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
|
153,773,460
|
|
(Registrant)
|
(Class)
|
(Outstanding on November 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 concise 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; and
|
|
•
|
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 )
|
|||||||
|
|
September 30, 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 $6,618,753 at September 30, 2016)
|
$
|
19,902,756
|
|
|
$
|
19,481,535
|
|
|
Less: accumulated depreciation (amounts related to VIEs of ($713,454) at September 30, 2016)
|
(4,113,553
|
)
|
|
(3,925,894
|
)
|
||
|
Total real estate
|
15,789,203
|
|
|
15,555,641
|
|
||
|
Cash and cash equivalents (amounts related to VIEs of $244,026 at September 30, 2016)
|
419,323
|
|
|
723,718
|
|
||
|
Cash held in escrows (amounts related to VIEs of $4,988 at September 30, 2016)
|
63,980
|
|
|
73,790
|
|
||
|
Investments in securities
|
23,022
|
|
|
20,380
|
|
||
|
Tenant and other receivables (amounts related to VIEs of $19,242 at September 30, 2016)
|
76,258
|
|
|
97,865
|
|
||
|
Accrued rental income (amounts related to VIEs of $221,031 at September 30, 2016)
|
785,569
|
|
|
754,883
|
|
||
|
Deferred charges, net (amounts related to VIEs of $304,358 at September 30, 2016)
|
680,192
|
|
|
704,867
|
|
||
|
Prepaid expenses and other assets (amounts related to VIEs of $76,094 at September 30, 2016)
|
176,693
|
|
|
185,118
|
|
||
|
Investments in unconsolidated joint ventures
|
775,659
|
|
|
235,224
|
|
||
|
Total assets
|
$
|
18,789,899
|
|
|
$
|
18,351,486
|
|
|
LIABILITIES AND EQUITY
|
|
|
|
||||
|
Liabilities:
|
|
|
|
||||
|
Mortgage notes payable, net (amounts related to VIEs of $2,032,714 at September 30, 2016)
|
$
|
2,077,707
|
|
|
$
|
3,435,242
|
|
|
Unsecured senior notes, net
|
7,243,767
|
|
|
5,264,819
|
|
||
|
Unsecured line of credit
|
—
|
|
|
—
|
|
||
|
Mezzanine notes payable (amounts related to VIEs of $307,448 at September 30, 2016)
|
307,448
|
|
|
308,482
|
|
||
|
Outside members’ notes payable (amounts related to VIEs of $180,000 at September 30, 2016)
|
180,000
|
|
|
180,000
|
|
||
|
Accounts payable and accrued expenses (amounts related to VIEs of $127,846 at September 30, 2016)
|
312,979
|
|
|
274,709
|
|
||
|
Dividends and distributions payable
|
113,038
|
|
|
327,320
|
|
||
|
Accrued interest payable (amounts related to VIEs of $153,012 at September 30, 2016)
|
234,628
|
|
|
190,386
|
|
||
|
Other liabilities (amounts related to VIEs of $195,245 at September 30, 2016)
|
461,079
|
|
|
483,601
|
|
||
|
Total liabilities
|
10,930,646
|
|
|
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 September 30, 2016 and December 31, 2015
|
200,000
|
|
|
200,000
|
|
||
|
Common stock, $0.01 par value, 250,000,000 shares authorized, 153,851,912 and 153,658,866 issued and 153,773,012 and 153,579,966 outstanding at September 30, 2016 and December 31, 2015, respectively
|
1,538
|
|
|
1,536
|
|
||
|
Additional paid-in capital
|
6,326,580
|
|
|
6,305,687
|
|
||
|
Dividends in excess of earnings
|
(725,522
|
)
|
|
(780,952
|
)
|
||
|
Treasury common stock at cost, 78,900 shares at September 30, 2016 and December 31, 2015
|
(2,722
|
)
|
|
(2,722
|
)
|
||
|
Accumulated other comprehensive loss
|
(73,943
|
)
|
|
(14,114
|
)
|
||
|
Total stockholders’ equity attributable to Boston Properties, Inc.
|
5,725,931
|
|
|
5,709,435
|
|
||
|
Noncontrolling interests:
|
|
|
|
||||
|
Common units of the Operating Partnership
|
608,280
|
|
|
603,092
|
|
||
|
Property partnerships
|
1,525,042
|
|
|
1,574,400
|
|
||
|
Total equity
|
7,859,253
|
|
|
7,886,927
|
|
||
|
Total liabilities and equity
|
$
|
18,789,899
|
|
|
$
|
18,351,486
|
|
|
|
Three months ended September 30,
|
|
Nine months ended
September 30, |
||||||||||||
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||
|
|
(in thousands, except for per share amounts)
|
||||||||||||||
|
Revenue
|
|
|
|
|
|
|
|
||||||||
|
Rental
|
|
|
|
|
|
|
|
||||||||
|
Base rent
|
$
|
489,312
|
|
|
$
|
494,300
|
|
|
$
|
1,518,826
|
|
|
$
|
1,471,591
|
|
|
Recoveries from tenants
|
92,560
|
|
|
91,544
|
|
|
267,852
|
|
|
266,932
|
|
||||
|
Parking and other
|
24,638
|
|
|
25,509
|
|
|
75,576
|
|
|
76,849
|
|
||||
|
Total rental revenue
|
606,510
|
|
|
611,353
|
|
|
1,862,254
|
|
|
1,815,372
|
|
||||
|
Hotel revenue
|
12,354
|
|
|
12,619
|
|
|
33,919
|
|
|
35,107
|
|
||||
|
Development and management services
|
6,364
|
|
|
5,912
|
|
|
18,586
|
|
|
16,102
|
|
||||
|
Total revenue
|
625,228
|
|
|
629,884
|
|
|
1,914,759
|
|
|
1,866,581
|
|
||||
|
Expenses
|
|
|
|
|
|
|
|
||||||||
|
Operating
|
|
|
|
|
|
|
|
||||||||
|
Rental
|
228,560
|
|
|
219,796
|
|
|
665,670
|
|
|
655,610
|
|
||||
|
Hotel
|
8,118
|
|
|
8,125
|
|
|
23,730
|
|
|
24,196
|
|
||||
|
General and administrative
|
25,165
|
|
|
20,944
|
|
|
79,936
|
|
|
72,019
|
|
||||
|
Transaction costs
|
249
|
|
|
254
|
|
|
1,187
|
|
|
789
|
|
||||
|
Impairment loss
|
1,783
|
|
|
—
|
|
|
1,783
|
|
|
—
|
|
||||
|
Depreciation and amortization
|
203,748
|
|
|
153,015
|
|
|
516,371
|
|
|
475,082
|
|
||||
|
Total expenses
|
467,623
|
|
|
402,134
|
|
|
1,288,677
|
|
|
1,227,696
|
|
||||
|
Operating income
|
157,605
|
|
|
227,750
|
|
|
626,082
|
|
|
638,885
|
|
||||
|
Other income (expense)
|
|
|
|
|
|
|
|
||||||||
|
Income from unconsolidated joint ventures
|
1,464
|
|
|
2,647
|
|
|
5,489
|
|
|
20,559
|
|
||||
|
Interest and other income
|
3,628
|
|
|
3,637
|
|
|
6,657
|
|
|
6,337
|
|
||||
|
Gains (losses) from investments in securities
|
976
|
|
|
(1,515
|
)
|
|
1,713
|
|
|
(1,146
|
)
|
||||
|
Interest expense
|
(104,641
|
)
|
|
(108,727
|
)
|
|
(314,953
|
)
|
|
(326,018
|
)
|
||||
|
Losses from early extinguishments of debt
|
(371
|
)
|
|
—
|
|
|
(371
|
)
|
|
—
|
|
||||
|
Losses from interest rate contracts
|
(140
|
)
|
|
—
|
|
|
(140
|
)
|
|
—
|
|
||||
|
Income before gains on sales of real estate
|
58,521
|
|
|
123,792
|
|
|
324,477
|
|
|
338,617
|
|
||||
|
Gains on sales of real estate
|
12,983
|
|
|
199,479
|
|
|
80,606
|
|
|
294,563
|
|
||||
|
Net income
|
71,504
|
|
|
323,271
|
|
|
405,083
|
|
|
633,180
|
|
||||
|
Net income attributable to noncontrolling interests
|
|
|
|
|
|
|
|
||||||||
|
Noncontrolling interests in property partnerships
|
17,225
|
|
|
(115,240
|
)
|
|
(53
|
)
|
|
(139,712
|
)
|
||||
|
Noncontrolling interest—redeemable preferred units of the Operating Partnership
|
—
|
|
|
—
|
|
|
—
|
|
|
(6
|
)
|
||||
|
Noncontrolling interest—common units of the Operating Partnership
|
(9,387
|
)
|
|
(21,302
|
)
|
|
(42,120
|
)
|
|
(50,906
|
)
|
||||
|
Net income attributable to Boston Properties, Inc.
|
79,342
|
|
|
186,729
|
|
|
362,910
|
|
|
442,556
|
|
||||
|
Preferred dividends
|
(2,589
|
)
|
|
(2,647
|
)
|
|
(7,796
|
)
|
|
(7,854
|
)
|
||||
|
Net income attributable to Boston Properties, Inc. common shareholders
|
$
|
76,753
|
|
|
$
|
184,082
|
|
|
$
|
355,114
|
|
|
$
|
434,702
|
|
|
Basic earnings per common share attributable to Boston Properties, Inc. common shareholders:
|
|
|
|
|
|
|
|
||||||||
|
Net income
|
$
|
0.50
|
|
|
$
|
1.20
|
|
|
$
|
2.31
|
|
|
$
|
2.83
|
|
|
Weighted average number of common shares outstanding
|
153,754
|
|
|
153,595
|
|
|
153,681
|
|
|
153,426
|
|
||||
|
Diluted earnings per common share attributable to Boston Properties, Inc. common shareholders:
|
|
|
|
|
|
|
|
||||||||
|
Net income
|
$
|
0.50
|
|
|
$
|
1.20
|
|
|
$
|
2.31
|
|
|
$
|
2.82
|
|
|
Weighted average number of common and common equivalent shares outstanding
|
154,136
|
|
|
153,786
|
|
|
153,971
|
|
|
153,825
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Dividends per common share
|
$
|
0.65
|
|
|
$
|
0.65
|
|
|
$
|
1.95
|
|
|
$
|
1.95
|
|
|
|
Three months ended September 30,
|
|
Nine months ended September 30,
|
||||||||||||
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||
|
|
(in thousands)
|
||||||||||||||
|
Net income
|
$
|
71,504
|
|
|
$
|
323,271
|
|
|
$
|
405,083
|
|
|
$
|
633,180
|
|
|
Other comprehensive income (loss):
|
|
|
|
|
|
|
|
||||||||
|
Effective portion of interest rate contracts
|
5,712
|
|
|
(30,156
|
)
|
|
(85,285
|
)
|
|
(18,050
|
)
|
||||
|
Amortization of interest rate contracts (1)
|
1,190
|
|
|
627
|
|
|
2,445
|
|
|
1,882
|
|
||||
|
Other comprehensive income (loss)
|
6,902
|
|
|
(29,529
|
)
|
|
(82,840
|
)
|
|
(16,168
|
)
|
||||
|
Comprehensive income
|
78,406
|
|
|
293,742
|
|
|
322,243
|
|
|
617,012
|
|
||||
|
Net income attributable to noncontrolling interests
|
7,838
|
|
|
(136,542
|
)
|
|
(42,173
|
)
|
|
(190,624
|
)
|
||||
|
Other comprehensive income (loss) attributable to noncontrolling interests
|
(1,097
|
)
|
|
7,056
|
|
|
23,011
|
|
|
4,847
|
|
||||
|
Comprehensive income attributable to Boston Properties, Inc.
|
$
|
85,147
|
|
|
$
|
164,256
|
|
|
$
|
303,081
|
|
|
$
|
431,235
|
|
|
|
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
|
173
|
|
|
2
|
|
|
—
|
|
|
5,879
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(5,881
|
)
|
|
—
|
|
||||||||
|
Allocated net income for the year
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
362,910
|
|
|
—
|
|
|
—
|
|
|
42,173
|
|
|
405,083
|
|
||||||||
|
Dividends/distributions declared
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(307,480
|
)
|
|
—
|
|
|
—
|
|
|
(35,500
|
)
|
|
(342,980
|
)
|
||||||||
|
Shares issued pursuant to stock purchase plan
|
6
|
|
|
—
|
|
|
—
|
|
|
730
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
730
|
|
||||||||
|
Net activity from stock option and incentive plan
|
14
|
|
|
—
|
|
|
—
|
|
|
2,870
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
21,420
|
|
|
24,290
|
|
||||||||
|
Sale of interests in property partnerships
|
—
|
|
|
—
|
|
|
—
|
|
|
1,320
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,320
|
)
|
|
—
|
|
||||||||
|
Contributions from noncontrolling interests in property partnerships
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
6,737
|
|
|
6,737
|
|
||||||||
|
Distributions to noncontrolling interests in property partnerships
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(38,694
|
)
|
|
(38,694
|
)
|
||||||||
|
Effective portion of interest rate contracts
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(62,022
|
)
|
|
(23,263
|
)
|
|
(85,285
|
)
|
||||||||
|
Amortization of interest rate contracts
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,193
|
|
|
252
|
|
|
2,445
|
|
||||||||
|
Reallocation of noncontrolling interest
|
—
|
|
|
—
|
|
|
—
|
|
|
10,094
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(10,094
|
)
|
|
—
|
|
||||||||
|
Equity, September 30, 2016
|
153,773
|
|
|
$
|
1,538
|
|
|
$
|
200,000
|
|
|
$
|
6,326,580
|
|
|
$
|
(725,522
|
)
|
|
$
|
(2,722
|
)
|
|
$
|
(73,943
|
)
|
|
$
|
2,133,322
|
|
|
$
|
7,859,253
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
|
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
|
419
|
|
|
5
|
|
|
—
|
|
|
14,152
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(14,157
|
)
|
|
—
|
|
||||||||
|
Allocated net income for the year
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
442,556
|
|
|
—
|
|
|
—
|
|
|
185,497
|
|
|
628,053
|
|
||||||||
|
Dividends/distributions declared
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(307,146
|
)
|
|
—
|
|
|
—
|
|
|
(35,307
|
)
|
|
(342,453
|
)
|
||||||||
|
Shares issued pursuant to stock purchase plan
|
6
|
|
|
—
|
|
|
—
|
|
|
780
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
780
|
|
||||||||
|
Net activity from stock option and incentive plan
|
36
|
|
|
—
|
|
|
—
|
|
|
4,600
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
29,307
|
|
|
33,907
|
|
||||||||
|
Acquisition of redeemable noncontrolling interest in property partnership
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,586
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,586
|
)
|
||||||||
|
Contributions from noncontrolling interests in property partnerships
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,758
|
|
|
1,758
|
|
||||||||
|
Distributions to noncontrolling interests in property partnerships
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(144,468
|
)
|
|
(144,468
|
)
|
||||||||
|
Effective portion of interest rate contracts
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(13,008
|
)
|
|
(5,042
|
)
|
|
(18,050
|
)
|
||||||||
|
Amortization of interest rate contracts
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,687
|
|
|
195
|
|
|
1,882
|
|
||||||||
|
Reallocation of noncontrolling interest
|
—
|
|
|
—
|
|
|
—
|
|
|
12,577
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(12,577
|
)
|
|
—
|
|
||||||||
|
Equity, September 30, 2015
|
153,575
|
|
|
$
|
1,536
|
|
|
$
|
200,000
|
|
|
$
|
6,300,780
|
|
|
$
|
(627,054
|
)
|
|
$
|
(2,722
|
)
|
|
$
|
(20,625
|
)
|
|
$
|
2,210,844
|
|
|
$
|
8,062,759
|
|
|
|
For the nine months ended September 30,
|
||||||
|
|
2016
|
|
2015
|
||||
|
|
(in thousands)
|
||||||
|
Cash flows from operating activities:
|
|
|
|
||||
|
Net income
|
$
|
405,083
|
|
|
$
|
633,180
|
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
||||
|
Depreciation and amortization
|
516,371
|
|
|
475,082
|
|
||
|
Impairment loss
|
1,783
|
|
|
—
|
|
||
|
Non-cash compensation expense
|
25,290
|
|
|
22,825
|
|
||
|
Income from unconsolidated joint ventures
|
(5,489
|
)
|
|
(20,559
|
)
|
||
|
Distributions of net cash flow from operations of unconsolidated joint ventures
|
11,645
|
|
|
6,484
|
|
||
|
Losses (gains) from investments in securities
|
(1,713
|
)
|
|
1,146
|
|
||
|
Losses from early extinguishments of debt
|
371
|
|
|
—
|
|
||
|
Non-cash portion of interest expense
|
(27,386
|
)
|
|
(32,818
|
)
|
||
|
Gains on sales of real estate
|
(80,606
|
)
|
|
(294,563
|
)
|
||
|
Change in assets and liabilities:
|
|
|
|
||||
|
Cash held in escrows
|
1,675
|
|
|
(32,750
|
)
|
||
|
Tenant and other receivables, net
|
22,135
|
|
|
(19,851
|
)
|
||
|
Accrued rental income, net
|
(14,618
|
)
|
|
(55,941
|
)
|
||
|
Prepaid expenses and other assets
|
4,883
|
|
|
20,988
|
|
||
|
Accounts payable and accrued expenses
|
16,852
|
|
|
(2,937
|
)
|
||
|
Accrued interest payable
|
44,242
|
|
|
37,384
|
|
||
|
Other liabilities
|
(114,321
|
)
|
|
(73,370
|
)
|
||
|
Tenant leasing costs
|
(62,412
|
)
|
|
(55,422
|
)
|
||
|
Total adjustments
|
338,702
|
|
|
(24,302
|
)
|
||
|
Net cash provided by operating activities
|
743,785
|
|
|
608,878
|
|
||
|
Cash flows from investing activities:
|
|
|
|
||||
|
Acquisition of real estate
|
(78,000
|
)
|
|
—
|
|
||
|
Construction in progress
|
(359,716
|
)
|
|
(251,984
|
)
|
||
|
Building and other capital improvements
|
(81,842
|
)
|
|
(84,644
|
)
|
||
|
Tenant improvements
|
(167,762
|
)
|
|
(86,052
|
)
|
||
|
Proceeds from sales of real estate
|
122,750
|
|
|
389,457
|
|
||
|
Proceeds from sales of real estate placed in escrow
|
(122,647
|
)
|
|
(200,612
|
)
|
||
|
Proceeds from sales of real estate released from escrow
|
122,647
|
|
|
634,165
|
|
||
|
Cash placed in escrow for land sale contracts
|
—
|
|
|
(7,111
|
)
|
||
|
Cash released from escrow for land sale contracts
|
1,403
|
|
|
3,250
|
|
||
|
Cash released from escrow for investing activities
|
6,694
|
|
|
—
|
|
||
|
Capital contributions to unconsolidated joint ventures
|
(546,982
|
)
|
|
(20,863
|
)
|
||
|
Capital distributions from unconsolidated joint ventures
|
—
|
|
|
24,527
|
|
||
|
Investments in securities, net
|
(929
|
)
|
|
(1,332
|
)
|
||
|
Net cash provided by (used in) investing activities
|
(1,104,384
|
)
|
|
398,801
|
|
||
|
|
|
|
|
||||
|
|
|
|
|
||||
|
|
|
|
|
||||
|
BOSTON PROPERTIES, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
|
|||||||
|
|
For the nine months ended September 30,
|
||||||
|
|
2016
|
|
2015
|
||||
|
|
(in thousands)
|
||||||
|
Cash flows from financing activities:
|
|
|
|
||||
|
Repayments of mortgage notes payable
|
(1,323,284
|
)
|
|
(20,137
|
)
|
||
|
Proceeds from unsecured senior notes
|
1,989,790
|
|
|
—
|
|
||
|
Proceeds from real estate financing transaction
|
—
|
|
|
6,000
|
|
||
|
Payments on real estate financing transactions
|
(4,712
|
)
|
|
(2,364
|
)
|
||
|
Deferred financing costs
|
(16,101
|
)
|
|
(1,288
|
)
|
||
|
Net proceeds from equity transactions
|
(270
|
)
|
|
799
|
|
||
|
Redemption of preferred units
|
—
|
|
|
(633
|
)
|
||
|
Dividends and distributions
|
(557,262
|
)
|
|
(1,112,019
|
)
|
||
|
Acquisition of noncontrolling interest
|
—
|
|
|
(108,499
|
)
|
||
|
Contributions from noncontrolling interests in property partnerships
|
6,737
|
|
|
1,758
|
|
||
|
Distributions to noncontrolling interests in property partnerships
|
(38,694
|
)
|
|
(147,368
|
)
|
||
|
Net cash provided by (used in) financing activities
|
56,204
|
|
|
(1,383,751
|
)
|
||
|
Net decrease in cash and cash equivalents
|
(304,395
|
)
|
|
(376,072
|
)
|
||
|
Cash and cash equivalents, beginning of period
|
723,718
|
|
|
1,763,079
|
|
||
|
Cash and cash equivalents, end of period
|
$
|
419,323
|
|
|
$
|
1,387,007
|
|
|
Supplemental disclosures:
|
|
|
|
||||
|
Cash paid for interest
|
$
|
327,053
|
|
|
$
|
347,367
|
|
|
Interest capitalized
|
$
|
28,956
|
|
|
$
|
25,915
|
|
|
Non-cash investing and financing activities:
|
|
|
|
||||
|
