UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-K
|
| |
| ý | ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the fiscal year ended December 31, 20162018
OR
|
| |
| ¨ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the transition period from to
Commission File Number: 1-13087 (Boston Properties, Inc.)
Commission File Number: 0-50209 (Boston Properties Limited Partnership)
BOSTON PROPERTIES, INC.
BOSTON PROPERTIES LIMITED PARTNERSHIP
(Exact name of Registrants as specified in its charter)
|
| | |
| 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) |
| | |
| Prudential Center, 800 Boylston Street, Suite 1900
Boston, Massachusetts
| 02199-8103 |
| (Address of principal executive offices) | (Zip Code) |
Registrants’Prudential Center, 800 Boylston Street, Suite 1900, Boston, Massachusetts 02199-8103
(Address of principal executive offices) (Zip Code)
(617) 236-3300
(Registrants’ telephone number, including area code: (617) 236-3300code)
| Securities registered pursuant to Section 12(b) of the Act: |
| | |
| Registrant | Title of each class | Name of exchange on which registered |
| Boston Properties, Inc. | Common Stock, par value $.01 per share | New York Stock Exchange |
| Boston Properties, Inc. | Depository Shares Each Representing 1/100th of a share of 5.25% Series B Cumulative Redeemable Preferred Stock, par value $0.01 per share | New York Stock Exchange |
Boston Properties, Inc. | Preferred Stock Purchase Rights | New York Stock Exchange |
Securities registered pursuant to Section 12(g) of the Act: |
| |
| Registrant | Title of each class |
| Boston Properties Limited Partnership | Units of Limited Partnership |
Indicate by check mark if the registrant is a well-known seasoned issuer, as defined in Rule 405 of the Securities Act.
Boston Properties, Inc.: Yes ýx No ¨ Boston Properties Limited Partnership: Yes ýx No ¨
Indicate by check mark if the registrant is not required to file reports pursuant to Section 13 or Section 15(d) of the Act.
Boston Properties, Inc.: Yes ¨ No ýx Boston Properties Limited Partnership: Yes ¨ No ýx
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.
Boston Properties, Inc.: Yes ýx No ¨ Boston Properties Limited Partnership: Yes ýx No ¨
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).
Boston Properties, Inc.: Yes ýx No ¨ Boston Properties Limited Partnership: Yes ýx No ¨
Indicate by check mark if disclosure of delinquent filers pursuant to Item 405 of Regulation S-K is not contained herein, and will not be contained, to the best of registrant’s knowledge, in definitive proxy or information statements incorporated by reference in Part III of this Form 10-K or any amendment to this Form 10-K. ýx
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer”filer,” “smaller reporting company,” and “smaller reporting“emerging growth company” in Rule 12b-2 of the Exchange Act. (Check one):
Boston Properties, Inc.:
Large accelerated filer ýx Accelerated filer ¨ Non-accelerated filer ¨ Smaller reporting company ¨
Emerging growth company¨
Boston Properties Limited Partnership:
Large accelerated filer ¨ Accelerated filer ¨ Non-accelerated filer ýx Smaller reporting company ¨
Emerging growth company¨
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards pursuant to Section 13(a) of the Exchange Act.
Boston Properties, Inc. ¨ Boston Properties Limited Partnership ¨
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Act).
Boston Properties, Inc.: Yes ¨ No ýx Boston Properties Limited Partnership: Yes ¨ No ýx
As of June 30, 2016,2018, the aggregate market value of the 152,616,735154,123,162 shares of Common Stock held by non-affiliates of Boston Properties, Inc. was $20,130,147,347$19,330,126,978 based upon the last reported sale price of $131.90$125.42 per share on the New York Stock Exchange on June 30, 2016.29, 2018. (For this computation, Boston Properties, Inc. has excluded the market value of all shares of Common Stock reported as beneficially owned by executive officers and directors of Boston Properties, Inc.; such exclusion shall not be deemed to constitute an admission that any such person is an affiliate of Boston Properties, Inc.)
As of February 22, 2017,2019, there were 153,836,251154,509,216 shares of Common Stock of Boston Properties, Inc. outstanding.
Because no established market for common units of limited partnership of Boston Properties Limited Partnership exists, there is no market value for such units.
Certain information contained in Boston Properties Inc.’s Proxy Statement relating to its Annual Meeting of Stockholders to be held May 23, 201721, 2019 is incorporated by reference in Items 10, 11, 12, 13 and 14 of Part III. Boston Properties, Inc. intends to file such Proxy Statement with the Securities and Exchange Commission not later than 120 days after the end of its fiscal year ended December 31, 2016.2018.
EXPLANATORY NOTE
This report combines the Annual Reports on Form 10-K for the fiscal year ended December 31, 20162018 of Boston Properties, Inc. and Boston Properties Limited Partnership. Unless stated otherwise or the context otherwise requires, references to “BXP” mean Boston Properties, Inc., a Delaware corporation and real estate investment trust (“REIT”), and references to “BPLP” and the “Operating Partnership” mean Boston Properties Limited Partnership, a Delaware limited partnership. References to the “Company,” “we,” “us” and “our” mean collectively BXP, BPLP and those entities/subsidiaries consolidated by BXP.
BPLP is the entity through which BXP conducts substantially all of ourits business and owns, either directly or through subsidiaries, substantially all of its assets. BXP is the sole general partner and also a limited partner of BPLP. As the sole general partner of BPLP, BXP has exclusive control of BPLP’s day-to-day management. Therefore, unless stated otherwise or the context requires, references to the “Company,” “we,” “us” and “our” mean collectively BXP, BPLP and those entities/subsidiaries consolidated by BXP.
As of December 31, 2016,2018, BXP owned an approximate 89.5%89.7% ownership interest in BPLP. The remaining approximate 10.5%10.3% interest iswas owned by limited partners. The other limited partners of BPLP are (1) persons who contributed their direct or indirect interests in properties to BPLP in exchange for common units or preferred units of limited partnership interest in BPLP and/or (2) recipients of long termlong-term incentive plan units of BPLP pursuant to BXP’s Stock Option and Incentive Plans. Under the limited partnership agreement of BPLP, unitholders may present their common units of BPLP for redemption at any time (subject to restrictions agreed upon at the time of issuance of the units that may restrict such right for a period of time, generally one year from issuance). Upon presentation of a common unit for redemption, BPLP must redeem the unit for cash equal to the then value of a share of BXP’s common stock. In lieu of a cash redemption by BPLP, however, BXP may elect to acquire any common units so tendered by issuing shares of BXP common stock in exchange for the common units. If BXP so elects, its common stock will be exchanged for common units on a one-for-one basis. This one-for-one exchange ratio is subject to specified adjustments to prevent dilution. BXP generally expects that it will elect to issue its common stock in connection with each such presentation for redemption rather than having BPLP pay cash. With each such exchange or redemption, BXP’s percentage ownership in BPLP will increase. In addition, whenever BXP issues shares of its common stock other than to acquire common units of BPLP, BXP must contribute any net proceeds it receives to BPLP and BPLP must issue to BXP an equivalent number of common units of BPLP. This structure is commonly referred to as an umbrella partnership REIT, or UPREIT.
The Company believes that combining the Annual Reports on Form 10-K of BXP and BPLP into this single report provides the following benefits:
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.
The Company believes it is important to understand the few differences between BXP and BPLP in the context of how BXP and BPLP operate as a consolidated company. The financial results of BPLP are consolidated into the financial statements of BXP. BXP does not have any other significant assets, liabilities or operations, other than its investment in BPLP, nor does it have employees of its own. BPLP, not BXP, generally executes all significant business relationships other than transactions involving the securities of BXP. BPLP holds substantially all of the assets of BXP, including ownership interests in joint ventures. BPLP conducts the operations of the business and is structured as a partnership with no publicly traded equity. Except for the net proceeds from equity offerings by BXP, which are contributed to the capital of BPLP in exchange for common or preferred units of partnership in BPLP, as applicable, BPLP generates all remaining capital required by the Company’s business. These sources include working capital, net cash provided by operating activities, borrowings under its revolving credit facility,facilities, the issuance of secured and unsecured debt and equity securities and proceeds received from the disposition of certain properties and interests in joint ventures.
Shareholders’ equity, partners’ capital and noncontrolling interests are the main areas of difference between the consolidated financial statements of BXP and BPLP. The limited partners of BPLP are accounted for as partners’ capital in BPLP’s financial statements and as noncontrolling interests in BXP’s financial statements. The noncontrolling interests in BPLP’s financial statements include the interests of unaffiliated partners in various consolidated partnerships. The noncontrolling interests in BXP’s financial statements include the same
noncontrolling interests at BPLP’s level and limited partners of BPLP. The differences between shareholders’ equity and partners’ capital result from differences in the equity issued at BXP and BPLP levels.
In addition, the consolidated financial statements of BXP and BPLP differ in total real estate assets resulting from previously applied acquisition accounting by BXP for the issuance of common stock in connection with non-sponsor redemptions of common units of BPLP. This accounting resulted in a step-up of the real estate assets at BXP. This resulted in a difference between the net real estate of BXP as compared to BPLP of approximately $327.5$301.1 million, or 2.1%1.8% at December 31, 20162018, and a corresponding difference in depreciation expense, impairment losses and gains on sales of real estate upon the sale of certain properties having an allocation of the real estate step-up. The acquisition accounting was nullified on a prospective basis beginning in 2009 as a result of the Company’s adoption of a new accounting standard requiring any future redemptions to be accounted for solely as an equity transaction.
