|
|
|
209,170
|
|
||
|
Net income attributable to noncontrolling interests
|
|
|
|
||||
|
Noncontrolling interests in property partnerships
|
(10,464
|
)
|
|
(15,208
|
)
|
||
|
Noncontrolling interest—redeemable preferred units of the Operating Partnership
|
—
|
|
|
(3
|
)
|
||
|
Noncontrolling interest—common units of the Operating Partnership
|
(21,393
|
)
|
|
(20,188
|
)
|
||
|
Net income attributable to Boston Properties, Inc.
|
184,365
|
|
|
173,771
|
|
||
|
Preferred dividends
|
(2,618
|
)
|
|
(2,589
|
)
|
||
|
Net income attributable to Boston Properties, Inc. common shareholders
|
$
|
181,747
|
|
|
$
|
171,182
|
|
|
Basic earnings per common share attributable to Boston Properties, Inc. common shareholders:
|
|
|
|
||||
|
Net income
|
$
|
1.18
|
|
|
$
|
1.12
|
|
|
Weighted average number of common shares outstanding
|
153,626
|
|
|
153,230
|
|
||
|
Diluted earnings per common share attributable to Boston Properties, Inc. common shareholders:
|
|
|
|
||||
|
Net income
|
$
|
1.18
|
|
|
$
|
1.11
|
|
|
Weighted average number of common and common equivalent shares outstanding
|
153,917
|
|
|
153,873
|
|
||
|
|
Three months ended
March 31, |
||||||
|
|
2016
|
|
2015
|
||||
|
|
(in thousands)
|
||||||
|
Net income
|
$
|
216,222
|
|
|
$
|
209,170
|
|
|
Other comprehensive loss:
|
|
|
|
||||
|
Effective portion of interest rate contracts
|
(58,646
|
)
|
|
(3,533
|
)
|
||
|
Amortization of interest rate contracts (1)
|
627
|
|
|
627
|
|
||
|
Other comprehensive loss
|
(58,019
|
)
|
|
(2,906
|
)
|
||
|
Comprehensive income
|
158,203
|
|
|
206,264
|
|
||
|
Net income attributable to noncontrolling interests
|
(31,857
|
)
|
|
(35,399
|
)
|
||
|
Other comprehensive loss attributable to noncontrolling interests
|
15,427
|
|
|
303
|
|
||
|
Comprehensive income attributable to Boston Properties, Inc.
|
$
|
141,773
|
|
|
$
|
171,168
|
|
|
|
Common Stock
|
|
Preferred Stock
|
|
Additional
Paid-in
Capital
|
|
Dividends in
Excess of
Earnings
|
|
Treasury
Stock,
at cost
|
|
Accumulated
Other
Comprehensive Loss
|
|
Noncontrolling
Interests
|
|
Total
|
|||||||||||||||||||
|
|
Shares
|
|
Amount
|
|
|
|||||||||||||||||||||||||||||
|
Equity, December 31, 2015
|
153,580
|
|
|
$
|
1,536
|
|
|
$
|
200,000
|
|
|
$
|
6,305,687
|
|
|
$
|
(780,952
|
)
|
|
$
|
(2,722
|
)
|
|
$
|
(14,114
|
)
|
|
$
|
2,177,492
|
|
|
$
|
7,886,927
|
|
|
Redemption of operating partnership units to common stock
|
13
|
|
|
—
|
|
|
—
|
|
|
446
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(446
|
)
|
|
—
|
|
||||||||
|
Allocated net income for the year
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
184,365
|
|
|
—
|
|
|
—
|
|
|
31,857
|
|
|
216,222
|
|
||||||||
|
Dividends/distributions declared
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(102,461
|
)
|
|
—
|
|
|
—
|
|
|
(11,865
|
)
|
|
(114,326
|
)
|
||||||||
|
Shares issued pursuant to stock purchase plan
|
3
|
|
|
—
|
|
|
—
|
|
|
332
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
332
|
|
||||||||
|
Net activity from stock option and incentive plan
|
9
|
|
|
—
|
|
|
—
|
|
|
696
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
8,384
|
|
|
9,080
|
|
||||||||
|
Contributions from noncontrolling interests in property partnerships
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,489
|
|
|
2,489
|
|
||||||||
|
Distributions to noncontrolling interests in property partnerships
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(12,915
|
)
|
|
(12,915
|
)
|
||||||||
|
Effective portion of interest rate contracts
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(43,154
|
)
|
|
(15,492
|
)
|
|
(58,646
|
)
|
||||||||
|
Amortization of interest rate contracts
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
562
|
|
|
65
|
|
|
627
|
|
||||||||
|
Reallocation of noncontrolling interest
|
—
|
|
|
—
|
|
|
—
|
|
|
(438
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
438
|
|
|
—
|
|
||||||||
|
Equity, March 31, 2016
|
153,605
|
|
|
$
|
1,536
|
|
|
$
|
200,000
|
|
|
$
|
6,306,723
|
|
|
$
|
(699,048
|
)
|
|
$
|
(2,722
|
)
|
|
$
|
(56,706
|
)
|
|
$
|
2,180,007
|
|
|
$
|
7,929,790
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
|
Equity, December 31, 2014
|
153,114
|
|
|
$
|
1,531
|
|
|
$
|
200,000
|
|
|
$
|
6,270,257
|
|
|
$
|
(762,464
|
)
|
|
$
|
(2,722
|
)
|
|
$
|
(9,304
|
)
|
|
$
|
2,205,638
|
|
|
$
|
7,902,936
|
|
|
Redemption of operating partnership units to common stock
|
259
|
|
|
3
|
|
|
—
|
|
|
8,686
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(8,689
|
)
|
|
—
|
|
||||||||
|
Allocated net income for the year
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
173,771
|
|
|
—
|
|
|
—
|
|
|
33,168
|
|
|
206,939
|
|
||||||||
|
Dividends/distributions declared
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(102,300
|
)
|
|
—
|
|
|
—
|
|
|
(11,705
|
)
|
|
(114,005
|
)
|
||||||||
|
Shares issued pursuant to stock purchase plan
|
2
|
|
|
—
|
|
|
—
|
|
|
313
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
313
|
|
||||||||
|
Net activity from stock option and incentive plan
|
27
|
|
|
—
|
|
|
—
|
|
|
1,842
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
19,774
|
|
|
21,616
|
|
||||||||
|
Contributions from noncontrolling interests in property partnerships
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
629
|
|
|
629
|
|
||||||||
|
Distributions to noncontrolling interests in property partnerships
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(16,574
|
)
|
|
(16,574
|
)
|
||||||||
|
Effective portion of interest rate contracts
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(3,165
|
)
|
|
(368
|
)
|
|
(3,533
|
)
|
||||||||
|
Amortization of interest rate contracts
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
562
|
|
|
65
|
|
|
627
|
|
||||||||
|
Reallocation of noncontrolling interest
|
—
|
|
|
—
|
|
|
—
|
|
|
5,162
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(5,162
|
)
|
|
—
|
|
||||||||
|
Equity, March 31, 2015
|
153,402
|
|
|
$
|
1,534
|
|
|
$
|
200,000
|
|
|
$
|
6,286,260
|
|
|
$
|
(690,993
|
)
|
|
$
|
(2,722
|
)
|
|
$
|
(11,907
|
)
|
|
$
|
2,216,776
|
|
|
$
|
7,998,948
|
|
|
|
For the three months ended March 31,
|
||||||
|
|
2016
|
|
2015
|
||||
|
|
(in thousands)
|
||||||
|
Cash flows from operating activities:
|
|
|
|
||||
|
Net income
|
$
|
216,222
|
|
|
$
|
209,170
|
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
||||
|
Depreciation and amortization
|
159,448
|
|
|
154,223
|
|
||
|
Non-cash compensation expense
|
10,069
|
|
|
11,011
|
|
||
|
Income from unconsolidated joint ventures
|
(1,791
|
)
|
|
(14,834
|
)
|
||
|
Distributions of net cash flow from operations of unconsolidated joint ventures
|
10,718
|
|
|
1,350
|
|
||
|
Gains from investments in securities
|
(259
|
)
|
|
(393
|
)
|
||
|
Non-cash portion of interest expense
|
(10,138
|
)
|
|
(10,884
|
)
|
||
|
Gains on sales of real estate
|
(67,623
|
)
|
|
(95,084
|
)
|
||
|
Change in assets and liabilities:
|
|
|
|
||||
|
Cash held in escrows
|
1,940
|
|
|
1,044
|
|
||
|
Tenant and other receivables, net
|
25,018
|
|
|
(1,173
|
)
|
||
|
Accrued rental income, net
|
(12,981
|
)
|
|
(23,250
|
)
|
||
|
Prepaid expenses and other assets
|
45,560
|
|
|
3,447
|
|
||
|
Accounts payable and accrued expenses
|
(5,209
|
)
|
|
(5,535
|
)
|
||
|
Accrued interest payable
|
31,192
|
|
|
23,098
|
|
||
|
Other liabilities
|
(33,319
|
)
|
|
(23,136
|
)
|
||
|
Tenant leasing costs
|
(19,867
|
)
|
|
(27,608
|
)
|
||
|
Total adjustments
|
132,758
|
|
|
(7,724
|
)
|
||
|
Net cash provided by operating activities
|
348,980
|
|
|
201,446
|
|
||
|
Cash flows from investing activities:
|
|
|
|
||||
|
Construction in progress
|
(122,940
|
)
|
|
(60,013
|
)
|
||
|
Building and other capital improvements
|
(25,329
|
)
|
|
(19,391
|
)
|
||
|
Tenant improvements
|
(55,739
|
)
|
|
(26,950
|
)
|
||
|
Proceeds from sales of real estate
|
104,816
|
|
|
194,821
|
|
||
|
Proceeds from sales of real estate placed in escrow
|
(104,696
|
)
|
|
(201,857
|
)
|
||
|
Proceeds from sales of real estate released from escrow
|
104,696
|
|
|
99,916
|
|
||
|
Cash released from escrow for land sale contracts
|
488
|
|
|
—
|
|
||
|
Deposit on real estate
|
—
|
|
|
(5,000
|
)
|
||
|
Capital contributions to unconsolidated joint ventures
|
(10,215
|
)
|
|
(2,444
|
)
|
||
|
Capital distributions from unconsolidated joint ventures
|
—
|
|
|
24,527
|
|
||
|
Investments in securities, net
|
(438
|
)
|
|
(884
|
)
|
||
|
Net cash provided by (used in) investing activities
|
(109,357
|
)
|
|
2,725
|
|
||
|
|
|
|
|
||||
|
|
|
|
|
||||
|
|
|
|
|
||||
|
BOSTON PROPERTIES, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
|
|||||||
|
|
For the three months ended March 31,
|
||||||
|
|
2016
|
|
2015
|
||||
|
|
(in thousands)
|
||||||
|
Cash flows from financing activities:
|
|
|
|
||||
|
Repayments of mortgage notes payable
|
(6,265
|
)
|
|
(7,024
|
)
|
||
|
Proceeds from unsecured senior notes
|
997,080
|
|
|
—
|
|
||
|
Proceeds from real estate financing transaction
|
—
|
|
|
6,000
|
|
||
|
Payments on real estate financing transactions
|
(781
|
)
|
|
(636
|
)
|
||
|
Deferred financing costs
|
(8,047
|
)
|
|
(20
|
)
|
||
|
Net proceeds from equity transactions
|
(657
|
)
|
|
(145
|
)
|
||
|
Dividends and distributions
|
(328,567
|
)
|
|
(883,684
|
)
|
||
|
Contributions from noncontrolling interests in property partnerships
|
2,489
|
|
|
629
|
|
||
|
Distributions to noncontrolling interests in property partnerships
|
(12,915
|
)
|
|
(17,974
|
)
|
||
|
Net cash provided by (used in) financing activities
|
642,337
|
|
|
(902,854
|
)
|
||
|
Net increase (decrease) in cash and cash equivalents
|
881,960
|
|
|
(698,683
|
)
|
||
|
Cash and cash equivalents, beginning of period
|
723,718
|
|
|
1,763,079
|
|
||
|
Cash and cash equivalents, end of period
|
$
|
1,605,678
|
|
|
$
|
1,064,396
|
|
|
Supplemental disclosures:
|
|
|
|
||||
|
Cash paid for interest
|
$
|
93,524
|
|
|
$
|
104,508
|
|
|
Interest capitalized
|
$
|
9,269
|
|
|
$
|
7,965
|
|
|
Non-cash investing and financing activities:
|
|
|
|
||||
|
Additions to real estate included in accounts payable and accrued expenses
|
$
|
(24,857
|
)
|
|
$
|
9,243
|
|
|
Dividends and distributions declared but not paid
|
$
|
113,079
|
|
|
$
|
112,796
|
|
|
Conversions of noncontrolling interests to stockholders’ equity
|
$
|
446
|
|
|
$
|
8,689
|
|
|
Issuance of restricted securities to employees
|
$
|
32,630
|
|
|
$
|
42,279
|
|
|
BOSTON PROPERTIES LIMITED PARTNERSHIP
CONSOLIDATED BALANCE SHEETS
(Unaudited)
|
|||||||
|
|
March 31,
2016 |
|
December 31,
2015 |
||||
|
|
(in thousands, except for unit amounts)
|
||||||
|
ASSETS
|
|
|
|
||||
|
Real estate, at cost (amounts related to variable interest entities (“VIEs”) of $5,944,607 at March 31, 2016)
|
$
|
18,006,818
|
|
|
$
|
18,045,011
|
|
|
Construction in progress (amounts related to VIEs of $486,025 at March 31, 2016)
|
857,578
|
|
|
763,935
|
|
||
|
Land held for future development
|
256,952
|
|
|
252,195
|
|
||
|
Less: accumulated depreciation (amounts related to VIEs of ($675,124) at March 31, 2016)
|
(3,889,084
|
)
|
|
(3,846,816
|
)
|
||
|
Total real estate
|
15,232,264
|
|
|
15,214,325
|
|
||
|
Cash and cash equivalents (amounts related to VIEs of $227,255 at March 31, 2016)
|
1,605,678
|
|
|
723,718
|
|
||
|
Cash held in escrows (amounts related to VIEs of $3,671 at March 31, 2016)
|
71,349
|
|
|
73,790
|
|
||
|
Investments in securities
|
21,077
|
|
|
20,380
|
|
||
|
Tenant and other receivables (amounts related to VIEs of $24,403 at March 31, 2016)
|
73,759
|
|
|
97,865
|
|
||
|
Accrued rental income (amounts related to VIEs of $217,148 at March 31, 2016)
|
767,864
|
|
|
754,883
|
|
||
|
Deferred charges, net (amounts related to VIEs of $323,493 at March 31, 2016)
|
693,976
|
|
|
704,867
|
|
||
|
Prepaid expenses and other assets (amounts related to VIEs of $77,995 at March 31, 2016)
|
136,799
|
|
|
185,118
|
|
||
|
Investments in unconsolidated joint ventures
|
235,904
|
|
|
235,224
|
|
||
|
Total assets
|
$
|
18,838,670
|
|
|
$
|
18,010,170
|
|
|
LIABILITIES AND CAPITAL
|
|
|
|
||||
|
Liabilities:
|
|
|
|
||||
|
Mortgage notes payable, net (amounts related to VIEs of $2,060,838 at March 31, 2016)
|
$
|
3,416,622
|
|
|
$
|
3,435,242
|
|
|
Unsecured senior notes, net
|
6,255,602
|
|
|
5,264,819
|
|
||
|
Unsecured line of credit
|
—
|
|
|
—
|
|
||
|
Mezzanine notes payable (amounts related to VIEs of $308,142 at March 31, 2016)
|
308,142
|
|
|
308,482
|
|
||
|
Outside members' notes payable (amounts related to VIEs of $180,000 at March 31, 2016)
|
180,000
|
|
|
180,000
|
|
||
|
Accounts payable and accrued expenses (amounts related to VIEs of $82,270 at March 31, 2016)
|
252,727
|
|
|
274,709
|
|
||
|
Distributions payable
|
113,079
|
|
|
327,320
|
|
||
|
Accrued interest payable (amounts related to VIEs of $136,165 at March 31, 2016)
|
221,578
|
|
|
190,386
|
|
||
|
Other liabilities (amounts related to VIEs of $205,007 at March 31, 2016)
|
498,290
|
|
|
483,601
|
|
||
|
Total liabilities
|
11,246,040
|
|
|
10,464,559