Write-off of fully depreciated real estate
|
$
|
(168,861
|
)
|
|
$
|
(33,532
|
)
|
|
Additions to real estate included in accounts payable and accrued expenses
|
$
|
11,864
|
|
|
$
|
28,246
|
|
|
Dividends and distributions declared but not paid
|
$
|
113,038
|
|
|
$
|
112,912
|
|
|
Mortgage notes payable assigned in connection with the sale of real estate
|
$
|
—
|
|
|
$
|
116,993
|
|
|
Conversions of noncontrolling interests to stockholders’ equity
|
$
|
5,881
|
|
|
$
|
14,157
|
|
|
Issuance of restricted securities to employees
|
$
|
33,711
|
|
|
$
|
43,363
|
|
|
BOSTON PROPERTIES LIMITED PARTNERSHIP
CONSOLIDATED BALANCE SHEETS
(Unaudited)
|
|||||||
|
|
September 30, 2016
|
|
December 31, 2015
|
||||
|
|
(in thousands, except for unit amounts)
|
||||||
|
ASSETS
|
|
|
|
||||
|
Real estate, at cost (amounts related to variable interest entities (“VIEs”) of $6,618,753 at September 30, 2016)
|
$
|
19,489,365
|
|
|
$
|
19,061,141
|
|
|
Less: accumulated depreciation (amounts related to VIEs of ($713,454) at September 30, 2016)
|
(4,030,172
|
)
|
|
(3,846,816
|
)
|
||
|
Total real estate
|
15,459,193
|
|
|
15,214,325
|
|
||
|
Cash and cash equivalents (amounts related to VIEs of $244,026 at September 30, 2016)
|
419,323
|
|
|
723,718
|
|
||
|
Cash held in escrows (amounts related to VIEs of $4,988 at September 30, 2016)
|
63,980
|
|
|
73,790
|
|
||
|
Investments in securities
|
23,022
|
|
|
20,380
|
|
||
|
Tenant and other receivables (amounts related to VIEs of $19,242 at September 30, 2016)
|
76,258
|
|
|
97,865
|
|
||
|
Accrued rental income (amounts related to VIEs of $221,031 at September 30, 2016)
|
785,569
|
|
|
754,883
|
|
||
|
Deferred charges, net (amounts related to VIEs of $304,358 at September 30, 2016)
|
680,192
|
|
|
704,867
|
|
||
|
Prepaid expenses and other assets (amounts related to VIEs of $76,094 at September 30, 2016)
|
176,693
|
|
|
185,118
|
|
||
|
Investments in unconsolidated joint ventures
|
775,659
|
|
|
235,224
|
|
||
|
Total assets
|
$
|
18,459,889
|
|
|
$
|
18,010,170
|
|
|
LIABILITIES AND CAPITAL
|
|
|
|
||||
|
Liabilities:
|
|
|
|
||||
|
Mortgage notes payable, net (amounts related to VIEs of $2,032,714 at September 30, 2016)
|
$
|
2,077,707
|
|
|
$
|
3,435,242
|
|
|
Unsecured senior notes, net
|
7,243,767
|
|
|
5,264,819
|
|
||
|
Unsecured line of credit
|
—
|
|
|
—
|
|
||
|
Mezzanine notes payable (amounts related to VIEs of $307,448 at September 30, 2016)
|
307,448
|
|
|
308,482
|
|
||
|
Outside members’ notes payable (amounts related to VIEs of $180,000 at September 30, 2016)
|
180,000
|
|
|
180,000
|
|
||
|
Accounts payable and accrued expenses (amounts related to VIEs of $127,846 at September 30, 2016)
|
312,979
|
|
|
274,709
|
|
||
|
Distributions payable
|
113,038
|
|
|
327,320
|
|
||
|
Accrued interest payable (amounts related to VIEs of $153,012 at September 30, 2016)
|
234,628
|
|
|
190,386
|
|
||
|
Other liabilities (amounts related to VIEs of $195,245 at September 30, 2016)
|
461,079
|
|
|
483,601
|
|
||
|
Total liabilities
|
10,930,646
|
|
|
10,464,559
|
|
||
|
Commitments and contingencies
|
—
|
|
|
—
|
|
||
|
Noncontrolling interests:
|
|
|
|
||||
|
Redeemable partnership units—17,096,675 and 16,097,473 common units and 905,494 and 1,831,714 long term incentive units outstanding at redemption value at September 30, 2016 and December 31, 2015, respectively
|
2,453,516
|
|
|
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 September 30, 2016 and December 31, 2015
|
193,623
|
|
|
193,623
|
|
||
|
Boston Properties Limited Partnership partners’ capital—1,717,752 and 1,715,092 general partner units and 152,055,260 and 151,864,874 limited partner units outstanding at September 30, 2016 and December 31, 2015, respectively
|
3,357,062
|
|
|
3,490,899
|
|
||
|
Noncontrolling interests in property partnerships
|
1,525,042
|
|
|
1,574,400
|
|
||
|
Total capital
|
5,075,727
|
|
|
5,258,922
|
|
||
|
Total liabilities and capital
|
$
|
18,459,889
|
|
|
$
|
18,010,170
|
|
|
|
Three months ended September 30,
|
|
Nine months ended
September 30, |
||||||||||||
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||
|
|
(in thousands, except for per unit amounts)
|
||||||||||||||
|
Revenue
|
|
|
|
|
|
|
|
||||||||
|
Rental
|
|
|
|
|
|
|
|
||||||||
|
Base rent
|
$
|
489,312
|
|
|
$
|
494,300
|
|
|
$
|
1,518,826
|
|
|
$
|
1,471,591
|
|
|
Recoveries from tenants
|
92,560
|
|
|
91,544
|
|
|
267,852
|
|
|
266,932
|
|
||||
|
Parking and other
|
24,638
|
|
|
25,509
|
|
|
75,576
|
|
|
76,849
|
|
||||
|
Total rental revenue
|
606,510
|
|
|
611,353
|
|
|
1,862,254
|
|
|
1,815,372
|
|
||||
|
Hotel revenue
|
12,354
|
|
|
12,619
|
|
|
33,919
|
|
|
35,107
|
|
||||
|
Development and management services
|
6,364
|
|
|
5,912
|
|
|
18,586
|
|
|
16,102
|
|
||||
|
Total revenue
|
625,228
|
|
|
629,884
|
|
|
1,914,759
|
|
|
1,866,581
|
|
||||
|
Expenses
|
|
|
|
|
|
|
|
||||||||
|
Operating
|
|
|
|
|
|
|
|
||||||||
|
Rental
|
228,560
|
|
|
219,796
|
|
|
665,670
|
|
|
655,610
|
|
||||
|
Hotel
|
8,118
|
|
|
8,125
|
|
|
23,730
|
|
|
24,196
|
|
||||
|
General and administrative
|
25,165
|
|
|
20,944
|
|
|
79,936
|
|
|
72,019
|
|
||||
|
Transaction costs
|
249
|
|
|
254
|
|
|
1,187
|
|
|
789
|
|
||||
|
Impairment loss
|
1,783
|
|
|
—
|
|
|
1,783
|
|
|
—
|
|
||||
|
Depreciation and amortization
|
198,582
|
|
|
151,017
|
|
|
507,234
|
|
|
469,087
|
|
||||
|
Total expenses
|
462,457
|
|
|
400,136
|
|
|
1,279,540
|
|
|
1,221,701
|
|
||||
|
Operating income
|
162,771
|
|
|
229,748
|
|
|
635,219
|
|
|
644,880
|
|
||||
|
Other income (expense)
|
|
|
|
|
|
|
|
||||||||
|
Income from unconsolidated joint ventures
|
1,464
|
|
|
2,647
|
|
|
5,489
|
|
|
20,559
|
|
||||
|
Interest and other income
|
3,628
|
|
|
3,637
|
|
|
6,657
|
|
|
6,337
|
|
||||
|
Gains (losses) from investments in securities
|
976
|
|
|
(1,515
|
)
|
|
1,713
|
|
|
(1,146
|
)
|
||||
|
Interest expense
|
(104,641
|
)
|
|
(108,727
|
)
|
|
(314,953
|
)
|
|
(326,018
|
)
|
||||
|
Losses from early extinguishments of debt
|
(371
|
)
|
|
—
|
|
|
(371
|
)
|
|
—
|
|
||||
|
Losses from interest rate contracts
|
(140
|
)
|
|
—
|
|
|
(140
|
)
|
|
—
|
|
||||
|
Income before gains on sales of real estate
|
63,687
|
|
|
125,790
|
|
|
333,614
|
|
|
344,612
|
|
||||
|
Gains on sales of real estate
|
12,983
|
|
|
199,723
|
|
|
82,775
|
|
|
294,807
|
|
||||
|
Net income
|
76,670
|
|
|
325,513
|
|
|
416,389
|
|
|
639,419
|
|
||||
|
Net income attributable to noncontrolling interests
|
|
|
|
|
|
|
|
||||||||
|
Noncontrolling interests in property partnerships
|
17,225
|
|
|
(115,240
|
)
|
|
(53
|
)
|
|
(139,712
|
)
|
||||
|
Noncontrolling interest—redeemable preferred units
|
—
|
|
|
—
|
|
|
—
|
|
|
(6
|
)
|
||||
|
Net income attributable to Boston Properties Limited Partnership
|
93,895
|
|
|
210,273
|
|
|
416,336
|
|
|
499,701
|
|
||||
|
Preferred distributions
|
(2,589
|
)
|
|
(2,647
|
)
|
|
(7,796
|
)
|
|
(7,854
|
)
|
||||
|
Net income attributable to Boston Properties Limited Partnership common unitholders
|
$
|
91,306
|
|
|
$
|
207,626
|
|
|
$
|
408,540
|
|
|
$
|
491,847
|
|
|
Basic earnings per common unit attributable to Boston Properties Limited Partnership common unitholders:
|
|
|
|
|
|
|
|
||||||||
|
Net income
|
$
|
0.53
|
|
|
$
|
1.21
|
|
|
$
|
2.38
|
|
|
$
|
2.87
|
|
|
Weighted average number of common units outstanding
|
171,379
|
|
|
171,160
|
|
|
171,353
|
|
|
171,131
|
|
||||
|
Diluted earnings per common unit attributable to Boston Properties Limited Partnership common unitholders:
|
|
|
|
|
|
|
|
||||||||
|
Net income
|
$
|
0.53
|
|
|
$
|
1.21
|
|
|
$
|
2.38
|
|
|
$
|
2.87
|
|
|
Weighted average number of common and common equivalent units outstanding
|
171,761
|
|
|
171,351
|
|
|
171,643
|
|
|
171,530
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Distributions per common unit
|
$
|
0.65
|
|
|
$
|
0.65
|
|
|
$
|
1.95
|
|
|
$
|
1.95
|
|
|
|
Three months ended September 30,
|
|
Nine months ended September 30,
|
||||||||||||
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||
|
|
(in thousands)
|
||||||||||||||
|
Net income
|
$
|
76,670
|
|
|
$
|
325,513
|
|
|
$
|
416,389
|
|
|
$
|
639,419
|
|
|
Other comprehensive income (loss):
|
|
|
|
|
|
|
|
||||||||
|
Effective portion of interest rate contracts
|
5,712
|
|
|
(30,156
|
)
|
|
(85,285
|
)
|
|
(18,050
|
)
|
||||
|
Amortization of interest rate contracts (1)
|
1,190
|
|
|
627
|
|
|
2,445
|
|
|
1,882
|
|
||||
|
Other comprehensive income (loss)
|
6,902
|
|
|
(29,529
|
)
|
|
(82,840
|
)
|
|
(16,168
|
)
|
||||
|
Comprehensive income
|
83,572
|
|
|
295,984
|
|
|
333,549
|
|
|
623,251
|
|
||||
|
Comprehensive income attributable to noncontrolling interests
|
16,812
|
|
|
(110,784
|
)
|
|
16,081
|
|
|
(136,178
|
)
|
||||
|
Comprehensive income attributable to Boston Properties Limited Partnership
|
$
|
100,384
|
|
|
$
|
185,200
|
|
|
$
|
349,630
|
|
|
$
|
487,073
|
|
|
|
Total Partners’ Capital
|
||
|
Balance at December 31, 2015
|
$
|
3,684,522
|
|
|
Contributions
|
3,269
|
|
|
|
Net income allocable to general and limited partner units
|
374,216
|
|
|
|
Distributions
|
(307,480
|
)
|
|
|
Accumulated other comprehensive loss
|
(59,829
|
)
|
|
|
Unearned compensation
|
1,651
|
|
|
|
Conversion of redeemable partnership units
|
5,881
|
|
|
|
Adjustment to reflect redeemable partnership units at redemption value
|
(151,545
|
)
|
|
|
Balance at September 30, 2016
|
$
|
3,550,685
|
|
|
|
|
||
|
Balance at December 31, 2014
|
$
|
3,639,916
|
|
|
Contributions
|
5,126
|
|
|
|
Acquisition of redeemable noncontrolling interest in property partnership
|
(1,586
|
)
|
|
|
Net income allocable to general and limited partner units
|
448,795
|
|
|
|
Distributions
|
(307,146
|
)
|
|
|
Accumulated other comprehensive loss
|
(11,321
|
)
|
|
|
Unearned compensation
|
254
|
|
|
|
Conversion of redeemable partnership units
|
14,157
|
|
|
|
Adjustment to reflect redeemable partnership units at redemption value
|
216,037
|
|
|
|
Balance at September 30, 2015
|
$
|
4,004,232
|
|
|
BOSTON PROPERTIES LIMITED PARTNERSHIP
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
|
|||||||
|
|
For the nine months ended September 30,
|
||||||
|
|
2016
|
|
2015
|
||||
|
|
(in thousands)
|
||||||
|
Cash flows from operating activities:
|
|
|
|
||||
|
Net income
|
$
|
416,389
|
|
|
$
|
639,419
|
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
||||
|
Depreciation and amortization
|
507,234
|
|
|
469,087
|
|
||
|
Impairment loss
|
1,783
|
|
|
—
|
|
||
|
Non-cash compensation expense
|
25,290
|
|
|
22,825
|
|
||
|
Income from unconsolidated joint ventures
|
(5,489
|
)
|
|
(20,559
|
)
|
||
|
Distributions of net cash flow from operations of unconsolidated joint ventures
|
11,645
|
|
|
6,484
|
|
||
|
Losses (gains) from investments in securities
|
(1,713
|
)
|
|
1,146
|
|
||
|
Losses from early extinguishments of debt
|
371
|
|
|
—
|
|
||
|
Non-cash portion of interest expense
|
(27,386
|
)
|
|
(32,818
|
)
|
||
|
Gains on sales of real estate
|
(82,775
|
)
|
|
(294,807
|
)
|
||
|
Change in assets and liabilities:
|
|
|
|
||||
|
Cash held in escrows
|
1,675
|
|
|
(32,750
|
)
|
||
|
Tenant and other receivables, net
|
22,135
|
|
|
(19,851
|
)
|
||
|
Accrued rental income, net
|
(14,618
|
)
|
|
(55,941
|
)
|
||
|
Prepaid expenses and other assets
|
4,883
|
|
|
20,988
|
|
||
|
Accounts payable and accrued expenses
|
16,852
|
|
|
(2,937
|
)
|
||
|
Accrued interest payable
|
44,242
|
|
|
37,384
|
|
||
|
Other liabilities
|
(114,321
|
)
|
|
(73,370
|
)
|
||
|
Tenant leasing costs
|
(62,412
|
)
|
|
(55,422
|
)
|
||
|
Total adjustments
|
327,396
|
|
|
(30,541
|
)
|
||
|
Net cash provided by operating activities
|
743,785
|
|
|
608,878
|
|
||
|
Cash flows from investing activities:
|
|
|
|
||||
|
Acquisition of real estate
|
(78,000
|
)
|
|
—
|
|
||
|
Construction in progress
|
(359,716
|
)
|
|
(251,984
|
)
|
||
|
Building and other capital improvements
|
(81,842
|
)
|
|
(84,644
|
)
|
||
|
Tenant improvements
|
(167,762
|
)
|
|
(86,052
|
)
|
||
|
Proceeds from sales of real estate
|
122,750
|
|
|
389,457
|
|
||
|
Proceeds from sales of real estate placed in escrow
|
(122,647
|
)
|
|
(200,612
|
)
|
||
|
Proceeds from sales of real estate released from escrow
|
122,647
|
|
|
634,165
|
|
||
|
Cash placed in escrow for land sale contracts
|
—
|
|
|
(7,111
|
)
|
||
|
Cash released from escrow for land sale contracts
|
1,403
|
|
|
3,250
|
|
||
|
Cash released from escrow for investing activities
|
6,694
|
|
|
—
|
|
||
|
Capital contributions to unconsolidated joint ventures
|
(546,982
|
)
|
|
(20,863
|
)
|
||
|
Capital distributions from unconsolidated joint ventures
|
—
|
|
|
24,527
|
|
||
|
Investments in securities, net
|
(929
|
)
|
|
(1,332
|
)
|
||
|
Net cash provided by (used in) investing activities
|
(1,104,384
|
)
|
|
398,801
|
|
||
|
|
|
|
|
||||
|
|
|
|
|
||||
|
BOSTON PROPERTIES LIMITED PARTNERSHIP
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
|
|||||||
|
|
For the nine months ended September 30,
|
||||||
|
|
2016
|
|
2015
|
||||
|
|
(in thousands)
|
||||||
|
Cash flows from financing activities:
|
|
|
|
||||
|
Repayments of mortgage notes payable
|
(1,323,284
|
)
|
|
(20,137
|
)
|
||
|
Proceeds from unsecured senior notes
|
1,989,790
|
|
|
—
|
|
||
|
Proceeds from real estate financing transaction
|
—
|
|
|
6,000
|
|
||
|
Payments on real estate financing transaction
|
(4,712
|
)
|
|
(2,364
|
)
|
||
|
Deferred financing costs
|
(16,101
|
)
|
|
(1,288
|
)
|
||
|
Net proceeds from equity transactions
|
(270
|
)
|
|
799
|
|
||
|
Redemption of preferred units
|
—
|
|
|
(633
|
)
|
||
|
Acquisition of noncontrolling interest
|
—
|
|
|
(108,499
|
)
|
||
|
Distributions
|
(557,262
|
)
|
|
(1,112,019
|
)
|
||
|
Contributions from noncontrolling interests in property partnerships
|
6,737
|
|
|
1,758
|
|
||
|
Distributions to noncontrolling interests in property partnerships
|
(38,694
|
)
|
|
(147,368
|
)
|
||
|
Net cash provided by (used in) financing activities
|
56,204
|
|
|
(1,383,751
|
)
|
||
|
Net decrease in cash and cash equivalents
|
(304,395
|
)
|
|
(376,072
|
)
|
||
|
Cash and cash equivalents, beginning of period
|
723,718
|
|
|
1,763,079
|
|
||
|
Cash and cash equivalents, end of period
|
$
|
419,323
|
|
|
$
|
1,387,007
|
|
|
Supplemental disclosures:
|
|
|
|
||||
|
Cash paid for interest
|
$
|
327,053
|
|
|
$
|
347,367
|
|
|
Interest capitalized
|
$
|
28,956
|
|
|
$
|
25,915
|
|
|
Non-cash investing and financing activities:
|
|
|
|
||||
|
Write-off of fully depreciated real estate
|
$
|
(168,861
|
)
|
|
$
|
(33,532
|
)
|
|
Additions to real estate included in accounts payable and accrued expenses
|
$
|
11,864
|
|
|
$
|
28,246
|
|
|
Distributions declared but not paid
|
$
|
113,038
|
|
|
$
|
112,912
|
|
|
Mortgage notes payable assigned in connection with the sale of real estate
|
$
|
—
|
|
|
$
|
116,993
|
|
|
Conversions of redeemable partnership units to partners’ capital
|
$
|
5,881
|
|
|
$
|
14,157
|
|
|
Issuance of restricted securities to employees
|
$
|
33,711
|
|
|
$
|
43,363
|
|
|
•
|
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”).
|
|
•
|
164
Office properties (including
six
properties under construction/redevelopment);
|
|
•
|
one
hotel;
|
|
•
|
five
retail properties; and
|
|
•
|
four
residential properties (including
two
properties under construction).
|
|
|
September 30, 2016
|
|
December 31, 2015
|
||||||||||||||||
|
|
Carrying
Amount
|
|
|
|
Estimated
Fair Value
|
|
Carrying
Amount
|
|
|
|
Estimated
Fair Value
|
||||||||
|
Mortgage notes payable, net
|
$
|
2,077,707
|
|
|
|
|
$
|
2,111,614
|
|
|
$
|
3,435,242
|
|
|
|
|
$
|
3,503,746
|
|
|
Mezzanine notes payable
|
307,448
|
|
|
|
|
309,095
|
|
|
308,482
|
|
|
|
|
306,103
|
|
||||
|
Unsecured senior notes, net
|
7,243,767
|
|
|
|
|
7,761,908
|
|
|
5,264,819
|
|
|
|
|
5,547,738
|
|
||||
|
Total
|
$
|
9,628,922
|
|
|
|
|
$
|
10,182,617
|
|
|
$
|
9,008,543
|
|
|
|
|
$
|
9,357,587
|
|
|
|
September 30, 2016
|
|
December 31, 2015
|
||||
|
Land
|
$
|
4,879,020
|
|
|
$
|
4,806,021
|
|
|
Land held for future development (1)
|
243,887
|
|
|
252,195
|
|
||
|
Buildings and improvements
|
11,792,853
|
|
|
11,709,285
|
|
||
|
Tenant improvements
|
2,001,259
|
|
|
1,920,247
|
|
||
|
Furniture, fixtures and equipment
|
31,724
|
|
|
29,852
|
|
||
|
Construction in progress
|
954,013
|
|
|
763,935
|
|
||
|
Total
|
19,902,756
|
|
|
19,481,535
|
|
||
|
Less: Accumulated depreciation
|
(4,113,553
|
)
|
|
(3,925,894
|
)
|
||
|
|
$
|
15,789,203
|
|
|
$
|
15,555,641
|
|
|
(1)
|
Includes pre-development costs.
|
|
|
September 30, 2016
|
|
December 31, 2015
|
||||
|
Land
|
$
|
4,774,460
|
|
|
$
|
4,700,793
|
|
|
Land held for future development (1)
|
243,887
|
|
|
252,195
|
|
||
|
Buildings and improvements
|
11,484,022
|
|
|
11,394,119
|
|
||
|
Tenant improvements
|
2,001,259
|
|
|
1,920,247
|
|
||
|
Furniture, fixtures and equipment
|
31,724
|
|
|
29,852
|
|
||
|
Construction in progress
|
954,013
|
|
|
763,935
|
|
||
|
Total
|
19,489,365
|
|
|
19,061,141
|
|
||
|
Less: Accumulated depreciation
|
(4,030,172
|
)
|
|
(3,846,816
|
)
|
||
|
|
$
|
15,459,193
|
|
|
$
|
15,214,325
|
|
|
(1)
|
Includes pre-development costs.