To help investors better understand the key differences between BXP and BPLP, certain information for BXP and BPLP in this report has been separated, as set forth below:
Item 5. Market for Registrant's Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities;
Item 6. Selected Financial Data;
Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations includes information specific to each entity, where applicable;
Item 7. Liquidity and Capital Resources includes separate reconciliations of amounts to each entity’s financial statements, where applicable;
Item 8. Financial Statements and Supplementary Data which includes the following specific disclosures for BXP and BPLP:
•Note 2. Summary of Significant Accounting Policies;
•Note 3. Real Estate;
•Note 7: Derivative Instruments and Hedging Activities;
•Note 11.10. Noncontrolling Interest;
•Note 12.11. Stockholders’ Equity / Partners’ Capital;
•Note 15.13. Segment Information;
•Note 14. Earnings Per Share / Per Common Unit;
•Note 19.18. Selected Interim Financial Information (unaudited); and
Item 15. Financial Statement Schedule—Schedule III.3.
This report also includes the following separate items for each of BXP and BPLP: Part II, Item 9A. Controls and Procedures, sectionsconsents of the independent registered public accounting firm (Exhibits 23.1 and separate Exhibits 23, 31 and 32 consents23.2), and certifications for each of BXP(Exhibits 31.1, 31.2, 31.3, 31.4, 32.1, 32.2, 32.3 and BPLP.32.4).
TABLE OF CONTENTS
| | | | | |
| ITEM NO. | DESCRIPTION | PAGE NO. | DESCRIPTION | PAGE NO. |
| | | | | |
| | | | |
| 1. | | | | |
| 1A. | | | | |
| 1B. | | | | |
| 2. | | | | |
| 3. | | | | |
| 4. | | | | |
| | | |
| | | | |
| 5. | | | | |
| 6. | | | | |
| 7. | | | | |
| 7A. | | | | |
| 8. | | | | |
| 9. | | | | |
| 9A. | | | | |
| 9B. | | | | |
| | | |
| | | | |
| 10. | | | | |
| 11. | | | | |
| 12. | | | | |
| 13. | | | | |
| 14. | | | | |
| | | |
| | | | |
| 15. | | | | |
| 16. | | | | |
PART I
Item 1. Business
General
BXP, a Delaware corporation organized in 1997;1997, is a fully integrated, self-administered and self-managed real estate investment trust, or “REIT,” and one of the largest developers, owners and developersmanagers of office properties in the United States.
Our properties are concentrated in five markets—Boston, Los Angeles, New York, San Francisco and Washington, DC. For information concerning the operations of our segments, see Note 14 to the Consolidated Financial Statements. At December 31, 2016,2018, we owned or had interests in 174197 commercial real estate properties, aggregating approximately 47.751.6 million net rentable square feet of primarily Class A office properties, including eight11 properties under construction/redevelopment totaling approximately 4.05.3 million net rentable square feet. As of December 31, 20162018 our properties consisted of:
164 Office178 office properties (including sixnine properties under construction/redevelopment);
fivetwelve retail properties; and
foursix residential properties (including two under construction).; and
one hotel.
We consider Class A office properties to be well-located buildings that are professionally managed and maintained, attract high-quality tenants and command upper-tier rental rates, and that are modern structures or have been modernized to compete with newer buildings. Our definitionsdefinition of Class A office properties may be different than those used by other companies.
We are a full-service real estate company, with substantial in-house expertise and resources in acquisitions, development, financing, capital markets, construction management, property management, marketing, leasing, accounting, risk management, tax and legal services. BXP manages BPLP as its sole general partner. As of December 31, 2016,2018, we had approximately 785760 employees. Our 3537 senior officers have an average of 3031 years of experience in the real estate industry, including an average of nineteen21 years of experience with us. Our principal executive office and Boston regional office are located at The Prudential Center, 800 Boylston Street, Suite 1900, Boston, Massachusetts 02199 and our telephone number is (617) 236-3300. In addition, we have regional offices at 2400 Broadway, Suite 225,510, Santa Monica, California 90404, 599 Lexington Avenue, New York, New York 10022;10022, Four Embarcadero Center, San Francisco, California 94111 and 2200 Pennsylvania Avenue NW, Washington, DC 20037.
Our internet address is http://www.bostonproperties.com. On our website, you can obtain a free copycopies of our annual reports on Form 10-K, quarterly reports on Form 10-Q, current reports on Form 8-K, and amendments to those reports filed or furnished pursuant to Section 13(a) or 15(d) of the Securities Exchange Act of 1934, as amended, as soon as reasonably practicable after we electronically file such material with, or furnish it to, the Securities and Exchange Commission, or the SEC. You may also obtain BXP’s and BPLP’s reports by accessing the EDGAR database at the SEC’s website at http://www.sec.gov, or we will furnish an electronic or paper copy of these reports free of charge upon written request to: Investor Relations, Boston Properties, Inc., The Prudential Center, 800 Boylston Street, Suite 1900, Boston, Massachusetts 02199. “Boston Properties” is a registered trademark and the “bxp” logo is a trademark, in both cases, of BPLP.
Boston Properties Limited Partnership
BPLP is a Delaware limited partnership organized in 1997, and the entity through which we conductBXP conducts substantially all of ourits business and own,owns, either directly or through subsidiaries, substantially all of ourits assets. BXP is the sole general partner of BPLP and, as of February 22, 2017,2019, the owner of approximately 89.5% of the economic interests in BPLP. Economic interest was calculated as the number of common partnership units of BPLP owned by BXP as a percentage of the sum of (1) the actual aggregate number of outstanding common partnership units of BPLP, (2) the number of common units issuable upon conversion of all outstanding long term incentive plan units of BPLP, or LTIP Units, other than LTIP Units issued in the form of Multi-Year Long-Term Incentive Plan Awards (“MYLTIP Awards”) that remain subject to performance conditions, assuming all conditions have been met for the conversion of the LTIP Units, (3) the 2012 Outperformance Awards that were issued in the form of LTIP Units and earned as of February 6, 2015 (the “2012 OPP Units”), (4) the 2013 MYLTIP Units that were issued in the form of LTIP Units and earned as of February 4, 2016 (the “2013 MYLTIP Units”) and, (5) the 2014 MYLTIP Units that were issued in the form of LTIP Units and earned as of February 3, 2017 (the “2014 MYLTIP Units”), (6)
the 2015 MYLTIP Units that were issued in the form of LTIP Units and earned as of February 4, 2018 (the “2015 MYLTIP Units”) and (7) the 2016 MYLTIP Units that were issued in the form of LTIP Units and earned as of February 9, 2019 (the “2016 MYLTIP Units”). An LTIP Unit is generally the economic equivalent of a share of BXP’s restricted common stock, although LTIP Units issued in the form of MYLTIP Awards are only entitled to receive one-tenth (1/10th) of the regular quarterly distributions (and no special distributions) prior to being earned. BXP’s general and limited partnership interests in BPLP entitles BXP to share in cash distributions from, a
ndand in the profits and losses of, BPLP in proportion to BXP’s percentage interest and entitles BXP to vote on all matters requiring a vote of the limited partners.
Preferred units of BPLP have the rights, preferences and other privileges as are set forth in an amendment to the limited partnership agreement of BPLP. As of December 31, 20162018 and February 22, 2017,2019, BPLP had one series of Preferred Units outstanding consisting of 80,000 Series B Preferred Units. The Series B Preferred Units have a liquidation preference of $2,500.00$2,500 per share (or an aggregate of approximately $193.6 million at December 31, 20162018 and February 22, 2017,2019, after deducting the underwriting discount and transaction expenses). The Series B Preferred Units were issued by BPLP on March 27, 2013 in connection with BXP’s issuance of 80,000 shares (8,000,000 depositary shares each representing 1/100th100th of a share) of 5.25% Series B Cumulative Redeemable Preferred Stock (the “Series B Preferred Stock”). BXP contributed the net proceeds from the offering to BPLP in exchange for Series B Preferred Units having termsrights, performance and preferencesprivileges generally mirroring those of the Series B Preferred Stock. BXP will pay cumulative cash dividends on the Series B Preferred Stock at a rate of 5.25% per annum of the $2,500.00$2,500 liquidation preference per share. BXP maydid not have the right to redeem the Series B Preferred Stock prior to March 27, 2018, except in certain circumstances relating to the preservation of BXP’s REIT status. On orand after March 27, 2018, BXP, at its option, may redeem the Series B Preferred Stock for a cash redemption price of $2,500.00$2,500 per share, plus all accrued and unpaid dividends. The Series B Preferred Stock is not redeemable by the holders, has no maturity date and is not convertible into any other security of the Company or its affiliates.
Transactions During 2016
Acquisitions
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. 3625-3635 Peterson Way is an approximately 218,000 net rentable square foot office property. The property is 100% leased to a single tenant through March 2021. Following the lease expiration, we intend to develop the site into a Class A office campus containing an aggregate of approximately 632,000 net rentable square feet.2018
Dispositions
For information explaining why BXP and BPLP may havereport different gains on sales of real estate, see the Explanatory Note.Note that follows the cover page of this Annual Report on Form 10-K.
On February 1, 2016,January 9, 2018, we completed the sale of our 415 Main500 E Street, S.W. property located in Cambridge, Massachusetts to the tenantWashington, DC for a grossnet contract sale price of approximately $105.4$118.6 million. Net cash proceeds totaled approximately $104.9$116.1 million, resulting in a gain on sale of real estate totaling approximately $60.8$96.4 million for BXP and approximately $63.0$98.9 million for BPLP. As part of its lease signed on July 14, 2004, the tenant was granted a fixed-price option to purchase the building at the beginning of the 11th lease year, which option was exercised by the tenant on October 22, 2014. 415 Main500 E Street, S.W. is an office property with approximately 231,000262,000 net rentable square feet.foot Class A office property.