|
|
||
|
Commitments and contingencies
|
—
|
|
|
—
|
|
||
|
Noncontrolling interests:
|
|
|
|
||||
|
Redeemable partnership units—16,092,449 and 16,097,473 common units and 2,065,185 and 1,831,714 long term incentive units outstanding at redemption value at March 31, 2016 and December 31, 2015, respectively
|
2,307,472
|
|
|
2,286,689
|
|
||
|
Capital:
|
|
|
|
||||
|
5.25% Series B cumulative redeemable preferred units, liquidation preference $2,500 per unit, 80,000 units issued and outstanding at March 31, 2016 and December 31, 2015
|
193,623
|
|
|
193,623
|
|
||
|
Boston Properties Limited Partnership partners’ capital—1,717,626 and 1,715,092 general partner units and 151,887,340 and 151,864,874 limited partner units outstanding at March 31, 2016 and December 31, 2015, respectively
|
3,527,623
|
|
|
3,490,899
|
|
||
|
Noncontrolling interests in property partnerships
|
1,563,912
|
|
|
1,574,400
|
|
||
|
Total capital
|
5,285,158
|
|
|
5,258,922
|
|
||
|
Total liabilities and capital
|
$
|
18,838,670
|
|
|
$
|
18,010,170
|
|
|
|
Three months ended
March 31, |
||||||
|
|
2016
|
|
2015
|
||||
|
|
(in thousands, except for per unit amounts)
|
||||||
|
Revenue
|
|
|
|
||||
|
Rental
|
|
|
|
||||
|
Base rent
|
$
|
536,128
|
|
|
$
|
490,682
|
|
|
Recoveries from tenants
|
89,586
|
|
|
88,593
|
|
||
|
Parking and other
|
24,825
|
|
|
24,788
|
|
||
|
Total rental revenue
|
650,539
|
|
|
604,063
|
|
||
|
Hotel revenue
|
8,757
|
|
|
9,085
|
|
||
|
Development and management services
|
6,689
|
|
|
5,328
|
|
||
|
Total revenue
|
665,985
|
|
|
618,476
|
|
||
|
Expenses
|
|
|
|
||||
|
Operating
|
|
|
|
||||
|
Rental
|
219,172
|
|
|
221,350
|
|
||
|
Hotel
|
7,634
|
|
|
7,576
|
|
||
|
General and administrative
|
29,353
|
|
|
28,791
|
|
||
|
Transaction costs
|
25
|
|
|
327
|
|
||
|
Depreciation and amortization
|
157,461
|
|
|
152,224
|
|
||
|
Total expenses
|
413,645
|
|
|
410,268
|
|
||
|
Operating income
|
252,340
|
|
|
208,208
|
|
||
|
Other income (expense)
|
|
|
|
||||
|
Income from unconsolidated joint ventures
|
1,791
|
|
|
14,834
|
|
||
|
Interest and other income
|
1,505
|
|
|
1,407
|
|
||
|
Gains from investments in securities
|
259
|
|
|
393
|
|
||
|
Interest expense
|
(105,309
|
)
|
|
(108,757
|
)
|
||
|
Income before gains on sales of real estate
|
150,586
|
|
|
116,085
|
|
||
|
Gains on sales of real estate
|
69,792
|
|
|
95,084
|
|
||
|
Net income
|
220,378
|
|
|
211,169
|
|
||
|
Net income attributable to noncontrolling interests
|
|
|
|
||||
|
Noncontrolling interests in property partnerships
|
(10,464
|
)
|
|
(15,208
|
)
|
||
|
Noncontrolling interest—redeemable preferred units
|
—
|
|
|
(3
|
)
|
||
|
Net income attributable to Boston Properties Limited Partnership
|
209,914
|
|
|
195,958
|
|
||
|
Preferred distributions
|
(2,618
|
)
|
|
(2,589
|
)
|
||
|
Net income attributable to Boston Properties Limited Partnership common unitholders
|
$
|
207,296
|
|
|
$
|
193,369
|
|
|
Basic earnings per common unit attributable to Boston Properties Limited Partnership common unitholders
|
|
|
|
||||
|
Net income
|
$
|
1.21
|
|
|
$
|
1.13
|
|
|
Weighted average number of common units outstanding
|
171,309
|
|
|
171,084
|
|
||
|
Diluted earnings per common unit attributable to Boston Properties Limited Partnership common unitholders
|
|
|
|
||||
|
Net income
|
$
|
1.21
|
|
|
$
|
1.12
|
|
|
Weighted average number of common and common equivalent units outstanding
|
171,600
|
|
|
171,727
|
|
||
|
|
Three months ended
March 31, |
||||||
|
|
2016
|
|
2015
|
||||
|
|
(in thousands)
|
||||||
|
Net income
|
$
|
220,378
|
|
|
$
|
211,169
|
|
|
Other comprehensive loss:
|
|
|
|
||||
|
Effective portion of interest rate contracts
|
(58,646
|
)
|
|
(3,533
|
)
|
||
|
Amortization of interest rate contracts (1)
|
627
|
|
|
627
|
|
||
|
Other comprehensive loss
|
(58,019
|
)
|
|
(2,906
|
)
|
||
|
Comprehensive income
|
162,359
|
|
|
208,263
|
|
||
|
Comprehensive (income) loss attributable to noncontrolling interests
|
62
|
|
|
(15,211
|
)
|
||
|
Comprehensive income attributable to Boston Properties Limited Partnership
|
$
|
162,421
|
|
|
$
|
193,052
|
|
|
|
Total Partners’ Capital
|
||
|
Balance at December 31, 2015
|
$
|
3,684,522
|
|
|
Contributions
|
1,165
|
|
|
|
Net income allocable to general and limited partner units
|
188,521
|
|
|
|
Distributions
|
(102,461
|
)
|
|
|
Accumulated other comprehensive loss
|
(42,592
|
)
|
|
|
Unearned compensation
|
(137
|
)
|
|
|
Conversion of redeemable partnership units
|
446
|
|
|
|
Adjustment to reflect redeemable partnership units at redemption value
|
(8,218
|
)
|
|
|
Balance at March 31, 2016
|
$
|
3,721,246
|
|
|
|
|
||
|
Balance at December 31, 2014
|
$
|
3,639,916
|
|
|
Contributions
|
3,763
|
|
|
|
Net income allocable to general and limited partner units
|
175,770
|
|
|
|
Distributions
|
(102,300
|
)
|
|
|
Accumulated other comprehensive loss
|
(2,603
|
)
|
|
|
Unearned compensation
|
(1,608
|
)
|
|
|
Conversion of redeemable partnership units
|
8,689
|
|
|
|
Adjustment to reflect redeemable partnership units at redemption value
|
(211,747
|
)
|
|
|
Balance at March 31, 2015
|
$
|
3,509,880
|
|
|
BOSTON PROPERTIES LIMITED PARTNERSHIP
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
|
|||||||
|
|
For the three months ended March 31,
|
||||||
|
|
2016
|
|
2015
|
||||
|
|
(in thousands)
|
||||||
|
Cash flows from operating activities:
|
|
|
|
||||
|
Net income
|
$
|
220,378
|
|
|
$
|
211,169
|
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
||||
|
Depreciation and amortization
|
157,461
|
|
|
152,224
|
|
||
|
Non-cash compensation expense
|
10,069
|
|
|
11,011
|
|
||
|
Income from unconsolidated joint ventures
|
(1,791
|
)
|
|
(14,834
|
)
|
||
|
Distributions of net cash flow from operations of unconsolidated joint ventures
|
10,718
|
|
|
1,350
|
|
||
|
Gains from investments in securities
|
(259
|
)
|
|
(393
|
)
|
||
|
Non-cash portion of interest expense
|
(10,138
|
)
|
|
(10,884
|
)
|
||
|
Gains on sales of real estate
|
(69,792
|
)
|
|
(95,084
|
)
|
||
|
Change in assets and liabilities:
|
|
|
|
||||
|
Cash held in escrows
|
1,940
|
|
|
1,044
|
|
||
|
Tenant and other receivables, net
|
25,018
|
|
|
(1,173
|
)
|
||
|
Accrued rental income, net
|
(12,981
|
)
|
|
(23,250
|
)
|
||
|
Prepaid expenses and other assets
|
45,560
|
|
|
3,447
|
|
||
|
Accounts payable and accrued expenses
|
(5,209
|
)
|
|
(5,535
|
)
|
||
|
Accrued interest payable
|
31,192
|
|
|
23,098
|
|
||
|
Other liabilities
|
(33,319
|
)
|
|
(23,136
|
)
|
||
|
Tenant leasing costs
|
(19,867
|
)
|
|
(27,608
|
)
|
||
|
Total adjustments
|
128,602
|
|
|
(9,723
|
)
|
||
|
Net cash provided by operating activities
|
348,980
|
|
|
201,446
|
|
||
|
Cash flows from investing activities:
|
|
|
|
||||
|
Construction in progress
|
(122,940
|
)
|
|
(60,013
|
)
|
||
|
Building and other capital improvements
|
(25,329
|
)
|
|
(19,391
|
)
|
||
|
Tenant improvements
|
(55,739
|
)
|
|
(26,950
|
)
|
||
|
Proceeds from sales of real estate
|
104,816
|
|
|
194,821
|
|
||
|
Proceeds from sales of real estate placed in escrow
|
(104,696
|
)
|
|
(201,857
|
)
|
||
|
Proceeds from sales of real estate released from escrow
|
104,696
|
|
|
99,916
|
|
||
|
Cash released from escrow for land sale contracts
|
488
|
|
|
—
|
|
||
|
Deposit on real estate
|
—
|
|
|
(5,000
|
)
|
||
|
Capital contributions to unconsolidated joint ventures
|
(10,215
|
)
|
|
(2,444
|
)
|
||
|
Capital distributions from unconsolidated joint ventures
|
—
|
|
|
24,527
|
|
||
|
Investments in securities, net
|
(438
|
)
|
|
(884
|
)
|
||
|
Net cash provided by (used in) investing activities
|
(109,357
|
)
|
|
2,725
|
|
||
|
BOSTON PROPERTIES LIMITED PARTNERSHIP
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
|
|||||||
|
|
For the three months ended March 31,
|
||||||
|
|
2016
|
|
2015
|
||||
|
|
(in thousands)
|
||||||
|
Cash flows from financing activities:
|
|
|
|
||||
|
Repayments of mortgage notes payable
|
(6,265
|
)
|
|
(7,024
|
)
|
||
|
Proceeds from unsecured senior notes
|
997,080
|
|
|
—
|
|
||
|
Proceeds from real estate financing transaction
|
—
|
|
|
6,000
|
|
||
|
Payments on real estate financing transaction
|
(781
|
)
|
|
(636
|
)
|
||
|
Deferred financing costs
|
(8,047
|
)
|
|
(20
|
)
|
||
|
Net proceeds from equity transactions
|
(657
|
)
|
|
(145
|
)
|
||
|
Distributions
|
(328,567
|
)
|
|
(883,684
|
)
|
||
|
Contributions from noncontrolling interests in property partnerships
|
2,489
|
|
|
629
|
|
||
|
Distributions to noncontrolling interests in property partnerships
|
(12,915
|
)
|
|
(17,974
|
)
|
||
|
Net cash provided by (used in) financing activities
|
642,337
|
|
|
(902,854
|
)
|
||
|
Net increase (decrease) in cash and cash equivalents
|
881,960
|
|
|
(698,683
|
)
|
||
|
Cash and cash equivalents, beginning of period
|
723,718
|
|
|
1,763,079
|
|
||
|
Cash and cash equivalents, end of period
|
$
|
1,605,678
|
|
|
$
|
1,064,396
|
|
|
Supplemental disclosures:
|
|
|
|
||||
|
Cash paid for interest
|
$
|
93,524
|
|
|
$
|
104,508
|
|
|
Interest capitalized
|
$
|
9,269
|
|
|
$
|
7,965
|
|
|
Non-cash investing and financing activities:
|
|
|
|
||||
|
Additions to real estate included in accounts payable and accrued expenses
|
$
|
(24,857
|
)
|
|
$
|
9,243
|
|
|
Distributions declared but not paid
|
$
|
113,079
|
|
|
$
|
112,796
|
|
|
Conversions of redeemable partnership units to partners’ capital
|
$
|
446
|
|
|
$
|
8,689
|
|
|
Issuance of restricted securities to employees
|
$
|
32,630
|
|
|
$
|
42,279
|
|
|
•
|
common units of partnership interest (also referred to as “OP Units”),
|
|
•
|
long term incentive units of partnership interest (also referred to as “LTIP Units”), and
|
|
•
|
preferred units of partnership interest (also referred to as “Preferred Units”).
|
|
•
|
157
Office properties (including
nine
properties under construction/redevelopment);
|
|
•
|
one
hotel;
|
|
•
|
five
retail properties; and
|
|
•
|
four
residential properties (including
two
properties under construction).
|
|
|
March 31, 2016
|
|
December 31, 2015
|
||||||||||||||||
|
|
Carrying
Amount
|
|
|
|
Estimated
Fair Value
|
|
Carrying
Amount
|
|
|
|
Estimated
Fair Value
|
||||||||
|
Mortgage notes payable, net
|
$
|
3,416,622
|
|
|
|
|
$
|
3,477,310
|
|
|
$
|
3,435,242
|
|
|
|
|
$
|
3,503,746
|
|
|
Mezzanine notes payable
|
308,142
|
|
|
|
|
306,089
|
|
|
308,482
|
|
|
|
|
306,103
|
|
||||
|
Unsecured senior notes, net
|
6,255,602
|
|
|
|
|
6,705,353
|
|
|
5,264,819
|
|
|
|
|
5,547,738
|
|
||||
|
Total
|
$
|
9,980,366
|
|
|
|
|
$
|
10,488,752
|
|
|
$
|
9,008,543
|
|
|
|
|
$
|
9,357,587
|
|
|
|
|
|
|
Nominal %
Ownership
|
|
|
Carrying Value of Investment (1)
|
|
|||||||
|
Entity
|
|
Properties
|
|
|
|
March 31, 2016
|
|
December 31, 2015
|
|
||||||
|
|
|
|
|
|
|
|
(in thousands)
|
|
|||||||
|
Square 407 Limited Partnership
|
|
Market Square North
|
|
50.0
|
%
|
|
|
$
|
(9,506
|
)
|
|
$
|
(9,951
|
)
|
|
|
The Metropolitan Square Associates LLC
|
|
Metropolitan Square
|
|
51.0
|
%
|
|
|
9,238
|
|
|
9,179
|
|
|
||
|
BP/CRF 901 New York Avenue LLC
|
|
901 New York Avenue
|
|
25.0
|
%
|
(2)
|
|
(11,617
|
)
|
|
(11,958
|
)
|
|
||
|
WP Project Developer LLC
|
|
Wisconsin Place Land and Infrastructure
|
|
33.3
|
%
|
(3)
|
|
43,057
|
|
|
43,524
|
|
|
||
|
Annapolis Junction NFM, LLC
|
|
Annapolis Junction
|
|
50.0
|
%
|
(4) (5)
|
|
21,134
|
|
|
29,009
|
|
|
||
|
540 Madison Venture LLC
|
|
540 Madison Avenue
|
|
60.0
|
%
|
|
|
67,715
|
|
|
68,983
|
|
|
||
|
500 North Capitol LLC
|
|
500 North Capitol Street, NW
|
|
30.0
|
%
|
|
|
(3,470
|
)
|
|
(3,292
|
)
|
|
||
|
501 K Street LLC
|
|
1001 6th Street
|
|
50.0
|
%
|
(6)
|
|
42,540
|
|
|
42,584
|
|
|
||
|
Podium Developer LLC
|
|
The Hub on Causeway
|
|
50.0
|
%
|
|
|
23,881
|
|
|
18,508
|
|
|
||
|
1265 Main Office JV LLC
|
|
1265 Main Street
|
|
50.0
|
%
|
|
|
16,143
|
|
|
11,916
|
|
|
||
|
BNY Tower Holdings LLC
|
|
Dock72 at the Brooklyn Navy Yard
|
|
50.0
|
%
|
(7)
|
|
12,196
|
|
|
11,521
|
|
|
||
|
|
|
|
|
|
|
|
$
|
211,311
|
|
|
$
|
210,023
|
|
|
|
|
(1)
|
Investments with deficit balances aggregating approximately
$24.6 million
and
$25.2 million
at
March 31, 2016
and
December 31, 2015
, respectively, have been reflected within Other Liabilities on the Company’s Consolidated Balance Sheets.
|
|
(2)
|
The Company’s economic ownership has increased based on the achievement of certain return thresholds.
|
|
(3)
|
The Company’s wholly-owned entity that owns the office component of the project also owns a
33.3%
interest in the entity owning the land, parking garage and infrastructure of the project.
|
|
(4)
|
The joint venture owns
four
in-service buildings and
two
undeveloped land parcels.
|
|
(5)
|
See Note 13.
|
|
(6)
|
Under the joint venture agreement for this land parcel, the partner will be entitled to up to
two
additional payments from the venture based on increases in total entitled square footage of the project above
520,000
square feet and achieving certain project returns at stabilization.
|
|
(7)
|
Entity is a VIE (See Note 2).