|
|
Land
|
$
|
63,206
|
|
|
Building and improvements
|
7,210
|
|
|
|
Tenant improvements
|
7,669
|
|
|
|
In-place lease intangibles
|
4,262
|
|
|
|
Below-market lease intangible
|
(4,347
|
)
|
|
|
Net assets acquired
|
$
|
78,000
|
|
|
|
Acquired In-Place
Lease Intangibles
|
|
Acquired Below-
Market Lease Intangible
|
||||
|
Period from April 22, 2016 through December 31, 2016
|
$
|
578
|
|
|
$
|
(589
|
)
|
|
2017
|
867
|
|
|
(884
|
)
|
||
|
2018
|
867
|
|
|
(884
|
)
|
||
|
2019
|
867
|
|
|
(884
|
)
|
||
|
2020
|
867
|
|
|
(884
|
)
|
||
|
|
|
|
|
Nominal %
Ownership
|
|
|
Carrying Value of Investment (1)
|
|
|||||||
|
Entity
|
|
Properties
|
|
|
|
September 30, 2016
|
|
December 31, 2015
|
|
||||||
|
|
|
|
|
|
|
|
(in thousands)
|
|
|||||||
|
Square 407 Limited Partnership
|
|
Market Square North
|
|
50.0
|
%
|
|
|
$
|
(8,483
|
)
|
|
$
|
(9,951
|
)
|
|
|
The Metropolitan Square Associates LLC
|
|
Metropolitan Square
|
|
51.0
|
%
|
|
|
9,552
|
|
|
9,179
|
|
|
||
|
BP/CRF 901 New York Avenue LLC
|
|
901 New York Avenue
|
|
25.0
|
%
|
(2)
|
|
(10,898
|
)
|
|
(11,958
|
)
|
|
||
|
WP Project Developer LLC
|
|
Wisconsin Place Land and Infrastructure
|
|
33.3
|
%
|
(3)
|
|
42,073
|
|
|
43,524
|
|
|
||
|
Annapolis Junction NFM, LLC
|
|
Annapolis Junction
|
|
50.0
|
%
|
(4)
|
|
21,075
|
|
|
29,009
|
|
|
||
|
540 Madison Venture LLC
|
|
540 Madison Avenue
|
|
60.0
|
%
|
|
|
69,602
|
|
|
68,983
|
|
|
||
|
500 North Capitol Venture LLC
|
|
500 North Capitol Street, NW
|
|
30.0
|
%
|
|
|
(3,395
|
)
|
|
(3,292
|
)
|
|
||
|
501 K Street LLC
|
|
1001 6th Street
|
|
50.0
|
%
|
(5)
|
|
42,541
|
|
|
42,584
|
|
|
||
|
Podium Developer LLC
|
|
The Hub on Causeway
|
|
50.0
|
%
|
|
|
33,820
|
|
|
18,508
|
|
|
||
|
1265 Main Office JV LLC
|
|
1265 Main Street
|
|
50.0
|
%
|
|
|
23,757
|
|
|
11,916
|
|
|
||
|
BNY Tower Holdings LLC (6)
|
|
Dock72 at the Brooklyn Navy Yard
|
|
50.0
|
%
|
|
|
25,980
|
|
|
11,521
|
|
|
||
|
CA-Colorado Center Limited Partnership
|
|
Colorado Center
|
|
49.8
|
%
|
|
|
507,259
|
|
|
N/A
|
|
|
||
|
|
|
|
|
|
|
|
$
|
752,883
|
|
|
$
|
210,023
|
|
|
|
|
(1)
|
Investments with deficit balances aggregating approximately
$22.8 million
and
$25.2 million
at
September 30, 2016
and
December 31, 2015
, respectively, have been reflected within Other Liabilities in 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)
|
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.
|
|
(6)
|
The entity is a VIE (See Note
2
).
|
|
|
September 30, 2016
|
|
December 31, 2015
|
||||
|
|
(in thousands)
|
||||||
|
ASSETS
|
|
|
|
||||
|
Real estate and development in process, net
|
$
|
1,460,808
|
|
|
$
|
1,072,412
|
|
|
Other assets
|
294,912
|
|
|
252,285
|
|
||
|
Total assets
|
$
|
1,755,720
|
|
|
$
|
1,324,697
|
|
|
LIABILITIES AND MEMBERS’/PARTNERS’ EQUITY
|
|
|
|
||||
|
Mortgage and notes payable, net
|
$
|
826,807
|
|
|
$
|
830,125
|
|
|
Other liabilities
|
54,390
|
|
|
44,549
|
|
||
|
Members’/Partners’ equity
|
874,523
|
|
|
450,023
|
|
||
|
Total liabilities and members’/partners’ equity
|
$
|
1,755,720
|
|
|
$
|
1,324,697
|
|
|
Company’s share of equity
|
$
|
449,351
|
|
|
$
|
237,070
|
|
|
Basis differentials (1)
|
303,532
|
|
|
(27,047
|
)
|
||
|
Carrying value of the Company’s investments in unconsolidated joint ventures (2)
|
$
|
752,883
|
|
|
$
|
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 result from impairments of investments, acquisitions through joint ventures with no change in control 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. At September 30, 2016, there is an aggregate basis differential of approximately
$330.1 million
between the carrying value of the Company’s investment in the joint venture that owns Colorado Center and the joint venture’s basis in the assets and liabilities, which differential (excluding land) shall be amortized over the remaining lives of the related assets and liabilities.
|
|
(2)
|
Investments with deficit balances aggregating approximately
$22.8 million
and
$25.2 million
at
September 30, 2016
and
December 31, 2015
, respectively, have been reflected within Other Liabilities in the Company’s Consolidated Balance Sheets.
|
|
|
Three months ended September 30,
|
|
Nine months ended September 30,
|
|
||||||||||||
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
|
||||||||
|
|
(in thousands)
|
|
||||||||||||||
|
Total revenue (1)
|
$
|
49,002
|
|
|
$
|
38,197
|
|
|
$
|
125,039
|
|
|
$
|
116,881
|
|
|
|
Expenses
|
|
|
|
|
|
|
|
|
||||||||
|
Operating
|
21,753
|
|
|
15,896
|
|
|
54,779
|
|
|
47,995
|
|
|
||||
|
Depreciation and amortization
|
12,038
|
|
|
8,832
|
|
|
30,306
|
|
|
26,854
|
|
|
||||
|
Total expenses
|
33,791
|
|
|
24,728
|
|
|
85,085
|
|
|
74,849
|
|
|
||||
|
Operating income
|
15,211
|
|
|
13,469
|
|
|
39,954
|
|
|
42,032
|
|
|
||||
|
Other expense
|
|
|
|
|
|
|
|
|
||||||||
|
Interest expense
|
8,400
|
|
|
8,019
|
|
|
25,172
|
|
|
23,985
|
|
|
||||
|
Net income
|
$
|
6,811
|
|
|
$
|
5,450
|
|
|
$
|
14,782
|
|
|
$
|
18,047
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Company’s share of net income
|
$
|
3,179
|
|
|
$
|
2,481
|
|
|
$
|
6,830
|
|
|
$
|
20,025
|
|
(2)
|
|
Basis differential (3)
|
(1,715
|
)
|
|
166
|
|
|
(1,341
|
)
|
|
534
|
|
|
||||
|
Income from unconsolidated joint ventures
|
$
|
1,464
|
|
|
$
|
2,647
|
|
|
$
|
5,489
|
|
|
$
|
20,559
|
|
|
|
(1)
|
Includes straight-line rent adjustments of approximately
$5.2 million
and
$(0.3) million
for the three months ended
September 30, 2016
and
2015
, respectively, and approximately
$11.0 million
and
$1.7 million
for the
nine
months ended
September 30, 2016
and
2015
, respectively.
|
|
(2)
|
During the
nine
months ended
September 30, 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
nine
months ended
September 30, 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.
|
|
(3)
|
Includes a straight-line rent adjustment of approximately
$0.7 million
and a net above-/below-market rent adjustment of approximately
$0.5 million
for the three and nine months ended
September 30, 2016
.
|
|
Land and improvements
|
$
|
189,597
|
|
|
Site improvements
|
9,050
|
|
|
|
Building and improvements
|
259,592
|
|
|
|
Tenant improvements
|
17,234
|
|
|
|
In-place lease intangibles
|
43,157
|
|
|
|
Above-market lease intangible
|
819
|
|
|
|
Below-market lease intangible
|
(16,461
|
)
|
|
|
Net assets
|
$
|
502,988
|
|
|
|
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
|
|
|
|
10 Year Unsecured Senior Notes
|
2.750
|
%
|
|
3.495
|
%
|
|
1,000,000
|
|
|
October 1, 2026
|
|
|
|
Total principal
|
|
|
|
|
7,300,000
|
|
|
|
|
|||
|
Net unamortized discount
|
|
|
|
|
(19,429
|
)
|
|
|
|
|||
|
Deferred financing costs, net
|
|
|
|
|
(36,804
|
)
|
|
|
|
|||
|
Total
|
|
|
|
|
$
|
7,243,767
|
|
|
|
|
||
|
(1)
|
Yield on issuance date including the effects of discounts on the notes, settlements of interest rate contracts 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
|
|
|
||||||||||||
|
767 Fifth Partners LLC:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Interest Rate Swaps
|
|
$
|
450,000
|
|
|
June 7, 2017
|
|
June 7, 2027
|
|
2.336
|
%
|
-
|
2.950
|
%
|
|
Other Liabilities
|
|
$
|
(46,405
|
)
|
|
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 September 30,
|
|
Nine months ended September 30,
|
||||||||||||
|
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||
|
|
|
(in thousands)
|
||||||||||||||
|
Amount of gain (loss) related to the effective portion recognized in other comprehensive loss
|
|
$
|
5,712
|
|
|
$
|
(30,156
|
)
|
|
$
|
(85,285
|
)
|
|
$
|
(18,050
|
)
|
|
Amount of loss related to the effective portion subsequently reclassified to earnings
|
|
$
|
(1,190
|
)
|
|
$
|
(627
|
)
|
|
$
|
(2,445
|
)
|
|
$
|
(1,882
|
)
|
|
Amount of loss related to the ineffective portion and amount excluded from effectiveness testing
|
|
$
|
(140
|
)
|
|
$
|
—
|
|
|
$
|
(140
|
)
|
|
$
|
—
|
|
|
Balance at December 31, 2015
|
|
$
|
(14,114
|
)
|
|
Effective portion of interest rate contracts
|
|
(85,285
|
)
|
|
|
Amortization of interest rate contracts
|
|
2,445
|
|
|
|
Other comprehensive loss attributable to noncontrolling interests
|
|
23,011
|
|
|
|
Balance at September 30, 2016
|
|
$
|
(73,943
|
)
|
|
|
|
|
||
|
Balance at December 31, 2014
|
|
$
|
(9,304
|
)
|
|
Effective portion of interest rate contracts
|
|
(18,050
|
)
|
|
|
Amortization of interest rate contracts
|
|
1,882
|
|
|
|
Other comprehensive loss attributable to noncontrolling interests
|
|
4,847
|
|
|
|
Balance at September 30, 2015
|
|
$
|
(20,625
|
)
|
|
Balance at December 31, 2015
|
|
$
|
(18,337
|
)
|
|
Effective portion of interest rate contracts
|
|
(85,285
|
)
|
|
|
Amortization of interest rate contracts
|
|
2,445
|
|
|
|
Other comprehensive loss attributable to noncontrolling interests
|
|
16,134
|
|
|
|
Balance at September 30, 2016
|
|
$
|
(85,043
|
)
|
|
|
|
|
||
|
Balance at December 31, 2014
|
|
$
|
(12,973
|
)
|
|
Effective portion of interest rate contracts
|
|
(18,050
|
)
|
|
|
Amortization of interest rate contracts
|
|
1,882
|
|
|
|
Other comprehensive loss attributable to noncontrolling interests
|
|
3,540
|
|
|
|
Balance at September 30, 2015
|
|
$
|
(25,601
|
)
|
|
Balance at December 31, 2014
|
$
|
633
|
|
|
Net income
|
6
|
|
|
|
Distributions
|
(6
|
)
|
|
|
Redemption of redeemable preferred units (Series Four Preferred Units)
|
(633
|
)
|
|
|
Balance at September 30, 2015
|
$
|
—
|
|
|
Balance at December 31, 2014
|
$
|
104,692
|
|
|
Net loss
|
(7
|
)
|
|
|
Distributions
|
(2,900
|
)
|
|
|
Adjustment to reflect redeemable interest at redemption value
|
5,128
|
|
|
|
Acquisition of interest
|
(106,913
|
)
|
|
|
Balance at September 30, 2015
|
$
|
—
|
|
|
Record Date
|
|
Payment Date
|
|
Distributions per OP Unit and LTIP Unit
|
|
Distributions per MYLTIP Unit
|
||||
|
September 30, 2016
|
|
October 31, 2016
|
|
|
$0.65
|
|
|
|
$0.065
|
|
|
June 30, 2016
|
|
July 29, 2016
|
|
|
$0.65
|
|
|
|
$0.065
|
|
|
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
|
31,492
|
|
|
|
Net income
|
42,120
|
|
|
|
Distributions
|
(35,500
|
)
|
|
|
Conversion of redeemable partnership units
|
(5,881
|
)
|
|
|
Unearned compensation
|
(10,072
|
)
|
|
|
Accumulated other comprehensive loss
|
(6,877
|
)
|
|
|
Adjustment to reflect redeemable partnership units at redemption value
|
151,545
|
|
|
|
Balance at September 30, 2016
|
$
|
2,453,516
|
|
|
|
|
||
|
Balance at December 31, 2014
|
$
|
2,310,046
|
|
|
Contributions
|
39,036
|
|
|
|
Net income
|
50,906
|
|
|
|
Distributions
|
(35,307
|
)
|
|
|
Conversion of redeemable partnership units
|
(14,157
|
)
|
|
|
Unearned compensation
|
(9,729
|
)
|
|
|
Accumulated other comprehensive loss
|
(1,307
|
)
|
|
|
Adjustment to reflect redeemable partnership units at redemption value
|
(216,037
|
)
|
|
|
Balance at September 30, 2015
|
$
|
2,123,451
|
|
|
Balance at December 31, 2015
|
$
|
1,574,400
|
|
|
Capital contributions
|
5,417
|
|
|
|
Net income
|
53
|
|
|
|
Accumulated other comprehensive loss
|
(16,134
|
)
|
|
|
Distributions
|
(38,694
|
)
|
|
|
Balance at September 30, 2016
|
$
|
1,525,042
|
|
|
|
|
||
|
Balance at December 31, 2014
|
$
|
1,602,467
|
|
|
Capital contributions
|
1,758
|
|
|
|
Net income
|
134,591
|
|
|
|
Accumulated other comprehensive loss
|
(3,540
|
)
|
|
|
Distributions
|
(144,468
|
)
|
|
|
Balance at September 30, 2015
|
$
|
1,590,808
|
|
|
Record Date
|
|
Payment Date
|
|
Dividend (Per Share)
|
|
|
Distribution (Per Unit)
|
|
|
||
|
September 30, 2016
|
|
October 31, 2016
|
|
|
$0.65
|
|
|
|
$0.65
|
|
|
|
June 30, 2016
|
|
July 29, 2016
|
|
|
$0.65
|
|
|
|
$0.65
|
|
|
|
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/OP Unit and LTIP Unit.
|
|
Record Date
|
|
Payment Date
|
|
Dividend (Per Share)
|
|
|
|
November 4, 2016
|
|
November 15, 2016
|
|
|
$32.8125
|
|
|
August 5, 2016
|
|
August 15, 2016
|
|
|
$32.8125
|
|
|
May 5, 2016
|
|
May 16, 2016
|
|
|
$32.8125
|
|
|
February 5, 2016
|
|
February 16, 2016
|
|
|
$32.8125
|
|
|
|
Three Months Ended September 30, 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
|
$
|
76,753
|
|
|
153,754
|
|
|
$
|
0.50
|
|
|
Effect of Dilutive Securities:
|
|
|
|
|
|
|||||
|
Stock Based Compensation
|
—
|
|
|
382
|
|
|
—
|
|
||
|
Diluted Earnings:
|
|
|
|
|
|
|||||
|
Net income attributable to Boston Properties, Inc. common shareholders
|
$
|
76,753
|
|
|
154,136
|
|
|
$
|
0.50
|
|
|
|
|
|
|
|
|
|||||
|
|
Three Months Ended September 30, 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
|
$
|
184,082
|
|
|
153,595
|
|
|
$
|
1.20
|
|
|
Allocation of undistributed earnings to participating securities
|
(221
|
)
|
|
—
|
|
|
—
|
|
||
|
Net income attributable to Boston Properties, Inc. common shareholders
|
$
|
183,861
|
|
|
153,595
|
|
|
$
|
1.20
|
|
|
Effect of Dilutive Securities:
|
|
|
|
|
|
|||||
|
Stock Based Compensation
|
—
|
|
|
191
|
|
|
—
|
|
||
|
Diluted Earnings:
|
|
|
|
|
|
|||||
|
Net income attributable to Boston Properties, Inc. common shareholders
|
$
|
183,861
|
|
|
153,786
|
|
|
$
|
1.20
|
|
|
|
|
|
|
|
|
|||||
|
|
Nine Months Ended September 30, 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
|
$
|
355,114
|
|
|
153,681
|
|
|
$
|
2.31
|
|
|
Allocation of undistributed earnings to participating securities
|
(189
|
)
|
|
—
|
|
|
—
|
|
||
|
Net income attributable to Boston Properties, Inc. common shareholders
|
$
|
354,925
|
|
|
153,681
|
|
|
$
|
2.31
|
|
|
Effect of Dilutive Securities:
|
|
|
|
|
|
|||||
|
Stock Based Compensation
|
—
|
|
|
290
|
|
|
—
|
|
||
|
Diluted Earnings:
|
|
|
|
|
|
|||||
|
Net income attributable to Boston Properties, Inc. common shareholders
|
$
|
354,925
|
|
|
153,971
|
|
|
$
|
2.31
|
|
|
|
|
|
|
|
|
|||||
|
|
Nine Months Ended September 30, 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
|
$
|
434,702
|
|
|
153,426
|
|
|
$
|
2.83
|
|
|
Allocation of undistributed earnings to participating securities
|
(361
|
)
|
|
—
|
|
|
—
|
|
||
|
Net income attributable to Boston Properties, Inc. common shareholders
|
$
|
434,341
|
|
|
153,426
|
|
|
$
|
2.83
|
|
|
Effect of Dilutive Securities:
|
|
|
|
|
|
|||||
|
Stock Based Compensation
|
—
|
|
|
399
|
|
|
(0.01
|
)
|
||
|
Diluted Earnings:
|
|
|
|
|
|
|||||
|
Net income attributable to Boston Properties, Inc. common shareholders
|
$
|
434,341
|
|
|
153,825
|
|
|
$
|
2.82
|
|
|
|
Three Months Ended September 30, 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
|
$
|
91,306
|
|
|
171,379
|
|
|
$
|
0.53
|
|
|
Effect of Dilutive Securities:
|
|
|
|
|
|
|||||
|
Stock Based Compensation
|
—
|
|
|
382
|
|
|
—
|
|
||
|
Diluted Earnings:
|
|
|
|
|
|
|||||
|
Net income attributable to Boston Properties Limited Partnership common unitholders
|
$
|
91,306
|
|
|
171,761
|
|
|
$
|
0.53
|
|
|
|
Three Months Ended September 30, 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
|
$
|
207,626
|
|
|
171,160
|
|
|
$
|
1.21
|
|
|
Allocation of undistributed earnings to participating securities
|
(246
|
)
|
|
—
|
|
|
—
|
|
||
|
Net income attributable to Boston Properties Limited Partnership common unitholders
|
$
|
207,380
|
|
|
171,160
|
|
|
$
|
1.21
|
|
|
Effect of Dilutive Securities:
|
|
|
|
|
|
|||||
|
Stock Based Compensation
|
—
|
|
|
191
|
|
|
—
|
|
||
|
Diluted Earnings:
|
|
|
|
|
|
|||||
|
Net income attributable to Boston Properties Limited Partnership common unitholders
|
$
|
207,380
|
|
|
171,351
|
|
|
$
|
1.21
|
|
|
|
|
|
|
|
|
|||||
|
|
Nine Months Ended September 30, 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
|
$
|
408,540
|
|
|
171,353
|
|
|
$
|
2.38
|
|
|
Allocation of undistributed earnings to participating securities
|
(210
|
)
|
|
—
|
|
|
—
|
|
||
|
Net income attributable to Boston Properties Limited Partnership common unitholders
|
$
|
408,330
|
|
|
171,353
|
|
|
$
|
2.38
|
|
|
Effect of Dilutive Securities:
|
|
|
|
|
|
|||||
|
Stock Based Compensation
|
—
|
|
|
290
|
|
|
—
|
|
||
|
Diluted Earnings:
|
|
|
|
|
|
|||||
|
Net income attributable to Boston Properties Limited Partnership common unitholders
|
$
|
408,330
|
|
|
171,643
|
|
|
$
|
2.38
|
|
|
|
|
|
|
|
|
|||||
|
|
Nine Months Ended September 30, 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
|
$
|
491,847
|
|
|
171,131
|
|
|
$
|
2.87
|
|
|
Allocation of undistributed earnings to participating securities
|
(402
|
)
|
|
—
|
|
|
—
|
|
||
|
Net income attributable to Boston Properties Limited Partnership common unitholders
|
$
|
491,445
|
|
|
171,131
|
|
|
$
|
2.87
|
|
|
Effect of Dilutive Securities:
|
|
|
|
|
|
|||||
|
Stock Based Compensation
|
—
|
|
|
399
|
|
|
—
|
|
||
|
Diluted Earnings:
|
|
|
|
|
|
|||||
|
Net income attributable to Boston Properties Limited Partnership common unitholders
|
$
|
491,445
|
|
|
171,530
|
|
|
$
|
2.87
|
|
|
|
|
|
|
|
|
|||||
|
|
Three months ended September 30,
|
|
Nine months ended September 30,
|
||||||||||||
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||
|
|
(in thousands)
|
||||||||||||||
|
Net income attributable to Boston Properties, Inc. common shareholders
|
$
|
76,753
|
|
|
$
|
184,082
|
|
|
$
|
355,114
|
|
|
$
|
434,702
|
|
|
Add:
|
|
|
|
|
|
|
|
||||||||
|
Preferred dividends
|
2,589
|
|
|
2,647
|
|
|
7,796
|
|
|
7,854
|
|
||||
|
Noncontrolling interest—common units of the Operating Partnership
|
9,387
|
|
|
21,302
|
|
|
42,120
|
|
|
50,906
|
|
||||
|
Noncontrolling interest—redeemable preferred units of the Operating Partnership
|
—
|
|
|
—
|
|
|
—
|
|
|
6
|
|
||||
|
Noncontrolling interests in property partnerships
|
(17,225
|
)
|
|
115,240
|
|
|
53
|
|
|
139,712
|
|
||||
|
Losses from interest rate contracts
|
140
|
|
|
—
|
|
|
140
|
|
|
—
|
|
||||
|
Losses from early extinguishments of debt
|
371
|
|
|
—
|
|
|
371
|
|
|
—
|
|
||||
|
Interest expense
|
104,641
|
|
|
108,727
|
|
|
314,953
|
|
|
326,018
|
|
||||
|
Depreciation and amortization expense
|
203,748
|
|
|
153,015
|
|
|
516,371
|
|
|
475,082
|
|
||||
|
Impairment loss
|
1,783
|
|
|
—
|
|
|
1,783
|
|
|
—
|
|
||||
|
Transaction costs
|
249
|
|
|
254
|
|
|
1,187
|
|
|
789
|
|
||||
|
General and administrative expense
|
25,165
|
|
|
20,944
|
|
|
79,936
|
|
|
72,019
|
|
||||
|
Less:
|
|
|
|
|
|
|
|
||||||||
|
Gains on sales of real estate
|
12,983
|
|
|
199,479
|
|
|
80,606
|
|
|
294,563
|
|
||||
|
Gains (losses) from investments in securities
|
976
|
|
|
(1,515
|
)
|
|
1,713
|
|
|
(1,146
|
)
|
||||
|
Interest and other income
|
3,628
|
|
|
3,637
|
|
|
6,657
|
|
|
6,337
|
|
||||
|
Income from unconsolidated joint ventures
|
1,464
|
|
|
2,647
|
|
|
5,489
|
|
|
20,559
|
|
||||
|
Development and management services income
|
6,364
|
|
|
5,912
|
|
|
18,586
|
|
|
16,102
|
|
||||
|
Net Operating Income
|
$
|
382,186
|
|
|
$
|
396,051
|
|
|
$
|
1,206,773
|
|
|
$
|
1,170,673
|
|
|
|
Three months ended September 30,
|
|
Nine months ended September 30,
|
||||||||||||
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||
|
|
(in thousands)
|
||||||||||||||
|
Net income attributable to Boston Properties Limited Partnership common unitholders