On August 16, 2016,May 24, 2018, we completed the sale of a parcel of land within our Broad Run Business Park91 Hartwell Avenue property located in Loudoun County, VirginiaLexington, Massachusetts for a gross sale price of approximately $18.0$22.2 million. Net cash proceeds totaled approximately $17.9$21.7 million, resulting in a gain on sale of real estate totaling approximately $13.0 million.$15.5 million for BXP and approximately $15.9 million for BPLP. 91 Hartwell Avenue is an approximately 119,000 net rentable square foot Class A office property.
On September 27, 2016,2018, we executed a letter of intent forcompleted the sale of our Quorum Office Park property located in Chelmsford, Massachusetts for a gross sale price of approximately $35.3 million. Net cash proceeds totaled approximately $34.3 million, resulting in a gain on sale of real estate totaling approximately $7.9 million for BXP and approximately $9.2 million for BPLP. Quorum Office Park is an approximately 268,000 net rentable square foot Class A office property.
On November 30, 2018, we completed the remainingsale of our 1333 New Hampshire Avenue property located in Washington, DC for a gross sale price of approximately $142.0 million, including the retention of a $5.5 million future payment by the anchor tenant. Net cash proceeds totaled approximately $133.7 million, resulting in a gain on sale of real estate totaling approximately $44.4 million for BXP and approximately $48.4 million for BPLP. 1333 New Hampshire Avenue is an approximately 315,000 net rentable square foot Class A office property.
On December 13, 2018, we completed the sale of our 6595 Springfield Center Drive development project located in Springfield, Virginia, for a sale price of approximately $98.1 million, consisting of the land and project costs incurred through the closing date. Net cash proceeds totaled approximately $97.1 million. Concurrently with the sale, we agreed to act as development manager and have guaranteed the completion of the project. The book
value of the property exceeded its estimated fair value prior to the sale, and as a result, we recognized an impairment loss totaling approximately $8.7 million during the three months ended December 31, 2018. 6595 Springfield Center Drive is an approximately 634,000 net rentable square foot Class A office project.
On December 20, 2018, we completed the sale of a 41-acre parcel of land at our Washingtonian NorthTower Oaks property located in Gaithersburg, Maryland.Rockville, Maryland for a gross sale price of approximately $46.0 million. Net cash proceeds totaled approximately $25.9 million, resulting in a gain on sale of real estate totaling approximately $15.7 million. We agreed to provide seller financing to the buyer totaling $21.0 million, which is collateralized by a portion of the land parcel that secures the loan, bears interest at an effective rate of 1.92% per annum and matures on December 20, 2021. The letterloan has been reflected as Note Receivable on our Consolidated Balance Sheets.
Impairment Loss
For information explaining why BXP and BPLP may report different impairment losses, see the Explanatory Note that follows the cover page of intent caused us to reevaluatethis Annual Report on Form 10-K.
During the three months ended December 31, 2018, we reevaluated our strategy for the land and, basedsale of our 2600 Tower Oaks Boulevard property. Based on a shorter than expected hold period, we reduced the carrying value of the landproperty to theits estimated net sales pricefair value at December 31, 2018 and recognized an impairment loss oftotaling approximately $1.8$3.1 million during the year ended December 31, 2016. On November 14, 2016, we executed an agreementfor BXP and approximately $1.5 million for BPLP. Our estimated fair value was based on a pending offer for the sale of the land for a sale price ofproperty. 2600 Tower Oaks Boulevard is an approximately $7.8 million. The sale is subject179,000 net rentable square foot Class A office property (See Note 19 to the receipt of certain approvals and the satisfaction of customary closing conditions and there can be no assurance that the sale will be consummated on the terms currently contemplated or at all.Consolidated Financial Statements).
Developments/Redevelopments
As of December 31, 2016,2018, we had eight11 properties under construction/redevelopment comprised of sixnine office properties and two residential properties, which aggregatewe expect will total approximately 4.05.3 million net rentable square feet. We estimate the total investment to complete these projects, in the aggregate, is approximately $2.3$2.7 billion of which we had already invested approximately $1.2$1.0 billion as of December 31, 2016.2018. For a detailed list of the properties under construction/redevelopment see the following “Liquidity and Capital Resources” within “Item 7—Management’s Discussion and Analysis of Financial Condition and Results of Operations.”
On May 27, 2016,January 24, 2018, we completed and fully placed in-service 601 Massachusetts Avenue,entered into a Class A officelease agreement with an affiliate of Leidos Holdings, Inc. for a build-to-suit project with approximately 479,000 net rentable square feet located in Washington, DC. As of December 31, 2016, this property is 90% leased.
On May 27, 2016, we completed and fully placed in-service 804 Carnegie Center, a Class A office project with approximately 130,000 net rentable square feet located in Princeton, New Jersey. As of December 31, 2016, this property is 100% leased.
On June 24, 2016, we completed and fully placed in-service 10 CityPoint, a Class A office project with approximately 241,000 net rentable square feet located in Waltham, Massachusetts. As of December 31, 2016, this property is 93% leased.
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, which will be called 159 East 53rd Street. The redeveloped portion of the low-rise building will contain approximately 195,000276,000 net rentable square feet of Class A office space and approximately 25,000 net rentable square feetat our 17Fifty Presidents Street development project located in Reston, Virginia. Concurrently with the execution of retail space. We will capitalize incremental costs during the redevelopment. Welease, we commenced development of the project and expect the building willto be completed and available for occupancy during the second quarter of 2018. As a result, during the year ended December 31, 2016, 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.2020.
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 December 31, 2016, this property is 84% leased.
On November 7, 2016,February 23, 2018, we entered into a 15-year lease agreement with a tenant forFannie Mae to lease approximately 476,500850,000 net rentable square feet of Class A office space in a build-to-suitat our Reston Gateway development project to be located at our 145 Broadway property at Kendall Center in Cambridge, Massachusetts. 145 Broadway currently consistsReston, Virginia. The initial phase of anthe project will consist of two Class A office buildings aggregating approximately 80,0001.1 million net rentable square footfeet. On August 31, 2018, we commenced development of the project.
On June 7, 2018, we completed and fully placed in-service our Signature at Reston development project comprised of 508 apartment units and retail space aggregating approximately 518,000 square feet located in Reston, Virginia. This project was partially placed in-service on January 31, 2018.
On August 7, 2018, we entered into an agreement with a third party to (1) share certain pre-development costs during the pre-lease period and (2) to form a joint venture to thereafter own and develop a leasehold interest in 343 Madison Avenue located in New York City, which will support a Class A office property that will be demolished and developed into antower with approximately 486,000850,000 net rentable square foot Class A office property, including approximately 9,500 net rentable square feet of retail space. The commencementfeet. We will serve as development manager of the redevelopment project is subject toand will own a 55% interest in the receiptjoint venture. In 2016, we were selected by the Metropolitan Transportation Authority ("MTA") as the developer of the remaining necessary approvals,project and we currently expect to begin the project in the second quarter of 2017will enter into a pre-lease agreement and a 99-year ground lease with the relocation of an existing tenant to another property within our portfolio. We expectMTA for the building will be available for occupancy during the fourth quarter of 2019.site. There can be no assuranceassurances that the project will commence or that the buildingtransaction will be available for occupancycompleted on the anticipated scheduleterms currently contemplated, or at all.
On December 29, 2016,September 1, 2018, we commenced the redevelopmentcompleted and fully placed in-service our Proto Kendall Square development project comprised of 280 apartment units and retail space aggregating approximately 167,000 square feet located in Cambridge, Massachusetts. This project was partially placed in-service on June 20, 2018.
On November 9, 2018, we completed and fully placed in-service 191 Spring Street, a Class A office redevelopment project with approximately 160,000171,000 square feet located in Lexington, Massachusetts. This property is 100% leased.
On December 1, 2018, a consolidated entity in which we have a 95% interest completed and fully placed in-service Salesforce Tower, a Class A office project with approximately 1,421,000 net rentable square feet located in Lexington, Massachusetts. We expectSan Francisco, California (See Notes 10 and 19 to the building will be available for occupancy during the fourth quarter of 2017. As of February 22, 2017,Consolidated Financial Statements). Including leases with future commencement dates, this project was approximately 50%property is 100% leased.
Option and Development AgreementsGround Lease Arrangement
On October 24, 2016,November 29, 2018, we entered into an option agreement that will allow us toexecuted a 65-year ground lease for land totaling approximately 5.6 acres at Platform 16 located in San Jose, California, which will support approximately 1.1 million square feet of commercial office space. The ground lease provides us with the future right to purchase real property adjacent to the MacArthur BART station locatedland during a 12-month period commencing in Oakland, California, that could support the development13th month following the rent commencement date at a purchase price of a 400-unit residential building and supporting retail space.
On December 6, 2016, we entered into a development agreement with The George Washington University to pursue the development of a Class A office property with approximately 482,000 net rentable square feet on land parcels located at 2100 Pennsylvania Avenue in Washington, DC. The development agreement provides for the execution of a 75-year ground lease for the property upon completion of the entitlement process and relocation of existing tenants anticipated to occur in 2019.$134.8 million. We have made a deposit oftotaling $15.0 million, which deposit may only be credited against the purchase price of the land. Our option to purchase the land is considered a bargain purchase option and as a result, we have concluded that upon executionthe lease should be accounted for as a capital lease. At the inception of the ground lease will be credited against ground rent under the ground lease.
Lease Terminations
On February 3, 2016, we entered into a lease termination agreement with a tenant for an approximately 85,000 square foot lease at our 250 West 55th Street property located in New York City. The lease was scheduled to expire on February 28, 2035. In consideration for the termination of the lease, the tenant paid us approximately $45.0 million, which was recognized as termination income and is included in Base Rent in our Consolidated Statements of Operations for the year ended December 31, 2016.