|
|
|
March 31, 2016
|
|
December 31, 2015
|
||||
|
|
(in thousands)
|
||||||
|
ASSETS
|
|
|
|
||||
|
Real estate and development in process, net
|
$
|
1,041,533
|
|
|
$
|
1,072,412
|
|
|
Other assets
|
225,200
|
|
|
252,285
|
|
||
|
Total assets
|
$
|
1,266,733
|
|
|
$
|
1,324,697
|
|
|
LIABILITIES AND MEMBERS’/PARTNERS’ EQUITY
|
|
|
|
||||
|
Mortgage and notes payable, net
|
$
|
829,089
|
|
|
$
|
830,125
|
|
|
Other liabilities
|
38,920
|
|
|
44,549
|
|
||
|
Members’/Partners’ equity
|
398,724
|
|
|
450,023
|
|
||
|
Total liabilities and members’/partners’ equity
|
$
|
1,266,733
|
|
|
$
|
1,324,697
|
|
|
Company’s share of equity
|
$
|
238,166
|
|
|
$
|
237,070
|
|
|
Basis differentials (1)
|
(26,855
|
)
|
|
(27,047
|
)
|
||
|
Carrying value of the Company’s investments in unconsolidated joint ventures (2)
|
$
|
211,311
|
|
|
$
|
210,023
|
|
|
(1)
|
This amount represents the aggregate difference between the Company’s historical cost basis and the basis reflected at the joint venture level, which is typically amortized over the life of the related assets and liabilities. Basis differentials occur from impairment of investments and upon the transfer of assets that were previously owned by the Company into a joint venture. In addition, certain acquisition, transaction and other costs may not be reflected in the net assets at the joint venture level.
|
|
(2)
|
Investments with deficit balances aggregating approximately
$24.6 million
and
$25.2 million
at
March 31, 2016
and
December 31, 2015
, respectively, have been reflected within Other Liabilities on the Company’s Consolidated Balance Sheets.
|
|
|
For the three months ended March 31,
|
|
||||||
|
|
2016
|
|
2015
|
|
||||
|
|
(in thousands)
|
|
||||||
|
Total revenue (1)
|
$
|
37,669
|
|
|
$
|
39,532
|
|
|
|
Expenses
|
|
|
|
|
||||
|
Operating
|
16,667
|
|
|
16,275
|
|
|
||
|
Depreciation and amortization
|
9,064
|
|
|
9,071
|
|
|
||
|
Total expenses
|
25,731
|
|
|
25,346
|
|
|
||
|
Operating income
|
11,938
|
|
|
14,186
|
|
|
||
|
Other expense
|
|
|
|
|
||||
|
Interest expense
|
8,389
|
|
|
7,980
|
|
|
||
|
Net income
|
$
|
3,549
|
|
|
$
|
6,206
|
|
|
|
|
|
|
|
|
||||
|
Company’s share of net income
|
$
|
1,599
|
|
|
$
|
14,642
|
|
(2)
|
|
Basis differential
|
192
|
|
|
192
|
|
|
||
|
Income from unconsolidated joint ventures
|
$
|
1,791
|
|
|
$
|
14,834
|
|
|
|
(1)
|
Includes straight-line rent adjustments of approximately
$2.2 million
and
$1.6 million
for the
three months ended March 31, 2016
and
2015
, respectively.
|
|
(2)
|
During the three months ended March 31, 2015, the Company received a distribution of approximately
$24.5 million
, which was generated from the excess loan proceeds from the refinancing of 901 New York Avenue’s mortgage loan to a new
10
-year mortgage loan totaling
$225.0 million
. The Company’s allocation of income and distributions for the three months ended March 31, 2015 was not proportionate to its nominal ownership interest as a result of the achievement of specified investment return thresholds, as provided for in the joint venture agreement.
|
|
|
Coupon/
Stated Rate
|
|
Effective
Rate(1)
|
|
Principal
Amount
|
|
Maturity Date(2)
|
|
||||
|
10 Year Unsecured Senior Notes
|
5.875
|
%
|
|
5.967
|
%
|
|
$
|
700,000
|
|
|
October 15, 2019
|
|
|
10 Year Unsecured Senior Notes
|
5.625
|
%
|
|
5.708
|
%
|
|
700,000
|
|
|
November 15, 2020
|
|
|
|
10 Year Unsecured Senior Notes
|
4.125
|
%
|
|
4.289
|
%
|
|
850,000
|
|
|
May 15, 2021
|
|
|
|
7 Year Unsecured Senior Notes
|
3.700
|
%
|
|
3.853
|
%
|
|
850,000
|
|
|
November 15, 2018
|
|
|
|
11 Year Unsecured Senior Notes
|
3.850
|
%
|
|
3.954
|
%
|
|
1,000,000
|
|
|
February 1, 2023
|
|
|
|
10.5 Year Unsecured Senior Notes
|
3.125
|
%
|
|
3.279
|
%
|
|
500,000
|
|
|
September 1, 2023
|
|
|
|
10.5 Year Unsecured Senior Notes
|
3.800
|
%
|
|
3.916
|
%
|
|
700,000
|
|
|
February 1, 2024
|
|
|
|
10 Year Unsecured Senior Notes
|
3.650
|
%
|
|
3.766
|
%
|
|
1,000,000
|
|
|
February 1, 2026
|
|
|
|
Total principal
|
|
|
|
|
6,300,000
|
|
|
|
|
|||
|
Net unamortized discount
|
|
|
|
|
(13,148
|
)
|
|
|
|
|||
|
Deferred financing costs, net
|
|
|
|
|
(31,250
|
)
|
|
|
|
|||
|
Total
|
|
|
|
|
$
|
6,255,602
|
|
|
|
|
||
|
(1)
|
Yield on issuance date including the effects of discounts on the notes and the amortization of financing costs.
|
|
(2)
|
No principal amounts are due prior to maturity.
|
|
Derivative Instrument
|
|
Aggregate Notional Amount
|
|
Effective Date
|
|
Maturity Date
|
|
Strike Rate Range
|
|
Balance Sheet Location
|
|
Fair Value
|
||||||||
|
|
|
|
|
Low
|
|
High
|
|
|
||||||||||||
|
Boston Properties Limited Partnership:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Interest Rate Swaps
|
|
$
|
550,000
|
|
|
September 1, 2016
|
|
September 1, 2026
|
|
2.129
|
%
|
-
|
2.571
|
%
|
|
Other Liabilities
|
|
$
|
(36,561
|
)
|
|
767 Fifth Partners LLC:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Interest Rate Swaps
|
|
$
|
450,000
|
|
|
June 7, 2017
|
|
June 7, 2027
|
|
2.336
|
%
|
-
|
2.950
|
%
|
|
Other Liabilities
|
|
$
|
(32,387
|
)
|
|
|
|
$
|
1,000,000
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
(68,948
|
)
|
||
|
Derivative Instrument
|
|
Aggregate Notional Amount
|
|
Effective Date
|
|
Maturity Date
|
|
Strike Rate Range
|
|
Balance Sheet Location
|
|
Fair Value
|
||||||||
|
|
|
|
|
Low
|
|
High
|
|
|
||||||||||||
|
Boston Properties Limited Partnership:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Interest Rate Swaps
|
|
$
|
400,000
|
|
|
September 1, 2016
|
|
September 1, 2026
|
|
2.348
|
%
|
-
|
2.571
|
%
|
|
Other Liabilities
|
|
$
|
(5,419
|
)
|
|
Interest Rate Swaps
|
|
150,000
|
|
|
September 1, 2016
|
|
September 1, 2026
|
|
2.129
|
%
|
-
|
2.325
|
%
|
|
Prepaid Expenses and Other Assets
|
|
1,188
|
|
||
|
|
|
$
|
550,000
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
(4,231
|
)
|
||
|
767 Fifth Partners LLC:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Interest Rate Swaps
|
|
$
|
250,000
|
|
|
June 7, 2017
|
|
June 7, 2027
|
|
2.677
|
%
|
-
|
2.950
|
%
|
|
Other Liabilities
|
|
$
|
(7,247
|
)
|
|
Interest Rate Swaps
|
|
150,000
|
|
|
June 7, 2017
|
|
June 7, 2027
|
|
2.336
|
%
|
-
|
2.430
|
%
|
|
Prepaid Expenses and Other Assets
|
|
1,176
|
|
||
|
|
|
$
|
400,000
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
(6,071
|
)
|
||
|
|
|
$
|
950,000
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
(10,302
|
)
|
||
|
|
|
Three months ended
March 31, |
||||||
|
|
|
2016
|
|
2015
|
||||
|
|
|
(in thousands)
|
||||||
|
Amount of loss related to the effective portion recognized in other comprehensive loss
|
|
$
|
(58,646
|
)
|
|
$
|
(3,533
|
)
|
|
Amount of loss related to the effective portion subsequently reclassified to earnings (1)
|
|
$
|
(627
|
)
|
|
$
|
(627
|
)
|
|
Amount of gain (loss) related to the ineffective portion and amount excluded from effectiveness testing
|
|
$
|
—
|
|
|
$
|
—
|
|
|
(1)
|
Consists of amounts from previous interest rate hedging programs entered into prior to 2015.
|
|
Balance at December 31, 2015
|
|
$
|
(14,114
|
)
|
|
Effective portion of interest rate contracts
|
|
(58,646
|
)
|
|
|
Amortization of interest rate contracts (1)
|
|
627
|
|
|
|
Other comprehensive loss attributable to noncontrolling interests
|
|
15,427
|
|
|
|
Balance at March 31, 2016
|
|
$
|
(56,706
|
)
|
|
|
|
|
||
|
Balance at December 31, 2014
|
|
$
|
(9,304
|
)
|
|
Effective portion of interest rate contracts
|
|
(3,533
|
)
|
|
|
Amortization of interest rate contracts (1)
|
|
627
|
|
|
|
Other comprehensive loss attributable to noncontrolling interests
|
|
303
|
|
|
|
Balance at March 31, 2015
|
|
$
|
(11,907
|
)
|
|
(1)
|
Consists of amounts from previous interest rate hedging programs entered into prior to 2015.
|
|
Balance at December 31, 2015
|
|
$
|
(18,337
|
)
|
|
Effective portion of interest rate contracts
|
|
(58,646
|
)
|
|
|
Amortization of interest rate contracts (1)
|
|
627
|
|
|
|
Other comprehensive loss attributable to noncontrolling interests
|
|
10,526
|
|
|
|
Balance at March 31, 2016
|
|
$
|
(65,830
|
)
|
|
|
|
|
||
|
Balance at December 31, 2014
|
|
$
|
(12,973
|
)
|
|
Effective portion of interest rate contracts
|
|
(3,533
|
)
|
|
|
Amortization of interest rate contracts (1)
|
|
627
|
|
|
|
Balance at March 31, 2015
|
|
$
|
(15,879
|
)
|
|
(1)
|
Consists of amounts from previous interest rate hedging programs entered into prior to 2015.
|
|
Balance at December 31, 2014
|
$
|
633
|
|
|
Net income
|
3
|
|
|
|
Distributions
|
(3
|
)
|
|
|
Balance at March 31, 2015
|
$
|
633
|
|
|
Balance at December 31, 2014
|
$
|
104,692
|
|
|
Net income
|
75
|
|
|
|
Distributions
|
(1,400
|
)
|
|
|
Adjustment to reflect redeemable interest at redemption value
|
2,153
|
|
|
|
Balance at March 31, 2015
|
$
|
105,520
|
|
|
Record Date
|
|
Payment Date
|
|
Distributions on the OP Units and LTIP Units
|
|
Distributions on MYLTIP Units
|
||||
|
March 31, 2016
|
|
April 29, 2016
|
|
|
$0.65
|
|
|
|
$0.065
|
|
|
December 31, 2015
|
|
January 28, 2016
|
|
|
$1.90
|
|
(1)
|
|
$0.065
|
|
|
(1)
|
Includes a special distribution of
$1.25
per unit.
|
|
Balance at December 31, 2015
|
$
|
2,286,689
|
|
|
Contributions
|
30,808
|
|
|
|
Net income
|
21,393
|
|
|
|
Distributions
|
(11,865
|
)
|
|
|
Conversion of redeemable partnership units
|
(446
|
)
|
|
|
Unearned compensation
|
(22,424
|
)
|
|
|
Accumulated other comprehensive loss
|
(4,901
|
)
|
|
|
Adjustment to reflect redeemable partnership units at redemption value
|
8,218
|
|
|
|
Balance at March 31, 2016
|
$
|
2,307,472
|
|
|
|
|
||
|
Balance at December 31, 2014
|
$
|
2,310,046
|
|
|
Contributions
|
38,371
|
|
|
|
Net income
|
20,188
|
|
|
|
Distributions
|
(11,705
|
)
|
|
|
Conversion of redeemable partnership units
|
(8,689
|
)
|
|
|
Unearned compensation
|
(18,597
|
)
|
|
|
Accumulated other comprehensive loss
|
(303
|
)
|
|
|
Adjustment to reflect redeemable partnership units at redemption value
|
211,747
|
|
|
|
Balance at March 31, 2015
|
$
|
2,541,058
|
|
|
Balance at December 31, 2015
|
$
|
1,574,400
|
|
|
Capital contributions
|
2,489
|
|
|
|
Net income
|
10,464
|
|
|
|
Accumulated other comprehensive loss
|
(10,526
|
)
|
|
|
Distributions
|
(12,915
|
)
|
|
|
Balance at March 31, 2016
|
$
|
1,563,912
|
|
|
|
|
||
|
Balance at December 31, 2014
|
$
|
1,602,467
|
|
|
Capital contributions
|
629
|
|
|
|
Net income
|
12,980
|
|
|
|
Distributions
|
(16,574
|
)
|
|
|
Balance at March 31, 2015
|
$
|
1,599,502
|
|
|
Record Date
|
|
Payment Date
|
|
Dividend (Per Share)
|
|
|
Distribution (Per Unit)
|
|
|
||
|
March 31, 2016
|
|
April 29, 2016
|
|
|
$0.65
|
|
|
|
$0.65
|
|
|
|
December 31, 2015
|
|
January 28, 2016
|
|
|
$1.90
|
|
(1)
|
|
$1.90
|
|
(1)
|
|
(1)
|
Includes a special dividend/distribution of
$1.25
per share/common unit.