|
91,306
|
|
|
207,626
|
|
|
408,540
|
|
|
491,847
|
|
||||
|
Add:
|
|
|
|
|
|
|
|
||||||||
|
Preferred distributions
|
2,589
|
|
|
2,647
|
|
|
7,796
|
|
|
7,854
|
|
||||
|
Noncontrolling interest—redeemable preferred units
|
—
|
|
|
—
|
|
|
—
|
|
|
6
|
|
||||
|
Noncontrolling interests in property partnerships
|
(17,225
|
)
|
|
115,240
|
|
|
53
|
|
|
139,712
|
|
||||
|
Losses from interest rate contracts
|
140
|
|
|
—
|
|
|
140
|
|
|
—
|
|
||||
|
Losses from early extinguishments of debt
|
371
|
|
|
—
|
|
|
371
|
|
|
—
|
|
||||
|
Interest expense
|
104,641
|
|
|
108,727
|
|
|
314,953
|
|
|
326,018
|
|
||||
|
Depreciation and amortization expense
|
198,582
|
|
|
151,017
|
|
|
507,234
|
|
|
469,087
|
|
||||
|
Impairment loss
|
1,783
|
|
|
—
|
|
|
1,783
|
|
|
—
|
|
||||
|
Transaction costs
|
249
|
|
|
254
|
|
|
1,187
|
|
|
789
|
|
||||
|
General and administrative expense
|
25,165
|
|
|
20,944
|
|
|
79,936
|
|
|
72,019
|
|
||||
|
Less:
|
|
|
|
|
|
|
|
||||||||
|
Gains on sales of real estate
|
12,983
|
|
|
199,723
|
|
|
82,775
|
|
|
294,807
|
|
||||
|
Gains (losses) from investments in securities
|
976
|
|
|
(1,515
|
)
|
|
1,713
|
|
|
(1,146
|
)
|
||||
|
Interest and other income
|
3,628
|
|
|
3,637
|
|
|
6,657
|
|
|
6,337
|
|
||||
|
Income from unconsolidated joint ventures
|
1,464
|
|
|
2,647
|
|
|
5,489
|
|
|
20,559
|
|
||||
|
Development and management services income
|
6,364
|
|
|
5,912
|
|
|
18,586
|
|
|
16,102
|
|
||||
|
Net Operating Income
|
$
|
382,186
|
|
|
$
|
396,051
|
|
|
$
|
1,206,773
|
|
|
$
|
1,170,673
|
|
|
|
Boston
|
|
New York
|
|
San Francisco
|
|
Washington, DC
|
|
Total
|
||||||||||
|
Rental Revenue:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Office
|
$
|
183,975
|
|
|
$
|
237,262
|
|
|
$
|
80,235
|
|
|
$
|
100,666
|
|
|
$
|
602,138
|
|
|
Residential
|
1,227
|
|
|
—
|
|
|
—
|
|
|
3,145
|
|
|
4,372
|
|
|||||
|
Hotel
|
12,354
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
12,354
|
|
|||||
|
Total
|
197,556
|
|
|
237,262
|
|
|
80,235
|
|
|
103,811
|
|
|
618,864
|
|
|||||
|
% of Grand Totals
|
31.92
|
%
|
|
38.34
|
%
|
|
12.96
|
%
|
|
16.78
|
%
|
|
100.00
|
%
|
|||||
|
Rental Expenses:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Office
|
71,254
|
|
|
95,073
|
|
|
26,037
|
|
|
33,973
|
|
|
226,337
|
|
|||||
|
Residential
|
1,141
|
|
|
—
|
|
|
—
|
|
|
1,082
|
|
|
2,223
|
|
|||||
|
Hotel
|
8,118
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
8,118
|
|
|||||
|
Total
|
80,513
|
|
|
95,073
|
|
|
26,037
|
|
|
35,055
|
|
|
236,678
|
|
|||||
|
% of Grand Totals
|
34.02
|
%
|
|
40.17
|
%
|
|
11.00
|
%
|
|
14.81
|
%
|
|
100.00
|
%
|
|||||
|
Net operating income
|
$
|
117,043
|
|
|
$
|
142,189
|
|
|
$
|
54,198
|
|
|
$
|
68,756
|
|
|
$
|
382,186
|
|
|
% of Grand Totals
|
30.62
|
%
|
|
37.21
|
%
|
|
14.18
|
%
|
|
17.99
|
%
|
|
100.00
|
%
|
|||||
|
|
Boston
|
|
New York
|
|
San Francisco
|
|
Washington, DC
|
|
Total
|
||||||||||
|
Rental Revenue:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Office
|
$
|
179,278
|
|
|
$
|
253,612
|
|
|
$
|
77,315
|
|
|
$
|
97,037
|
|
|
$
|
607,242
|
|
|
Residential
|
1,275
|
|
|
—
|
|
|
—
|
|
|
2,836
|
|
|
4,111
|
|
|||||
|
Hotel
|
12,619
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
12,619
|
|
|||||
|
Total
|
193,172
|
|
|
253,612
|
|
|
77,315
|
|
|
99,873
|
|
|
623,972
|
|
|||||
|
% of Grand Totals
|
30.96
|
%
|
|
40.64
|
%
|
|
12.39
|
%
|
|
16.01
|
%
|
|
100.00
|
%
|
|||||
|
Rental Expenses:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Office
|
71,898
|
|
|
88,496
|
|
|
25,883
|
|
|
31,985
|
|
|
218,262
|
|
|||||
|
Residential
|
485
|
|
|
—
|
|
|
—
|
|
|
1,049
|
|
|
1,534
|
|
|||||
|
Hotel
|
8,125
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
8,125
|
|
|||||
|
Total
|
80,508
|
|
|
88,496
|
|
|
25,883
|
|
|
33,034
|
|
|
227,921
|
|
|||||
|
% of Grand Totals
|
35.32
|
%
|
|
38.83
|
%
|
|
11.36
|
%
|
|
14.49
|
%
|
|
100.00
|
%
|
|||||
|
Net operating income
|
$
|
112,664
|
|
|
$
|
165,116
|
|
|
$
|
51,432
|
|
|
$
|
66,839
|
|
|
$
|
396,051
|
|
|
% of Grand Totals
|
28.45
|
%
|
|
41.69
|
%
|
|
12.98
|
%
|
|
16.88
|
%
|
|
100.00
|
%
|
|||||
|
|
Boston
|
|
New York
|
|
San Francisco
|
|
Washington, DC
|
|
Total
|
||||||||||
|
Rental Revenue:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Office
|
$
|
540,850
|
|
|
$
|
773,077
|
|
|
$
|
235,076
|
|
|
$
|
300,742
|
|
|
$
|
1,849,745
|
|
|
Residential
|
3,578
|
|
|
—
|
|
|
—
|
|
|
8,931
|
|
|
12,509
|
|
|||||
|
Hotel
|
33,919
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
33,919
|
|
|||||
|
Total
|
578,347
|
|
|
773,077
|
|
|
235,076
|
|
|
309,673
|
|
|
1,896,173
|
|
|||||
|
% of Grand Totals
|
30.50
|
%
|
|
40.77
|
%
|
|
12.40
|
%
|
|
16.33
|
%
|
|
100.00
|
%
|
|||||
|
Rental Expenses:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Office
|
210,695
|
|
|
272,620
|
|
|
75,412
|
|
|
101,514
|
|
|
660,241
|
|
|||||
|
Residential
|
2,174
|
|
|
—
|
|
|
—
|
|
|
3,255
|
|
|
5,429
|
|
|||||
|
Hotel
|
23,730
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
23,730
|
|
|||||
|
Total
|
236,599
|
|
|
272,620
|
|
|
75,412
|
|
|
104,769
|
|
|
689,400
|
|
|||||
|
% of Grand Totals
|
34.32
|
%
|
|
39.54
|
%
|
|
10.94
|
%
|
|
15.20
|
%
|
|
100.00
|
%
|
|||||
|
Net operating income
|
$
|
341,748
|
|
|
$
|
500,457
|
|
|
$
|
159,664
|
|
|
$
|
204,904
|
|
|
$
|
1,206,773
|
|
|
% of Grand Totals
|
28.32
|
%
|
|
41.47
|
%
|
|
13.23
|
%
|
|
16.98
|
%
|
|
100.00
|
%
|
|||||
|
|
Boston
|
|
New York
|
|
San Francisco
|
|
Washington, DC
|
|
Total
|
||||||||||
|
Rental Revenue:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Office
|
$
|
536,241
|
|
|
$
|
753,142
|
|
|
$
|
223,561
|
|
|
$
|
287,652
|
|
|
$
|
1,800,596
|
|
|
Residential
|
3,584
|
|
|
—
|
|
|
—
|
|
|
11,192
|
|
|
14,776
|
|
|||||
|
Hotel
|
35,107
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
35,107
|
|
|||||
|
Total
|
574,932
|
|
|
753,142
|
|
|
223,561
|
|
|
298,844
|
|
|
1,850,479
|
|
|||||
|
% of Grand Totals
|
31.07
|
%
|
|
40.70
|
%
|
|
12.08
|
%
|
|
16.15
|
%
|
|
100.00
|
%
|
|||||
|
Rental Expenses:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Office
|
218,002
|
|
|
259,218
|
|
|
73,119
|
|
|
98,660
|
|
|
648,999
|
|
|||||
|
Residential
|
1,505
|
|
|
—
|
|
|
—
|
|
|
5,106
|
|
|
6,611
|
|
|||||
|
Hotel
|
24,196
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
24,196
|
|
|||||
|
Total
|
243,703
|
|
|
259,218
|
|
|
73,119
|
|
|
103,766
|
|
|
679,806
|
|
|||||
|
% of Grand Totals
|
35.85
|
%
|
|
38.13
|
%
|
|
10.76
|
%
|
|
15.26
|
%
|
|
100.00
|
%
|
|||||
|
Net operating income
|
$
|
331,229
|
|
|
$
|
493,924
|
|
|
$
|
150,442
|
|
|
$
|
195,078
|
|
|
$
|
1,170,673
|
|
|
% of Grand Totals
|
28.29
|
%
|
|
42.19
|
%
|
|
12.85
|
%
|
|
16.67
|
%
|
|
100.00
|
%
|
|||||
|
•
|
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;
|
|
•
|
volatile or adverse global economic and political conditions, and dislocations in the credit markets could adversely affect our business opportunities, results of operations and financial condition;
|
|
•
|
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 September 30, 2016
|
|
Nine months ended September 30, 2016
|
||||
|
|
|
(Square Feet)
|
||||||
|
Vacant space available at the beginning of the period
|
|
3,869,290
|
|
|
3,530,913
|
|
||
|
Property dispositions/properties taken out of service
|
|
(211,110
|
)
|
|
(211,110
|
)
|
||
|
Properties acquired vacant space
|
|
511,789
|
|
|
511,789
|
|
||
|
Properties placed in-service
|
|
52,340
|
|
|
513,172
|
|
||
|
Leases expiring or terminated during the period
|
|
1,553,284
|
|
|
4,632,185
|
|
||
|
Total space available for lease
|
|
5,775,593
|
|
|
8,976,949
|
|
||
|
1
st
generation leases
|
|
122,885
|
|
|
642,927
|
|
||
|
2
nd
generation leases with new tenants
|
|
864,280
|
|
|
2,219,937
|
|
||
|
2
nd
generation lease renewals
|
|
313,098
|
|
|
1,638,755
|
|
||
|
Total space leased (1)
|
|
1,300,263
|
|
|
4,501,619
|
|
||
|
Vacant space available for lease at the end of the period
|
|
4,475,330
|
|
|
4,475,330
|
|
||
|
|
|
|
|
|
||||
|
Leases executed during the period, in square feet (2)
|
|
893,728
|
|
|
3,350,751
|
|
||
|
|
|
|
|
|
||||
|
Second generation leasing information
: (3)
|
|
|
|
|
||||
|
Leases commencing during the period, in square feet
|
|
1,177,378
|
|
|
3,858,692
|
|
||
|
Weighted Average Lease Term
|
|
100 Months
|
|
|
99 Months
|
|
||
|
Weighted Average Free Rent Period
|
|
129 Days
|
|
|
95 Days
|
|
||
|
Total Transaction Costs Per Square Foot (4)
|
|
|
$59.26
|
|
|
|
$59.23
|
|
|
Increase in Gross Rents (5)
|
|
5.95
|
%
|
|
14.29
|
%
|
||
|
Increase in Net Rents (6)
|
|
8.44
|
%
|
|
21.70
|
%
|
||
|
(1)
|
Represents leases for which rental revenue recognition has commenced in accordance with GAAP during the three and
nine
months ended
September 30, 2016
.
|
|
(2)
|
Represents leases executed during the three and
nine
months ended
September 30, 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 and
nine
months ended
September 30, 2016
is 287,244 and 573,356, respectively.
|
|
(3)
|
Second generation leases are defined as leases for space that had previously been leased by us. Of the 1,177,378 and 3,858,692 square feet of second generation leases that commenced during the three and
nine
months ended
September 30, 2016
, respectively, leases for 906,639 and 3,311,728 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
825,356
and
3,096,336
square feet of second generation leases that had been occupied within the prior 12 months for the three and
nine
months ended
September 30, 2016
, respectively; 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
825,356
and
3,096,336
square feet of second generation leases that had been occupied within the prior 12 months for the three and
nine
months ended
September 30, 2016
, respectively; excludes leases that management considers temporary because the tenant is not expected to occupy the space on a long-term basis.
|
|
•
|
On July 1, 2016, we entered the Los Angeles market through our acquisition of a 49.8% interest in an existing joint venture that owns and operates Colorado Center located in Santa Monica, California for a gross purchase price of approximately $511.1 million, or approximately $503.6 million in cash net of credits for free rent, unfunded leasing costs and other adjustments. Colorado Center is a six-building office complex that sits on a 15-acre site and contains an aggregate of approximately 1,184,000 net rentable square feet with an underground parking garage for 3,100 vehicles. As of September 30, 2016, this property was 66% leased.
|
|
•
|
On August 16, 2016, we completed the sale of a parcel of land within our Broad Run Business Park property located in Loudoun County, Virginia for a gross sale price of approximately $18.0 million. Net cash proceeds totaled approximately $17.9 million, resulting in a gain on sale of real estate totaling approximately $13.0 million. The sale of the land parcel was completed as part of a like kind exchange under Section 1031 of the Internal Revenue Code.
|
|
•
|
On August 17, 2016, BPLP completed a public offering of $1.0 billion in aggregate principal amount of its 2.750% senior unsecured notes due 2026. The notes were priced at 99.271% of the principal amount to yield an effective rate, including financing fees and the impact of the settlement of certain forward-starting interest rate swap contracts, of approximately 3.495% per annum to maturity. The notes will mature on October 1, 2026, unless earlier redeemed. The aggregate net proceeds from the offering were approximately $984.7 million after deducting underwriting discounts and transaction expenses.
|
|
•
|
On August 17, 2016, in conjunction with BPLP’s offering of its 2.750% senior unsecured notes due 2026, we terminated forward-starting interest rate swap contracts that fixed the 10-year swap rate at a weighted-average rate of approximately 2.423% per annum on notional amounts aggregating $550.0 million. We cash-settled the contracts and made cash payments to the counterparties aggregating approximately $49.3 million. We recognized approximately $0.1 million of losses on interest rate contracts during the three and nine months ended September 30, 2016 related to the partial ineffectiveness of the interest rate contracts. We will reclassify into earnings over the 10-year term of the 2.750% senior unsecured notes due 2026 as an increase to interest expense approximately $49.2 million (or approximately $4.9 million per year) of the amounts recorded on our consolidated balance sheets within accumulated other comprehensive loss, which represents the effective portion of the applicable interest rate contracts.
|
|
•
|
On August 19, 2016, the consolidated entity in which we have a 55% interest and that owns 601 Lexington Avenue located in New York City commenced the redevelopment of the six-story low-rise office and retail building component of the complex. The redeveloped portion of the low-rise building will contain approximately 195,000 net rentable square feet of Class A office space and approximately 25,000 net rentable square feet of retail space. We will capitalize incremental costs during the redevelopment. BXP and BPLP recognized approximately $50.8 million and $47.6 million, respectively, of depreciation expense associated with the acceleration of depreciation on the assets being removed from service and demolished as part of the redevelopment of the property. Approximately $21.4 million of those amounts was allocated to the outside partners and is included within noncontrolling interests in property partnerships in our consolidated statements of operations.
|
|
•
|
On September 1, 2016, we used a portion of the net proceeds from BPLP’s offering of senior unsecured notes and available cash to repay the mortgage loan collateralized by our 599 Lexington Avenue property located in New York City totaling $750.0 million. The mortgage loan bore interest at a fixed rate of 5.57% per annum (5.41% per annum GAAP interest rate) and was scheduled to mature on March 1, 2017. There was no prepayment penalty. We recognized a gain from early extinguishment of debt totaling approximately $0.4 million consisting of the acceleration of the remaining balance related to the effective portion of a previous interest rate hedging program included within accumulated other comprehensive loss, offset by the write-off of unamortized deferred financing costs.
|
|
•
|
On September 1, 2016, we used a portion of the net proceeds from BPLP’s offering of senior unsecured notes and available cash to repay the mortgage loan collateralized by our Embarcadero Center Four property located in San Francisco, California totaling approximately $344.8 million. The mortgage loan bore interest at a fixed rate of 6.10% per annum (7.02% per annum GAAP interest rate) and was scheduled to mature on December 1, 2016. There was no prepayment penalty. We recognized a loss from early extinguishment of debt totaling approximately $0.7 million consisting of the write-off of unamortized deferred financing costs and the acceleration of the remaining balance related to the effective portion of a previous interest rate hedging program included within accumulated other comprehensive loss.
|
|
•
|
On September 16, 2016, we partially placed in-service 888 Boylston Street, a Class A office project with approximately 425,000 net rentable square feet located in Boston, Massachusetts. As of November 2, 2016, this property was 84% leased.
|
|
•
|
On September 27, 2016, we executed a letter of intent for the sale of the remaining parcel of land at our Washingtonian North property located in Gaithersburg, Maryland. The letter of intent caused us to reevaluate our strategy for the land and, based on a shorter than expected hold period, we reduced the carrying value of the land to the estimated net sales price and recognized an impairment loss of approximately $1.8 million during the three and nine months ended September 30, 2016.
|
|
•
|
On October 1, 2016, a joint venture in which we have a 50% interest completed and fully placed in-service 1265 Main Street, a Class A office project with approximately 115,000 net rentable feet located in Waltham, Massachusetts. This property is 100% leased.
|
|
•
|
On October 20, 2016, we and our partner in the unconsolidated joint venture that owns Metropolitan Square located in Washington, DC, completed the sale of an 80% interest in the joint venture for a gross sale price of approximately $282.4 million, including the assumption by the buyer of its pro rata share of the mortgage loan collateralized by the property totaling approximately $133.4 million. In addition, the buyer has agreed to assume certain unfunded leasing costs totaling approximately $14.2 million. Prior to the sale, we owned a 51% interest and our partner owned a 49% interest in the joint venture. Following the sale, we continue to own a 20% interest in the joint venture with the buyer owning the remaining 80%. Metropolitan Square is an approximately 607,000 net rentable square foot Class A office property.
|
|
•
|
On October 24, 2016, we entered into an option agreement that will allow us to ground lease and/or purchase real property adjacent to the MacArthur BART station located in Oakland, California, that could support the development of a
400
-unit residential building and supporting retail space.
|
|
•
|
On November 7, 2016, we entered into a 15-year lease with a tenant for approximately 476,500 net rentable square feet of Class A office space in a build-to-suit development project to be located at our 145 Broadway property at Kendall Center in Cambridge, Massachusetts. 145 Broadway currently consists of an approximately 80,000 net rentable square foot Class A office property that will be redeveloped into an approximately 486,000 net rentable square foot Class A office property, including approximately 9,500 net rentable square feet of retail space. The commencement of the redevelopment project is subject to the receipt of the remaining necessary approvals, and we currently expect to begin the project in the second quarter of 2017 with the relocation of an existing tenant to another property within our portfolio. We expect the building will be available for occupancy by the new tenant during the fourth quarter of 2019. There can be no assurance that the project will commence or that the building will be available for occupancy on the anticipated schedule or at all.
|
|
|
|
Total Property Portfolio
|
|||||||||||||
|
|
|
2016
|
|
2015
|
|
Increase/
(Decrease) |
|
%
Change |
|||||||
|
Net Income Attributable to Boston Properties, Inc. Common Shareholders
|
|
$
|
355,114
|
|
|
$
|
434,702
|
|
|
$
|
(79,588
|
)
|
|
(18.31
|
)%
|
|
Preferred dividends
|
|
7,796
|
|
|
7,854
|
|
|
(58
|
)
|
|
(0.74
|
)%
|
|||
|
Net Income Attributable to Boston Properties, Inc.