Secured Debt Transactions
On April 11, 2016, we used available cash to repay the mortgage loan collateralized by our Fountain Square property located in Reston, Virginia totaling approximately $211.3 million. The mortgage loan bore interest at a fixed rate of 5.71% per annum and was scheduled to mature on October 11, 2016. There was no prepayment penalty.
On September 1, 2016, we usedonly a portion of the net proceedsland was available for lease from BPLP’s August 2016 offering of senior unsecured notesthe lessor (See Note 819 to the Consolidated Financial Statements). As a result, we recorded an approximately $12.4 million capital lease asset and available cash to repayliability, which is reflected within Real Estate (Land Held for Future Development) and Other Liabilities on our Consolidated Balance Sheets, reflecting 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 including the impact of financing costs and interest rate hedges) 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 proceedsland available for lease from BPLP’s August 2016 offeringthe lessor under the ground lease. Capital lease assets and liabilities are accounted for at the lower of senior unsecured notes (See Note 8fair market value or the present value of future minimum lease payments. The capital lease is for land only. Therefore, we will not depreciate the capital lease asset because land is assumed to the Consolidated Financial Statements) 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 including the impact of financing costs and interest rate hedges) 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. have an indefinite life.
Unsecured Debt Transactions
On April 24, 2018, BPLP exercised its option to draw $500.0 million on its delayed draw term loan facility ("Delayed Draw Facility"). The Delayed Draw Facility bears interest at a variable rate equal to LIBOR plus 0.90% per annum based on BPLP's December 31, 2018 credit rating and matures on April 24, 2022.
On January 20, 2016,November 28, 2018, BPLP completed a public offering of $1.0 billion in aggregate principal amount of its 3.650%4.500% unsecured senior unsecured notes due 2026.2028. The notes were priced at 99.708%99.641% of the principal amount to yield an effective rate (including financing fees) of approximately 3.766%4.628% per annum to maturity. The notes will mature on FebruaryDecember 1, 2026,2028, unless earlier redeemed. The aggregate net proceeds from the offering were approximately $988.9$988.1 million after deducting underwriting discounts and transaction expenses.
On August 17, 2016,December 13, 2018, BPLP completed a public offeringthe redemption of $1.0 billion$700.0 million in aggregate principal amount of its 2.750%5.875% senior unsecured notes due 2026.October 15, 2019. The notes were priced at 99.271%redemption price was approximately $722.6 million. The redemption price included approximately $6.6 million of accrued and unpaid interest to, but not including, the redemption date. Excluding the accrued and unpaid interest, the redemption price was approximately 102.28% of the principal amount to yield an effective rate, including financing fees andbeing redeemed. We recognized a loss from early extinguishment of debt totaling approximately $16.5 million, which amount included the impactpayment of the settlement of certain forward-starting interest rate swap contracts (See Note 7 to the Consolidated Financial Statements), ofredemption premium totaling 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.
Derivative Instruments and Hedging Activities
On February 19, 2015, BPLP commenced a planned interest rate hedging program. During the year ended December 31, 2015, BPLP entered into 17 forward-starting interest rate swap contracts that fix the 10-year swap rate at a weighted-average rate of approximately 2.423% per annum on notional amounts aggregating $550.0$16.0 million. These interest rate swap contracts were entered into in advance of a financing with a target commencement date in September 2016 and maturity in September 2026. On August 17, 2016, in conjunction with BPLP’s offering of its 2.750% senior unsecured notes due 2026 (See Note 8 to the Consolidated Financial Statements), we terminated the forward-starting interest rate swap contracts and cash-settled the contracts by making cash payments to the counterparties aggregating approximately $49.3 million. We recognized approximately $0.1 million of losses on interest rate contracts during the year ended December 31, 2016 related to the partial ineffectiveness of the interest rate contracts. We will reclassify into earnings, as an increase to interest expense, approximately $49.2 million (or approximately $4.9 million per year over the 10-year term of the 2.750% senior unsecured notes due 2026) of the amounts recorded in the consolidated balance sheets within accumulated other comprehensive loss, which represents the effective portion of the applicable interest rate contracts.
In addition, beginning in 2015, our 767 Fifth Partners LLC, which is a subsidiary of the consolidated entity in which we have a 60% interest and that owns 767 Fifth Avenue (the General Motors Building) in New York City, entered into sixteen forward-starting interest rate swap contracts that fix the 10-year swap rate at a weighted-average rate of approximately 2.619% per annum on notional amounts aggregating $450.0 million. These interest rate swap contracts were entered into in advance of a financing with a target commencement date in June 2017 and maturity in June 2027. Our 767 Fifth Partners LLC consolidated entity entered into the interest rate swap contracts designated and qualifying as cash flow hedges to reduce its
exposure to the variability in future cash flows attributable to changes in the 10-year swap rate in contemplation of obtaining 10-year fixed-rate financing in June 2017 (See Note 7 to the Consolidated Financial Statements).
Equity TransactionsTransaction
During the year ended December 31, 2016,2018, BXP acquired an aggregate of 190,85783,136 common units of limited partnership interest, including 103,84748,389 common units issued upon the conversion of LTIP Units, 2012 OPP Units, 2013 MYLTIP Units and 20132014 MYLTIP Units presented by the holders for redemption, in exchange for an equal number of shares of BXP common stock.
Investments in Unconsolidated Joint Ventures
On April 11, 2016,19, 2018, a joint venture in which we have a 50% interest received an eventobtained construction financing with a total commitment of default notice from the lender for the loan$180.0 million collateralized by its Annapolis Junction Building One property. Subsequently, the cash flows generated from the property have become insufficient to fund debt service payments and capital improvements necessary to lease and operate the property and the joint venture is not prepared to fund additional cash shortfalls at this time. Consequently, the joint venture is not currentHub on making debt service payments and remains in default.Causeway - Residential development project. The loan has an outstanding balance of approximately $39.6 million (our share is approximately $19.8 million), is non-recourse to us,construction financing bears interest at a variable rate equal to LIBOR plus 1.75%2.00% per annum and has a stated maturity date of March 31, 2018,matures on April 19, 2022, with one, three-yeartwo, one-year extension option,options, subject to certain conditions including thatconditions. As of December 31, 2018, approximately $40.5 million has been drawn under the loanloan. The Hub on Causeway - Residential is not in default. The lender notified the joint venture that it has elected to charge the default interest rate on the loan equal to LIBOR plus 5.75% per annum. The joint venture is currently in discussions with the lender regarding the eventan approximately 320,000 square foot project comprised of default, although there can be no assurance as to the outcome of those discussions. The estimated fair value of our investment in the unconsolidated joint venture exceeds its carrying value. Annapolis Junction Building One is a Class A office property with approximately 118,000 net rentable square feet440 residential units located in Annapolis, Maryland.Boston, Massachusetts.
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.
On October 1, 2016,April 27, 2018, a joint venture in which we have a 50%60% interest completed and fully placed in-service 1265 Main Street, a Class A office project with approximately 115,000 net rentable square feetrefinanced the mortgage loan collateralized by its 540 Madison Avenue property located in Waltham, Massachusetts. The property is 100% leased. On December 8, 2016, the joint venture obtained mortgage financingNew York City totaling $40.4 million collateralized by the property.$120.0 million. The mortgage loan bears interest at a fixedvariable rate of 3.77%equal to LIBOR plus 1.10% per annum and matures on January 1, 2032.
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 theJune 5, 2023. The previous mortgage loan collateralized by the property totaling approximately $133.4 million. In addition, the buyer agreedbore interest at a variable rate equal to assume certain unfunded leasing costs totaling approximately $14.2 million. Net proceedsLIBOR plus 1.50% per annum and was scheduled to us totaled approximately $58.2 million, resulting in a gainmature on sale of investment totaling approximately $59.4 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 SquareJune 5, 2018. 540 Madison Avenue is an approximately 607,000284,000 net rentable square foot Class A office property.
On July 13, 2018, we entered into a joint venture with a third party to acquire a development site at 3 Hudson Boulevard that, upon the future acquisition of additional available development rights, can accommodate a Class A office tower with up to 2.0 million net rentable square feet located on the entire square block between 11th Avenue and Hudson Boulevard Park from West 34th Street to West 35th Street in New York City. We own a 25% interest in, and are the managing member of the joint venture. The acquisition includes improvements consisting of excavation work and foundation elements that are currently being constructed on the site. We contributed cash totaling approximately $45.6 million at closing and will contribute approximately $62.2 million in the future for our initial capital contribution, a portion of which will fund the remaining costs to complete the foundation elements to grade for the future office building. In addition, we provided $80.0 million of mortgage financing to the joint venture that bears interest at a variable rate equal to LIBOR plus 3.50% per annum and matures on July 13, 2023, with extension options, subject to certain conditions. The loan has been reflected as a Related Party Note Receivable on our Consolidated Balance Sheets.