|
|
Record Date
|
|
Payment Date
|
|
Dividend (Per Share)
|
|
|
|
May 5, 2016
|
|
May 16, 2016
|
|
|
$32.8125
|
|
|
February 5, 2016
|
|
February 16, 2016
|
|
|
$32.8125
|
|
|
|
For the three months ended March 31, 2016
|
|||||||||
|
|
Income
(Numerator)
|
|
Shares
(Denominator)
|
|
Per Share
Amount
|
|||||
|
|
(in thousands, except for per share amounts)
|
|||||||||
|
Basic Earnings:
|
|
|
|
|
|
|||||
|
Net income attributable to Boston Properties, Inc. common shareholders
|
$
|
181,747
|
|
|
153,626
|
|
|
$
|
1.18
|
|
|
Allocation of undistributed earnings to participating securities
|
(247
|
)
|
|
—
|
|
|
—
|
|
||
|
Net income attributable to Boston Properties, Inc. common shareholders
|
$
|
181,500
|
|
|
153,626
|
|
|
$
|
1.18
|
|
|
Effect of Dilutive Securities:
|
|
|
|
|
|
|||||
|
Stock Based Compensation
|
—
|
|
|
291
|
|
|
—
|
|
||
|
Diluted Earnings:
|
|
|
|
|
|
|||||
|
Net income attributable to Boston Properties, Inc. common shareholders
|
$
|
181,500
|
|
|
153,917
|
|
|
$
|
1.18
|
|
|
|
|
|
|
|
|
|||||
|
|
For the three months ended March 31, 2015
|
|||||||||
|
|
Income
(Numerator)
|
|
Shares
(Denominator)
|
|
Per Share
Amount
|
|||||
|
|
(in thousands, except for per share amounts)
|
|||||||||
|
Basic Earnings:
|
|
|
|
|
|
|||||
|
Net income attributable to Boston Properties, Inc. common shareholders
|
$
|
171,182
|
|
|
153,230
|
|
|
$
|
1.12
|
|
|
Allocation of undistributed earnings to participating securities
|
(188
|
)
|
|
—
|
|
|
—
|
|
||
|
Net income attributable to Boston Properties, Inc. common shareholders
|
$
|
170,994
|
|
|
153,230
|
|
|
$
|
1.12
|
|
|
Effect of Dilutive Securities:
|
|
|
|
|
|
|||||
|
Stock Based Compensation
|
—
|
|
|
643
|
|
|
(0.01
|
)
|
||
|
Diluted Earnings:
|
|
|
|
|
|
|||||
|
Net income attributable to Boston Properties, Inc. common shareholders
|
$
|
170,994
|
|
|
153,873
|
|
|
$
|
1.11
|
|
|
|
For the three months ended March 31, 2016
|
|||||||||
|
|
Income
(Numerator)
|
|
Units
(Denominator)
|
|
Per Unit
Amount
|
|||||
|
|
(in thousands, except for per unit amounts)
|
|||||||||
|
Basic Earnings:
|
|
|
|
|
|
|||||
|
Net income attributable to Boston Properties Limited Partnership common unitholders
|
$
|
207,296
|
|
|
171,309
|
|
|
$
|
1.21
|
|
|
Allocation of undistributed earnings to participating securities
|
(275
|
)
|
|
—
|
|
|
—
|
|
||
|
Net income attributable to Boston Properties Limited Partnership common unitholders
|
$
|
207,021
|
|
|
171,309
|
|
|
$
|
1.21
|
|
|
Effect of Dilutive Securities:
|
|
|
|
|
|
|||||
|
Stock Based Compensation
|
—
|
|
|
291
|
|
|
—
|
|
||
|
Diluted Earnings:
|
|
|
|
|
|
|||||
|
Net income attributable to Boston Properties Limited Partnership common unitholders
|
$
|
207,021
|
|
|
171,600
|
|
|
$
|
1.21
|
|
|
|
For the three months ended March 31, 2015
|
|||||||||
|
|
Income
(Numerator)
|
|
Units
(Denominator)
|
|
Per Unit
Amount
|
|||||
|
|
(in thousands, except for per unit amounts)
|
|||||||||
|
Basic Earnings:
|
|
|
|
|
|
|||||
|
Net income attributable to Boston Properties Limited Partnership common unitholders
|
$
|
193,369
|
|
|
171,084
|
|
|
$
|
1.13
|
|
|
Allocation of undistributed earnings to participating securities
|
(210
|
)
|
|
—
|
|
|
—
|
|
||
|
Net income attributable to Boston Properties Limited Partnership common unitholders
|
$
|
193,159
|
|
|
171,084
|
|
|
$
|
1.13
|
|
|
Effect of Dilutive Securities:
|
|
|
|
|
|
|||||
|
Stock Based Compensation
|
—
|
|
|
643
|
|
|
(0.01
|
)
|
||
|
Diluted Earnings:
|
|
|
|
|
|
|||||
|
Net income attributable to Boston Properties Limited Partnership common unitholders
|
$
|
193,159
|
|
|
171,727
|
|
|
$
|
1.12
|
|
|
|
|
|
|
|
|
|||||
|
|
Boston
|
|
New York
|
|
San
Francisco
|
|
Washington,
DC
|
|
Total
|
||||||||||
|
Rental Revenue:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Office
|
$
|
177,827
|
|
|
$
|
291,858
|
|
|
$
|
76,317
|
|
|
$
|
100,488
|
|
|
$
|
646,490
|
|
|
Residential
|
1,171
|
|
|
—
|
|
|
—
|
|
|
2,878
|
|
|
4,049
|
|
|||||
|
Hotel
|
8,757
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
8,757
|
|
|||||
|
Total
|
187,755
|
|
|
291,858
|
|
|
76,317
|
|
|
103,366
|
|
|
659,296
|
|
|||||
|
% of Grand Totals
|
28.48
|
%
|
|
44.27
|
%
|
|
11.57
|
%
|
|
15.68
|
%
|
|
100.00
|
%
|
|||||
|
Rental Expenses:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Office
|
70,687
|
|
|
88,798
|
|
|
23,905
|
|
|
34,182
|
|
|
217,572
|
|
|||||
|
Residential
|
520
|
|
|
—
|
|
|
—
|
|
|
1,080
|
|
|
1,600
|
|
|||||
|
Hotel
|
7,634
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
7,634
|
|
|||||
|
Total
|
78,841
|
|
|
88,798
|
|
|
23,905
|
|
|
35,262
|
|
|
226,806
|
|
|||||
|
% of Grand Totals
|
34.76
|
%
|
|
39.15
|
%
|
|
10.54
|
%
|
|
15.55
|
%
|
|
100.00
|
%
|
|||||
|
Net operating income
|
$
|
108,914
|
|
|
$
|
203,060
|
|
|
$
|
52,412
|
|
|
$
|
68,104
|
|
|
$
|
432,490
|
|
|
% of Grand Totals
|
25.18
|
%
|
|
46.95
|
%
|
|
12.12
|
%
|
|
15.75
|
%
|
|
100.00
|
%
|
|||||
|
|
Boston
|
|
New York
|
|
San
Francisco
|
|
Washington,
DC
|
|
Total
|
||||||||||
|
Rental Revenue:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Office
|
$
|
176,027
|
|
|
$
|
253,098
|
|
|
$
|
71,911
|
|
|
$
|
96,173
|
|
|
$
|
597,209
|
|
|
Residential
|
1,178
|
|
|
—
|
|
|
—
|
|
|
5,676
|
|
|
6,854
|
|
|||||
|
Hotel
|
9,085
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
9,085
|
|
|||||
|
Total
|
186,290
|
|
|
253,098
|
|
|
71,911
|
|
|
101,849
|
|
|
613,148
|
|
|||||
|
% of Grand Totals
|
30.38
|
%
|
|
41.28
|
%
|
|
11.73
|
%
|
|
16.61
|
%
|
|
100.00
|
%
|
|||||
|
Rental Expenses:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Office
|
76,451
|
|
|
85,061
|
|
|
22,821
|
|
|
33,471
|
|
|
217,804
|
|
|||||
|
Residential
|
509
|
|
|
—
|
|
|
—
|
|
|
3,037
|
|
|
3,546
|
|
|||||
|
Hotel
|
7,576
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
7,576
|
|
|||||
|
Total
|
84,536
|
|
|
85,061
|
|
|
22,821
|
|
|
36,508
|
|
|
228,926
|
|
|||||
|
% of Grand Totals
|
36.92
|
%
|
|
37.16
|
%
|
|
9.97
|
%
|
|
15.95
|
%
|
|
100.00
|
%
|
|||||
|
Net operating income
|
$
|
101,754
|
|
|
$
|
168,037
|
|
|
$
|
49,090
|
|
|
$
|
65,341
|
|
|
$
|
384,222
|
|
|
% of Grand Totals
|
26.48
|
%
|
|
43.73
|
%
|
|
12.78
|
%
|
|
17.01
|
%
|
|
100.00
|
%
|
|||||
|
|
Three months ended
March 31, |
||||||
|
|
2016
|
|
2015
|
||||
|
|
(in thousands)
|
||||||
|
Net Operating Income
|
$
|
432,490
|
|
|
$
|
384,222
|
|
|
Add:
|
|
|
|
||||
|
Development and management services income
|
6,689
|
|
|
5,328
|
|
||
|
Income from unconsolidated joint ventures
|
1,791
|
|
|
14,834
|
|
||
|
Interest and other income
|
1,505
|
|
|
1,407
|
|
||
|
Gains from investments in securities
|
259
|
|
|
393
|
|
||
|
Gains on sales of real estate
|
67,623
|
|
|
95,084
|
|
||
|
Less:
|
|
|
|
||||
|
General and administrative expense
|
29,353
|
|
|
28,791
|
|
||
|
Transaction costs
|
25
|
|
|
327
|
|
||
|
Depreciation and amortization expense
|
159,448
|
|
|
154,223
|
|
||
|
Interest expense
|
105,309
|
|
|
108,757
|
|
||
|
Noncontrolling interests in property partnerships
|
10,464
|
|
|
15,208
|
|
||
|
Noncontrolling interest—redeemable preferred units of the Operating Partnership
|
—
|
|
|
3
|
|
||
|
Noncontrolling interest—common units of the Operating Partnership
|
21,393
|
|
|
20,188
|
|
||
|
Preferred dividends
|
2,618
|
|
|
2,589
|
|
||
|
Net income attributable to Boston Properties, Inc. common shareholders
|
$
|
181,747
|
|
|
$
|
171,182
|
|
|
|
Three months ended
March 31, |
||||||
|
|
2016
|
|
2015
|
||||
|
|
(in thousands)
|
||||||
|
Net Operating Income
|
$
|
432,490
|
|
|
$
|
384,222
|
|
|
Add:
|
|
|
|
||||
|
Development and management services income
|
6,689
|
|
|
5,328
|
|
||
|
Income from unconsolidated joint ventures
|
1,791
|
|
|
14,834
|
|
||
|
Interest and other income
|
1,505
|
|
|
1,407
|
|
||
|
Gains from investments in securities
|
259
|
|
|
393
|
|
||
|
Gains on sales of real estate
|
69,792
|
|
|
95,084
|
|
||
|
Less:
|
|
|
|
||||
|
General and administrative expense
|
29,353
|
|
|
28,791
|
|
||
|
Transaction costs
|
25
|
|
|
327
|
|
||
|
Depreciation and amortization expense
|
157,461
|
|
|
152,224
|
|
||
|
Interest expense
|
105,309
|
|
|
108,757
|
|
||
|
Noncontrolling interests in property partnerships
|
10,464
|
|
|
15,208
|
|
||
|
Noncontrolling interest—redeemable preferred units
|
—
|
|
|
3
|
|
||
|
Preferred distributions
|
2,618
|
|
|
2,589
|
|
||
|
Net income attributable to Boston Properties Limited Partnership common unitholders
|
$
|
207,296
|
|
|
$
|
193,369
|
|
|
•
|
If there is a negative change in the economy including but not limited to a reversal of current job growth trends and an increase in unemployment, it could have a negative effect on the following, among other things:
|
|
•
|
the fundamentals of our business, including overall market occupancy, tenant space utilization, and rental rates;
|
|
•
|
the financial condition of our tenants, many of which are financial, legal, media/telecommunication, technology and other professional firms, our lenders, counterparties to our derivative financial instruments and institutions that hold our cash balances and short-term investments, which may expose us to increased risks of default by these parties; and
|
|
•
|
the value of our real estate assets, which may limit our ability to dispose of assets at attractive prices or obtain or maintain debt financing secured by our properties or on an unsecured basis;
|
|
•
|
general risks affecting the real estate industry (including, without limitation, the inability to enter into or renew leases, tenant space utilization, dependence on tenants’ financial condition, and competition from other developers, owners and operators of real estate);
|
|
•
|
failure to manage effectively our growth and expansion into new markets and sub-markets or to integrate acquisitions and developments successfully;
|
|
•
|
the ability of our joint venture partners to satisfy their obligations;
|
|
•
|
risks and uncertainties affecting property development and construction (including, without limitation, construction delays, increased construction costs, cost overruns, inability to obtain necessary permits, tenant accounting considerations that may result in negotiated lease provisions that limit a tenant’s liability during construction, and public opposition to such activities);
|
|
•
|
risks associated with the availability and terms of financing and the use of debt to fund acquisitions and developments or refinance existing indebtedness, including the impact of higher interest rates on the cost and/or availability of financing;
|
|
•
|
risks associated with forward interest rate contracts and the effectiveness of such arrangements;
|
|
•
|
risks associated with downturns in the national and local economies, increases in interest rates, and volatility in the securities markets;
|
|
•
|
risks associated with actual or threatened terrorist attacks;
|
|
•
|
costs of compliance with the Americans with Disabilities Act and other similar laws;
|
|
•
|
potential liability for uninsured losses and environmental contamination;
|
|
•
|
risks associated with security breaches through cyber attacks, cyber intrusions or otherwise, as well as other significant disruptions of our information technology (IT) networks and related systems, which support our operations and our buildings;
|
|
•
|
risks associated with BXP’s potential failure to qualify as a REIT under the Internal Revenue Code of 1986, as amended;
|
|
•
|
possible adverse changes in tax and environmental laws;
|
|
•
|
the impact of newly adopted accounting principles on our accounting policies and on period-to-period comparisons of financial results;
|
|
•
|
risks associated with possible state and local tax audits;
|
|
•
|
risks associated with our dependence on key personnel whose continued service is not guaranteed; and
|
|
•
|
the other risk factors identified in our most recently filed Annual Reports on Form 10-K, including those described under the caption “Risk Factors.”
|
|
|
|
Three Months Ended March 31, 2016
|
||
|
|
|
(Square Feet)
|
||
|
Vacant space available at the beginning of the period
|
|
3,530,913
|
|
|
|
Properties placed in-service
|
|
12,875
|
|
|
|
Leases expiring or terminated during the period
|
|
1,594,867
|
|
|
|
Total space available for lease
|
|
5,138,655
|
|
|
|
1
st
generation leases
|
|
73,108
|
|
|
|
2
nd
generation leases with new tenants
|
|
793,090
|
|
|
|
2
nd
generation lease renewals
|
|
583,473
|
|
|
|
Total space leased (1)
|
|
1,449,671
|
|
|
|
Vacant space available for lease at the end of the period
|
|
3,688,984
|
|
|
|
|
|
|
||
|
Leases executed during the period, in square feet (2)
|
|
1,531,422
|
|
|
|
|
|
|
||
|
Second generation leasing information
: (3)
|
|
|
||
|
Leases commencing during the period, in square feet
|
|
1,376,563
|
|
|
|
Weighted Average Lease Term
|
|
93 Months
|
|
|
|
Weighted Average Free Rent Period
|
|
73 Days
|
|
|
|
Total Transaction Costs Per Square Foot (4)
|
|
|
$48.87
|
|
|
Increase in Gross Rents (5)
|
|
16.39
|
%
|
|
|
Increase in Net Rents (6)
|
|
26.06
|
%
|
|
|
(1)
|
Represents leases for which rental revenue recognition has commenced in accordance with GAAP during the three months ended March 31, 2016.
|
|
(2)
|
Represents leases executed during the three months ended March 31, 2016 for which we either (1) commenced rental revenue recognition in such period or (2) will commence rental revenue recognition in subsequent periods, in accordance with GAAP, and includes leases at properties currently under development. The total square feet of leases executed and recognized in the three months ended March 31, 2016 is 140,243.
|
|
(3)
|
Second generation leases are defined as leases for space that had previously been leased by us. Of the 1,376,563 square feet of second generation leases that commenced during the three months ended March 31, 2016, leases for 1,242,079 square feet were signed in prior periods.
|
|
(4)
|
Total transaction costs include tenant improvements and leasing commissions and exclude free rent concessions and other inducements in accordance with GAAP.
|
|
(5)
|
Represents the increase in gross rent (base rent plus expense reimbursements) on the new versus expired leases on the
1,189,205
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.
|
|
(6)
|
Represents the increase in net rent (gross rent less operating expenses) on the new versus expired leases on the
1,189,205
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.
|
|
•
|
On January 4, 2016 and January 6, 2016, 767 Fifth Partners LLC, the consolidated entity in which we have a 60% interest and owns 767 Fifth Avenue (the General Motors Building) in New York City, entered into two forward-starting interest rate swap contracts that fix the 10-year swap rate on notional amounts aggregating $50.0 million. 767 Fifth Partners LLC has entered into forward-starting interest rate swap contracts that fix the 10-year swap rate at a weighted-average rate of approximately 2.619% per annum on notional amounts aggregating $450.0 million in advance of a financing with a target commencement date in June 2017 and maturity in June 2027.
|
|
•
|
On January 20, 2016, BPLP completed a public offering of $1.0 billion in aggregate principal amount of its 3.650% senior unsecured notes due 2026. The notes were priced at 99.708% of the principal amount to yield an effective rate (including financing fees) of 3.766% to maturity. The notes will mature on February 1, 2026, unless earlier redeemed. The aggregate net proceeds from the offering were approximately $988.9 million after deducting underwriting discounts and transaction expenses.
|
|
•
|
On January 25, 2016, BXP’s Compensation Committee approved the 2016 Multi-Year, Long-Term Incentive Program (the “2016 MYLTIP”) as a performance-based component of its overall compensation program. Under the Financial Accounting Standards Board’s Accounting Standards Codification (“ASC”) 718 “Compensation - Stock Compensation,” the 2016 MYLTIP has an aggregate value of approximately $17.3 million, which amount will generally be amortized into earnings over the four-year plan period under the graded vesting method.
|
|
•
|
On February 1, 2016, we completed the sale of our 415 Main Street property located in Cambridge, Massachusetts to the tenant for a gross sale price of approximately $105.4 million. Net cash proceeds totaled approximately $104.9 million, resulting in a gain on sale of real estate totaling approximately $60.8 million and $63.0 million for BXP and BPLP, respectively. As part of its lease signed on July 14, 2004, the tenant was granted a fixed-price option to purchase the building at the beginning of the 11th lease year, which option was exercised by the tenant on October 22, 2014. 415 Main Street is an office property with approximately 231,000 net rentable square feet.
|
|
•
|
On February 3, 2016, we entered into a lease termination agreement with a tenant for an approximately 85,000 square foot lease at our 250 West 55th Street property located in New York City. The lease was scheduled to expire on February 28, 2035. In consideration for the termination of the lease, the tenant paid us approximately $45.0 million, which was recognized as termination income and is included in Base Rent in the accompanying Consolidated Statements of Operations for the three months ended March 31, 2016.
|
|
•
|
On April 4, 2016, a joint venture in which we have a 50% interest extended the loan collateralized by its Annapolis Junction Building Seven property. At the time of the extension, the outstanding balance of the construction loan totaled approximately $21.5 million and was scheduled to mature on April 4, 2016. The extended loan has a total commitment amount of $22.0 million, bears interest at a variable rate equal to LIBOR plus 1.65% per annum and matures on April 4, 2017, with one, one-year extension option, subject to certain conditions. Annapolis Junction Building Seven is a Class A office property with approximately 127,000 net rentable square feet located in Annapolis, Maryland.
|
|
•
|
On April 11, 2016, we used available cash to repay the mortgage loan collateralized by our Fountain Square property located in Reston, Virginia totaling approximately $211.3 million. The mortgage loan bore interest at a fixed rate of 5.71% per annum and was scheduled to mature on October 11, 2016. There was no prepayment penalty.