|
|
362,910
|
|
|
442,556
|
|
|
(79,646
|
)
|
|
(18.00
|
)%
|
|||
|
Net Income Attributable to Noncontrolling Interests:
|
|
|
|
|
|
|
|
|
|||||||
|
Noncontrolling interest—common units of the Operating Partnership
|
|
42,120
|
|
|
50,906
|
|
|
(8,786
|
)
|
|
(17.26
|
)%
|
|||
|
Noncontrolling interest—redeemable preferred units of the Operating Partnership
|
|
—
|
|
|
6
|
|
|
(6
|
)
|
|
(100.00
|
)%
|
|||
|
Noncontrolling interests in property partnerships
|
|
53
|
|
|
139,712
|
|
|
(139,659
|
)
|
|
(99.96
|
)%
|
|||
|
Net Income
|
|
405,083
|
|
|
633,180
|
|
|
(228,097
|
)
|
|
(36.02
|
)%
|
|||
|
Gains on sales of real estate
|
|
80,606
|
|
|
294,563
|
|
|
(213,957
|
)
|
|
(72.64
|
)%
|
|||
|
Income Before Gains on Sales of Real Estate
|
|
324,477
|
|
|
338,617
|
|
|
(14,140
|
)
|
|
(4.18
|
)%
|
|||
|
Other Expenses:
|
|
|
|
|
|
|
|
|
|||||||
|
Losses from interest rate contracts
|
|
140
|
|
|
—
|
|
|
140
|
|
|
100.00
|
%
|
|||
|
Losses from early extinguishments of debt
|
|
371
|
|
|
—
|
|
|
371
|
|
|
100.00
|
%
|
|||
|
Interest expense
|
|
314,953
|
|
|
326,018
|
|
|
(11,065
|
)
|
|
(3.39
|
)%
|
|||
|
Other Income:
|
|
|
|
|
|
|
|
|
|
||||||
|
Gains (losses) from investments in securities
|
|
1,713
|
|
|
(1,146
|
)
|
|
2,859
|
|
|
249.48
|
%
|
|||
|
Interest and other income
|
|
6,657
|
|
|
6,337
|
|
|
320
|
|
|
5.05
|
%
|
|||
|
Income from unconsolidated joint ventures
|
|
5,489
|
|
|
20,559
|
|
|
(15,070
|
)
|
|
(73.30
|
)%
|
|||
|
Operating Income
|
|
626,082
|
|
|
638,885
|
|
|
(12,803
|
)
|
|
(2.00
|
)%
|
|||
|
Other Expenses:
|
|
|
|
|
|
|
|
|
|||||||
|
Depreciation and amortization
|
|
516,371
|
|
|
475,082
|
|
|
41,289
|
|
|
8.69
|
%
|
|||
|
Impairment loss
|
|
1,783
|
|
|
—
|
|
|
1,783
|
|
|
100.00
|
%
|
|||
|
Transaction costs
|
|
1,187
|
|
|
789
|
|
|
398
|
|
|
50.44
|
%
|
|||
|
General and administrative expense
|
|
79,936
|
|
|
72,019
|
|
|
7,917
|
|
|
10.99
|
%
|
|||
|
Other Revenue:
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Development and management services
|
|
18,586
|
|
|
16,102
|
|
|
2,484
|
|
|
15.43
|
%
|
|||
|
Net Operating Income
|
|
$
|
1,206,773
|
|
|
$
|
1,170,673
|
|
|
$
|
36,100
|
|
|
3.08
|
%
|
|
|
|
Total Property Portfolio
|
|||||||||||||
|
|
|
2016
|
|
2015
|
|
Increase/
(Decrease) |
|
%
Change |
|||||||
|
Net Income Attributable to Boston Properties Limited Partnership Common Unitholders
|
|
$
|
408,540
|
|
|
$
|
491,847
|
|
|
$
|
(83,307
|
)
|
|
(16.94
|
)%
|
|
Preferred distributions
|
|
7,796
|
|
|
7,854
|
|
|
(58
|
)
|
|
(0.74
|
)%
|
|||
|
Net Income Attributable to Boston Properties Limited Partnership
|
|
416,336
|
|
|
499,701
|
|
|
(83,365
|
)
|
|
(16.68
|
)%
|
|||
|
Net Income Attributable to Noncontrolling Interests:
|
|
|
|
|
|
|
|
|
|||||||
|
Noncontrolling interest—redeemable preferred units of the Operating Partnership
|
|
—
|
|
|
6
|
|
|
(6
|
)
|
|
(100.00
|
)%
|
|||
|
Noncontrolling interests in property partnerships
|
|
53
|
|
|
139,712
|
|
|
(139,659
|
)
|
|
(99.96
|
)%
|
|||
|
Net Income
|
|
416,389
|
|
|
639,419
|
|
|
(223,030
|
)
|
|
(34.88
|
)%
|
|||
|
Gains on sales of real estate
|
|
82,775
|
|
|
294,807
|
|
|
(212,032
|
)
|
|
(71.92
|
)%
|
|||
|
Income Before Gains on Sales of Real Estate
|
|
333,614
|
|
|
344,612
|
|
|
(10,998
|
)
|
|
(3.19
|
)%
|
|||
|
Other Expenses:
|
|
|
|
|
|
|
|
|
|||||||
|
Losses from interest rate contracts
|
|
140
|
|
|
—
|
|
|
140
|
|
|
100.00
|
%
|
|||
|
Losses from early extinguishments of debt
|
|
371
|
|
|
—
|
|
|
371
|
|
|
100.00
|
%
|
|||
|
Interest expense
|
|
314,953
|
|
|
326,018
|
|
|
(11,065
|
)
|
|
(3.39
|
)%
|
|||
|
Other Income:
|
|
|
|
|
|
|
|
|
|||||||
|
Gains (losses) from investments in securities
|
|
1,713
|
|
|
(1,146
|
)
|
|
2,859
|
|
|
249.48
|
%
|
|||
|
Interest and other income
|
|
6,657
|
|
|
6,337
|
|
|
320
|
|
|
5.05
|
%
|
|||
|
Income from unconsolidated joint ventures
|
|
5,489
|
|
|
20,559
|
|
|
(15,070
|
)
|
|
(73.30
|
)%
|
|||
|
Operating Income
|
|
635,219
|
|
|
644,880
|
|
|
(9,661
|
)
|
|
(1.50
|
)%
|
|||
|
Other Expenses:
|
|
|
|
|
|
|
|
|
|||||||
|
Depreciation and amortization
|
|
507,234
|
|
|
469,087
|
|
|
38,147
|
|
|
8.13
|
%
|
|||
|
Impairment loss
|
|
1,783
|
|
|
—
|
|
|
1,783
|
|
|
100.00
|
%
|
|||
|
Transaction costs
|
|
1,187
|
|
|
789
|
|
|
398
|
|
|
50.44
|
%
|
|||
|
General and administrative expense
|
|
79,936
|
|
|
72,019
|
|
|
7,917
|
|
|
10.99
|
%
|
|||
|
Other Revenue:
|
|
|
|
|
|
|
|
|
|||||||
|
Development and management services
|
|
18,586
|
|
|
16,102
|
|
|
2,484
|
|
|
15.43
|
%
|
|||
|
Net Operating Income
|
|
$
|
1,206,773
|
|
|
$
|
1,170,673
|
|
|
$
|
36,100
|
|
|
3.08
|
%
|
|
|
Same Property Portfolio
|
|
Properties
Placed In-Service
Portfolio
|
|
Properties
Acquired 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
|
|
2016
|
|
2015
|
|
Increase/
(Decrease)
|
|
%
Change
|
||||||||||||||||||||||||||||||
|
Rental Revenue:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||||
|
Rental Revenue
|
$
|
1,725,554
|
|
|
$
|
1,706,326
|
|
|
$
|
19,228
|
|
|
1.13
|
%
|
|
$
|
49,680
|
|
|
$
|
10,175
|
|
|
$
|
2,447
|
|
|
$
|
—
|
|
|
$
|
11,599
|
|
|
$
|
17,435
|
|
|
$
|
1,675
|
|
|
$
|
35,469
|
|
|
$
|
1,790,955
|
|
|
$
|
1,769,405
|
|
|
$
|
21,550
|
|
|
1.22
|
%
|
|
Termination Income
|
59,681
|
|
|
32,933
|
|
|
26,748
|
|
|
81.22
|
%
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(892
|
)
|
|
(1,741
|
)
|
|
—
|
|
|
—
|
|
|
58,789
|
|
|
31,192
|
|
|
27,597
|
|
|
88.47
|
%
|
||||||||||||||
|
Total Rental Revenue
|
1,785,235
|
|
|
1,739,259
|
|
|
45,976
|
|
|
2.64
|
%
|
|
49,680
|
|
|
10,175
|
|
|
2,447
|
|
|
—
|
|
|
10,707
|
|
|
15,694
|
|
|
1,675
|
|
|
35,469
|
|
|
1,849,744
|
|
|
1,800,597
|
|
|
49,147
|
|
|
2.73
|
%
|
||||||||||||||
|
Real Estate Operating Expenses
|
640,160
|
|
|
626,883
|
|
|
13,277
|
|
|
2.12
|
%
|
|
13,003
|
|
|
2,987
|
|
|
565
|
|
|
—
|
|
|
6,100
|
|
|
6,100
|
|
|
412
|
|
|
13,030
|
|
|
660,240
|
|
|
649,000
|
|
|
11,240
|
|
|
1.73
|
%
|
||||||||||||||
|
Net Operating Income, excluding residential and hotel
|
1,145,075
|
|
|
1,112,376
|
|
|
32,699
|
|
|
2.94
|
%
|
|
36,677
|
|
|
7,188
|
|
|
1,882
|
|
|
—
|
|
|
4,607
|
|
|
9,594
|
|
|
1,263
|
|
|
22,439
|
|
|
1,189,504
|
|
|
1,151,597
|
|
|
37,907
|
|
|
3.29
|
%
|
||||||||||||||
|
Residential Net Operating Income (1)
|
7,703
|
|
|
6,955
|
|
|
748
|
|
|
10.75
|
%
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(623
|
)
|
|
—
|
|
|
—
|
|
|
1,210
|
|
|
7,080
|
|
|
8,165
|
|
|
(1,085
|
)
|
|
(13.29
|
)%
|
||||||||||||||
|
Hotel Net Operating Income (1)
|
10,189
|
|
|
10,911
|
|
|
(722
|
)
|
|
(6.62
|
)%
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
10,189
|
|
|
10,911
|
|
|
(722
|
)
|
|
(6.62
|
)%
|
||||||||||||||
|
Net Operating Income (1)
|
$
|
1,162,967
|
|
|
$
|
1,130,242
|
|
|
$
|
32,725
|
|
|
2.90
|
%
|
|
$
|
36,677
|
|
|
$
|
7,188
|
|
|
$
|
1,882
|
|
|
$
|
—
|
|
|
$
|
3,984
|
|
|
$
|
9,594
|
|
|
$
|
1,263
|
|
|
$
|
23,649
|
|
|
$
|
1,206,773
|
|
|
$
|
1,170,673
|
|
|
$
|
36,100
|
|
|
3.08
|
%
|
|
(1)
|
For a detailed discussion of NOI, including the reasons management believes NOI is useful to investors, see page
51
. Residential Net Operating Income for the
nine
months ended
September 30, 2016
and
2015
are comprised of Residential Revenue of
$12,509
and
$14,776
less Residential Expenses of
$5,429
and
$6,611
, respectively. Hotel Net Operating Income for the
nine
months ended
September 30, 2016
and
2015
are comprised of Hotel Revenue of
$33,919
and
$35,107
less Hotel Expenses of
$23,730
and
$24,196
, respectively, per the Consolidated Statements of Operations.
|
|
|
|
Quarter Initially Placed In-Service
|
|
Quarter Fully Placed In-Service
|
|
|
|
Rental Revenue
|
|
Real Estate Operating Expenses
|
|||||||||||||||||||||
|
Name
|
|
|
|
Square Feet
|
|
2016
|
|
2015
|
|
Change
|
|
2016
|
|
2015
|
|
Change
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
(dollars in thousands)
|
|||||||||||||||||||||||
|
535 Mission Street
|
|
Fourth Quarter, 2014
|
|
Fourth Quarter, 2015
|
|
307,235
|
|
|
$
|
17,049
|
|
|
$
|
7,234
|
|
|
$
|
9,815
|
|
|
$
|
5,068
|
|
|
$
|
2,523
|
|
|
$
|
2,545
|
|
|
690 Folsom Street
|
|
Fourth Quarter, 2014
|
|
Fourth Quarter, 2015
|
|
26,080
|
|
|
1,347
|
|
|
700
|
|
|
647
|
|
|
275
|
|
|
164
|
|
|
111
|
|
||||||
|
The Point (1)
|
|
Third Quarter, 2015
|
|
Fourth Quarter, 2015
|
|
16,300
|
|
|
602
|
|
|
17
|
|
|
585
|
|
|
184
|
|
|
1
|
|
|
183
|
|
||||||
|
601 Massachusetts Avenue
|
|
Third Quarter, 2015
|
|
Second Quarter, 2016
|
|
478,883
|
|
|
24,938
|
|
|
2,224
|
|
|
22,714
|
|
|
5,568
|
|
|
299
|
|
|
5,269
|
|
||||||
|
804 Carnegie Center
|
|
Second Quarter, 2016
|
|
Second Quarter, 2016
|
|
130,000
|
|
|
2,576
|
|
|
—
|
|
|
2,576
|
|
|
1,066
|
|
|
—
|
|
|
1,066
|
|
||||||
|
10 CityPoint
|
|
Second Quarter, 2016
|
|
Second Quarter, 2016
|
|
241,460
|
|
|
3,002
|
|
|
—
|
|
|
3,002
|
|
|
789
|
|
|
—
|
|
|
789
|
|
||||||
|
Reservoir Place North
|
|
Second Quarter, 2016
|
|
N/A
|
|
73,000
|
|
|
(8
|
)
|
|
—
|
|
|
(8
|
)
|
|
34
|
|
|
—
|
|
|
34
|
|
||||||
|
888 Boylston Street
|
|
Third Quarter, 2016
|
|
N/A
|
|
425,000
|
|
|
174
|
|
|
—
|
|
|
174
|
|
|
19
|
|
|
—
|
|
|
19
|
|
||||||
|
|
|
|
|
|
|
1,697,958
|
|
|
$
|
49,680
|
|
|
$
|
10,175
|
|
|
$
|
39,505
|
|
|
$
|
13,003
|
|
|
$
|
2,987
|
|
|
$
|
10,016
|
|
|
(1)
|
This is a retail property.
|
|
|
|
|
|
|
|
Rental Revenue
|
|
Real Estate Operating Expenses
|
|||||||||||||||||||||
|
Name
|
|
Date commenced development / redevelopment
|
|
Square Feet
|
|
2016
|
|
2015
|
|
Change
|
|
2016
|
|
2015
|
|
Change
|
|||||||||||||
|
|
|
|
|
|
|
(dollars in thousands)
|
|||||||||||||||||||||||
|
Reservoir Place North
|
|
May 1, 2015
|
|
73,000
|
|
|
$
|
—
|
|
|
$
|
661
|
|
|
$
|
(661
|
)
|
|
$
|
—
|
|
|
$
|
254
|
|
|
$
|
(254
|
)
|
|
159 East 53rd Street
(1)
|
|
August 19, 2016
|
|
220,000
|
|
|
10,707
|
|
|
15,033
|
|
|
(4,326
|
)
|
|
6,100
|
|
|
5,846
|
|
|
254
|
|
||||||
|
|
|
|
|
293,000
|
|
|
$
|
10,707
|
|
|
$
|
15,694
|
|
|
$
|
(4,987
|
)
|
|
$
|
6,100
|
|
|
$
|
6,100
|
|
|
$
|
—
|
|
|
(1)
|
This is the low-rise portion of 601 Lexington Avenue in New York City. Rental revenue includes approximately
$(0.9) million
and
$(1.7) million
of termination fees for the nine months ended September 30, 2016 and 2015, respectively. In addition, real estate operating expense for the nine months ended September 30, 2016 includes approximately
$0.7 million of demolition costs
.
|
|
|
|
|
|
|
|
|
|
Rental Revenue
|
|
Real Estate Operating Expenses
|
|||||||||||||||||||||
|
Name
|
|
Date Sold
|
|
Property Type
|
|
Square Feet
|
|
2016
|
|
2015
|
|
Change
|
|
2016
|
|
2015
|
|
Change
|
|||||||||||||
|
|
|
|
|
|
|
|
|
(dollars in thousands)
|
|||||||||||||||||||||||
|
Class A Office
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
|
505 9th Street, N.W. (1)
|
|
September 18, 2015
|
|
Office
|
|
322,000
|
|
|
$
|
—
|
|
|
$
|
18,072
|
|
|
$
|
(18,072
|
)
|
|
$
|
—
|
|
|
$
|
6,334
|
|
|
$
|
(6,334
|
)
|
|
Innovation Place (2)
|
|
December 17, 2015
|
|
Office
|
|
574,000
|
|
|
—
|
|
|
1,892
|
|
|
(1,892
|
)
|
|
—
|
|
|
1,970
|
|
|
(1,970
|
)
|
||||||
|
415 Main Street
|
|
February 1, 2016
|
|
Office
|
|
231,000
|
|
|
1,675
|
|
|
15,505
|
|
|
(13,830
|
)
|
|
412
|
|
|
4,726
|
|
|
(4,314
|
)
|
||||||
|
|
|
|
|
|
|
1,127,000
|
|
|
1,675
|
|
|
35,469
|
|
|
(33,794
|
)
|
|
412
|
|
|
13,030
|
|
|
(12,618
|
)
|
||||||
|
Residential
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
Residences on The Avenue (3)
|
|
March 17, 2015
|
|
Residential
|
|
323,050
|
|
|
—
|
|
|
3,230
|
|
|
(3,230
|
)
|
|
—
|
|
|
2,020
|
|
|
(2,020
|
)
|
||||||
|
|
|
|
|
|
|
1,450,050
|
|
|
$
|
1,675
|
|
|
$
|
38,699
|
|
|
$
|
(37,024
|
)
|
|
$
|
412
|
|
|
$
|
15,050
|
|
|
$
|
(14,638
|
)
|
|
(1)
|
This property was owned by a consolidated entity in which we had a 50% interest.
|
|
(2)
|
This is a 26-acre site with one occupied and three vacant office buildings.
|
|
(3)
|
This property has 335 apartment units and approximately 50,000 net rentable square feet of retail space.
|
|
|
|
The Lofts at Atlantic Wharf
|
|
The Avant at Reston Town Center
|
||||||||||||||||||
|
|
|
2016
|
|
2015
|
|
Percentage
Change |
|
2016
|
|
2015
|
|
Percentage
Change |
||||||||||
|
Average Monthly Rental Rate (1)
|
|
$
|
4,150
|
|
|
$
|
4,027
|
|
|
3.1
|
%
|
|
$
|
2,375
|
|
|
$
|
2,257
|
|
|
5.2
|
%
|
|
Average Rental Rate Per Occupied Square Foot
|
|
$
|
4.59
|
|
|
$
|
4.49
|
|
|
2.2
|
%
|
|
$
|
2.61
|
|
|
$
|
2.44
|
|
|
7.0
|
%
|
|
Average Physical Occupancy (2)
|
|
96.3
|
%
|
|
96.8
|
%
|
|
(0.5
|
)%
|
|
94.2
|
%
|
|
89.5
|
%
|
|
5.3
|
%
|
||||
|
Average Economic Occupancy (3)
|
|
97.3
|
%
|
|
97.6
|
%
|
|
(0.3
|
)%
|
|
94.1
|
%
|
|
87.6
|
%
|
|
7.4
|
%
|
||||
|
(1)
|
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.
|
|
(2)
|
Average Physical Occupancy is defined as the average number of occupied units divided by the total number of units, expressed as a percentage.
|
|
(3)
|
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.
|
|
|
|
2016
|
|
2015
|
|
Percentage
Change
|
|||||
|
Occupancy
|
|
82.2
|
%
|
|
84.1
|
%
|
|
(2.3
|
)%
|
||
|
Average daily rate
|
|
$
|
269.10
|
|
|
$
|
271.88
|
|
|
(1.0
|
)%
|
|
Revenue per available room, REVPAR
|
|
$
|
221.28
|
|
|
$
|
294.63
|
|
|
(24.9
|
)%
|
|
Portfolio
|
|
Depreciation and Amortization for the nine months ended September 30,
|
||||||||||
|
2016
|
|
2015
|
|
Change
|
||||||||
|
|
|
(in thousands)
|
||||||||||
|
Same Property Portfolio (1)
|
|
$
|
450,730
|
|
|
$
|
460,478
|
|
|
$
|
(9,748
|
)
|
|
Properties Placed in-Service Portfolio
|
|
11,119
|
|
|
2,763
|
|
|
8,356
|
|
|||
|
Properties Acquired Portfolio
|
|
1,719
|
|
|
—
|
|
|
1,719
|
|
|||
|
Properties in Development or Redevelopment Portfolio (2)
|
|
52,695
|
|
|
2,351
|
|
|
50,344
|
|
|||
|
Properties Sold Portfolio
|
|
108
|
|
|
9,490
|
|
|
(9,382
|
)
|
|||
|
|
|
$
|
516,371
|
|
|
$
|
475,082
|
|
|
$
|
41,289
|
|
|
(1)
|
The decrease is due to the fact that during the
nine
months ended September 30, 2015, we accelerated depreciation and amortization at 767 Fifth Avenue (the General Motors Building) in New York City due to a lease termination. This acceleration was partially offset by an increase in depreciation and amortization at 250 West 55th Street in New York City due to the commencement of several new leases and therefore the leased percentage increased from approximately 81% at September 30, 2015 to approximately 85% at September 30, 2016. Leasehold improvements and leasing commissions are depreciated and amortized over their respective lease terms. In addition, during the
nine
months ended September 30, 2016, we commenced the repositioning of 1330 Connecticut Avenue in Washington, DC and therefore accelerated depreciation and amortization on the portion of the building that is being repositioned.
|
|
(2)
|
On August 19, 2016, the consolidated entity in which we have a 55% interest and that owns 601 Lexington Avenue located in New York City commenced the redevelopment of the six-story low-rise office and retail building component of the complex. The redeveloped portion of the low-rise building will contain approximately 195,000 net rentable square feet of Class A office space and approximately 25,000 net rentable square feet of retail space. We recorded approximately $50.8 million, including $3.2 million related to the step-up of real estate assets, of accelerated depreciation expense for the portion of the complex to be demolished.
|
|
Portfolio
|
|
Depreciation and Amortization for the nine months ended September 30,
|
||||||||||
|
2016
|
|
2015
|
|
Change
|
||||||||
|
|
|
(in thousands)
|
||||||||||
|
Same Property Portfolio (1)
|
|
$
|
444,775
|
|
|
$
|
454,483
|
|
|
$
|
(9,708
|
)
|
|
Properties Placed in-Service Portfolio
|
|
11,119
|
|
|
2,763
|
|
|
8,356
|
|
|||
|
Properties Acquired Portfolio
|
|
1,719
|
|
|
—
|
|
|
1,719
|
|
|||
|
Properties in Development or Redevelopment Portfolio (2)
|
|
49,513
|
|
|
2,351
|
|
|
47,162
|
|
|||
|
Properties Sold Portfolio
|
|
108
|
|
|
9,490
|
|
|
(9,382
|
)
|
|||
|
|
|
$
|
507,234
|
|
|
$
|
469,087
|
|
|
$
|
38,147
|
|
|
(1)
|
Refer to footnote 1 of the BXP depreciation and amortization table above for an explanation of the change in the Same Property Portfolio depreciation and amortization.