On July 19, 2018, we entered into a joint venture with Canada Pension Plan Investment Board ("CPPIB") to acquire Santa Monica Business Park in the Ocean Park neighborhood of Santa Monica, California for a net purchase price of approximately $626.7 million, including $11.5 million of seller funded leasing costs after the effective date of the purchase and sale agreement. Santa Monica Business Park is a 47-acre office park consisting of 21 buildings totaling approximately 1.2 million net rentable square feet. Approximately 70% of the rentable square footage is subject to a ground lease with 80 years remaining, including renewal periods. The ground lease provides the joint venture with the right to purchase the land underlying the properties in 2028 with subsequent purchase rights every 15 years. CPPIB invested approximately $147.0 million for a 45% ownership interest in the joint venture. We are providing customary operating, property management and leasing services to, and invested approximately $179.7 million, in the joint venture. The acquisition was completed with $300.0 million of financing. The mortgage financing bears interest at a variable rate equal to LIBOR plus 1.28% per annum and matures on July 19, 2025. At closing, the borrower under the loan, which is a subsidiary of the joint venture, entered into interest rate swap contracts with notional amounts aggregating $300.0 million through April 1, 2025, resulting in a fixed rate of approximately 4.063% per annum through the expiration of the interest rate swap contracts. (See Note 5 to the Consolidated Financial Statements).
On July 27, 2018, we entered into a joint venture with our partner at The Hub on Causeway mixed-use development in Boston, Massachusetts to acquire the air rights for the development of an approximately 627,000 net rentable square foot Class A office tower at the site to be known as 100 Causeway Street. In addition, the joint venture entered into a lease agreement with an affiliate of Verizon Communications, Inc., under which Verizon will lease approximately 70% of the office tower for a term of 20 years. With the execution of the lease, the joint venture commenced development of the project. We will serve as the co-development manager for the project. The joint venture partner contributed an air rights parcel and improvements, with a fair value of approximately $41.3 million, for its initial 50% interest in the joint venture. We contributed improvements totaling approximately $3.9 million and will contribute cash totaling approximately $37.4 million for our initial 50% interest.
On November 15, 2016,16, 2018, a joint venture in which we have a 50% interest extended the loan collateralized by its Annapolis Junction Building Six property. At the time of the extension, the loan had an outstanding balance of the loan totaled approximately $12.9$13.1 million and was scheduled to mature on November 17, 2016.2018. The extended loan has a total commitment amount of approximately $15.4$14.3 million, bears interest at a variable rate equal to LIBOR plus 2.25%2.00% per annum and matures on November 17, 2018.2019, with one, one-year extension option, subject to certain conditions. Annapolis Junction Building Six is a Class A office property with approximately 119,000 net rentable square feet located in Annapolis, Maryland.Maryland (See Note 19 to the Consolidated Financial Statements).
On November 28, 2016,December 31, 2018, we entered into a joint venturedistribution agreement with the partner at our North Station development to acquire the air rights for the future development of a hotel property at the site. The joint venture partner contributed an air rights parcel and improvements, with a fair value of approximately $7.4 million, for its initial 50% interest in the joint venture. We contributed improvements totaling approximately $0.7 million and will contribute cash totaling approximately $6.7 million for our initial 50% interest. On November 28, 2016, the joint venture entered into a 99-year air rights lease with a third-party hotel developer/operator. In addition, on November 28, 2016, we and our partner entered into a joint venture to acquire the air rights for the future development of a residential tower at the site, consisting of an approximately 40-story residential tower totaling approximately 320,000 rentable square feet comprised of 440 apartment units. The joint venture partner contributed an air rights parcel, with a fair value of approximately $24.2 million, for its initial 50% interest in the joint venture. We contributed
cash and improvements totaling approximately $17.7 million and will contribute cash totaling approximately $6.5 million for our initial 50% interest.
On December 7, 2016, two joint ventures, in which we have a 50% interest in each, combined and extended mortgage loans totaling approximately $21.6 million and $15.1 million collateralized by Annapolis Junction Building Seven and Eight, respectively. On April 4, 2016, the mortgage loan collateralized by Annapolis Junction Building Seven had been extended from April 4, 2016 to April 4, 2017, with one, one-year extension option, subject to certain conditions, and bore interest at a variable rate equal to LIBOR plus 1.65% per annum. The mortgage loan collateralized by Annapolis Junction Building Eight bore interest at a variable rate equal to LIBOR plus 1.50% per annum and was scheduled to mature on June 23, 2017, with two, one-year extension options, subject to certain conditions. The new mortgage loan has a total commitment amount of approximately $42.0 million, with an initial balance totaling approximately $36.7 million, bears interest at a variable rate equal to LIBOR plus 2.35% per annum and matures on December 7, 2019, with three, one-year extension options, subject to certain conditions. Annapolis Junction Building Seven and Eight are Class A office properties with approximately 127,000 and 126,000 net rentable square feet, respectively, located in Annapolis, Maryland.
On December 19, 2016, a joint venture in which we have a 50% interest obtained construction financing with a total commitment of $250.0 millionand that owns Annapolis Junction. Under the agreement, the joint venture distributed its Annapolis Junction Building One property to the partner and the partner assumed the mortgage indebtedness collateralized by its Dock 72 development project. The construction financing bears interest atthe property. We recognized a variable rate equal to LIBOR plus 2.25% per annum and maturesgain on December 18, 2020, with two, one-year extension options, subject to certain conditions. Assale of December 31, 2016, there have been no amounts drawn under the loan. Dock 72real estate totaling approximately $8.3 million, which is aincluded within Income from Unconsolidated Joint Ventures in our Consolidated Statements of Operations. Annapolis Junction Building One is an approximately 118,000 net rentable square foot Class A office project with approximately 670,000 net rentable square feet located in Brooklyn, New York.property.
Stock Option and Incentive Plan
On January 25, 2016,February 6, 2018, BXP’s Compensation Committee approved a new equity-based, multi-year, long-term incentive program (the “2016“2018 MYLTIP”) as a performance-based component of our overall compensation program. Under the Financial Accounting Standards Board’s Accounting Standards Codification (“ASC”) 718 “Compensation - Stock Compensation,” the 20162018 MYLTIP has an aggregate grant fair value of approximately $17.3$13.3 million, which amount will generally be amortized into earnings over the four-year plan period under the graded vesting method (See Note 1716 to the Consolidated Financial Statements).
On February 4, 2018, the measurement period for our 2015 MYLTIP awards ended and, based on BXP’s relative TSR performance, the final awards were determined to be 22.0% of target or an aggregate of approximately $3.6 million(after giving effect to voluntary employee separations). As a result, an aggregate of 337,847 2015 MYLTIP Units that had been previously granted were automatically forfeited.
Business and Growth Strategies
Business Strategies
Our primary business objective is to maximize return on investment to provide our investors with the greatest possible total return in all points of the economic cycle. Our strategies to achieve this objective are:
to target a few carefully selected geographic markets: Boston, Los Angeles, New York, San Francisco and Washington, DC, and to be one of the leading, if not the leading, developers, owners developers and managers in each of those markets with a full-service office in each market providing property management, leasing, development, construction and legal expertise. We select markets and submarkets with a diverse economic base and a deep pool of prospective tenants in various industries and where tenants have demonstrated a preference for high-quality office buildings and other facilities. Additionally, our markets have historically been able to recruit new talent to them and as such created job growth that results in growth in rental rates and occupancy over time. We have explored and may continue to explore for future investment select domestic and international markets that exhibit these same traits;
to emphasize markets and submarkets within those markets where the lack of available sites and the difficulty of receiving the necessary approvals for development and the necessary financing constitute high barriers to the creation of new supply, and where skill, financial strength and diligence are required to successfully develop, finance and manage high-quality office, research and development space, as well as selected retail and residential space;
to take on complex, technically challenging development projects, leveraging the skills of our management team to successfully develop, acquire or reposition properties that other organizations may not have the capacity or resources to pursue;
to own and develop high-quality real estate designed to meet the demands of today’s tenants who require sophisticated telecommunications and related infrastructure, support services, sustainable features and amenities, and to manage those facilities so as to become the landlord of choice for both existing and prospective clients;
to opportunistically acquire assets whichthat increase our market share in the markets in which we have chosen to concentrate, as well as potential new markets, which exhibit an opportunity to improve or preserve returns through repositioning (through a combination of capital improvements and shift in marketing strategy), changes in management focus and leasing;
to explore joint venture opportunities with existing property owners located in desirable locations, who seek to benefit from the depth of development and management expertise we are able to provide and our access to capital, and/or to explore joint venture opportunities with strategic institutional partners, leveraging our skills as developers, owners operators and developersmanagers of Class A office space and mixed-use complexes;
to pursue on a selective basis the sale of properties or interests therein, including core properties, to either (1) take advantage of the demand for our premier properties and realize the value we have created or (2) pare from our portfolio properties that we believe have slower future growth potential;
to seek third-party development contracts to enable us to retain and utilize our existing development and construction management staff, especially when our internal development is less active or when new development is less-warranted due to market conditions; and
to enhance our capital structure through our access to a variety of sources of capital and proactively manage our debt expirations. In the current economic climate with relatively low interest rates we have and will continue to attempt to lower the cost of our debt capital and seek opportunities to lock in such low rates through early debt repayment, refinancings and interest rate hedges.
Growth Strategies
External Growth Strategies
We believe that our development experience, our organizational depth and our balance sheet position us to continue to selectively develop a range of property types, including high-rise urban developments, mixed-use developments (including office, residential and retail), low-rise suburban office properties and research and laboratory space, within budget and on schedule. We believe we are also well positioned to achieve external growth through acquisitions. Other factors that contribute to our competitive position include:
our control of sites (including sites under contract or option to acquire) in our markets that could support in excess of 14.217.1 million additional square feet of new office, retail and residential development;
our reputation gained through 4749 years of successful operations and the stability and strength of our existing portfolio of properties;
our relationships with leading national corporations, universities and public institutions, including government agencies, seeking new facilities and development services;
our relationships with nationally recognized financial institutions that provide capital to the real estate industry;
our track record and reputation for executing acquisitions efficiently provide comfort to domestic and foreign institutions, private investors and corporations who seek to sell commercial real estate in our market areas;
our ability to act quickly on due diligence and financing;
our relationships with institutional buyers and sellers of high-quality real estate assets; and
our ability to procure entitlements from multiple municipalities to develop sites and attract land owners to sell or partner with us.us; and
our relationship with domestic and foreign investors who seek to partner with companies like ours.