|
|
•
|
On April 11, 2016, a joint venture in which we have a 50% interest received a Notice of Event of Default from the lender for the loan collateralized by its Annapolis Junction Building One property. The Event of Default relates to the loan to value ratio not being in compliance with the loan agreement. The joint venture is currently in discussions with the lender regarding the Event of Default, although there can be no assurance as to the outcome of those discussions. The estimated fair value of our investment in the unconsolidated joint venture exceeds our carrying value. The loan has an outstanding balance of approximately $40.0 million, is non-recourse to us, bears interest at a variable rate equal to LIBOR plus 1.75% per annum and has a stated maturity date of March 31, 2018, with one, three-year extension option, subject to certain conditions. Annapolis Junction Building One is a Class A office property with approximately 118,000 net rentable square feet located in Annapolis, Maryland.
|
|
•
|
On April 22, 2016, we acquired 3625-35 Peterson Way located in Santa Clara, California for a purchase price of approximately $78.0 million in cash. 3625-35 Peterson Way is an approximately 218,000 net rentable square foot office property. The property is 100% leased to a single tenant through March 2021. Upon the lease expiration, we intend to develop the site into a Class A office campus containing an aggregate of approximately 632,000 net rentable square feet.
|
|
|
Same Property Portfolio
|
|
Properties Placed
In-Service Portfolio |
|
Properties in
Development or Redevelopment Portfolio |
|
Properties Sold Portfolio
|
|
Total Property Portfolio
|
||||||||||||||||||||||||||||||||||||||||||||
|
(dollars in thousands)
|
2016
|
|
2015
|
|
Increase/
(Decrease)
|
|
%
Change
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
|
Increase/
(Decrease) |
|
%
Change |
||||||||||||||||||||||||||
|
Rental Revenue:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||
|
Rental Revenue
|
$
|
579,858
|
|
|
$
|
567,734
|
|
|
$
|
12,124
|
|
|
2.14
|
%
|
|
$
|
13,651
|
|
|
$
|
1,628
|
|
|
$
|
—
|
|
|
$
|
514
|
|
|
$
|
1,675
|
|
|
$
|
12,409
|
|
|
$
|
595,184
|
|
|
$
|
582,285
|
|
|
$
|
12,899
|
|
|
2.22
|
%
|
|
Termination Income
|
51,306
|
|
|
14,924
|
|
|
36,382
|
|
|
243.78
|
%
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
51,306
|
|
|
14,924
|
|
|
36,382
|
|
|
243.78
|
%
|
||||||||||||
|
Total Rental Revenue
|
631,164
|
|
|
582,658
|
|
|
48,506
|
|
|
8.32
|
%
|
|
13,651
|
|
|
1,628
|
|
|
—
|
|
|
514
|
|
|
1,675
|
|
|
12,409
|
|
|
646,490
|
|
|
597,209
|
|
|
49,281
|
|
|
8.25
|
%
|
||||||||||||
|
Real Estate Operating Expenses
|
213,647
|
|
|
211,966
|
|
|
1,681
|
|
|
0.79
|
%
|
|
3,493
|
|
|
709
|
|
|
—
|
|
|
218
|
|
|
432
|
|
|
4,911
|
|
|
217,572
|
|
|
217,804
|
|
|
(232
|
)
|
|
(0.11
|
)%
|
||||||||||||
|
Net Operating Income, excluding residential and hotel
|
417,517
|
|
|
370,692
|
|
|
46,825
|
|
|
12.63
|
%
|
|
10,158
|
|
|
919
|
|
|
—
|
|
|
296
|
|
|
1,243
|
|
|
7,498
|
|
|
428,918
|
|
|
379,405
|
|
|
49,513
|
|
|
13.05
|
%
|
||||||||||||
|
Residential Net Operating Income (1)
|
2,449
|
|
|
2,098
|
|
|
351
|
|
|
16.73
|
%
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,210
|
|
|
2,449
|
|
|
3,308
|
|
|
(859
|
)
|
|
(25.97
|
)%
|
||||||||||||
|
Hotel Net Operating Income (1)
|
1,123
|
|
|
1,509
|
|
|
(386
|
)
|
|
(25.58
|
)%
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,123
|
|
|
1,509
|
|
|
(386
|
)
|
|
(25.58
|
)%
|
||||||||||||
|
Consolidated Net Operating Income (1)
|
$
|
421,089
|
|
|
$
|
374,299
|
|
|
$
|
46,790
|
|
|
12.50
|
%
|
|
$
|
10,158
|
|
|
$
|
919
|
|
|
$
|
—
|
|
|
$
|
296
|
|
|
$
|
1,243
|
|
|
$
|
8,708
|
|
|
$
|
432,490
|
|
|
$
|
384,222
|
|
|
$
|
48,268
|
|
|
12.56
|
%
|
|
(1)
|
For a detailed discussion of NOI, including the reasons management believes NOI is useful to investors, see page 41. Residential Net Operating Income for the three months ended
March 31, 2016
and
2015
are comprised of Residential Revenue of
$4,049
and
$6,854
less Residential Expenses of
$1,600
and
$3,546
, respectively. Hotel Net Operating Income for the three months ended
March 31, 2016
and
2015
are comprised of Hotel Revenue of
$8,757
and
$9,085
less Hotel Expenses of
$7,634
and
$7,576
, respectively, per the Consolidated Statements of Operations.
|
|
|
|
Total Property Portfolio
|
|||||||||||||
|
|
|
2016
|
|
2015
|
|
Increase/
(Decrease) |
|
%
Change |
|||||||
|
Consolidated Net Operating Income
|
|
$
|
432,490
|
|
|
$
|
384,222
|
|
|
$
|
48,268
|
|
|
12.56
|
%
|
|
Other Revenue:
|
|
|
|
|
|
|
|
|
|||||||
|
Development and management services
|
|
6,689
|
|
|
5,328
|
|
|
1,361
|
|
|
25.54
|
%
|
|||
|
Other Expenses:
|
|
|
|
|
|
|
|
|
|
|
|||||
|
General and administrative expense
|
|
29,353
|
|
|
28,791
|
|
|
562
|
|
|
1.95
|
%
|
|||
|
Transaction costs
|
|
25
|
|
|
327
|
|
|
(302
|
)
|
|
(92.35
|
)%
|
|||
|
Depreciation and amortization
|
|
159,448
|
|
|
154,223
|
|
|
5,225
|
|
|
3.39
|
%
|
|||
|
Total Other Expenses
|
|
188,826
|
|
|
183,341
|
|
|
5,485
|
|
|
2.99
|
%
|
|||
|
Operating Income
|
|
250,353
|
|
|
206,209
|
|
|
44,144
|
|
|
21.41
|
%
|
|||
|
Other Income:
|
|
|
|
|
|
|
|
|
|
||||||
|
Income from unconsolidated joint ventures
|
|
1,791
|
|
|
14,834
|
|
|
(13,043
|
)
|
|
(87.93
|
)%
|
|||
|
Interest and other income
|
|
1,505
|
|
|
1,407
|
|
|
98
|
|
|
6.97
|
%
|
|||
|
Gains from investments in securities
|
|
259
|
|
|
393
|
|
|
(134
|
)
|
|
(34.10
|
)%
|
|||
|
Other Expenses:
|
|
|
|
|
|
|
|
|
|
||||||
|
Interest expense
|
|
105,309
|
|
|
108,757
|
|
|
(3,448
|
)
|
|
(3.17
|
)%
|
|||
|
Income Before Gains on Sales of Real Estate
|
|
148,599
|
|
|
114,086
|
|
|
34,513
|
|
|
30.25
|
%
|
|||
|
Gains on sales of real estate
|
|
67,623
|
|
|
95,084
|
|
|
(27,461
|
)
|
|
(28.88
|
)%
|
|||
|
Net Income
|
|
216,222
|
|
|
209,170
|
|
|
7,052
|
|
|
3.37
|
%
|
|||
|
Net Income Attributable to Noncontrolling Interests:
|
|
|
|
|
|
|
|
|
|||||||
|
Noncontrolling interests in property partnerships
|
|
(10,464
|
)
|
|
(15,208
|
)
|
|
4,744
|
|
|
31.19
|
%
|
|||
|
Noncontrolling interest—redeemable preferred units of the Operating Partnership
|
|
—
|
|
|
(3
|
)
|
|
3
|
|
|
100.00
|
%
|
|||
|
Noncontrolling interest—common units of the Operating Partnership
|
|
(21,393
|
)
|
|
(20,188
|
)
|
|
(1,205
|
)
|
|
(5.97
|
)%
|
|||
|
Net Income Attributable to Boston Properties, Inc.
|
|
184,365
|
|
|
173,771
|
|
|
10,594
|
|
|
6.10
|
%
|
|||
|
Preferred dividends
|
|
(2,618
|
)
|
|
(2,589
|
)
|
|
(29
|
)
|
|
(1.12
|
)%
|
|||
|
Net Income Attributable to Boston Properties, Inc. Common Shareholders
|
|
$
|
181,747
|
|
|
$
|
171,182
|
|
|
$
|
10,565
|
|
|
6.17
|
%
|
|
|
|
Total Property Portfolio
|
|||||||||||||
|
|
|
2016
|
|
2015
|
|
Increase/
(Decrease) |
|
%
Change |
|||||||
|
Consolidated Net Operating Income
|
|
$
|
432,490
|
|
|
$
|
384,222
|
|
|
$
|
48,268
|
|
|
12.56
|
%
|
|
Other Revenue:
|
|
|
|
|
|
|
|
|
|||||||
|
Development and management services
|
|
6,689
|
|
|
5,328
|
|
|
1,361
|
|
|
25.54
|
%
|
|||
|
Other Expenses:
|
|
|
|
|
|
|
|
|
|||||||
|
General and administrative expense
|
|
29,353
|
|
|
28,791
|
|
|
562
|
|
|
1.95
|
%
|
|||
|
Transaction costs
|
|
25
|
|
|
327
|
|
|
(302
|
)
|
|
(92.35
|
)%
|
|||
|
Depreciation and amortization
|
|
157,461
|
|
|
152,224
|
|
|
5,237
|
|
|
3.44
|
%
|
|||
|
Total Other Expenses
|
|
186,839
|
|
|
181,342
|
|
|
5,497
|
|
|
3.03
|
%
|
|||
|
Operating Income
|
|
252,340
|
|
|
208,208
|
|
|
44,132
|
|
|
21.20
|
%
|
|||
|
Other Income:
|
|
|
|
|
|
|
|
|
|||||||
|
Income from unconsolidated joint ventures
|
|
1,791
|
|
|
14,834
|
|
|
(13,043
|
)
|
|
(87.93
|
)%
|
|||
|
Interest and other income
|
|
1,505
|
|
|
1,407
|
|
|
98
|
|
|
6.97
|
%
|
|||
|
Gains from investments in securities
|
|
259
|
|
|
393
|
|
|
(134
|
)
|
|
(34.10
|
)%
|
|||
|
Other Expenses:
|
|
|
|
|
|
|
|
|
|||||||
|
Interest expense
|
|
105,309
|
|
|
108,757
|
|
|
(3,448
|
)
|
|
(3.17
|
)%
|
|||
|
Income Before Gains on Sales of Real Estate
|
|
150,586
|
|
|
116,085
|
|
|
34,501
|
|
|
29.72
|
%
|
|||
|
Gains on sales of real estate
|
|
69,792
|
|
|
95,084
|
|
|
(25,292
|
)
|
|
(26.60
|
)%
|
|||
|
Net Income
|
|
220,378
|
|
|
211,169
|
|
|
9,209
|
|
|
4.36
|
%
|
|||
|
Net Income Attributable to Noncontrolling Interests:
|
|
|
|
|
|
|
|
|
|||||||
|
Noncontrolling interests in property partnerships
|
|
(10,464
|
)
|
|
(15,208
|
)
|
|
4,744
|
|
|
31.19
|
%
|
|||
|
Noncontrolling interest—redeemable preferred units
|
|
—
|
|
|
(3
|
)
|
|
3
|
|
|
100.00
|
%
|
|||
|
Net Income Attributable to Boston Properties Limited Partnership
|
|
209,914
|
|
|
195,958
|
|
|
13,956
|
|
|
7.12
|
%
|
|||
|
Preferred distributions
|
|
(2,618
|
)
|
|
(2,589
|
)
|
|
(29
|
)
|
|
(1.12
|
)%
|
|||
|
Net Income Attributable to Boston Properties Limited Partnership Common Unitholders
|
|
$
|
207,296
|
|
|
$
|
193,369
|
|
|
$
|
13,927
|
|
|
7.20
|
%
|
|
|
|
Quarter Initially Placed In-Service
|
|
Quarter Fully Placed In-Service
|
|
|
|
Rental Revenue
|
|
Real Estate Operating Expenses
|
|
Depreciation and Amortization Expense
|
|||||||||||||||||||||||||||||||
|
Name
|
|
|
|
Square Feet
|
|
2016
|
|
2015
|
|
Change
|
|
2016
|
|
2015
|
|
Change
|
|
2016
|
|
2015
|
|
Change
|
|||||||||||||||||||||
|
|
|
|
|
|
|
|
|
(dollars in thousands)
|
|||||||||||||||||||||||||||||||||||
|
535 Mission Street
|
|
Fourth Quarter, 2014
|
|
Fourth Quarter, 2015
|
|
307,235
|
|
|
$
|
5,071
|
|
|
$
|
1,453
|
|
|
$
|
3,618
|
|
|
$
|
1,538
|
|
|
$
|
675
|
|
|
$
|
863
|
|
|
$
|
1,480
|
|
|
$
|
533
|
|
|
$
|
947
|
|
|
690 Folsom Street
|
|
Fourth Quarter, 2014
|
|
Fourth Quarter, 2015
|
|
26,080
|
|
|
320
|
|
|
175
|
|
|
145
|
|
|
100
|
|
|
34
|
|
|
66
|
|
|
115
|
|
|
86
|
|
|
29
|
|
|||||||||
|
The Point (formerly 99 Third Avenue Retail)
|
|
Third Quarter, 2015
|
|
Fourth Quarter, 2015
|
|
16,300
|
|
|
209
|
|
|
—
|
|
|
209
|
|
|
71
|
|
|
—
|
|
|
71
|
|
|
96
|
|
|
—
|
|
|
96
|
|
|||||||||
|
601 Massachusetts Avenue
|
|
Third Quarter, 2015
|
|
N/A
|
|
478,000
|
|
|
8,051
|
|
|
—
|
|
|
8,051
|
|
|
1,784
|
|
|
—
|
|
|
1,784
|
|
|
1,303
|
|
|
—
|
|
|
1,303
|
|
|||||||||
|
|
|
|
|
|
|
827,615
|
|
|
$
|
13,651
|
|
|
$
|
1,628
|
|
|
$
|
12,023
|
|
|
$
|
3,493
|
|
|
$
|
709
|
|
|
$
|
2,784
|
|
|
$
|
2,994
|
|
|
$
|
619
|
|
|
$
|
2,375
|
|
|
|
|
|
|
|
|
|
|
Rental Revenue
|
|
Real Estate Operating Expenses
|
|
Depreciation and Amortization Expense
|
||||||||||||||||||||||||||||||
|
Name
|
|
Date sold
|
|
Property Type
|
|
Square Feet (sf)
|
|
2016
|
|
2015
|
|
Change
|
|
2016
|
|
2015
|
|
Change
|
|
2016
|
|
2015
|
|
Change
|
||||||||||||||||||
|
|
|
|
|
|
|
|
|
(dollars in thousands)
|
||||||||||||||||||||||||||||||||||
|
Office
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||
|
505 9th Street, N.W. (1)
|
|
September 18, 2015
|
|
Office
|
|
322,000
|
|
$
|
—
|
|
|
$
|
6,525
|
|
|
$
|
(6,525
|
)
|
|
$
|
—
|
|
|
$
|
2,599
|
|
|
$
|
(2,599
|
)
|
|
$
|
—
|
|
|
$
|
874
|
|
|
$
|
(874
|
)
|
|
Innovation Place (2)
|
|
December 17, 2015
|
|
Office
|
|
574,000
|
|
—
|
|
|
579
|
|
|
(579
|
)
|
|
—
|
|
|
620
|
|
|
(620
|
)
|
|
—
|
|
|
1,112
|
|
|
(1,112
|
)
|
|||||||||
|
415 Main Street
|
|
February 1, 2016
|
|
Office
|
|
231,000
|
|
1,675
|
|
|
5,305
|
|
|
(3,630
|
)
|
|
432
|
|
|
1,692
|
|
|
(1,260
|
)
|
|
108
|
|
|
1,001
|
|
|
(893
|
)
|
|||||||||
|
|
|
|
|
|
|
|
|
1,675
|
|
|
12,409
|
|
|
(10,734
|
)
|
|
432
|
|
|
4,911
|
|
|
(4,479
|
)
|
|
108
|
|
|
2,987
|
|
|
(2,879
|
)
|
|||||||||
|
Residential
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
Residences on The Avenue
|
|
March 17, 2015
|
|
Residential
|
|
323,050 (3)
|
|
—
|
|
|
3,230
|
|
|
(3,230
|
)
|
|
—
|
|
|
2,020
|
|
|
(2,020
|
)
|
|
—
|
|
|
121
|
|
|
(121
|
)
|
|||||||||
|
|
|
|
|
|
|
|
|
$
|
1,675
|
|
|
$
|
15,639
|
|
|
$
|
(13,964
|
)
|
|
$
|
432
|
|
|
$
|
6,931
|
|
|
$
|
(6,499
|
)
|
|
$
|
108
|
|
|
$
|
3,108
|
|
|
$
|
(3,000
|
)
|
|
|
|
The Lofts at Atlantic Wharf
|
|
The Avant at Reston Town Center
|
||||||||||||||||||
|
|
|
2016
|
|
2015
|
|
Percentage
Change
|
|
2016
|
|
2015
|
|
Percentage
Change |
||||||||||
|
Average Physical Occupancy (1)
|
|
96.1
|
%
|
|
98.1
|
%
|
|
(2.0
|
)%
|
|
92.9
|
%
|
|
80.1
|
%
|
|
16.0
|
%
|
||||
|
Average Economic Occupancy (2)
|
|
97.6
|
%
|
|
98.8
|
%
|
|
(1.2
|
)%
|
|
92.8
|
%
|
|
76.9
|
%
|
|
20.7
|
%
|
||||
|
Average Monthly Rental Rate (3)
|
|
$
|
4,153
|
|
|
$
|
4,012
|
|
|
3.5
|
%
|
|
$
|
2,327
|
|
|
$
|
2,244
|
|
|
3.7
|
%
|
|
Average Rental Rate Per Occupied Square Foot
|
|
$
|
4.57
|
|
|
$
|
4.44
|
|
|
2.9
|
%
|
|
$
|
2.55
|
|
|
$
|
2.45
|
|
|
4.1
|
%
|
|
(1)
|
Average Physical Occupancy is defined as the average number of occupied units divided by the total number of units, expressed as a percentage.