|
|
(2)
|
On August 19, 2016, the consolidated entity in which we have a 55% interest and that owns 601 Lexington Avenue located in New York City commenced the redevelopment of the six-story low-rise office and retail building component of the complex. The redeveloped portion of the low-rise building will contain approximately 195,000 net rentable square feet of Class A office space and approximately 25,000 net rentable square feet of retail space. We recorded approximately $47.6 million of accelerated depreciation expense for the portion of the complex to be demolished.
|
|
Component
|
|
Change in interest
expense for the nine months ended September 30, 2016 compared to September 30, 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
|
|
$
|
25,612
|
|
|
Issuance of $1.0 billion in aggregate principal of 2.750% senior notes due 2026 on August 17, 2016
|
|
3,410
|
|
|
|
Increase in interest expense for the Outside Members’ Notes Payable for 767 Fifth Avenue (the General Motors Building) (1)
|
|
2,611
|
|
|
|
Total increases to interest expense
|
|
31,633
|
|
|
|
Decreases to interest expense due to:
|
|
|
||
|
Defeasance of the mortgage loan collateralized by 100 & 200 Clarendon Street on December 15, 2015
|
|
(24,595
|
)
|
|
|
Repayment of mortgage financings (2)
|
|
(9,992
|
)
|
|
|
Sale of 505 9th Street, N.W. on September 18, 2015
|
|
(4,934
|
)
|
|
|
Increase in capitalized interest (3)
|
|
(3,038
|
)
|
|
|
Other interest expense (excluding senior notes)
|
|
(139
|
)
|
|
|
Total decreases to interest expense
|
|
(42,698
|
)
|
|
|
Total change in interest expense
|
|
$
|
(11,065
|
)
|
|
(1)
|
The related interest expense from the Outside Members’ Notes Payable totaled approximately
$25.4 million
and
$22.8 million
for the
nine
months ended
September 30, 2016
and
2015
, respectively. These amounts are allocated to the outside joint venture partners as an adjustment to Noncontrolling Interests in Property Partnerships in our Consolidated Statements of Operations.
|
|
(2)
|
Includes the repayment of Kingstowne Two and Kingstowne Retail, Fountain Square, Embarcadero Center Four and 599 Lexington Avenue.
|
|
(3)
|
The increase was primarily due to the commencement and continuation of several development projects. For a list of development projects refer to
“Liquidity and Capital Resources” within “Item 2—Management’s Discussion and Analysis of Financial Condition and Results of Operations
.”
|
|
Name
|
|
Date sold
|
|
Property Type
|
|
Square Feet
|
|
Sale Price
|
|
Cash Proceeds
|
|
Gain on Sale of Real Estate
|
|
||||||
|
|
|
|
|
|
|
|
|
(dollars in millions)
|
|
||||||||||
|
2016
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
415 Main Street
|
|
February 1, 2016
|
|
Office
|
|
231,000
|
|
$
|
105.4
|
|
|
$
|
104.9
|
|
|
$
|
60.8
|
|
|
|
Broad Run Business Park
|
|
August 16, 2016
|
|
Land
|
|
N/A
|
|
18.0
|
|
|
17.9
|
|
|
13.0
|
|
|
|||
|
|
|
|
|
$
|
123.4
|
|
|
$
|
122.8
|
|
|
$
|
73.8
|
|
(1)
|
||||
|
2015
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Washingtonian North
|
|
February 19, 2015
|
|
Land
|
|
N/A
|
|
$
|
8.7
|
|
|
$
|
8.3
|
|
|
$
|
3.7
|
|
|
|
Residences on The Avenue (2)
|
|
March 17, 2015
|
|
Residential
|
|
323,050
|
|
196.0
|
|
|
192.5
|
|
|
91.4
|
|
|
|||
|
505 9th Street (3)
|
|
September 15, 2015
|
|
Office
|
|
322,000
|
|
318.0
|
|
|
194.6
|
|
|
199.5
|
|
|
|||
|
|
|
|
|
|
|
|
|
$
|
522.7
|
|
|
$
|
395.4
|
|
|
$
|
294.6
|
|
|
|
(1)
|
Excludes approximately $6.8 million of a gain on sale of real estate recognized during the nine months ended September 30, 2016 related to a previously deferred gain amount from the 2014 sale of Patriots Park located in Reston, Virginia.
|
|
(2)
|
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. As of
September 30, 2016
, we have a remaining obligation of approximately $3.7 million. This amount has been recorded as a reduction to the gain on sale. This property is subject to a ground lease that expires on February 1, 2068.
|
|
(3)
|
This property was owned by a consolidated entity in which we had a 50% interest. The buyer assumed the mortgage loan which had a balance of $117.0 million. Approximately $101.1 million of the gain on sale of real estate was allocated to the outside partners and is included within Noncontrolling Interests in Property Partnerships in our Consolidated Statements of Operations.
|
|
Name
|
|
Date sold
|
|
Property Type
|
|
Square Feet
|
|
Sale Price
|
|
Cash Proceeds
|
|
Gain on Sale of Real Estate
|
|
||||||
|
|
|
|
|
|
|
|
|
(dollars in millions)
|
|
||||||||||
|
2016
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
415 Main Street
|
|
February 1, 2016
|
|
Office
|
|
231,000
|
|
$
|
105.4
|
|
|
$
|
104.9
|
|
|
$
|
63.0
|
|
|
|
Broad Run Business Park
|
|
August 16, 2016
|
|
Land
|
|
N/A
|
|
18.0
|
|
|
17.9
|
|
|
13.0
|
|
|
|||
|
|
|
|
|
$
|
123.4
|
|
|
$
|
122.8
|
|
|
$
|
76.0
|
|
(1)
|
||||
|
2015
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Washingtonian North
|
|
February 19, 2015
|
|
Land
|
|
N/A
|
|
$
|
8.7
|
|
|
$
|
8.3
|
|
|
$
|
3.7
|
|
|
|
Residences on The Avenue (2)
|
|
March 17, 2015
|
|
Residential
|
|
323,050
|
|
196.0
|
|
|
192.5
|
|
|
91.4
|
|
|
|||
|
505 9th Street (3)
|
|
September 15, 2015
|
|
Office
|
|
322,000
|
|
318.0
|
|
|
194.6
|
|
|
199.7
|
|
|
|||
|
|
|
|
|
|
|
|
|
$
|
522.7
|
|
|
$
|
395.4
|
|
|
$
|
294.8
|
|
|
|
(1)
|
Excludes approximately $6.8 million of a gain on sale of real estate recognized during the nine months ended September 30, 2016 related to a previously deferred gain amount from the 2014 sale of Patriots Park located in Reston, Virginia.
|
|
(2)
|
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. As of
September 30, 2016
, we have a remaining obligation of approximately $3.7 million. This amount has been recorded as a reduction to the gain on sale. This property is subject to a ground lease that expires on February 1, 2068.
|
|
(3)
|
This property was owned by a consolidated entity in which we had a 50% interest. The buyer assumed the mortgage loan which had a balance of $117.0 million. Approximately $101.1 million of the gain on sale of real estate was allocated to the outside partners and is included within Noncontrolling Interests in Property Partnerships in our Consolidated Statements of Operations.
|
|
Property
|
|
Noncontrolling Interests in Property Partnerships for the nine months ended September 30,
|
||||||||||
|
2016
|
|
2015
|
|
Change
|
||||||||
|
|
|
(in thousands)
|
||||||||||
|
505 9th Street (1)
|
|
$
|
—
|
|
|
$
|
103,507
|
|
|
$
|
(103,507
|
)
|
|
Fountain Square (2)
|
|
—
|
|
|
5,121
|
|
|
(5,121
|
)
|
|||
|
Salesforce Tower
|
|
(3
|
)
|
|
—
|
|
|
(3
|
)
|
|||
|
767 Fifth Avenue (the General Motors Building) (3)
|
|
(15,477
|
)
|
|
(13,946
|
)
|
|
(1,531
|
)
|
|||
|
Times Square Tower
|
|
20,110
|
|
|
20,025
|
|
|
85
|
|
|||
|
601 Lexington Avenue (4)
|
|
(14,221
|
)
|
|
14,985
|
|
|
(29,206
|
)
|
|||
|
100 Federal Street
|
|
2,683
|
|
|
3,005
|
|
|
(322
|
)
|
|||
|
Atlantic Wharf Office
|
|
6,961
|
|
|
7,015
|
|
|
(54
|
)
|
|||
|
|
|
$
|
53
|
|
|
$
|
139,712
|
|
|
$
|
(139,659
|
)
|
|
(1)
|
On September 18, 2015, we sold this property and approximately $101.1 million of the gain was allocated to the outside partners (See Note
9
to the Consolidated Financial Statements).
|
|
(2)
|
On September 15, 2015, we acquired our partners’ nominal 50% interest (See Note
9
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
$25.4 million
and
$22.8 million
for the
nine
months ended
September 30, 2016
and
2015
, respectively.
|
|
(4)
|
On August 19, 2016, the consolidated entity in which we have a 55% interest and that owns this property commenced the redevelopment of the six-story low-rise office and retail building component of the complex. The redeveloped portion of the low-rise building will contain approximately 195,000 net rentable square feet of Class A office space and approximately 25,000 net rentable square feet of retail space. We will capitalize incremental costs during the redevelopment. BXP and BPLP recognized approximately $50.8 million and $47.6 million, respectively, of depreciation expense associated with the acceleration of depreciation on the assets being removed from service and demolished as part of the redevelopment of the property. Approximately $21.4 million of those amounts was allocated to the outside partners.
|
|
|
|
Total Property Portfolio
|
|||||||||||||
|
|
|
2016
|
|
2015
|
|
Increase/
(Decrease) |
|
%
Change |
|||||||
|
|
|
(in thousands)
|
|||||||||||||
|
Net Income Attributable to Boston Properties, Inc. Common Shareholders
|
|
$
|
76,753
|
|
|
$
|
184,082
|
|
|
$
|
(107,329
|
)
|
|
(58.30
|
)%
|
|
Preferred dividends
|
|
2,589
|
|
|
2,647
|
|
|
(58
|
)
|
|
(2.19
|
)%
|
|||
|
Net Income Attributable to Boston Properties, Inc.
|
|
79,342
|
|
|
186,729
|
|
|
(107,387
|
)
|
|
(57.51
|
)%
|
|||
|
Net Income Attributable to Noncontrolling Interests:
|
|
|
|
|
|
|
|
|
|||||||
|
Noncontrolling interest—common units of the Operating Partnership
|
|
9,387
|
|
|
21,302
|
|
|
(11,915
|
)
|
|
(55.93
|
)%
|
|||
|
Noncontrolling interests in property partnerships
|
|
(17,225
|
)
|
|
115,240
|
|
|
(132,465
|
)
|
|
(114.95
|
)%
|
|||
|
Net Income
|
|
71,504
|
|
|
323,271
|
|
|
(251,767
|
)
|
|
(77.88
|
)%
|
|||
|
Gains on sales of real estate
|
|
12,983
|
|
|
199,479
|
|
|
(186,496
|
)
|
|
(93.49
|
)%
|
|||
|
Income Before Gains on Sales of Real Estate
|
|
58,521
|
|
|
123,792
|
|
|
(65,271
|
)
|
|
(52.73
|
)%
|
|||
|
Other Expenses:
|
|
|
|
|
|
|
|
|
|||||||
|
Losses from interest rate contracts
|
|
140
|
|
|
—
|
|
|
140
|
|
|
100.00
|
%
|
|||
|
Losses from early extinguishments of debt
|
|
371
|
|
|
—
|
|
|
371
|
|
|
100.00
|
%
|
|||
|
Interest expense
|
|
104,641
|
|
|
108,727
|
|
|
(4,086
|
)
|
|
(3.76
|
)%
|
|||
|
Other Income:
|
|
|
|
|
|
|
|
|
|||||||
|
Gains (losses) from investments in securities
|
|
976
|
|
|
(1,515
|
)
|
|
2,491
|
|
|
164.42
|
%
|
|||
|
Interest and other income
|
|
3,628
|
|
|
3,637
|
|
|
(9
|
)
|
|
(0.25
|
)%
|
|||
|
Income from unconsolidated joint ventures
|
|
1,464
|
|
|
2,647
|
|
|
(1,183
|
)
|
|
(44.69
|
)%
|
|||
|
Operating Income
|
|
157,605
|
|
|
227,750
|
|
|
(70,145
|
)
|
|
(30.80
|
)%
|
|||
|
Other Expenses:
|
|
|
|
|
|
|
|
|
|||||||
|
Depreciation and amortization
|
|
203,748
|
|
|
153,015
|
|
|
50,733
|
|
|
33.16
|
%
|
|||
|
Impairment loss
|
|
1,783
|
|
|
—
|
|
|
1,783
|
|
|
100.00
|
%
|
|||
|
Transaction costs
|
|
249
|
|
|
254
|
|
|
(5
|
)
|
|
(1.97
|
)%
|
|||
|
General and administrative expense
|
|
25,165
|
|
|
20,944
|
|
|
4,221
|
|
|
20.15
|
%
|
|||
|
Other Revenue:
|
|
|
|
|
|
|
|
|
|||||||
|
Development and management services
|
|
6,364
|
|
|
5,912
|
|
|
452
|
|
|
7.65
|
%
|
|||
|
Net Operating Income
|
|
$
|
382,186
|
|
|
$
|
396,051
|
|
|
$
|
(13,865
|
)
|
|
(3.50
|
)%
|
|
|
|
Total Property Portfolio
|
|||||||||||||
|
|
|
2016
|
|
2015
|
|
Increase/
(Decrease) |
|
%
Change |
|||||||
|
|
|
(in thousands)
|
|||||||||||||
|
Net Income Attributable to Boston Properties Limited Partnership Common Unitholders
|
|
$
|
91,306
|
|
|
$
|
207,626
|
|
|
$
|
(116,320
|
)
|
|
(56.02
|
)%
|
|
Preferred distributions
|
|
2,589
|
|
|
2,647
|
|
|
(58
|
)
|
|
(2.19
|
)%
|
|||
|
Net Income Attributable to Boston Properties Limited Partnership
|
|
93,895
|
|
|
210,273
|
|
|
(116,378
|
)
|
|
(55.35
|
)%
|
|||
|
Net Income Attributable to Noncontrolling Interests:
|
|
|
|
|
|
|
|
|
|||||||
|
Noncontrolling interests in property partnerships
|
|
(17,225
|
)
|
|
115,240
|
|
|
(132,465
|
)
|
|
(114.95
|
)%
|
|||
|
Net Income
|
|
76,670
|
|
|
325,513
|
|
|
(248,843
|
)
|
|
(76.45
|
)%
|
|||
|
Gains on sales of real estate
|
|
12,983
|
|
|
199,723
|
|
|
(186,740
|
)
|
|
(93.50
|
)%
|
|||
|
Income Before Gains on Sales of Real Estate
|
|
63,687
|
|
|
125,790
|
|
|
(62,103
|
)
|
|
(49.37
|
)%
|
|||
|
Other Expenses:
|
|
|
|
|
|
|
|
|
|||||||
|
Losses from interest rate contracts
|
|
140
|
|
|
—
|
|
|
140
|
|
|
100.00
|
%
|
|||
|
Losses from early extinguishments of debt
|
|
371
|
|
|
—
|
|
|
371
|
|
|
100.00
|
%
|
|||
|
Interest expense
|
|
104,641
|
|
|
108,727
|
|
|
(4,086
|
)
|
|
(3.76
|
)%
|
|||
|
Other Income:
|
|
|
|
|
|
|
|
|
|||||||
|
Gains (losses) from investments in securities
|
|
976
|
|
|
(1,515
|
)
|
|
2,491
|
|
|
164.42
|
%
|
|||
|
Interest and other income
|
|
3,628
|
|
|
3,637
|
|
|
(9
|
)
|
|
(0.25
|
)%
|
|||
|
Income from unconsolidated joint ventures
|
|
1,464
|
|
|
2,647
|
|
|
(1,183
|
)
|
|
(44.69
|
)%
|
|||
|
Operating Income
|
|
162,771
|
|
|
229,748
|
|
|
(66,977
|
)
|
|
(29.15
|
)%
|
|||
|
Other Expenses:
|
|
|
|
|
|
|
|
|
|||||||
|
Depreciation and amortization
|
|
198,582
|
|
|
151,017
|
|
|
47,565
|
|
|
31.50
|
%
|
|||
|
Impairment loss
|
|
1,783
|
|
|
—
|
|
|
1,783
|
|
|
100.00
|
%
|
|||
|
Transaction costs
|
|
249
|
|
|
254
|
|
|
(5
|
)
|
|
(1.97
|
)%
|
|||
|
General and administrative expense
|
|
25,165
|
|
|
20,944
|
|
|
4,221
|
|
|
20.15
|
%
|
|||
|
Other Revenue:
|
|
|
|
|
|
|
|
|
|||||||
|
Development and management services
|
|
6,364
|
|
|
5,912
|
|
|
452
|
|
|
7.65
|
%
|
|||
|
Net Operating Income
|
|
$
|
382,186
|
|
|
$
|
396,051
|
|
|
$
|
(13,865
|
)
|
|
(3.50
|
)%
|
|
|
Same Property Portfolio
|
|
Properties
Placed In-Service
Portfolio
|
|
Properties Acquired 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
|
|
2016
|
|
2015
|
|
Increase/
(Decrease) |
|
%
Change |
||||||||||||||||||||||||||||||
|
Rental Revenue:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||||
|
Rental Revenue
|
$
|
579,942
|
|
|
$
|
575,219
|
|
|
$
|
4,723
|
|
|
0.82
|
%
|
|
$
|
19,900
|
|
|
$
|
6,029
|
|
|
$
|
1,354
|
|
|
$
|
—
|
|
|
$
|
1,112
|
|
|
$
|
5,656
|
|
|
$
|
—
|
|
|
$
|
10,749
|
|
|
$
|
602,308
|
|
|
$
|
597,653
|
|
|
$
|
4,655
|
|
|
0.78
|
%
|
|
Termination Income
|
836
|
|
|
10,133
|
|
|
(9,297
|
)
|
|
(91.75
|
)%
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,006
|
)
|
|
(544
|
)
|
|
—
|
|
|
—
|
|
|
(170
|
)
|
|
9,589
|
|
|
(9,759
|
)
|
|
(101.77
|
)%
|
||||||||||||||
|
Total Rental Revenue
|
580,778
|
|
|
585,352
|
|
|
(4,574
|
)
|
|
(0.78
|
)%
|
|
19,900
|
|
|
6,029
|
|
|
1,354
|
|
|
—
|
|
|
106
|
|
|
5,112
|
|
|
—
|
|
|
10,749
|
|
|
602,138
|
|
|
607,242
|
|
|
(5,104
|
)
|
|
(0.84
|
)%
|
||||||||||||||
|
Real Estate Operating Expenses
|
218,906
|
|
|
211,390
|
|
|
7,516
|
|
|
3.56
|
%
|
|
5,017
|
|
|
1,520
|
|
|
281
|
|
|
—
|
|
|
2,133
|
|
|
2,009
|
|
|
—
|
|
|
3,343
|
|
|
226,337
|
|
|
218,262
|
|
|
8,075
|
|
|
3.70
|
%
|
||||||||||||||
|
Net Operating Income (Loss), excluding residential and hotel
|
361,872
|
|
|
373,962
|
|
|
(12,090
|
)
|
|
(3.23
|
)%
|
|
14,883
|
|
|
4,509
|
|
|
1,073
|
|
|
—
|
|
|
(2,027
|
)
|
|
3,103
|
|
|
—
|
|
|
7,406
|
|
|
375,801
|
|
|
388,980
|
|
|
(13,179
|
)
|
|
(3.39
|
)%
|
||||||||||||||
|
Residential Net Operating Income (1)
|
2,772
|
|
|
2,577
|
|
|
195
|
|
|
7.57
|
%
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(623
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,149
|
|
|
2,577
|
|
|
(428
|
)
|
|
(16.61
|
)%
|
||||||||||||||
|
Hotel Net Operating Income (1)
|
4,236
|
|
|
4,494
|
|
|
(258
|
)
|
|
(5.74
|
)%
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
4,236
|
|
|
4,494
|
|
|
(258
|
)
|
|
(5.74
|
)%
|
||||||||||||||
|
Net Operating Income (1)
|
$
|
368,880
|
|
|
$
|
381,033
|
|
|
$
|
(12,153
|
)
|
|
(3.19
|
)%
|
|
$
|
14,883
|
|
|
$
|
4,509
|
|
|
$
|
1,073
|
|
|
$
|
—
|
|
|
$
|
(2,650
|
)
|
|
$
|
3,103
|
|
|
$
|
—
|
|
|
$
|
7,406
|
|
|
$
|
382,186
|
|
|
$
|
396,051
|
|
|
$
|
(13,865
|
)
|
|
(3.50
|
)%
|
|
(1)
|
For a detailed discussion of NOI, including the reasons management believes NOI is useful to investors, see page
51
. Residential Net Operating Income for the three months ended
September 30, 2016
and
2015
are comprised of Residential Revenue of
$4,372
and
$4,111
less Residential Expenses of
$2,223
and
$1,534
, respectively. Hotel Net Operating Income for the three months ended
September 30, 2016
and
2015
are comprised of Hotel Revenue of
$12,354
and
$12,619
less Hotel Expenses of
$8,118
and
$8,125
, respectively, per the Consolidated Statements of Operations.