Opportunities to execute our external growth strategy fall into three categories:
Development in selected submarkets. We believe the selected development of well-positioned office buildings, residential buildings and mixed-use complexes ismay be justified in our markets. We believe in acquiring land after taking into consideration timing factors relating to economic cycles and in response to market conditions that allow for its development at the appropriate time. While we purposely concentrate in markets with high barriers-to-entry, we have demonstrated throughout our 47-year49-year history, an ability to make carefully timed land acquisitions in submarkets where we can become one of the market leaders in establishing rent and other business terms. We believe that there are opportunities at key locations in our existing and other markets for a well-capitalized developer to acquire land with development potential.
In the past, we have been particularly successful at acquiring sites or options to purchase sites that need governmental approvals for development. Because of our development expertise, knowledge of the governmental approval process and reputation for quality development with local government regulatory bodies, we generally have been able to secure the permits necessary to allow development and to profit from the resulting increase in land value. We seek complex projects where we can add value through the efforts of our experienced and skilled management team leading to attractive returns on investment.
Our strong regional relationships and recognized development expertise have enabled us to capitalize on unique build-to-suit opportunities. We intend to seek and expect to continue to be presented with such opportunities in the near term allowing us to earn relatively significant returns on these development opportunities through multiple business cycles.
Acquisition of assets and portfolios of assets from institutions or individuals. We believe that due to our size, management strength and reputation, we are well positioned to acquire portfolios of assets or individual properties from institutions or individuals if valuations meet our criteria. In addition, we believe that our market knowledge and our liquidity and access to capital may provide us with a competitive advantage when pursuing acquisitions. Opportunities to acquire properties may also come through the purchase of first mortgage or mezzanine debt. We are also able to appeal to sellers wishing to contribute on a tax-deferred basis their ownership of property for equity in a diversified real estate operating company that offers liquidity through access to the public equity markets in addition to a quarterly distribution. Our ability to offer common and preferred units of limited partnership in BPLP to sellers who would otherwise recognize a taxable gain upon a sale of assets for cash or BXP’s common stock may facilitate this type of transaction on a tax-efficient basis. Recent Treasury Regulations, however may limit certain of the tax benefits previously available to sellers in these transactions.
Acquisition of underperforming assets and portfolios of assets. We believe that because of our in-depth market knowledge and development experience in each of our markets, our national reputation with brokers, financial institutions, owners of real estate and others involved in the real estate market and our access to competitively-priced capital, we are well-positioned to identify and acquire existing, underperforming properties for competitive prices and to add significant additional value to such properties through our effective marketing strategies, repositioning/redevelopment expertise and a responsive property management program.
Internal Growth Strategies
We believe that opportunities will exist to increase cash flow from our existing properties through an increase in occupancy and rental rates because they are of high quality and in desirable locations within markets where, in general, the creation of new supply is limited by the lack of available sites and the difficulty of obtaining the necessary approvals for development on vacant land and financing.locations. Additionally, our markets have diversified economies that have historically experienced job growth and increased use of office space, resulting in growth in rental rates and occupancy over time. Our strategy for maximizing the benefits from these opportunities is three-fold: (1) to provide high-quality property management services using our employees in order to encourage tenants to renew, expand and relocate in our properties, (2) to achieve speed and transaction cost efficiency in replacing departing tenants through the use of in-house services for marketing, lease negotiation and construction of tenant and capital improvements and (3) to work with new or existing tenants with space expansion or contraction needs, maximizingleveraging our expertise and clustering of assets to maximize the cash flow from our assets. We expect to continue our internal growth as a result of our ability to:
Cultivate existing submarkets and long-term relationships with credit tenants. In choosing locations for our properties, we have paid particular attention to transportation and commuting patterns, physical environment, adjacency to established business centers and amenities, proximity to sources of business growth and other local factors.
The average lease term of our in-place leases, including leases signed by our unconsolidated joint ventures, was approximately 7.37.5 years at December 31, 2016,2018, and we continue to cultivate long-term leasing relationships with a diverse base of high-quality, financially stable tenants. Based on leases in place at December 31, 2016,2018, leases with respect to approximately 6.0% of the total square feet in our portfolio, including unconsolidated joint ventures, will expire in calendar year 2017.2019.
Directly manage our office properties to maximize the potential for tenant retention. We provide property management services ourselves, rather than contracting for this service, to maintain awareness of and responsiveness to tenant needs. We and our properties also benefit from cost efficiencies produced by an experienced work force attentive to preventive maintenance and energy management and from our continuing programs to assure that our property management personnel at all levels remain aware of their important role in tenant relations. In addition, we reinvest in our properties by adding new services and amenities that are desirable to our tenants.
Replace tenants quickly at best available market terms and lowest possible transaction costs. We believe that we are well-positioned to attract new tenants and achieve relatively high rental and occupancy rates as a result of our well-located, well-designed and well-maintained properties, our reputation for high-quality building services and responsiveness to tenants, and our ability to offer expansion and relocation alternatives within our submarkets.
Extend terms of existing leases to existing tenants prior to expiration. We have also successfully structured early tenant renewals, which have reduced the cost associated with lease downtime while securing the tenancy of our highest quality credit-worthy tenants on a long-term basis and enhancing relationships.
Re-development of existing assets. We believe the select re-development of assets within our portfolio, where through the ability to increase the building size and/or to increase cash flow and generate appropriate returns on incremental investment after consideration of the asset’s current and future cash flows, may be desirable. This generally occurs in situations in which we are able to increase the building’s size, improve building systems and sustainability features, and/or add tenant amenities, thereby increasing tenant demand, generating acceptable returns on incremental investment and enhancing the long-term value of the property and the company. In the past, we have been particularly successful at gaining local government approval for increased density at several of our assets, providing the opportunity to enhance value at a particular location. Our strong regional relationships and recognized re-development expertise have enabled us to capitalize on unique build-to-suit opportunities. We intend to seek and expect to continue to be presented with such opportunities in the near term allowing us to earn attractive returns on these development opportunities through multiple business cycles.
Policies with Respect to Certain Activities
The discussion below sets forth certain additional information regarding our investment, financing and other policies. These policies have been determined by BXP’s Board of Directors and, in general, may be amended or revised from time to time by the Board of Directors.
Investment Policies
Investments in Real Estate or Interests in Real Estate
Our investment objectives are to provide quarterly cash dividends/distributions to our securityholders and to achieve long-term capital appreciation through increases in our value. We have not established a specific policy regarding the relative priority of these investment objectives.
We expect to continue to pursue our investment objectives primarily through the ownership of our current properties, development projects and other acquired properties. We currently intend to continue to invest primarily in developments of properties and acquisitions of existing improved properties or properties in need of redevelopment, and acquisitions of land that we believe have development potential, primarily in our existing markets of Boston, Los Angeles, New York, San Francisco and Washington, DC. We have explored and may continue to explore for future investment select domestic and international markets that exhibit these same traits. Future investment or development activities will not be limited to a specified percentage of our assets. We intend to engage in such future investment or development activities in a manner that is consistent with the maintenance of BXP’s status as a REIT for federal income tax purposes. In addition, we may purchase or lease income-producing commercial and other types of properties for long-term investment, expand and improve the real estate presently owned or other properties purchased, or sell such real estate properties, in whole or in part, when circumstances warrant. We do not have a policy that restricts the amount or percentage of assets that will be invested in any specific property, however, our investments may be restricted by our debt covenants.
We may also continue to participate with third parties in property ownership, through joint ventures or other types of co-ownership. These investments may permit us to own interests in larger assets without unduly restricting diversification and, therefore, add flexibility in structuring our portfolio.
Equity investments may be subject to existing mortgage financing and other indebtedness or such financing or indebtedness as may be incurred in connection with acquiring or refinancing these investments. Debt service on such financing or indebtedness will have a priority over any distributions with respect to BXP’s common stock. Investments are also subject to our policy not to be treated as an investment company under the Investment Company Act of 1940, as amended (the “1940 Act”).
Investments in Real Estate Mortgages
While our current portfolio consists primarily of, and our business objectives emphasize, equity investments in commercial real estate, we may, at the discretion of the Board of Directors of BXP, invest in mortgages and other types of real estate interests consistent with BXP’s qualification as a REIT. Investments in real estate mortgages run the risk that one or more borrowers may default under such mortgages and that the collateral securing such mortgages may not be sufficient to enable us to recoup our full investment. We may invest in participating, convertible or traditional mortgages if we conclude that we may benefit from the cash flow, or any appreciation in value of the property or as an entrance to the fee ownership. As of December 31, 2018, we had two note receivables outstanding, which aggregated approximately $99.5 million.
Securities of or Interests in Entities Primarily Engaged in Real Estate Activities
Subject to the percentage of ownership limitations and gross income and asset tests necessary for BXP’s REIT qualification, we also may invest in securities of other REITs, other entities engaged in real estate activities or securities of other issuers, including for the purpose of exercising control over such entities.