|
|
(2)
|
Average Economic Occupancy is defined as total possible revenue less vacancy loss as a percentage of total possible revenue. Total possible revenue is determined by valuing average occupied units at contract rates and average vacant units at Market Rents. Vacancy loss is determined by valuing vacant units at current Market Rents. By measuring vacant units at their Market Rents, Average Economic Occupancy takes into account the fact that units of different sizes and locations within a residential property have different economic impacts on a residential property's total possible gross revenue. Market Rents used by us in calculating Economic Occupancy are based on the current market rates set by the managers of our residential properties based on their experience in renting their residential property’s units and publicly available market data. Trends in market rents for a region as reported by others could vary. Market Rents for a period are based on the average Market Rents during that period and do not reflect any impact for cash concessions.
|
|
(3)
|
Average Monthly Rental Rates are calculated by us as rental revenue in accordance with GAAP, divided by the weighted monthly average number of occupied units.
|
|
|
|
2016
|
|
2015
|
|
Percentage
Change
|
|||||
|
Occupancy
|
|
75.2
|
%
|
|
78.7
|
%
|
|
(4.4
|
)%
|
||
|
Average daily rate
|
|
$
|
223.48
|
|
|
$
|
223.34
|
|
|
0.1
|
%
|
|
Revenue per available room, REVPAR
|
|
$
|
168.08
|
|
|
$
|
175.86
|
|
|
(4.4
|
)%
|
|
Component
|
|
Change in interest
expense for the three months ended March 31, 2016 compared to March 31, 2015 |
||
|
|
|
(in thousands)
|
||
|
Increases to interest expense due to:
|
|
|
||
|
Issuance of $1.0 billion in aggregate principal of 3.650% senior notes due 2026 on January 20, 2016
|
|
$
|
7,241
|
|
|
Increase in the interest for the Outside Members’ Notes Payable for 767 Fifth Avenue (the General Motors Building) (1)
|
|
850
|
|
|
|
Other interest expense (excluding senior notes)
|
|
21
|
|
|
|
Total increases to interest expense
|
|
8,112
|
|
|
|
Decreases to interest expense due to:
|
|
|
||
|
Defeasance of the mortgage loan collateralized by 100 & 200 Clarendon Street (formerly the John Hancock Tower and Garage) on December 15, 2015
|
|
(8,069
|
)
|
|
|
Sale of 505 9th Street, N.W. on September 18, 2015
|
|
(1,745
|
)
|
|
|
Increase in capitalized interest (2)
|
|
(1,303
|
)
|
|
|
Repayment of mortgage financings (3)
|
|
(443
|
)
|
|
|
Total decreases to interest expense
|
|
(11,560
|
)
|
|
|
Total change in interest expense
|
|
$
|
(3,448
|
)
|
|
(1)
|
The related interest expense from the Outside Members’ Notes Payable totaled approximately
$8.2 million
and
$7.4 million
for the three months ended March 31, 2016 and 2015, respectively. These amounts are fully allocated to the outside joint venture partners as an adjustment to Noncontrolling Interests in Property Partnerships in our Consolidated Statements of Operations.
|
|
(2)
|
The increase was primarily due to the commencement and continuation of several development projects. For a list of developments projects refer to
“Liquidity and Capital Resources” within “Item 2—Management’s Discussion and Analysis of Financial Condition and Results of Operations
.”
|
|
(3)
|
Includes the repayment of Kingstowne Two and Kingstowne Retail.
|
|
Name
|
|
Date sold
|
|
Property Type
|
|
Square Feet (sf) / Acres
|
|
Sale Price
|
|
Cash Proceeds
|
|
BXP’s Gain on Sale of Real Estate (1)
|
|
||||||
|
|
|
|
|
|
|
|
|
(dollars in millions)
|
|
||||||||||
|
2016
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
415 Main Street
|
|
February 1, 2016
|
|
Office
|
|
231,000 sf
|
|
$
|
105.4
|
|
|
$
|
104.9
|
|
|
$
|
60.8
|
|
|
|
|
|
|
|
$
|
105.4
|
|
|
$
|
104.9
|
|
|
$
|
60.8
|
|
(2)
|
||||
|
2015
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Washingtonian North
|
|
February 19, 2015
|
|
Land
|
|
8.5 acres
|
|
$
|
8.7
|
|
|
$
|
8.3
|
|
|
$
|
3.7
|
|
|
|
Residences on The Avenue (3)
|
|
March 17, 2015
|
|
Residential
|
|
323,050 sf
|
|
196.0
|
|
|
192.5
|
|
|
91.4
|
|
|
|||
|
|
|
|
|
|
|
|
|
$
|
204.7
|
|
|
$
|
200.8
|
|
|
$
|
95.1
|
|
|
|
(1)
|
With the exception of 415 Main Street, the gains on sales of real estate were the same for BXP and BPLP. The gain on sale of real estate for BPLP was $63.0 million for 415 Main Street. For additional information about the differences between BXP and BPLP, see the Explanatory Note.
|
|
(2)
|
Excludes approximately $6.8 million of a gain on sale of real estate recognized during the three months ended March 31, 2016 related to previously deferred gain amounts from the 2014 sale of Patriots Park.
|
|
(3)
|
This property has 335 apartment units and approximately 50,000 net rentable square feet of retail space. We have agreed to provide net operating income support of up to $6.0 million should the property’s net operating income fail to achieve certain thresholds, which has been recorded as a reduction to the gain on sale. This property was subject to a ground lease that expires on February 1, 2068.
|
|
Property
|
|
Date of Consolidation
|
|
Partners
’
noncontrolling interests for the three months ended March 31,
|
||||||||||
|
2016
|
|
2015
|
|
Change
|
||||||||||
|
|
|
|
|
(in thousands)
|
||||||||||
|
505 9th Street (1)
|
|
October 1, 2007
|
|
$
|
—
|
|
|
$
|
668
|
|
|
$
|
(668
|
)
|
|
Fountain Square (2)
|
|
October 4, 2012
|
|
—
|
|
|
2,228
|
|
|
(2,228
|
)
|
|||
|
767 Fifth Avenue (the General Motors Building) (3)
|
|
May 31, 2013
|
|
(4,694
|
)
|
|
(2,786
|
)
|
|
(1,908
|
)
|
|||
|
Times Square Tower
|
|
October 9, 2013
|
|
6,836
|
|
|
6,755
|
|
|
81
|
|
|||
|
601 Lexington Avenue
|
|
October 30, 2014
|
|
5,224
|
|
|
5,106
|
|
|
118
|
|
|||
|
100 Federal Street
|
|
October 30, 2014
|
|
782
|
|
|
888
|
|
|
(106
|
)
|
|||
|
Atlantic Wharf Office
|
|
October 30, 2014
|
|
2,316
|
|
|
2,349
|
|
|
(33
|
)
|
|||
|
|
|
|
|
$
|
10,464
|
|
|
$
|
15,208
|
|
|
$
|
(4,744
|
)
|
|
(1)
|
On September 18, 2015, we sold this property (See Note
8
to the Consolidated Financial Statements).
|
|
(2)
|
On September 15, 2015, we acquired our partners’ nominal 50% interest (See Note
8
to the Consolidated Financial Statements).
|
|
(3)
|
The net loss allocation is primarily due to the partners’ share of the interest expense for the outside members’ notes payable, which was
$8.2 million
and
$7.4 million
for the three months ended
March 31, 2016
and
2015
, respectively.
|
|
•
|
fund normal recurring expenses;
|
|
•
|
meet debt service and principal repayment obligations, including balloon payments on maturing debt;
|
|
•
|
fund capital expenditures, including major renovations, tenant improvements and leasing costs;
|
|
•
|
fund development costs;
|
|
•
|
fund dividend requirements on BXP’s Series B Preferred Stock;
|
|
•
|
fund possible property acquisitions; and
|
|
•
|
make the minimum distribution required to enable BXP to maintain its REIT qualification under the Internal Revenue Code of 1986, as amended.
|
|
•
|
cash flow from operations;
|
|
•
|
distribution of cash flows from joint ventures;
|
|
•
|
cash and cash equivalent balances;
|
|
•
|
issuances of BXP equity securities and/or additional preferred or common units of partnership interest in BPLP;
|
|
•
|
BPLP’s Unsecured Line of Credit and other short-term bridge facilities;
|
|
•
|
construction loans;
|
|
•
|
long-term secured and unsecured indebtedness (including unsecured exchangeable indebtedness); and
|
|
•
|
sales of real estate.
|
|
Construction Properties
|
Estimated
Stabilization Date
|
|
Location
|
|
# of
Buildings
|
|
Estimated Square
Feet
|
|
Investment
to Date (1)
|
|
Estimated Total
Investment(1)
|
|
Percentage
Leased (2)
|
|
|||||||
|
Office
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
804 Carnegie Center
|
Second Quarter, 2016
|
|
Princeton, NJ
|
|
1
|
|
|
130,000
|
|
|
$
|
44,644
|
|
|
$
|
47,000
|
|
|
100
|
%
|
|
|
1265 Main Street (50% ownership)
|
Fourth Quarter, 2016
|
|
Waltham, MA
|
|
1
|
|
|
115,000
|
|
|
16,955
|
|
|
26,090
|
|
|
100
|
%
|
|
||
|
Prudential Center Retail Expansion
|
First Quarter, 2017
|
|
Boston, MA
|
|
—
|
|
|
15,000
|
|
|
9,252
|
|
|
10,760
|
|
|
100
|
%
|
|
||
|
601 Massachusetts Avenue (3)
|
First Quarter, 2017
|
|
Washington, DC
|
|
1
|
|
|
478,000
|
|
|
301,454
|
|
|
339,760
|
|
|
90
|
%
|
|
||
|
10 CityPoint
|
Second Quarter, 2017
|
|
Waltham, MA
|
|
1
|
|
|
245,000
|
|
|
78,046
|
|
|
100,400
|
|
|
96
|
%
|
|
||
|
888 Boylston Street
|
Fourth Quarter, 2017
|
|
Boston, MA
|
|
1
|
|
|
425,000
|
|
|
187,127
|
|
|
271,500
|
|
|
69
|
%
|
|
||
|
Salesforce Tower (95% ownership)
|
First Quarter, 2019
|
|
San Francisco, CA
|
|
1
|
|
|
1,400,000
|
|
|
488,458
|
|
|
1,073,500
|
|
|
59
|
%
|
|
||
|
The Hub on Causeway
|
Fourth Quarter, 2019
|
|
Boston , MA
|
|
1
|
|
|
385,000
|
|
|
13,961
|
|
|
141,870
|
|
|
33
|
%
|
|
||
|
Dock72 (50% ownership)
|
First Quarter, 2020
|
|
Brooklyn, NY
|
|
1
|
|
|
670,000
|
|
|
14,583
|
|
|
204,900
|
|
|
33
|
%
|
|
||
|
Total Office Properties under Construction
|
|
|
|
8
|
|
|
3,863,000
|
|
|
1,154,480
|
|
|
2,215,780
|
|
|
62
|
%
|
|
|||
|
Residential
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Cambridge Residential / 88 Ames (274 units)
|
First Quarter, 2019
|
|
Cambridge, MA
|
|
1
|
|
|
164,000
|
|
|
12,117
|
|
|
140,170
|
|
|
N/A
|
|
|
||
|
Reston Signature Site (508 units)
|
Second Quarter, 2020
|
|
Reston, VA
|
|
1
|
|
|
490,000
|
|
|
32,585
|
|
|
217,232
|
|
|
N/A
|
|
|
||
|
Reston Signature Site - Retail
|
|
|
|
|
—
|
|
|
24,600
|
|
|
—
|
|
|
—
|
|
|
81
|
%
|
|
||
|
Total Residential Properties under Construction
|
|
|
|
2
|
|
|
678,600
|
|
|
44,702
|
|
|
357,402
|
|
|
59
|
%
|
(4)
|
|||
|
Redevelopment Properties
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Reservoir Place North
|
Third Quarter, 2017
|
|
Waltham, MA
|
|
1
|
|
|
73,000
|
|
|
13,411
|
|
|
24,510
|
|
|
—
|
%
|
|
||
|
Total Properties under Construction and Redevelopment
|
|
11
|
|
|
4,614,600
|
|
|
$
|
1,212,593
|
|
|
$
|
2,597,692
|
|
|
61
|
%
|
(4)
|
|||
|
(1)
|
Represents our share. Includes net revenue during lease up period, acquisition expenses and approximately $57.0 million of construction cost and leasing commission accruals.
|
|
(2)
|
Represents percentage leased as of
May 2, 2016
, includes leases with future commencement dates.
|
|
(3)
|
As of
May 2, 2016
, this property was 84% placed in-service.
|
|
(4)
|
Includes approximately 9,000 square feet of retail space from the Cambridge Residential / 88 Ames development which is 0% leased.
|
|
|
Three months ended March 31,
|
||||||||||
|
2016
|
|
2015
|
|
Increase
(Decrease)
|
|||||||
|
(in thousands)
|
|||||||||||
|
Net cash provided by operating activities
|
$
|
348,980
|
|
|
$
|
201,446
|
|
|
$
|
147,534
|
|
|
Net cash provided by (used in) investing activities
|
(109,357
|
)
|
|
2,725
|
|
|
(112,082
|
)
|
|||
|
Net cash provided by (used in) financing activities
|
642,337
|
|
|
(902,854
|
)
|
|
1,545,191
|
|
|||
|
|
Three months ended March 31,
|
||||||
|
|
2016
|
|
2015
|
||||
|
|
(in thousands)
|
||||||
|
Construction in progress (1)
|
$
|
(122,940
|
)
|
|
$
|
(60,013
|
)
|
|
Building and other capital improvements
|
(25,329
|
)
|
|
(19,391
|
)
|
||
|
Tenant improvements
|
(55,739
|
)
|
|
(26,950
|
)
|
||
|
Proceeds from the sales of real estate (2)
|
104,816
|
|
|
194,821
|
|
||
|
Proceeds from sales of real estate placed in escrow (2)
|
(104,696
|
)
|
|
(201,857
|
)
|
||
|
Proceeds from sales of real estate released from escrow (2)
|
104,696
|
|
|
99,916
|
|
||
|
Cash released from escrow for land sale contracts
|
488
|
|
|
—
|
|
||
|
Deposit on real estate
|
—
|
|
|
(5,000
|
)
|
||
|
Capital contributions to unconsolidated joint ventures (3)
|
(10,215
|
)
|
|
(2,444
|
)
|
||
|
Capital distributions from unconsolidated joint ventures (4)
|
—
|
|
|
24,527
|
|
||
|
Investments in securities, net
|
(438
|
)
|
|
(884
|
)
|
||
|
Net cash provided by (used in) investing activities
|
$
|
(109,357
|
)
|
|
$
|
2,725
|
|
|
(1)
|
Construction in progress for the
three months ended March 31, 2016
includes ongoing expenditures associated with 601 Massachusetts Avenue, which was partially placed in-service during the
three months ended March 31, 2016
. In addition, we incurred costs associated with our continued development of 804 Carnegie Center, Salesforce Tower, 888 Boylston Street, 10 CityPoint, the Prudential Center retail expansion and Cambridge and Reston Signature Site residential projects.
|
|
(2)
|
On February 1, 2016, we completed the sale of our 415 Main Street property located in Cambridge, Massachusetts to the tenant for a gross sale price of approximately $105.4 million. Net cash proceeds totaled approximately $104.9 million.
|
|
(3)
|
Capital contributions to unconsolidated joint ventures for the three months ended March 31, 2016 were primarily due to cash contributions of approximately $5.4 million and $4.2 million to our Hub on Causeway and 1265 Main Street joint ventures, respectively.