|
|
|
|
Quarter Initially Placed In-Service
|
|
Quarter Fully Placed In-Service
|
|
|
|
Rental Revenue
|
|
Real Estate Operating Expenses
|
|||||||||||||||||||||
|
Name
|
|
|
|
Square Feet
|
|
2016
|
|
2015
|
|
Change
|
|
2016
|
|
2015
|
|
Change
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
(dollars in thousands)
|
|||||||||||||||||||||||
|
535 Mission Street
|
|
Fourth Quarter, 2014
|
|
Fourth Quarter, 2015
|
|
307,235
|
|
|
$
|
6,146
|
|
|
$
|
3,526
|
|
|
$
|
2,620
|
|
|
$
|
1,779
|
|
|
$
|
1,153
|
|
|
$
|
626
|
|
|
690 Folsom Street
|
|
Fourth Quarter, 2014
|
|
Fourth Quarter, 2015
|
|
26,080
|
|
|
516
|
|
|
262
|
|
|
254
|
|
|
90
|
|
|
67
|
|
|
23
|
|
||||||
|
The Point (1)
|
|
Third Quarter, 2015
|
|
Fourth Quarter, 2015
|
|
16,300
|
|
|
202
|
|
|
17
|
|
|
185
|
|
|
53
|
|
|
1
|
|
|
52
|
|
||||||
|
601 Massachusetts Avenue
|
|
Third Quarter, 2015
|
|
Second Quarter, 2016
|
|
478,883
|
|
|
8,638
|
|
|
2,224
|
|
|
6,414
|
|
|
1,938
|
|
|
299
|
|
|
1,639
|
|
||||||
|
804 Carnegie Center
|
|
Second Quarter, 2016
|
|
Second Quarter, 2016
|
|
130,000
|
|
|
1,413
|
|
|
—
|
|
|
1,413
|
|
|
364
|
|
|
—
|
|
|
364
|
|
||||||
|
10 CityPoint
|
|
Second Quarter, 2016
|
|
Second Quarter, 2016
|
|
241,460
|
|
|
2,811
|
|
|
—
|
|
|
2,811
|
|
|
740
|
|
|
—
|
|
|
740
|
|
||||||
|
Reservoir Place North
|
|
Second Quarter, 2016
|
|
N/A
|
|
73,000
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
34
|
|
|
—
|
|
|
34
|
|
||||||
|
888 Boylston Street
|
|
Third Quarter, 2016
|
|
N/A
|
|
425,000
|
|
|
174
|
|
|
—
|
|
|
174
|
|
|
19
|
|
|
—
|
|
|
19
|
|
||||||
|
|
|
|
|
|
|
1,697,958
|
|
|
$
|
19,900
|
|
|
$
|
6,029
|
|
|
$
|
13,871
|
|
|
$
|
5,017
|
|
|
$
|
1,520
|
|
|
$
|
3,497
|
|
|
(1)
|
This is a retail property.
|
|
|
|
|
|
|
|
|
|
Rental Revenue
|
|
Real Estate Operating Expenses
|
|||||||||||||||||||||
|
Name
|
|
Date Sold
|
|
Property Type
|
|
Square Feet
|
|
2016
|
|
2015
|
|
Change
|
|
2016
|
|
2015
|
|
Change
|
|||||||||||||
|
|
|
|
|
|
|
|
|
(dollars in thousands)
|
|||||||||||||||||||||||
|
Office
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
|
505 9th Street, N.W. (1)
|
|
September 18, 2015
|
|
Office
|
|
322,000
|
|
|
$
|
—
|
|
|
$
|
5,139
|
|
|
$
|
(5,139
|
)
|
|
$
|
—
|
|
|
$
|
1,159
|
|
|
$
|
(1,159
|
)
|
|
Innovation Place (2)
|
|
December 17, 2015
|
|
Office
|
|
574,000
|
|
|
—
|
|
|
586
|
|
|
(586
|
)
|
|
—
|
|
|
683
|
|
|
(683
|
)
|
||||||
|
415 Main Street
|
|
February 1, 2016
|
|
Office
|
|
231,000
|
|
|
—
|
|
|
5,024
|
|
|
(5,024
|
)
|
|
—
|
|
|
1,501
|
|
|
(1,501
|
)
|
||||||
|
|
|
|
|
|
|
1,127,000
|
|
|
$
|
—
|
|
|
$
|
10,749
|
|
|
$
|
(10,749
|
)
|
|
$
|
—
|
|
|
$
|
3,343
|
|
|
$
|
(3,343
|
)
|
|
(1)
|
This property was owned by a consolidated entity in which we had a 50% interest.
|
|
(2)
|
This is a 26-acre site with one occupied and three vacant office buildings.
|
|
|
|
The Lofts at Atlantic Wharf
|
|
The Avant at Reston Town Center
|
||||||||||||||||||
|
|
|
2016
|
|
2015
|
|
Percentage
Change
|
|
2016
|
|
2015
|
|
Percentage
Change |
||||||||||
|
Average Monthly Rental Rate (1)
|
|
$
|
4,146
|
|
|
$
|
4,054
|
|
|
2.3
|
%
|
|
$
|
2,429
|
|
|
$
|
2,264
|
|
|
7.3
|
%
|
|
Average Rental Rate Per Occupied Square Foot
|
|
$
|
4.63
|
|
|
$
|
4.53
|
|
|
2.2
|
%
|
|
$
|
2.68
|
|
|
$
|
2.45
|
|
|
9.4
|
%
|
|
Average Physical Occupancy (2)
|
|
97.3
|
%
|
|
95.4
|
%
|
|
2.0
|
%
|
|
95.6
|
%
|
|
94.4
|
%
|
|
1.3
|
%
|
||||
|
Average Economic Occupancy (3)
|
|
97.7
|
%
|
|
97.1
|
%
|
|
0.6
|
%
|
|
95.6
|
%
|
|
93.9
|
%
|
|
1.8
|
%
|
||||
|
(1)
|
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.
|
|
(2)
|
Average Physical Occupancy is defined as the average number of occupied units divided by the total number of units, expressed as a percentage.
|
|
(3)
|
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.
|
|
|
|
2016
|
|
2015
|
|
Percentage
Change
|
|||||
|
Occupancy
|
|
87.2
|
%
|
|
86.8
|
%
|
|
0.5
|
%
|
||
|
Average daily rate
|
|
$
|
279.03
|
|
|
$
|
288.43
|
|
|
(3.3
|
)%
|
|
Revenue per available room, REVPAR
|
|
$
|
243.19
|
|
|
$
|
250.41
|
|
|
(2.9
|
)%
|
|
Portfolio
|
|
Depreciation and Amortization for the three months ended September 30,
|
||||||||||
|
2016
|
|
2015
|
|
Change
|
||||||||
|
|
|
(in thousands)
|
||||||||||
|
Same Property Portfolio
|
|
$
|
146,841
|
|
|
$
|
146,344
|
|
|
$
|
497
|
|
|
Properties Placed in-Service Portfolio
|
|
4,549
|
|
|
1,459
|
|
|
3,090
|
|
|||
|
Properties Acquired Portfolio
|
|
973
|
|
|
—
|
|
|
973
|
|
|||
|
Properties in Development or Redevelopment Portfolio (1)
|
|
51,385
|
|
|
515
|
|
|
50,870
|
|
|||
|
Properties Sold Portfolio
|
|
—
|
|
|
4,697
|
|
|
(4,697
|
)
|
|||
|
|
|
$
|
203,748
|
|
|
$
|
153,015
|
|
|
$
|
50,733
|
|
|
(1)
|
On August 19, 2016, the consolidated entity in which we have a 55% interest and that owns 601 Lexington Avenue located in New York City commenced the redevelopment of the six-story low-rise office and retail building component of the complex. The redeveloped portion of the low-rise building will contain approximately 195,000 net rentable square feet of Class A office space and approximately 25,000 net rentable square feet of retail space. We recorded approximately $50.8 million, including $3.2 million related to the step-up of real estate assets, of accelerated depreciation expense for the portion of the complex to be demolished.
|
|
Portfolio
|
|
Depreciation and Amortization for the three months ended September 30,
|
||||||||||
|
2016
|
|
2015
|
|
Change
|
||||||||
|
|
|
(in thousands)
|
||||||||||
|
Same Property Portfolio
|
|
$
|
144,857
|
|
|
$
|
144,346
|
|
|
$
|
511
|
|
|
Properties Placed in-Service Portfolio
|
|
4,549
|
|
|
1,459
|
|
|
3,090
|
|
|||
|
Properties Acquired Portfolio
|
|
973
|
|
|
—
|
|
|
973
|
|
|||
|
Properties in Development or Redevelopment Portfolio (1)
|
|
48,203
|
|
|
515
|
|
|
47,688
|
|
|||
|
Properties Sold Portfolio
|
|
—
|
|
|
4,697
|
|
|
(4,697
|
)
|
|||
|
|
|
$
|
198,582
|
|
|
$
|
151,017
|
|
|
$
|
47,565
|
|
|
(1)
|
On August 19, 2016, the consolidated entity in which we have a 55% interest and that owns 601 Lexington Avenue located in New York City commenced the redevelopment of the six-story low-rise office and retail building component of the complex. The redeveloped portion of the low-rise building will contain approximately 195,000 net rentable square feet of Class A office space and approximately 25,000 net rentable square feet of retail space. We recorded approximately $47.6 million of accelerated depreciation expense for the portion of the complex to be demolished.
|
|
Component
|
|
Change in interest
expense for the three months ended September 30, 2016 compared to September 30, 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
|
|
$
|
9,187
|
|
|
Issuance of $1.0 billion in aggregate principal of 2.750% senior notes due 2026 on August 17, 2016
|
|
3,410
|
|
|
|
Increase in interest expense for the Outside Members’ Notes Payable for 767 Fifth Avenue (the General Motors Building) (1)
|
|
894
|
|
|
|
Increase in the fair value interest expense adjustment for 767 Fifth Avenue (the General Motors Building)
|
|
285
|
|
|
|
Other interest expense (excluding senior notes)
|
|
20
|
|
|
|
Total increases to interest expense
|
|
13,796
|
|
|
|
Decreases to interest expense due to:
|
|
|
||
|
Defeasance of the mortgage loan collateralized by 100 & 200 Clarendon Street on December 15, 2015
|
|
(8,368
|
)
|
|
|
Repayment of mortgage financings (2)
|
|
(7,374
|
)
|
|
|
Sale of 505 9th Street, N.W. on September 18, 2015
|
|
(1,453
|
)
|
|
|
Increase in capitalized interest (3)
|
|
(687
|
)
|
|
|
Total decreases to interest expense
|
|
(17,882
|
)
|
|
|
Total change in interest expense
|
|
$
|
(4,086
|
)
|
|
(1)
|
The related interest expense from the Outside Members’ Notes Payable totaled approximately
$8.7 million
and
$7.8 million
for the three months ended
September 30, 2016
and
2015
, respectively. These amounts are allocated to the outside joint venture partners as an adjustment to Noncontrolling Interests in Property Partnerships in our Consolidated Statements of Operations.
|
|
(2)
|
Includes the repayment of Kingstowne Two and Kingstowne Retail, Fountain Square, Embarcadero Center Four and 599 Lexington Avenue.
|
|
(3)
|
The increase was primarily due to the commencement and continuation of several development projects. For a list of development projects refer to
“Liquidity and Capital Resources” within “Item 2—Management’s Discussion and Analysis of Financial Condition and Results of Operations
.”
|
|
Name
|
|
Date sold
|
|
Property Type
|
|
Square Feet
|
|
Sale Price
|
|
Cash Proceeds
|
|
Gain on Sale of Real Estate
|
||||||
|
|
|
|
|
|
|
|
|
(dollars in millions)
|
||||||||||
|
2016
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Broad Run Business Park
|
|
August 16, 2016
|
|
Land
|
|
N/A
|
|
$
|
18.0
|
|
|
$
|
17.9
|
|
|
$
|
13.0
|
|
|
2015
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
505 9th Street (1)
|
|
September 15, 2015
|
|
Office
|
|
322,000
|
|
$
|
318.0
|
|
|
$
|
194.6
|
|
|
$
|
199.5
|
|
|
(1)
|
This property was owned by a consolidated entity in which we had a 50% interest. The buyer assumed the mortgage loan which had a balance of $117.0 million. Approximately $101.1 million of the gain on sale of real estate was allocated to the outside partners and is included within Noncontrolling Interests in Property Partnerships in our Consolidated Statements of Operations.
|
|
Name
|
|
Date sold
|
|
Property Type
|
|
Square Feet
|
|
Sale Price
|
|
Cash Proceeds
|
|
Gain on Sale of Real Estate
|
||||||
|
|
|
|
|
|
|
|
|
(dollars in millions)
|
||||||||||
|
2016
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Broad Run Business Park
|
|
August 16, 2016
|
|
Land
|
|
N/A
|
|
$
|
18.0
|
|
|
$
|
17.9
|
|
|
$
|
13.0
|
|
|
2015
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
505 9th Street (1)
|
|
September 15, 2015
|
|
Office
|
|
322,000
|
|
$
|
318.0
|
|
|
$
|
194.6
|
|
|
$
|
199.7
|
|
|
(1)
|
This property was owned by a consolidated entity in which we had a 50% interest. The buyer assumed the mortgage loan which had a balance of $117.0 million. Approximately $101.1 million of the gain on sale of real estate was allocated to the outside partners and is included within Noncontrolling Interests in Property Partnerships in our Consolidated Statements of Operations.
|
|
Property
|
|
Noncontrolling Interests in Property Partnerships for the three months ended September 30,
|
||||||||||
|
2016
|
|
2015
|
|
Change
|
||||||||
|
|
|
(in thousands)
|
||||||||||
|
505 9th Street (1)
|
|
$
|
—
|
|
|
$
|
102,224
|
|
|
$
|
(102,224
|
)
|
|
Fountain Square (2)
|
|
—
|
|
|
680
|
|
|
(680
|
)
|
|||
|
Salesforce Tower
|
|
(3
|
)
|
|
—
|
|
|
(3
|
)
|
|||
|
767 Fifth Avenue (the General Motors Building) (3)
|
|
(5,938
|
)
|
|
(3,308
|
)
|
|
(2,630
|
)
|
|||
|
Times Square Tower
|
|
6,636
|
|
|
6,511
|
|
|
125
|
|
|||
|
601 Lexington Avenue (4)
|
|
(21,141
|
)
|
|
5,857
|
|
|
(26,998
|
)
|
|||
|
100 Federal Street
|
|
887
|
|
|
975
|
|
|
(88
|
)
|
|||
|
Atlantic Wharf Office
|
|
2,334
|
|
|
2,301
|
|
|
33
|
|
|||
|
|
|
$
|
(17,225
|
)
|
|
$
|
115,240
|
|
|
$
|
(132,465
|
)
|
|
(1)
|
On September 18, 2015, we sold this property and approximately $101.1 million of the gain was allocated to the outside partners (See Note
9
to the Consolidated Financial Statements).
|
|
(2)
|
On September 15, 2015, we acquired our partners’ nominal 50% interest (See Note
9
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
$8.7 million
and
$7.8 million
for the three months ended
September 30, 2016
and
2015
, respectively.
|
|
(4)
|
On August 19, 2016, the consolidated entity in which we have a 55% interest and that owns this property commenced the redevelopment of the six-story low-rise office and retail building component of the complex. The redeveloped portion of the low-rise building will contain approximately 195,000 net rentable square feet of Class A office space and approximately 25,000 net rentable square feet of retail space. We will capitalize incremental costs during the redevelopment. BXP and BPLP recognized approximately $50.8 million and $47.6 million, respectively, of depreciation expense associated with the acceleration of depreciation on the assets being removed from service and demolished as part of the redevelopment of the property. Approximately $21.4 million of those amounts was allocated to the outside partners.
|
|
•
|
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 and Retail
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
1265 Main Street (50% ownership)
|
Fourth Quarter, 2016
|
|
Waltham, MA
|
|
1
|
|
|
115,000
|
|
|
$
|
22,374
|
|
|
$
|
26,090
|
|
|
100
|
%
|
|
|
Prudential Center Retail Expansion (3)
|
Third Quarter, 2017
|
|
Boston, MA
|
|
—
|
|
|
15,000
|
|
|
9,108
|
|
|
10,760
|
|
|
100
|
%
|
|
||
|
888 Boylston Street (4)
|
Fourth Quarter, 2017
|
|
Boston, MA
|
|
1
|
|
|
425,000
|
|
|
227,872
|
|
|
271,500
|
|
|
84
|
%
|
|
||
|
Salesforce Tower (95% ownership)
|
First Quarter, 2019
|
|
San Francisco, CA
|
|
1
|
|
|
1,400,000
|
|
|
638,149
|
|
|
1,073,500
|
|
|
59
|
%
|
|
||
|
The Hub on Causeway (50% ownership)
|
Fourth Quarter, 2019
|
|
Boston, MA
|
|
1
|
|
|
385,000
|
|
|
21,937
|
|
|
141,870
|
|
|
33
|
%
|
|
||
|
Dock72 (50% ownership)
|
First Quarter, 2020
|
|
Brooklyn, NY
|
|
1
|
|
|
670,000
|
|
|
29,724
|
|
|
204,900
|
|
|
33
|
%
|
|
||
|
Total Office and Retail Properties under Construction
|
|
|
|
5
|
|
|
3,010,000
|
|
|
949,164
|
|
|
1,728,620
|
|
|
55
|
%
|
|
|||
|
Residential
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Cambridge Residential / 88 Ames (274 units)
|
First Quarter, 2019
|
|
Cambridge, MA
|
|
1
|
|
|
164,000
|
|
|
20,317
|
|
|
140,170
|
|
|
N/A
|
|
|
||
|
Reston Signature Site (508 units)
|
Second Quarter, 2020
|
|
Reston, VA
|
|
1
|
|
|
490,000
|
|
|
62,936
|
|
|
234,854
|
|
(5)
|
N/A
|
|
|
||
|
Reston Signature Site - Retail
|
|
|
|
|
—
|
|
|
24,600
|
|
|
—
|
|
|
—
|
|
|
81
|
%
|
|
||
|
Total Residential Properties under Construction
|
|
|
|
2
|
|
|
678,600
|
|
|
83,253
|
|
|
375,024
|
|
|
59
|
%
|
(6)
|
|||
|
Redevelopment Properties
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Reservoir Place North (7)
|
Third Quarter, 2017
|
|
Waltham, MA
|
|
1
|
|
|
73,000
|
|
|
14,999
|
|
|
24,510
|
|
|
—
|
%
|
|
||
|
159 East 53rd Street (55% ownership) (8)
|
Fourth Quarter, 2019
|
|
New York, NY
|
|
—
|
|
|
220,000
|
|
|
8,246
|
|
|
106,000
|
|
|
—
|
%
|
|
||
|
Total Redevelopment Properties under Construction
|
|
1
|
|
|
293,000
|
|
|
$
|
23,245
|
|
|
$
|
130,510
|
|
|
—
|
%
|
|
|||
|
Total Properties under Construction and Redevelopment
|
|
8
|
|
|
3,981,600
|
|
|
$
|
1,055,662
|
|
|
$
|
2,234,154
|
|
|
51
|
%
|
(6)
|
|||
|
(1)
|
Represents our share. Includes net revenue during lease up period, acquisition expenses and approximately $68.9 million of construction cost and leasing commission accruals.
|
|
(2)
|
Represents percentage leased as of
November 2, 2016
, including leases with future commencement dates and excluding residential units.
|
|
(3)
|
As of
November 2, 2016
, this property was 39% placed in-service.
|
|
(4)
|
As of
November 2, 2016
, this property was 14% placed in-service.
|
|
(5)
|
Includes approximately $17 million for overbuilding parking structure to support future development requirements and excludes $10 million of the purchase price for the site that is allocated to rights for future development in Reston Town Center.
|
|
(6)
|
Includes approximately 9,000 square feet of retail space from the Cambridge Residential / 88 Ames development which is 0% leased.
|
|
(7)
|
As of
November 2, 2016
, this property was 4% placed in-service.
|
|
(8)
|
Formerly the low-rise portion of 601 Lexington Avenue.
|
|
|
Nine months ended September 30,
|
||||||||||
|
2016
|
|
2015
|
|
Increase
(Decrease)
|
|||||||
|
(in thousands)
|
|||||||||||
|
Net cash provided by operating activities
|
$
|
743,785
|
|
|
$
|
608,878
|
|
|
$
|
134,907
|
|
|
Net cash provided by (used in) investing activities
|
(1,104,384
|
)
|
|
398,801
|
|
|
(1,503,185
|
)
|
|||
|
Net cash provided by (used in) financing activities
|
56,204
|
|
|
(1,383,751
|
)
|
|
1,439,955
|
|
|||
|
|
Nine months ended September 30,
|
||||||
|
|
2016
|
|
2015
|
||||
|
|
(in thousands)
|
||||||
|
Acquisition of real estate (1)
|
$
|
(78,000
|
)
|
|
$
|
—
|
|
|
Construction in progress (2)
|
(359,716
|
)
|
|
(251,984
|
)
|
||
|
Building and other capital improvements
|
(81,842
|
)
|
|
(84,644
|
)
|
||
|
Tenant improvements
|
(167,762
|
)
|
|
(86,052
|
)
|
||
|
Proceeds from sales of real estate (3)
|
122,750
|
|
|
389,457
|
|
||
|
Proceeds from sales of real estate placed in escrow (3)
|
(122,647
|
)
|
|
(200,612
|
)
|
||
|
Proceeds from sales of real estate released from escrow (3)
|
122,647
|
|
|
634,165
|
|
||
|
Cash placed in escrow for land sale contracts
|
—
|
|
|
(7,111
|
)
|
||
|
Cash released from escrow for land sale contracts
|
1,403
|
|
|
3,250
|
|
||
|
Cash released from escrow for investing activities (4)
|
6,694
|
|
|
—
|
|
||
|
Capital contributions to unconsolidated joint ventures (5)
|
(546,982
|
)
|
|
(20,863
|
)
|
||
|
Capital distributions from unconsolidated joint ventures (6)
|
—
|
|
|
24,527
|
|
||
|
Investments in securities, net
|
(929
|
)
|
|
(1,332
|
)
|
||
|
Net cash provided by (used in) investing activities
|
$
|
(1,104,384
|
)
|
|
$
|
398,801
|
|
|
(1)
|
On April 22, 2016, we acquired 3625-3635 Peterson Way located in Santa Clara, California for a purchase price of approximately $78.0 million in cash (See Note 3 to the Consolidated Financial Statements).
|
|
(2)
|
Construction in progress for the
nine
months ended
September 30, 2016
includes ongoing expenditures associated with 601 Massachusetts Avenue, 804 Carnegie Center, 10 CityPoint, Reservoir Place North, 888 Boylston Street and the Prudential Center retail expense, which were partially or fully placed in-service during the
nine
months ended
September 30, 2016
. In addition, we incurred costs associated with our continued development of Salesforce Tower, 159 East 53rd Street (the low-rise portion of 601 Lexington Avenue) and Cambridge and Reston Signature Site residential projects.
|
|
(3)
|
On August 16, 2016, we completed the sale of a parcel of land within our Broad Run Business Park property located in Loudoun County, Virginia. Net cash proceeds totaled approximately $17.9 million. The sale of the land parcel was completed as part of a like-kind exchange under Section 1031 of the Internal Revenue Code.
|
|
(4)
|
Cash released from escrow for investing activities for the
nine
months ended
September 30, 2016
was related to the release of an escrow account related to the repayment of the secured debt collateralized by our Fountain Square property located in Reston, Virginia (See Note 5 to the Consolidated Financial Statements).