Dispositions
Our decision to dispose or partially dispose of properties is based upon the periodic review of our portfolio and the determination by the Board of Directors of BXP that such action would be in our best interests. Any decision to dispose of a property will be authorized by the Board of Directors of BXP or a committee thereof. Some holders of limited partnership interests in BPLP could incur adverse tax consequences upon the sale of certain of our properties that differ from the tax consequences to BXP. Consequently, holders of limited partnership interests in BPLP may have different objectives regarding the appropriate pricing and timing of any such sale. Such different tax treatment derives in most cases from the fact that we acquired these properties in exchange for partnership interests in contribution transactions structured to allow the prior owners to defer taxable gain. Generally, this deferral continues so long as we do not dispose of the properties in a taxable transaction. Unless a sale by us of these properties is structured as a like-kind exchange under Section 1031 of the Internal Revenue of 1986, as amended, or the Code or in a manner that otherwise allows deferral to continue, recognition of the deferred tax gain allocable to these prior owners is generally triggered by a sale. Only 767 Fifth Avenue (the General Motors Building) isAs of December 31, 2018, we have no properties that are subject to a tax protection agreement through June 2017, which may limit our ability to dispose of it or require us to pay damages to the prior owner in the event of a taxable sale.agreement.
Financing Policies
The agreement of limited partnership of BPLP and BXP’s certificate of incorporation and bylaws do not limit the amount or percentage of indebtedness that we may incur. Further, we do not have a policy limiting the amount of indebtedness that we may incur, nor have we established any limit on the number or amount of mortgages that may be placed on any single property or on our portfolio as a whole. However, our mortgages, credit facilities, joint venture agreements and unsecured debt securities contain customary restrictions, requirements and other limitations on our ability to incur indebtedness. In addition, we evaluate the impact of incremental leverage on our debt metrics and the credit ratings of BPLP's publicly traded debt.
The Board of Directors of BXP will consider a number of factors when evaluating our level of indebtedness and when making decisions regarding the incurrence of indebtedness, including the purchase price of properties to be acquired with debt financing, the estimated market value of our properties upon refinancing, the entering into agreements such as interest rate swaps, caps, floors and other interest rate hedging contracts and the ability of particular properties and us as a whole to generate cash flow to cover expected debt service.
Policies with Respect to Other Activities
As the sole general partner of BPLP, BXP has the authority to issue additional common and preferred units of limited partnership interest of BPLP. BXP has issued, and may in the future issue, common or preferred units of limited partnership interest to persons who contribute their direct or indirect interests in properties to us in exchange for such common or preferred units. We have not engaged in trading, underwriting or agency distribution or sale of securities of issuers other than BXP and BPLP and we dodoes not intend to do so. At all times, we intend to make investments in such a manner as to enable BXP to maintain its qualification as a REIT, unless, due to changes in circumstances or to the Internal Revenue Code of 1986, as amended (or the Treasury Regulations promulgated thereunder),tax code, the Board of Directors of BXP determines that it is no longer in the best interest of BXP to qualify as a REIT. We may make loans to third parties, including, without limitation, to joint ventures in which we participate or in connection with the disposition of a property. We intend to make investments in such a
way that we will not be treated as an investment company under the 1940 Act. Our policies with respect to these and other activities may be reviewed and modified or amended from time to time by the Board of Directors of BXP.
Sustainability
As one of the largest developers, owners and developersmanagers of primarily Class A office properties in the United States, we actively work to promote our growth and operations in a sustainable and responsible manner across our five regions. Our sustainability strategy is broadly focused on the economic, social and environmental aspects of our activities, which include the design and construction of our new developments and the operation of our existing buildings. We are focused on creating healthy workspaces and high performance properties while simultaneously mitigating operational costs and the potential external impacts of energy, water, waste and greenhouse gas emissions. To that end, we have publicly adopted long-term energy, emissions, water and waste goals that establish aggressive reduction targets. As a company with a core strategy of long-term ownership, we are committed to charitable giving, volunteerism and public realm investments that make a positive impact on the communities in which we conduct business. Through these efforts, we demonstrate that operating and developing commercial real estate can be conducted with a conscious regard for the environment while mutually benefiting our tenants, investors, employees and the communities in which we operate.
We have been recognized as an industry leader in sustainability. During 2016, weIn 2018, BXP ranked second among US Officethe top 8% of 874 real estate companies in the Global Real Estate Sustainability Benchmark (“GRESB”) assessment. BXP was among the top 5% of all participants, ranking 36th out of 733 global companies. 20162018 was the fifthseventh straight year that BXP has ranked in the top quartile of GRESB assessment participants, earning another “Green Star” recognition and athe highest GRESB 5-star Rating. DuringIn 2014, 2015, 2017 and 2015,2018, BXP was selected by the National Association of Real Estate Investment Trusts (“NAREIT”Nareit”) as a Leader in the Light Award winner. NAREITsNareit's annual Leader in the Light Awards honor NAREITNareit member companies that have demonstrated superior and sustained sustainability practices.
In March 2016, the Sustainability Accounting Standards Board (“SASB”) issued the provisional standard, Real Estate Owners, Developers & Investment Trusts Sustainability Accounting Standard. The provisional standards propose sustainability accounting metrics that have been designed for disclosure in mandatory filings, such as the Form 10-K. The recommended energy and water management activity metrics for the real estate industry include energy consumption data coverage as a percentage of floor area (“Energy Intensity”); percentage of eligible portfolio that is certified ENERGY STAR® (“ENERGY STAR certified”); total energy consumed by portfolio area (“Total Energy Consumption”); water withdrawal as a percentage of total floor area (“Water Intensity”); and total water withdrawn by portfolio area (“Total Water Consumption”). Energy and water data is collected from utility bills and submeters. All utility data is checked by a third-party. A licensed professional has verified all ENERGY STAR applications.
The charts below detail our Energy Intensity, Total Energy Consumption, Water Intensity and Total Water Consumption for 2015 through 2017 for which data on occupied and actively managed properties was available.
_______________
| |
| (1) | Full 2018 calendar year energy and water data is not available fully checked by a third party until March 31, 2019. 2017 is the most recent year for which complete energy and water data is available and checked by a third party. |
| |
| (2) | The charts reflect the performance of our occupied and actively managed office building portfolio in Boston, Los Angeles, New York, San Francisco and Washington, DC. Occupied office buildings are buildings with no more than 50% vacancy. Actively managed buildings are buildings where we have operational control of building system performance and investment decisions. At the end of the 2017 calendar year, this included 101 buildings totaling 39.4 million gross square feet. |
| |
| (3) | Floor area is considered to have complete energy consumption data coverage when energy consumption data (i.e., energy types and amounts consumed) is obtained by us for all types of energy consumed in the relevant floor area during the fiscal year, regardless of when such data was obtained. |
| |
| (4) | The scope of energy includes energy purchased from sources external to us and our tenants or produced by us or our tenants and energy from all sources, including fuel, gas, electricity and steam. |
| |
| (5) | Water sources include surface water (including water from wetlands, rivers, lakes and oceans), groundwater, rainwater collected directly and stored by the registrant, wastewater obtained from other entities, municipal water supplies or supply from other water utilities. |
| |
| (6) | During the 2017 calendar year, 66 buildings representing 61% of our eligible portfolio were ENERGY STAR certified. |
We are committed to transparent reporting of environmental, social and governance (“ESG”) sustainability indicators. BXP publishes an annual sustainability report that is aligned with the Global Reporting Initiative (“GRI”) reporting framework. OurMore detailed sustainability information, including our strategy, key performance indicators, annual like-for-like comparisons, achievements and historical sustainability reports are available on our website at http://www.bostonproperties.com under the heading “Sustainability.” Except for the documents specifically incorporated by reference into this Annual Report on Form 10-K, information contained on our website or that can be accessed through our website is not incorporated by reference into this Annual Report on Form 10-K.
Competition
We compete in the leasing of office, retail and residential space with a considerable number of other real estate companies, some of which may have greater marketing and financial resources than are available to us. In addition, our hotel property competes for guests with other hotels, some of which may have greater marketing and financial resources than are available to us and to the manager of our one hotel, Marriott International, Inc.
Principal factors of competition in our primary business of owning, acquiring and developing office properties are the quality of properties, leasing terms (including rent and other charges and allowances for tenant improvements), attractiveness and convenience of location, the quality and breadth of tenant services and amenities provided, and reputation as an owner and operator of quality office properties in the relevant market. Additionally, our ability to compete depends upon, among other factors, trends of the national and local economies, investment alternatives, financial condition and operating results of current and prospective tenants, availability and cost of capital, construction and renovation costs, taxes, utilities, governmental regulations, legislation and population trends.
In addition, we currently have foursix residential properties (including two under construction) and may in the future decide to acquire or develop additional residential properties. As an owner, we will also face competition for prospective residents from other operators/owners whose properties may be perceived to offer a better location or better amenities or whose rent may be perceived as a better value given the quality, location and amenities that the resident seeks. We will also compete against condominiums and single-family homes that are for sale or rent. Because the scale of our residential portfolio is relatively small, we expect to continue to retain third parties to manage our residential properties.
Our Hotel Property
We operate our hotel property through a taxable REIT subsidiary. The taxable REIT subsidiary, a wholly-owned subsidiary of BPLP, is the lessee pursuant to a lease for the hotel property. As lessor, BPLP is entitled to a percentage of gross receipts from the hotel property. The hotel lease is intended to provide the economic benefits of ownership of the underlying real estate to flow to us as rental income, while our taxable REIT subsidiary earns the profit from operating the property as a hotel. Marriott International, Inc. continues to manage the hotel property under the Marriott name and under terms of the existing management agreements. Marriott has been engaged under a separate long-term incentive management agreement to operate and manage the hotel on behalf of the taxable REIT subsidiary.
Corporate Governance
BXP is currently governed by an eleven membereleven-member Board of Directors. The current members of the Board of Directors of BXP are Kelly A. Ayotte, Bruce W. Duncan, Karen E. Dykstra, Carol B. Einiger, Dr. Jacob A. Frenkel, Joel I. Klein, Douglas T. Linde, Matthew J. Lustig, Alan J. Patricof, Owen D. Thomas, Martin Turchin and David A. Twardock. All directors of BXP stand for election for one-year terms expiring at the next succeeding annual meeting of stockholders.