|
|
(4)
|
Capital distributions from unconsolidated joint ventures decreased due to a distribution made by the joint venture that owns 901 New York Avenue located in Washington, DC. During the three months ended March 31, 2015, we received a distribution of approximately $24.5 million, which was generated from the excess loan proceeds from the joint venture’s refinancing of its mortgage loan to a new 10-year mortgage loan totaling $225.0 million. Our allocation of income and distributions for the three months ended March 31, 2015 was not proportionate to our nominal ownership interest as a result of the achievement of specified investment return thresholds, as provided for in the joint venture agreement.
|
|
|
|
March 31, 2016
|
|
||||||||
|
|
|
Shares / Units Outstanding
|
|
Common Stock Equivalent
|
|
Equivalent Value (1)
|
|
||||
|
Common Stock
|
|
153,604,966
|
|
|
153,604,966
|
|
|
$
|
19,520,119
|
|
(2)
|
|
Common Operating Partnership Units
|
|
18,157,634
|
|
|
18,157,634
|
|
|
2,307,472
|
|
(3)
|
|
|
5.25% Series B Cumulative Redeemable Preferred Stock
|
|
80,000
|
|
|
—
|
|
|
200,000
|
|
(4)
|
|
|
Total Equity
|
|
|
|
171,762,600
|
|
|
$
|
22,027,591
|
|
|
|
|
Total Consolidated Debt
|
|
|
|
|
|
|
9,980,366
|
|
|
||
|
Total Consolidated Market Capitalization
|
|
|
|
|
|
$
|
32,007,957
|
|
|
||
|
|
|
|
|
|
|
|
|
||||
|
Total Equity
|
|
|
|
|
|
$
|
22,027,591
|
|
|
||
|
Total Adjusted Debt
|
|
|
|
|
|
9,349,468
|
|
|
|||
|
Total Adjusted Market Capitalization
|
|
|
|
|
|
$
|
31,377,059
|
|
|
||
|
Total Debt/Total Market Capitalization
|
|
|
|
|
|
31.18
|
%
|
|
|||
|
Total Adjusted Debt/Total Adjusted Market Capitalization
|
|
|
|
|
|
29.80
|
%
|
|
|||
|
(1)
|
Values based on
March 31, 2016
closing price of
$127.08
, except for BXP’s shares of Series B Cumulative Redeemable Preferred Stock which have been valued at the liquidation preference of $2,500.00 per share (see Note 4 below).
|
|
(2)
|
As of
March 31, 2016
includes 59,875 shares of restricted stock.
|
|
(3)
|
Includes
2,065,185
long-term incentive plan units (including
215,709
2012 OPP Units and
103,882
2013 MYLTIP Units), but excludes an aggregate of
1,317,950
MYLTIP Units granted between 2014 and 2016.
|
|
(4)
|
On or after March 27, 2018, BXP, at its option, may redeem the Series B Preferred Stock for a cash redemption price of $2,500.00 per share ($25.00 per depositary share), plus all accrued and unpaid dividends. The Series B Preferred Stock is not redeemable by the holders, has no maturity date and is not convertible into or exchangeable for any other security of BXP or any of its affiliates.
|
|
|
March 31,
|
||||||
|
|
2016
|
|
2015
|
||||
|
|
(dollars in thousands)
|
||||||
|
Debt Summary:
|
|
|
|
||||
|
Balance
|
|
|
|
||||
|
Fixed rate mortgage notes payable, net
|
$
|
3,416,622
|
|
|
$
|
4,283,948
|
|
|
Unsecured senior notes, net
|
6,255,602
|
|
|
5,260,260
|
|
||
|
Unsecured line of credit
|
—
|
|
|
—
|
|
||
|
Mezzanine notes payable
|
308,142
|
|
|
309,475
|
|
||
|
Total consolidated debt
|
9,980,366
|
|
|
9,853,683
|
|
||
|
Add:
|
|
|
|
||||
|
Our share of unconsolidated joint venture debt, net
|
351,394
|
|
|
350,178
|
|
||
|
Deduct:
|
|
|
|
||||
|
Partners’ share of consolidated mortgage notes payable, net
|
(859,035
|
)
|
|
(1,049,777
|
)
|
||
|
Partners’ share of consolidated mezzanine notes payable
|
(123,257
|
)
|
|
(123,790
|
)
|
||
|
Total adjusted debt
|
$
|
9,349,468
|
|
|
$
|
9,030,294
|
|
|
|
|
|
|
||||
|
|
March 31,
|
||||||
|
|
2016
|
|
2015
|
||||
|
Consolidated Debt Financing Statistics:
|
|
|
|
||||
|
Percent of total debt:
|
|
|
|
||||
|
Fixed rate
|
100.00
|
%
|
|
100.00
|
%
|
||
|
Variable rate
|
—
|
%
|
|
—
|
%
|
||
|
Total
|
100.00
|
%
|
|
100.00
|
%
|
||
|
GAAP Weighted-average interest rate at end of period:
|
|
|
|
||||
|
Fixed rate
|
4.29
|
%
|
|
4.40
|
%
|
||
|
Variable rate
|
—
|
%
|
|
—
|
%
|
||
|
Total
|
4.29
|
%
|
|
4.40
|
%
|
||
|
Coupon/Stated Weighted-average interest rate at end of period:
|
|
|
|
||||
|
Fixed rate
|
4.79
|
%
|
|
4.98
|
%
|
||
|
Variable rate
|
—
|
%
|
|
—
|
%
|
||
|
Total
|
4.79
|
%
|
|
4.98
|
%
|
||
|
•
|
a leverage ratio not to exceed 60%, however the leverage ratio may increase to no greater than 65% provided that it is reduced back to 60% within one year;
|
|
•
|
an unsecured leverage ratio not to exceed 60%, however the leverage ratio may increase to no greater than 65% provided that it is reduced back to 60% within one year;
|
|
Properties
|
|
Stated
Interest Rate
|
|
GAAP
Interest Rate(1)
|
|
Stated
Principal
Amount
|
|
Historical
Fair Value
Adjustment
|
|
Deferred Financing Costs, Net (2)
|
|
Carrying
Amount
|
|
Carrying Amount (partners
’
share)
|
|
|
|
Maturity Date
|
||||||||||||
|
|
|
(dollars in thousands)
|
||||||||||||||||||||||||||||
|
Wholly-owned
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
599 Lexington Avenue
|
|
5.57
|
%
|
|
5.41
|
%
|
|
$
|
750,000
|
|
|
$
|
—
|
|
|
$
|
(403
|
)
|
|
$
|
749,597
|
|
|
N/A
|
|
|
(3)(4)
|
|
March 1, 2017
|
|
|
Embarcadero Center Four
|
|
6.10
|
%
|
|
7.02
|
%
|
|
347,382
|
|
|
—
|
|
|
(107
|
)
|
|
347,275
|
|
|
N/A
|
|
|
(5)
|
|
December 1, 2016
|
|||||
|
Fountain Square
|
|
5.71
|
%
|
|
2.56
|
%
|
|
211,250
|
|
|
564
|
|
|
(12
|
)
|
|
211,802
|
|
|
N/A
|
|
|
(3)(6)
|
|
October 11, 2016
|
|||||
|
New Dominion Tech Park, Bldg. One
|
|
7.69
|
%
|
|
7.84
|
%
|
|
37,182
|
|
|
—
|
|
|
(400
|
)
|
|
36,782
|
|
|
N/A
|
|
|
|
|
January 15, 2021
|
|||||
|
University Place
|
|
6.94
|
%
|
|
6.99
|
%
|
|
10,396
|
|
|
—
|
|
|
(68
|
)
|
|
10,328
|
|
|
N/A
|
|
|
|
|
August 1, 2021
|
|||||
|
|
|
|
|
|
|
1,356,210
|
|
|
564
|
|
|
(990
|
)
|
|
1,355,784
|
|
|
N/A
|
|
|
|
|
|
|||||||
|
Consolidated Joint Ventures
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
767 Fifth Avenue (the General Motors Building)
|
|
5.95
|
%
|
|
2.44
|
%
|
|
1,300,000
|
|
|
67,047
|
|
|
(206
|
)
|
|
1,366,841
|
|
|
546,736
|
|
|
(3)(7)(8)
|
|
October 7, 2017
|
|||||
|
601 Lexington Avenue
|
|
4.75
|
%
|
|
4.79
|
%
|
|
696,005
|
|
|
—
|
|
|
(2,008
|
)
|
|
693,997
|
|
|
312,299
|
|
|
(9)
|
|
April 10, 2022
|
|||||
|
|
|
|
|
|
|
1,996,005
|
|
|
67,047
|
|
|
(2,214
|
)
|
|
2,060,838
|
|
|
859,035
|
|
|
|
|
|
|||||||
|
Total
|
|
|
|
|
|
$
|
3,352,215
|
|
|
$
|
67,611
|
|
|
$
|
(3,204
|
)
|
|
$
|
3,416,622
|
|
|
$
|
859,035
|
|
|
|
|
|
||
|
(1)
|
GAAP interest rate differs from the stated interest rate due to the inclusion of the amortization of financing charges, effects of hedging transactions and adjustments required to reflect loans at their fair values upon acquisition or consolidation. All adjustments to reflect loans at their fair value upon acquisition or consolidation are noted above.
|
|
(2)
|
On January 1, 2016, we adopted ASU 2015-03, “Simplifying the Presentation of Debt Issuance Costs”
(“ASU 2015-03”) (See Note 2 to the Consolidated Financial Statements).
|
|
(3)
|
The mortgage loan requires interest only payments with a balloon payment due at maturity.
|
|
(4)
|
On December 19, 2006, we terminated the forward-starting interest rate swap contracts related to this financing and received approximately $10.9 million, which amount is reducing our GAAP interest expense for this mortgage over the term of the financing, resulting in an effective interest rate of 5.41% per annum for the financing. The stated interest rate is 5.57% per annum.
|
|
(5)
|
Under a previous interest rate hedging program, we are reclassifying into earnings over the eight-year term of the loan as an increase in interest expense approximately $26.4 million (approximately $3.3 million per year) of the amounts recorded on our Consolidated Balance Sheets within Accumulated Other Comprehensive Loss resulting in an effective interest rate of 7.02% per annum.
|
|
(6)
|
In connection with the mortgage financing we have agreed to guarantee approximately
$0.7 million
related to our obligation to provide funds for certain tenant re-leasing costs. This mortgage loan was repaid on April 11, 2016 (See Note
13
to the Consolidated Financial Statements).
|
|
(7)
|
This property is owned by a consolidated entity in which we have a 60% interest.
|
|
(8)
|
In connection with the assumption of the loan, we guaranteed the joint venture’s obligation to fund various escrows, including tenant improvements, taxes and insurance in lieu of cash deposits. As of
March 31, 2016
, the maximum funding obligation under the guarantee was approximately
$16.2 million
. We earn a fee from the joint venture for providing the guarantee and have an agreement with our partners to reimburse the joint venture for their share of any payments made under the guarantee.
|
|
(9)
|
This property is owned by a consolidated entity in which we have a 55% interest.
|
|
Property Debt is Associated With
|
|
Stated
Interest Rate
|
|
GAAP
Interest Rate(1)
|
|
Stated
Principal
Amount
|
|
Historical
Fair Value
Adjustment
|
|
Carrying
Amount
|
|
Carrying Amount (partners
’
share)
|
|
|
|
Maturity Date
|
||||||||||
|
|
|
(dollars in thousands)
|
||||||||||||||||||||||||
|
767 Fifth Avenue (the General Motors Building)
|
|
6.02
|
%
|
|
5.53
|
%
|
|
$
|
306,000
|
|
|
$
|
2,142
|
|
|
$
|
308,142
|
|
|
$
|
123,257
|
|
|
(2)(3)
|
|
October 7, 2017
|
|
(1)
|
GAAP interest rate differs from the stated interest rate due to adjustments required to reflect loans at their fair values upon acquisition or consolidation. The adjustment to reflect the loan at its fair value upon consolidation is noted above.
|
|
(2)
|
This property is owned by a consolidated joint venture in which we have a 60% interest.
|
|
(3)
|
The mortgage loan requires interest only payments with a balloon payment due at maturity.
|
|
Properties
|
|
Venture
Ownership
%
|
|
Stated
Interest
Rate
|
|
GAAP
Interest
Rate (1)
|
|
Stated Principal Amount
|
|
Deferred Financing Costs, Net (2)
|
|
Carrying Amount
|
|
Carrying Amount (Our Share)
|
|
|
|
Maturity Date
|
|||||||||||
|
|
|
(dollars in thousands)
|
|||||||||||||||||||||||||||
|
540 Madison Avenue
|
|
60
|
%
|
|
1.93
|
%
|
|
2.10
|
%
|
|
$
|
120,000
|
|
|
$
|
(442
|
)
|
|
$
|
119,558
|
|
|
$
|
71,735
|
|
|
(3)(4)
|
|
June 5, 2018
|
|
Metropolitan Square
|
|
51
|
%
|
|
5.75
|
%
|
|
5.81
|
%
|
|
168,271
|
|
|
(411
|
)
|
|
167,860
|
|
|
85,605
|
|
|
|
|
May 5, 2020
|
||||
|
Market Square North
|
|
50
|
%
|
|
4.85
|
%
|
|
4.91
|
%
|
|
125,070
|
|
|
(378
|
)
|
|
124,692
|
|
|
62,346
|
|
|
|
|
October 1, 2020
|
||||
|
Annapolis Junction Building One
|
|
50
|
%
|
|
2.18
|
%
|
|
2.36
|
%
|
|
40,015
|
|
|
(185
|
)
|
|
39,830
|
|
|
19,909
|
|
|
(5)
|
|
March 31, 2018
|
||||
|
Annapolis Junction Building Six
|
|
50
|
%
|
|
2.68
|
%
|
|
2.82
|
%
|
|
13,224
|
|
|
—
|
|
|
13,224
|
|
|
6,612
|
|
|
(3)(6)
|
|
November 17, 2016
|
||||
|
Annapolis Junction Building Seven
|
|
50
|
%
|
|
2.08
|
%
|
|
2.70
|
%
|
|
21,546
|
|
|
(28
|
)
|
|
21,518
|
|
|
10,759
|
|
|
(3)(7)
|
|
April 4, 2016
|
||||
|
Annapolis Junction Building Eight
|
|
50
|
%
|
|
1.93
|
%
|
|
2.38
|
%
|
|
14,534
|
|
|
(146
|
)
|
|
14,388
|
|
|
7,194
|
|
|
(3)(8)
|
|
June 23, 2017
|
||||
|
500 North Capitol Street
|
|
30
|
%
|
|
4.15
|
%
|
|
4.19
|
%
|
|
105,000
|
|
|
(424
|
)
|
|
104,576
|
|
|
31,373
|
|
|
(3)
|
|
June 6, 2023
|
||||
|
901 New York Avenue
|
|
25
|
%
|
|
3.61
|
%
|
|
3.68
|
%
|
|
225,000
|
|
|
(1,557
|
)
|
|
223,443
|
|
|
55,861
|
|
|
|
|
January 5, 2025
|
||||
|
Total
|
|
|
|
|
|
|
|
$
|
832,660
|
|
|
$
|
(3,571
|
)
|
|
$
|
829,089
|
|
|
$
|
351,394
|
|
|
|
|
|
|||
|
(1)
|
GAAP interest rate differs from the stated interest rate due to the inclusion of the amortization of financing charges.
|
|
(2)
|
On January 1, 2016, we adopted ASU 2015-03, “Simplifying the Presentation of Debt Issuance Costs”
(“ASU 2015-03”) (See Note 2 to the Consolidated Financial Statements).
|
|
(3)
|
The loan requires interest only payments with a balloon payment due at maturity.
|
|
(4)
|
Mortgage loan bears interest at a variable rate equal to LIBOR plus 1.50% per annum.
|
|
(5)
|
Mortgage loan bears interest at a variable rate equal to LIBOR plus 1.75% per annum and matures on March 31, 2018 with one, three-year extension option, subject to certain conditions (See Note
13
to the Consolidated Financial Statements).
|
|
(6)
|
The construction financing bears interest at a variable rate equal to LIBOR plus 2.25% per annum.
|
|
(7)
|
The construction financing bears interest at a variable rate equal to LIBOR plus 1.65% per annum and matured on April 4, 2016 with two, one-year extension options, subject to certain conditions (See Note
13
to the Consolidated Financial Statements).
|
|
(8)
|
The construction financing bears interest at a variable rate equal to LIBOR plus 1.50% per annum and matures on June 23, 2017 with two, one-year extension options, subject to certain conditions.