|
|
(5)
|
Capital contributions to unconsolidated joint ventures for the
nine
months ended
September 30, 2016
were primarily due to cash contributions of approximately $505.1 million, $15.3 million, $14.5 million and $11.8 million to our Colorado Center, Hub on Causeway, Dock72 and 1265 Main Street joint ventures, respectively. On July 1, 2016, we acquired a 49.8% interest in Colorado Center (See Note 4 to the Consolidated Financial Statements).
|
|
(6)
|
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
nine
months ended
September 30, 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
nine
months ended
September 30, 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.
|
|
|
|
September 30, 2016
|
|
||||||||
|
|
|
Shares / Units Outstanding
|
|
Common Stock Equivalent
|
|
Equivalent Value (1)
|
|
||||
|
Common Stock
|
|
153,773,012
|
|
|
153,773,012
|
|
|
$
|
20,957,724
|
|
(2)
|
|
Common Operating Partnership Units
|
|
18,002,169
|
|
|
18,002,169
|
|
|
2,453,516
|
|
(3)
|
|
|
5.25% Series B Cumulative Redeemable Preferred Stock
|
|
80,000
|
|
|
—
|
|
|
200,000
|
|
(4)
|
|
|
Total Equity
|
|
|
|
171,775,181
|
|
|
$
|
23,611,240
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Consolidated Debt
|
|
|
|
|
|
|
$
|
9,808,922
|
|
|
|
|
Add:
|
|
|
|
|
|
|
|
||||
|
BXP’s share of unconsolidated joint venture debt (5)
|
|
|
|
|
|
350,225
|
|
|
|||
|
Combined Debt
|
|
|
|
|
|
10,159,147
|
|
|
|||
|
Subtract:
|
|
|
|
|
|
|
|
||||
|
Partners’ share of Consolidated Debt (6)
|
|
|
|
|
|
(1,150,462
|
)
|
|
|||
|
BXP’s Share of Combined Debt
|
|
|
|
|
|
$
|
9,008,685
|
|
|
||
|
|
|
|
|
|
|
|
|
||||
|
Consolidated Market Capitalization
|
|
|
|
|
|
$
|
33,420,162
|
|
|
||
|
BXP’s Share of Combined Market Capitalization
|
|
|
|
|
|
$
|
32,619,925
|
|
|
||
|
Consolidated Debt/Consolidated Market Capitalization
|
|
|
|
|
|
29.35
|
%
|
|
|||
|
BXP’s Share of Combined Debt/BXP’s Share of Combined Market Capitalization
|
|
|
|
|
|
27.62
|
%
|
|
|||
|
(1)
|
Values based on the closing price per share of BXP’s Common Stock on
September 30, 2016
of
$136.29
, except for the 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
September 30, 2016
, includes 59,777 shares of restricted stock.
|
|
(3)
|
Includes
905,494
long-term incentive plan units (including
166,629
2012 OPP Units and
93,928
2013 MYLTIP Units), but excludes an aggregate of
1,314,993
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.
|
|
(5)
|
See page
85
for additional information.
|
|
(6)
|
See page
84
for additional information.
|
|
(i)
|
the number of outstanding shares of common stock of BXP,
|
|
(ii)
|
the number of outstanding OP Units in BPLP (excluding OP Units held by BXP),
|
|
(iii)
|
the number of OP Units issuable upon conversion of all outstanding LTIP Units, assuming all conditions have been met for the conversion of the LTIP Units,
|
|
(iv)
|
the number of OP Units issuable upon conversion of 2012 OPP Units that were issued in the form of LTIP Units, and
|
|
(v)
|
the number of OP Units issuable upon conversion of 2013 MYLTIP Units that were issued in the form of LTIP Units; plus
|
|
|
September 30,
|
||||||
|
|
2016
|
|
2015
|
||||
|
|
(dollars in thousands)
|
||||||
|
Debt Summary:
|
|
|
|
||||
|
Balance
|
|
|
|
||||
|
Fixed rate mortgage notes payable, net
|
$
|
2,077,707
|
|
|
$
|
4,127,007
|
|
|
Unsecured senior notes, net
|
7,243,767
|
|
|
5,263,363
|
|
||
|
Unsecured line of credit
|
—
|
|
|
—
|
|
||
|
Mezzanine notes payable
|
307,448
|
|
|
308,817
|
|
||
|
Outside members’ notes payable
|
180,000
|
|
|
180,000
|
|
||
|
Consolidated Debt
|
9,808,922
|
|
|
9,879,187
|
|
||
|
Add:
|
|
|
|
||||
|
BXP’s share of unconsolidated joint venture debt (1)
|
350,225
|
|
|
351,340
|
|
||
|
Combined Debt
|
10,159,147
|
|
|
10,230,527
|
|
||
|
Subtract:
|
|
|
|
||||
|
Partners’ share of consolidated mortgage notes payable, net (2)
|
(847,483
|
)
|
|
(870,461
|
)
|
||
|
Partners’ share of consolidated mezzanine notes payable (2)
|
(122,979
|
)
|
|
(123,527
|
)
|
||
|
Outside members’ notes payable
|
(180,000
|
)
|
|
(180,000
|
)
|
||
|
BXP’s Share of Combined Debt
|
$
|
9,008,685
|
|
|
$
|
9,056,539
|
|
|
|
|
|
|
||||
|
|
September 30,
|
||||||
|
|
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
|
4.06
|
%
|
|
4.40
|
%
|
||
|
Variable rate
|
—
|
%
|
|
—
|
%
|
||
|
Total
|
4.06
|
%
|
|
4.40
|
%
|
||
|
Coupon/Stated Weighted-average interest rate at end of period:
|
|
|
|
||||
|
Fixed rate
|
4.50
|
%
|
|
4.97
|
%
|
||
|
Variable rate
|
—
|
%
|
|
—
|
%
|
||
|
Total
|
4.50
|
%
|
|
4.97
|
%
|
||
|
Weighted-average maturity at end of period (in years):
|
|
|
|
||||
|
Fixed rate
|
5.2
|
|
|
4.3
|
|
||
|
Variable rate
|
—
|
|
|
—
|
|
||
|
Total
|
5.2
|
|
|
4.3
|
|
||
|
(1)
|
See page
85
for additional information.
|
|
(2)
|
See page
84
for additional information.
|
|
•
|
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
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
New Dominion Tech Park, Bldg. One
|
|
7.69
|
%
|
|
7.84
|
%
|
|
$
|
35,822
|
|
|
$
|
—
|
|
|
$
|
(358
|
)
|
|
$
|
35,464
|
|
|
N/A
|
|
|
|
|
January 15, 2021
|
|
|
University Place
|
|
6.94
|
%
|
|
6.99
|
%
|
|
9,591
|
|
|
—
|
|
|
(62
|
)
|
|
9,529
|
|
|
N/A
|
|
|
|
|
August 1, 2021
|
|||||
|
|
|
|
|
|
|
45,413
|
|
|
—
|
|
|
(420
|
)
|
|
44,993
|
|
|
N/A
|
|
|
|
|
|
|||||||
|
Consolidated Joint Ventures
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
767 Fifth Avenue (the General Motors Building)
|
|
5.95
|
%
|
|
2.44
|
%
|
|
1,300,000
|
|
|
44,970
|
|
|
(198
|
)
|
|
1,344,772
|
|
|
537,909
|
|
|
(3)(4)(5)
|
|
October 7, 2017
|
|||||
|
601 Lexington Avenue
|
|
4.75
|
%
|
|
4.79
|
%
|
|
689,782
|
|
|
—
|
|
|
(1,840
|
)
|
|
687,942
|
|
|
309,574
|
|
|
(6)
|
|
April 10, 2022
|
|||||
|
|
|
|
|
|
|
1,989,782
|
|
|
44,970
|
|
|
(2,038
|
)
|
|
2,032,714
|
|
|
847,483
|
|
|
|
|
|
|||||||
|
Total
|
|
|
|
|
|
$
|
2,035,195
|
|
|
$
|
44,970
|
|
|
$
|
(2,458
|
)
|
|
$
|
2,077,707
|
|
|
$
|
847,483
|
|
|
|
|
|
||
|
(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)
|
This property is owned by a consolidated entity in which we have a 60% interest.
|
|
(5)
|
In connection with the assumption of the loan, we guaranteed the joint venture’s obligation to fund various escrows, including tenant improvements, taxes and insurance in lieu of cash deposits. As of
September 30, 2016
, the maximum funding obligation under the guarantee was approximately
$14.5 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.
|
|
(6)
|
This property is owned by a consolidated entity in which we have a 55% interest.
|
|
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
|
|
|
$
|
1,448
|
|
|
$
|
307,448
|
|
|
$
|
122,979
|
|
|
(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 mezzanine note 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
|
%
|
|
2.00
|
%
|
|
2.16
|
%
|
|
$
|
120,000
|
|
|
$
|
(340
|
)
|
|
$
|
119,660
|
|
|
$
|
71,796
|
|
|
(3)(4)
|
|
June 5, 2018
|
|
Metropolitan Square
|
|
51
|
%
|
|
5.75
|
%
|
|
5.81
|
%
|
|
166,965
|
|
|
(361
|
)
|
|
166,604
|
|
|
84,965
|
|
|
|
|
May 5, 2020
|
||||
|
Market Square North
|
|
50
|
%
|
|
4.85
|
%
|
|
4.91
|
%
|
|
123,976
|
|
|
(336
|
)
|
|
123,640
|
|
|
61,820
|
|
|
|
|
October 1, 2020
|
||||
|
Annapolis Junction Building One
|
|
50
|
%
|
|
2.24
|
%
|
|
2.42
|
%
|
|
39,736
|
|
|
(136
|
)
|
|
39,600
|
|
|
19,794
|
|
|
(5)
|
|
March 31, 2018
|
||||
|
Annapolis Junction Building Six
|
|
50
|
%
|
|
2.77
|
%
|
|
2.91
|
%
|
|
12,954
|
|
|
—
|
|
|
12,954
|
|
|
6,477
|
|
|
(3)(6)
|
|
November 17, 2016
|
||||
|
Annapolis Junction Building Seven
|
|
50
|
%
|
|
2.15
|
%
|
|
2.63
|
%
|
|
21,596
|
|
|
(21
|
)
|
|
21,575
|
|
|
10,788
|
|
|
(3)(7)
|
|
April 4, 2017
|
||||
|
Annapolis Junction Building Eight
|
|
50
|
%
|
|
2.00
|
%
|
|
2.44
|
%
|
|
14,730
|
|
|
(88
|
)
|
|
14,642
|
|
|
7,321
|
|
|
(3)(8)
|
|
June 23, 2017
|
||||
|
500 North Capitol Street
|
|
30
|
%
|
|
4.15
|
%
|
|
4.19
|
%
|
|
105,000
|
|
|
(394
|
)
|
|
104,606
|
|
|
31,382
|
|
|
(3)
|
|
June 6, 2023
|
||||
|
901 New York Avenue
|
|
25
|
%
|
|
3.61
|
%
|
|
3.68
|
%
|
|
225,000
|
|
|
(1,474
|
)
|
|
223,526
|
|
|
55,882
|
|
|
|
|
January 5, 2025
|
||||
|
Total
|
|
|
|
|
|
|
|
$
|
829,957
|
|
|
$
|
(3,150
|
)
|
|
$
|
826,807
|
|
|
$
|
350,225
|
|
|
|
|
|
|||
|
(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)
|
The mortgage loan bears interest at a variable rate equal to LIBOR plus 1.50% per annum.
|
|
(5)
|
The loan bore 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. 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 this 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 (See Note
4
to the
|
|
(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 matures on April 4, 2017 with one, one-year extension option, subject to certain conditions.
|
|
(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 September 30,
|
||||||
|
2016
|
|
2015
|
|||||
|
|
(in thousands)
|
||||||
|
Net income attributable to Boston Properties, Inc. common shareholders
|
$
|
76,753
|
|
|
$
|
184,082
|
|
|
Add:
|
|
|
|
||||
|
Preferred dividends
|
2,589
|
|
|
2,647
|
|
||
|
Noncontrolling interest—common units of the Operating Partnership
|
9,387
|
|
|
21,302
|
|
||
|
Noncontrolling interests in property partnerships
|
(17,225
|
)
|
|
115,240
|
|
||
|
Less:
|
|
|
|
||||
|
Gains on sales of real estate
|
12,983
|
|
|
199,479
|
|
||
|
Income before gains on sales of real estate
|
58,521
|
|
|
123,792
|
|
||
|
Add:
|
|
|
|
||||
|
Depreciation and amortization
|
203,748
|
|
|
153,015
|
|
||
|
Noncontrolling interests in property partnerships' share of depreciation and amortization
|
(40,907
|
)
|
|
(21,405
|
)
|
||
|
BXP’s share of depreciation and amortization from unconsolidated joint ventures
|
9,128
|
|
|
3,808
|
|
||
|
Corporate-related depreciation and amortization
|
(393
|
)
|
|
(334
|
)
|
||
|
Less:
|
|
|
|
||||
|
Noncontrolling interests in property partnerships (1)
|
(17,225
|
)
|
|
14,122
|
|
||
|
Preferred dividends
|
2,589
|
|
|
2,647
|
|
||
|
Funds from Operations (FFO) attributable to the Operating Partnership common unitholders (including Boston Properties, Inc.)
|
244,733
|
|
|
242,107
|
|
||
|
Less:
|
|
|
|
||||
|
Noncontrolling interest—common units of the Operating Partnership’s share of funds from operations
|
25,169
|
|
|
24,846
|
|
||
|
FFO attributable to Boston Properties, Inc. common shareholders
|
$
|
219,564
|
|
|
$
|
217,261
|
|
|
Boston Properties, Inc.’s percentage share of Funds from Operations—basic
|
89.72
|
%
|
|
89.74
|
%
|
||
|
Weighted-average shares outstanding—basic
|
153,754
|
|
|
153,595
|
|
||
|
|
Three Months Ended September 30, 2016
|
|
Three Months Ended September 30, 2015
|
||||||||||
|
Income
(Numerator)
|
|
Shares
(Denominator)
|
|
Income
(Numerator)
|
|
Shares
(Denominator)
|
|||||||
|
|
(in thousands)
|
||||||||||||
|
Basic FFO
|
$
|
244,733
|
|
|
171,379
|
|
|
$
|
242,107
|
|
|
171,160
|
|
|
Effect of Dilutive Securities
|
|
|
|
|
|
|
|
||||||
|
Stock Based Compensation
|
—
|
|
|
382
|
|
|
—
|
|
|
191
|
|
||
|
Diluted FFO
|
244,733
|
|
|
171,761
|
|
|
242,107
|
|
|
171,351
|
|
||
|
Less:
|
|
|
|
|
|
|
|
||||||
|
Noncontrolling interest—common units of the Operating Partnership’s share of diluted FFO
|
25,113
|
|
|
17,625
|
|
|
24,818
|
|
|
17,565
|
|
||
|
Boston Properties, Inc.’s share of Diluted FFO (1)
|
$
|
219,620
|
|
|
154,136
|
|
|
$
|
217,289
|
|
|
153,786
|
|
|
(1)
|
BXP’s share of diluted FFO was 89.74% and 89.75% for the three months ended
September 30, 2016
and
2015
, respectively.
|
|
|
Three months ended September 30,
|
||||||
|
2016
|
|
2015
|
|||||
|
|
(in thousands)
|
||||||
|
Net income attributable to Boston Properties Limited Partnership common unitholders
|
$
|
91,306
|
|
|
$
|
207,626
|
|
|
Add:
|
|
|
|
||||
|
Preferred distributions
|
2,589
|
|
|
2,647
|
|
||
|
Noncontrolling interests in property partnerships
|
(17,225
|
)
|
|
115,240
|
|
||
|
Less:
|
|
|
|
||||
|
Gains on sales of real estate
|
12,983
|
|
|
199,723
|
|
||
|
Income before gains on sales of real estate
|
63,687
|
|
|
125,790
|
|
||
|
Add:
|
|
|
|
||||
|
Depreciation and amortization
|
198,582
|
|
|
151,017
|
|
||
|
Noncontrolling interests in property partnerships
’
share of depreciation and amortization
|
(40,907
|
)
|
|
(21,405
|
)
|
||
|
BPLP's share of depreciation and amortization from unconsolidated joint ventures
|
9,128
|
|
|
3,808
|
|
||
|
Corporate-related depreciation and amortization
|
(393
|
)
|
|
(334
|
)
|
||
|
Less:
|
|
|
|
||||
|
Noncontrolling interests in property partnerships (1)
|
(17,225
|
)
|
|
14,122
|
|
||
|
Preferred distributions
|
2,589
|
|
|
2,647
|
|
||
|
Funds from Operations (FFO) attributable to Boston Properties Limited Partnership common unitholders (2)
|
$
|
244,733
|
|
|
$
|
242,107
|
|
|
Weighted-average units outstanding—basic
|
171,379
|
|
|
171,160
|
|
||
|
(1)
|
For the three months ended September 30, 2015, excludes the noncontrolling interests in property partnerships' share of a gain on sale of real estate totaling approximately $101.1 million.
|
|
(2)
|
Our calculation includes OP Units and vested LTIP Units (including vested 2012 OPP Units and vested 2013 MYLTIP Units).
|
|
|
Three Months Ended September 30, 2016
|
|
Three Months Ended September 30, 2015
|
||||||||||
|
Income
(Numerator)
|
|
Units
(Denominator)
|
|
Income
(Numerator)
|
|
Units
(Denominator)
|
|||||||
|
|
(in thousands)
|
||||||||||||
|
Basic FFO
|
$
|
244,733
|
|
|
171,379
|
|
|
$
|
242,107
|
|
|
171,160
|
|
|
Effect of Dilutive Securities
|
|
|
|
|
|
|
|
||||||
|
Stock Based Compensation
|
—
|
|
|
382
|
|
|
—
|
|
|
191
|
|
||
|
Diluted FFO
|
$
|
244,733
|
|
|
171,761
|
|
|
$
|
242,107
|
|
|
171,351
|
|
|
|
2016
|
|
2017
|
|
2018
|
|
2019
|
|
2020
|
|
2021+
|
|
Total
|
|
Estimated
Fair Value
|
||||||||||||||||
|
|
(dollars in thousands)
Mortgage debt, net
|
||||||||||||||||||||||||||||||
|
Fixed Rate
|
$
|
14,611
|
|
|
$
|
1,350,855
|
|
|
$
|
18,202
|
|
|
$
|
19,239
|
|
|
$
|
20,335
|
|
|
$
|
654,465
|
|
|
$
|
2,077,707
|
|
|
$
|
2,111,614
|
|
|
Average Interest Rate
|
5.03
|
%
|
|
2.47
|
%
|
|
5.52
|
%
|
|
5.53
|
%
|
|
5.55
|
%
|
|
4.91
|
%
|
|
3.33
|
%
|
|
|
|||||||||
|
Variable Rate
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
|
|
Mezzanine debt
|
||||||||||||||||||||||||||||||
|
Fixed Rate
|
$
|
355
|
|
|
$
|
307,093
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
307,448
|
|
|
$
|
309,095
|
|
|
Average Interest Rate
|
—
|
|
|
5.53
|
%
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
5.53
|
%
|
|
|
|||||||||
|
Variable Rate
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
|
|
Unsecured debt, net
|
||||||||||||||||||||||||||||||
|
Fixed Rate
|
$
|
(2,192
|
)
|
|
$
|
(8,830
|
)
|
|
$
|
841,285
|
|
|
$
|
692,461
|
|
|
$
|
692,962
|
|
|
$
|
5,028,081
|
|
|
$
|
7,243,767
|
|
|
$
|
7,761,908
|
|
|
Average Interest Rate
|
—
|
|
|
—
|
|
|
3.85
|
%
|
|
5.97
|
%
|
|
5.71
|
%
|
|
3.81
|
%
|
|
4.21
|
%
|
|
|
|||||||||
|
Variable Rate
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
|
|
$
|
12,774
|
|
|
$
|
1,649,118
|
|
|
$
|
859,487
|
|
|
$
|
711,700
|
|
|
$
|
713,297
|
|
|
$
|
5,682,546
|
|
|
$
|
9,628,922
|
|
|
$
|
10,182,617
|
|
|
(a)
|
During the three months ended September 30, 2016, Boston Properties, Inc. issued an aggregate of 95,065 shares of common stock in exchange for 95,065 common units of limited partnership held by certain limited partners of Boston Properties Limited Partnership. Of these shares, 36,520 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 partners who received the shares of common stock.
|
|
(b)
|
Not applicable.
|
|
(c)
|
Issuer Purchases of Equity Securities. None
|
|
(a)
|
Each time Boston Properties, Inc. issues shares of stock (other than in exchange for common units when such common units are presented for redemption), it contributes the proceeds of such issuance to us in return for an equivalent number of partnership units with rights and preferences analogous to the shares issued. During the three months ended September 30, 2016, in connection with issuances of common stock by Boston Properties, Inc. pursuant to issuances to employees pursuant to the Boston Properties, Inc. 1999 Non-Qualified Employee Stock Purchase Plan, Boston Properties Limited Partnership issued an aggregate of approximately 3,016 common units to Boston Properties, Inc. in exchange for approximately $0.33 million, the aggregate proceeds of such common stock issuances, to Boston Properties, Inc. Such units were issued in reliance on an exemption from registration under Section 4(a)(2) of the Securities Act of 1933, as amended.
|
|
(b)
|
Not Applicable.
|
|
(c)
|
Issuer Purchases of Equity Securities. None
|
|
(a)
|
None.
|
|
(b)
|
None.
|
|
(a)
|
Exhibits
|
|
4.1
|
|
—
|
Supplemental Indenture No. 16, dated as of August 17, 2016, between Boston Properties Limited Partnership and The Bank of New York Mellon Trust Company, N.A., as Trustee; including a form of the 2.750% Senior Note due 2026. (Incorporated by reference to Exhibit 4.1 to the Current Report on Form 8-K of Boston Properties Limited Partnership and Boston Properties, Inc. filed on August 17, 2016).
|
|
|
|
|
|
|
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 September 30, 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.
|
|
|
|
|
|
|
November 7, 2016
|
|
/s/ M
ICHAEL
R. W
ALSH
|
|
|
|
Michael R. Walsh
|
|
|
|
Chief Accounting Officer
(duly authorized officer and principal accounting officer)
|
|
|
BOSTON PROPERTIES LIMITED PARTNERSHIP
|
|
|
|
By: Boston Properties, Inc., its General Partner
|
|
|
|
|
|
|
November 7, 2016
|
|
/s/ M
ICHAEL
R. W
ALSH
|
|
|
|
Michael R. Walsh
|
|
|
|
Chief Accounting Officer
(duly authorized officer and principal accounting 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 |
|---|