|
|
|
Three months ended
March 31, |
||||||
|
2016
|
|
2015
|
|||||
|
|
(in thousands)
|
||||||
|
Net income attributable to Boston Properties, Inc. common shareholders
|
$
|
181,747
|
|
|
$
|
171,182
|
|
|
Add:
|
|
|
|
||||
|
Preferred dividends
|
2,618
|
|
|
2,589
|
|
||
|
Noncontrolling interest—common units of the Operating Partnership
|
21,393
|
|
|
20,188
|
|
||
|
Noncontrolling interest—redeemable preferred units of the Operating Partnership
|
—
|
|
|
3
|
|
||
|
Noncontrolling interests in property partnerships
|
10,464
|
|
|
15,208
|
|
||
|
Less:
|
|
|
|
||||
|
Gains on sales of real estate
|
67,623
|
|
|
95,084
|
|
||
|
Income from continuing operations
|
148,599
|
|
|
114,086
|
|
||
|
Add:
|
|
|
|
||||
|
Real estate depreciation and amortization (1)
|
163,580
|
|
|
148,754
|
|
||
|
Less:
|
|
|
|
||||
|
Noncontrolling interests in property partnerships’ share of funds from operations
|
30,019
|
|
|
36,515
|
|
||
|
Noncontrolling interest—redeemable preferred units of the Operating Partnership
|
—
|
|
|
3
|
|
||
|
Preferred dividends
|
2,618
|
|
|
2,589
|
|
||
|
Funds from Operations (FFO) attributable to the Operating Partnership common unitholders (including Boston Properties, Inc.)
|
$
|
279,542
|
|
|
$
|
223,733
|
|
|
Less:
|
|
|
|
||||
|
Noncontrolling interest—common units of the Operating Partnership’s share of funds from operations
|
28,854
|
|
|
23,348
|
|
||
|
FFO attributable to Boston Properties, Inc. common shareholders
|
$
|
250,688
|
|
|
$
|
200,385
|
|
|
Boston Properties, Inc.’s percentage share of Funds from Operations—basic
|
89.68
|
%
|
|
89.56
|
%
|
||
|
Weighted-average shares outstanding—basic
|
153,626
|
|
|
153,230
|
|
||
|
(1)
|
Real estate depreciation and amortization consists of depreciation and amortization from the Consolidated Statements of Operations of
$159,448
and
$154,223
, our share of unconsolidated joint venture real estate depreciation and amortization of $
4,496 and $(5,132)
, less corporate related depreciation and amortization of
$364 and $337
for the three months ended
March 31, 2016
and
2015
, respectively.
|
|
|
Three Months Ended March 31, 2016
|
|
Three Months Ended March 31, 2015
|
||||||||||
|
Income
(Numerator)
|
|
Shares
(Denominator)
|
|
Income
(Numerator)
|
|
Shares
(Denominator)
|
|||||||
|
|
(in thousands)
|
||||||||||||
|
Basic FFO
|
$
|
279,542
|
|
|
171,309
|
|
|
$
|
223,733
|
|
|
171,084
|
|
|
Effect of Dilutive Securities
|
|
|
|
|
|
|
|
||||||
|
Stock Based Compensation
|
—
|
|
|
291
|
|
|
—
|
|
|
643
|
|
||
|
Diluted FFO
|
$
|
279,542
|
|
|
171,600
|
|
|
$
|
223,733
|
|
|
171,727
|
|
|
Less:
|
|
|
|
|
|
|
|
||||||
|
Noncontrolling interest—common units of the Operating Partnership’s share of diluted FFO
|
28,805
|
|
|
17,683
|
|
|
23,261
|
|
|
17,854
|
|
||
|
Boston Properties, Inc.’s share of Diluted FFO (1)
|
$
|
250,737
|
|
|
153,917
|
|
|
$
|
200,472
|
|
|
153,873
|
|
|
(1)
|
BXP’s share of diluted FFO was 89.70% and 89.60% for the quarter ended
March 31, 2016
and
2015
, respectively.
|
|
|
Three months ended
March 31, |
||||||
|
2016
|
|
2015
|
|||||
|
|
(in thousands)
|
||||||
|
Net income attributable to Boston Properties Limited Partnership common unitholders
|
$
|
207,296
|
|
|
$
|
193,369
|
|
|
Add:
|
|
|
|
||||
|
Preferred distributions
|
2,618
|
|
|
2,589
|
|
||
|
Noncontrolling interest—redeemable preferred units
|
—
|
|
|
3
|
|
||
|
Noncontrolling interests in property partnerships
|
10,464
|
|
|
15,208
|
|
||
|
Less:
|
|
|
|
||||
|
Gains on sales of real estate
|
69,792
|
|
|
95,084
|
|
||
|
Income from continuing operations
|
150,586
|
|
|
116,085
|
|
||
|
Add:
|
|
|
|
||||
|
Real estate depreciation and amortization (1)
|
161,593
|
|
|
146,755
|
|
||
|
Less:
|
|
|
|
||||
|
Noncontrolling interests in property partnerships’ share of funds from operations
|
30,019
|
|
|
36,515
|
|
||
|
Noncontrolling interest—redeemable preferred units
|
—
|
|
|
3
|
|
||
|
Preferred distributions
|
2,618
|
|
|
2,589
|
|
||
|
Funds from Operations (FFO) attributable to Boston Properties Limited Partnership common unitholders (2)
|
$
|
279,542
|
|
|
$
|
223,733
|
|
|
Weighted-average units outstanding—basic
|
171,309
|
|
|
171,084
|
|
||
|
(1)
|
Real estate depreciation and amortization consists of depreciation and amortization from the Consolidated Statements of Operations of
$157,461
and
$152,224
, our share of unconsolidated joint venture real estate depreciation and amortization of $
4,496 and $(5,132)
, less corporate related depreciation and amortization of
$364 and $337
for the three months ended
March 31, 2016
and
2015
, respectively.
|
|
(2)
|
Our calculation includes OP Units and vested LTIP Units (including vested 2012 OPP Units and vested 2013 MYLTIP Units).
|
|
|
Three Months Ended March 31, 2016
|
|
Three Months Ended March 31, 2015
|
||||||||||
|
Income
(Numerator)
|
|
Units
(Denominator)
|
|
Income
(Numerator)
|
|
Units
(Denominator)
|
|||||||
|
|
(in thousands)
|
||||||||||||
|
Basic FFO
|
$
|
279,542
|
|
|
171,309
|
|
|
$
|
223,733
|
|
|
171,084
|
|
|
Effect of Dilutive Securities
|
|
|
|
|
|
|
|
||||||
|
Stock Based Compensation
|
—
|
|
|
291
|
|
|
—
|
|
|
643
|
|
||
|
Diluted FFO
|
$
|
279,542
|
|
|
171,600
|
|
|
$
|
223,733
|
|
|
171,727
|
|
|
|
2016
|
|
2017
|
|
2018
|
|
2019
|
|
2020
|
|
2021+
|
|
Total
|
|
Estimated
Fair Value
|
||||||||||||||||
|
|
(dollars in thousands)
Mortgage debt, net
|
||||||||||||||||||||||||||||||
|
Fixed Rate
|
$
|
603,595
|
|
|
$
|
2,100,789
|
|
|
$
|
18,201
|
|
|
$
|
19,238
|
|
|
$
|
20,334
|
|
|
$
|
654,465
|
|
|
$
|
3,416,622
|
|
|
$
|
3,477,310
|
|
|
Average Interest Rate
|
5.33
|
%
|
|
3.50
|
%
|
|
5.52
|
%
|
|
5.53
|
%
|
|
5.55
|
%
|
|
4.91
|
%
|
|
4.11
|
%
|
|
|
|||||||||
|
Variable Rate
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
|
|
Mezzanine debt
|
||||||||||||||||||||||||||||||
|
Fixed Rate
|
$
|
1,049
|
|
|
$
|
307,093
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
308,142
|
|
|
$
|
306,089
|
|
|
Average Interest Rate
|
—
|
|
|
5.53
|
%
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
5.53
|
%
|
|
|
|||||||||
|
Variable Rate
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
|
|
Unsecured debt, net
|
||||||||||||||||||||||||||||||
|
Fixed Rate
|
$
|
(5,325
|
)
|
|
$
|
(7,381
|
)
|
|
$
|
842,753
|
|
|
$
|
693,947
|
|
|
$
|
694,468
|
|
|
$
|
4,037,140
|
|
|
$
|
6,255,602
|
|
|
$
|
6,705,353
|
|
|
Average Interest Rate
|
—
|
|
|
—
|
|
|
3.85
|
%
|
|
5.97
|
%
|
|
5.71
|
%
|
|
3.89
|
%
|
|
4.32
|
%
|
|
|
|||||||||
|
Variable Rate
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
|
Total Debt
|
$
|
599,319
|
|
|
$
|
2,400,501
|
|
|
$
|
860,954
|
|
|
$
|
713,185
|
|
|
$
|
714,802
|
|
|
$
|
4,691,605
|
|
|
$
|
9,980,366
|
|
|
$
|
10,488,752
|
|
|
(a)
|
During the three months ended March 31, 2016, Boston Properties, Inc. issued an aggregate of 13,259 shares of common stock common shares in exchange for 13,259 common units of limited partnership held by certain limited partners of Boston Properties Limited Partnership. Of these shares, 5,982 shares were issued in reliance on an exemption from registration under Section 4(a)(2) of the Securities Act of 1933, as amended. We relied on the exemption under Section 4(a)(2) based upon factual representations received from the limited partner who received the shares of common stock.
|
|
(b)
|
Not applicable.
|
|
(c)
|
Issuer Purchases of Equity Securities.
|
|
Period
|
(a)
Total Number of Shares of Common Stock
Purchased
|
|
(b)
Average Price Paid per Common Share
|
(c)
Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs
|
(d)
Maximum Number (or Approximate Dollar Value) of Shares that May Yet be Purchased
|
|||
|
January 1, 2016 - January 31, 2016
|
8,747
|
|
(1)
|
|
$118.45
|
|
N/A
|
N/A
|
|
February 1, 2016 - February 29, 2016
|
532
|
|
(1)
|
111.14
|
|
N/A
|
N/A
|
|
|
March 1, 2016 - March 31, 2016
|
179
|
|
(2)
|
0.01
|
|
N/A
|
N/A
|
|
|
Total
|
9,458
|
|
|
|
$115.80
|
|
N/A
|
N/A
|
|
(1)
|
Represents shares of common stock surrendered by employees to Boston Properties, Inc. to satisfy such employees’ tax withholding obligations in connection with the vesting of restricted common stock.
|
|
(2)
|
Represents shares of restricted common stock repurchased in connection with the termination of an employee’s employment with Boston Properties, Inc. Under the terms of the applicable restricted stock award agreement, such shares were repurchased by Boston Properties, Inc. at a price of and $0.01 per share, which was the amount originally paid by such employee for such shares.
|
|
(a)
|
Each time Boston Properties, Inc. issues shares of stock (other than in exchange for common units of Boston Properties Limited Partnership when such common units are presented for redemption), it contributes the proceeds of such issuance to Boston Properties Limited Partnership in return for an equivalent number of partnership units with rights and preferences analogous to the shares issued. During the three months ended March 31, 2016, in connection with issuances of common stock by Boston Properties, Inc. pursuant to issuances to employees of restricted common stock under the 2012 Plan and pursuant to issuances under the Boston Properties, Inc. 1999 Non-Qualified Employee Stock Purchase Plan, Boston Properties Limited Partnership issued an aggregate of
|
|
(b)
|
Not applicable.
|
|
(c)
|
Issuer Purchases of Equity Securities.
|
|
Period
|
(a)
Total Number of Units
Purchased
|
|
(b)
Average Price Paid per Unit
|
(c)
Total Number of Units Purchased as Part of Publicly Announced Plans or Programs
|
(d)
Maximum Number (or Approximate Dollar Value) of Units that May Yet be Purchased
|
|
|
January 1, 2016 - January 31, 2016
|
8,747
|
|
(1)
|
$118.45
|
N/A
|
N/A
|
|
February 1, 2016 - February 29, 2016
|
209,868
|
|
(2)
|
0.53
|
N/A
|
N/A
|
|
March 1, 2016 - March 31, 2016
|
179
|
|
(3)
|
0.01
|
N/A
|
N/A
|
|
Total
|
218,794
|
|
|
$5.24
|
N/A
|
N/A
|
|
(1)
|
Represents common units of Boston Properties Limited Partnership previously held by Boston Properties, Inc. that were redeemed in connection with the surrender of shares of restricted common stock of Boston Properties, Inc. by employees to Boston Properties, Inc. to satisfy such employees’ tax withholding obligations in connection with the vesting of restricted common stock.
|
|
(2)
|
Includes 205,762 2013 MYLTIP units. The measurement period for such 2013 MYLTIP units ended on February 4, 2016 and Boston Properties, Inc.’s total stockholder return was sufficient for employees to earn and therefore become eligible to vest in a portion of the 2013 MYLTIP units. Under the terms of the applicable 2013 MYLTIP award agreements, the 205,762 unearned 2013 MYLTIP units were repurchased at a price of $0.25 per 2013 MYLTIP unit, which was the amount originally paid by each employee for the units. Also includes 532 common units previously held by BXP that were redeemed in connection with the surrender of shares of restricted common stock of BXP by employees to BXP to satisfy such employees’ tax withholding obligations in connection with the vesting of restricted common stock and 1,329 LTIP units, 282 2012 OPP units, 174 2013 MYLTIP units, 762 2014 MYLTIP units, 479 2015 MYLTIP units and 548 2016 MYLTIP units that were repurchased in connection with the termination of certain employee’s employment with Boston Properties, Inc. Under the terms of the applicable LTIP unit vesting agreements and OPP and MYLTIP award agreements, these units were repurchased by Boston Properties Limited Partnership at a price of $0.25 per unit, which was the amount originally paid by such employee for the units.
|
|
(3)
|
Represents 179 common units previously held by Boston Properties, Inc. that were redeemed in connection with the repurchase of restricted shares of common stock of Boston Properties, Inc. in connection with the termination of an employee’s employment with the Company. Under the terms of the applicable restricted stock award agreement, such shares were repurchased by Boston Properties, Inc. at a price of $0.01 per share, which was the amount originally paid by such employee for such shares.
|
|
(a)
|
None.
|
|
(b)
|
None.
|
|
(a)
|
Exhibits
|
|
10.1
|
|
—
|
Amendment to Letter Agreement, dated as of March 9, 2016, by and between Boston Properties, Inc. and Mortimer B. Zuckerman.
|
|
|
|
|
|
|
12.1
|
|
—
|
Calculation of Ratios of Earnings to Fixed Charges and Calculation of Ratios of Earnings to Combined Fixed Charges and Preferred Dividends for Boston Properties, Inc.
|
|
|
|
|
|
|
12.2
|
|
—
|
Calculation of Ratios of Earnings to Fixed Charges and Calculation of Ratios of Earnings to Combined Fixed Charges and Preferred Distributions for Boston Properties Limited Partnership.
|
|
|
|
|
|
|
31.1
|
|
—
|
Certification of Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 for Boston Properties, Inc.
|
|
|
|
|
|
|
31.2
|
|
—
|
Certification of Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 for Boston Properties, Inc.
|
|
|
|
|
|
|
31.3
|
|
—
|
Certification of Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 for Boston Properties Limited Partnership.
|
|
|
|
|
|
|
31.4
|
|
—
|
Certification of Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 for Boston Properties Limited Partnership.
|
|
|
|
|
|
|
32.1
|
|
—
|
Certification of Chief Executive Officer pursuant to Section 906 of the Sarbanes Oxley Act of 2002 for Boston Properties, Inc.
|
|
|
|
|
|
|
32.2
|
|
—
|
Certification of Chief Financial Officer pursuant to Section 906 of the Sarbanes Oxley Act of 2002 for Boston Properties, Inc.
|
|
|
|
|
|
|
32.3
|
|
—
|
Certification of Chief Executive Officer pursuant to Section 906 of the Sarbanes Oxley Act of 2002 for Boston Properties Limited Partnership.
|
|
|
|
|
|
|
32.4
|
|
—
|
Certification of Chief Financial Officer pursuant to Section 906 of the Sarbanes Oxley Act of 2002 for Boston Properties Limited Partnership.
|
|
|
|
|
|
|
101
|
|
—
|
The following materials from Boston Properties, Inc.’s and Boston Properties Limited Partnership’s Quarterly Reports on Form 10-Q for the quarter ended March 31, 2016 formatted in XBRL (eXtensible Business Reporting Language): (i) the Consolidated Balance Sheets, (ii) the Consolidated Statements of Operations, (iii) the Consolidated Statements of Comprehensive Income, (iv) the Consolidated Statements of Stockholders’ Equity, (v) the Consolidated Statements of Partners’ Capital (vi) the Consolidated Statements of Cash Flows, and (vii) related notes to these financial statements.
|
|
|
BOSTON PROPERTIES, INC.
|
|
|
|
|
|
|
May 6, 2016
|
|
/s/ M
ICHAEL
E. L
A
B
ELLE
|
|
|
|
Michael E. LaBelle
|
|
|
|
Chief Financial Officer
(duly authorized officer and principal financial officer)
|
|
|
BOSTON PROPERTIES LIMITED PARTNERSHIP
|
|
|
|
By: Boston Properties, Inc., its General Partner
|
|
|
|
|
|
|
May 6, 2016
|
|
/s/ M
ICHAEL
E. L
A
B
ELLE
|
|
|
|
Michael E. LaBelle
|
|
|
|
Chief Financial Officer
(duly authorized officer and principal financial officer)
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|