Joel I. Klein currently serves as the Lead Independent Director of BXP's Board of Directors. The Board of Directors of BXP also has Audit, Compensation and Nominating and Corporate Governance Committees. The membership of each of these committees is described below.
|
| | | | | | | | | | | | |
| Independent Director | | Audit | | Compensation | | Nominating and Corporate Governance |
| Kelly A. Ayotte | | | | | | | X | | | | X | |
| Bruce W. Duncan | | | | | | | X | | | | X | |
| Karen E. Dykstra | | | X | | | | | | | | | |
| Carol B. Einiger | | | | | | | X | * | | | | |
| Dr. Jacob A. Frenkel | | | | | | | | | | | X | * |
Joel I. Klein **** | | | | | | | | | | | X | |
| Matthew J. Lustig | | | | | | | | | | | X | |
Alan J. Patricof | | | X | | | | | | | | X | * |
| Martin Turchin | | | X | | | | | | | | | |
| David A. Twardock | | | X | * | | | X | | | | | |
X=Committee member, *=Chair, **=Lead Independent Director
BXP has the following corporate governance documents and procedures in place:
The Board of Directors has adopted charters for each of its Audit, Compensation and Nominating and Corporate Governance Committees. A copy of each of these charters is available on our website at http://www.bostonproperties.com under the heading “Corporate Governance” and subheading “Committees and Charters.”
The Board of Directors has adopted Corporate Governance Guidelines, a copy of which is available on our website at http://www.bostonproperties.com under the heading “Corporate Governance” and subheading “Governance Guidelines.”
The Board of Directors has adopted a Code of Business Conduct and Ethics, which governs business decisions made and actions taken by BXP’s directors, officers and employees. A copy of this code is available on our website at http://www.bostonproperties.com under the heading “Corporate Governance” and subheading “Code of Conduct and Ethics.” BXP intends to disclose on this website any amendment to, or waiver of, any provisions of this Code applicable to the directors and executive officers of BXP that would otherwise be required to be disclosed under the rules of the SEC or the New York Stock Exchange.
The Board of Directors has established an ethics reporting system that employees may use to anonymously report possible violations of the Code of Business Conduct and Ethics, including concerns regarding questionable accounting, internal accounting controls or auditing matters, by telephone or over the internet.
The Board of Directors has adopted a Policy on Companyour Political Spending, a copy of which is available on our website at http://www.bostonproperties.com under the heading “Corporate Governance” and subheading “Policy on Political Spending.”
Recent Tax Legislation Affecting BXP and BPLP
Bipartisan Budget Act of 2015
On November 2, 2015, Congress enactedThe following discussion supplements and updates the Bipartisan Budget Act of 2015. Among other things, this Act changes the rules applicable to federal income tax audits of partnerships (such as BPLP) and the collection of any tax resulting from any such audits or other tax proceedings. Under the new rules, the partnership itself must pay any “imputed underpayments,” consisting of delinquent taxes, interest, and penalties deemed to arise out of an audit of the partnership, unless certain alternative methods are available and the partnership elects to utilize them.
The new rule generally does not apply to audits of taxable years beginning before January 1, 2018, and many of the details, including the means by which a partnership can avail itself of the alternative methods and the manner in which the alternative methods may apply to REITs, will be determined through Treasury Regulations. Proposed Treasury Regulations provide guidance as to how these rules apply to REITs, including clarification regarding the treatment of deficiency dividends. However, these regulations have not been finalized and the government has imposed an indefinite freeze on further regulatory action. Therefore, it is not clear at this time what effect this new legislation will have on us. However, it is possible thatdisclosures under “United States Federal Income Tax Considerations” in the future, BXP or BPLP, or both, could be subject to, or otherwise bearprospectus dated June 2, 2017 contained in our Registration Statement on Form S-3 filed with the economic burden of, federal income tax, interest, and penalties resulting from a federal income tax auditSEC on June 2, 2017, as a result ofwell as the changes enacted bydisclosures under “United States Federal Income Tax Considerations” in the Act.prospectus supplement dated June 2, 2017.
Protecting Americans from Tax HikesConsolidated Appropriations Act of 2015
On December 18, 2015, Congress enactedMarch 23, 2018, President Donald J. Trump signed into law the Protecting Americans from Tax HikesConsolidated Appropriations Act, of 2015. This legislation modifies a number of rules pertaining to qualification as a REIT and the taxation of REITs and their shareholders, including, among others, the following changes to certain rules described in the disclosure set forth in our prospectus:
For tax years beginning after December 31, 2017, not more than 20% of our total assets may be represented by securities of one or more taxable REIT subsidiaries. At this time, the securities we own in our taxable REIT subsidiaries do not, in the aggregate, exceed 20% of the total value of our assets.
A 100% excise tax is imposed on “redetermined TRS service income,”2018 (the “CAA”), which is income of a taxable REIT subsidiary attributable to services provided to, or on behalf of its associated REIT and which would otherwise be increased on distribution, apportionment, or allocation under Section 482amended various provisions of the Internal Revenue Code of 1986, as amended, (i.e.,and implicate certain tax-related disclosures contained in the prospectus. As a result, the discussion under “United States Federal Income Tax Considerations-Taxation of Stockholders and Potential Tax Consequences of Their Investment in Shares of Common Stock or Preferred Stock-Taxation of Non-U.S. Stockholders” in the second full paragraph on page 65 and in the first full paragraph on page 66 of each of the three documents listed above, respectively, is replaced with the following paragraphs:
Qualified Shareholders. For periods on or after December 18, 2015, to the extent our stock is held directly (or indirectly through one or more partnerships) by a “qualified shareholder,” it will not be treated as a USRPI. Further, to the extent such treatment applies, any distribution to such shareholder will not be treated as gain recognized from the sale or exchange of a USRPI. For these purposes, a qualified shareholder is generally a non-U.S. stockholder that (i)(A) is eligible for treaty benefits under an income tax treaty with the United States that includes an exchange of information program, and the principal class of interests of which is listed and regularly traded on one or more stock exchanges as defined by the treaty, or (B) is a foreign limited partnership organized in a jurisdiction with an exchange of information agreement with the United States and that has a class of regularly traded limited partnership units (having a value greater than 50% of the value of all partnership units) on the New York Stock Exchange or Nasdaq, (ii) is a “qualified collective investment vehicle” (within the meaning of Section 897(k)(3)(B) of the Code) and (iii) maintains records of persons holding 5% or more of the class of interests described in clauses (i)(A) or (i)(B) above. However, in the case of a qualified shareholder having one or more “applicable investors,” the exception described in the first sentence of this paragraph will not apply to the applicable percentage of the qualified shareholder’s stock (with “applicable percentage” generally meaning the percentage of the value of the interests in the qualified shareholder held by applicable investors after applying certain constructive ownership rules). The applicable percentage of the amount realized by a qualified shareholder on the disposition of our stock or with respect to a distribution from us attributable to gain from the sale or exchange of a USRPI will be treated as amounts realized from the disposition of USRPIs. Such treatment shall also apply to applicable investors in respect of distributions treated as a sale or exchange of stock with respect to a qualified shareholder. For these purposes, an “applicable investor” is a person who generally holds an interest in the qualified shareholder and holds more than 10% of our stock applying certain constructive ownership rules. Subject to the exception described above for qualified shareholders having one or more applicable investors, distributions received by qualified shareholders will be taxed as described above at -Dividends as if the distribution is not attributable to the sale of a USRPI. Gain treated as gain from the sale or exchange of our stock (including capital gain dividends and distributions treated as gain from the sale or exchange of our stock under the rules described above at - Dividends) will not be subject to tax unless such gain is treated as effectively connected with the qualified shareholder’s conduct of a U.S. trade or business, in which case the qualified shareholder generally will be subject to a tax at the graduated rates applicable to ordinary income, in the same manner as U.S. stockholders.
Qualified Foreign Pension Funds. For periods on or after December 18, 2015, for FIRPTA purposes neither a “qualified foreign pension fund” nor any entity all of the interests of which are held by a qualified foreign pension fund is treated as a non-U.S. stockholder. A “qualified foreign pension fund” is an organization or arrangement (i) created or organized in a foreign country, (ii) established by a foreign country (or one or more political subdivisions thereof) or one or more employers to provide retirement or pension benefits to current or former employees (including self-employed individuals) or their designees as a result of, or in consideration for, services rendered, (iii) which does not have a determinationsingle participant or beneficiary that has a right to more than 5% of its assets or income, (iv) which is subject to government regulation and with respect to which annual information about its beneficiaries is provided, or is otherwise available, to relevant local tax authorities and (v) with respect to which, under its local laws, (A) contributions that would otherwise be subject to tax are deductible or excluded from its gross income or taxed at a reduced rate, or (B) taxation of its investment income is deferred, or such income is excluded from its gross income or taxed at a reduced rate. Distributions received by qualified foreign pension funds and their wholly owned non-U.S. subsidiaries will be taxed described above at - Dividends as if the distribution is not attributable to the sale of a USRPI. Gain of a qualified foreign pension fund or its wholly owned on-U.S. subsidiary treated as gain from the sale or exchange of our stock, as well as our capital gain dividends and distributions treated as gain from the sale or exchange of our stock under the rules described above at - Dividends, will not be subject to tax unless such gain is treated as effectively connected with the qualified foreign pension fund’s (or the subsidiary’s, as applicable) conduct of a U.S. trade or business, in which case the qualified foreign pension fund (or wholly owned subsidiary) generally will be subject to a tax at the graduated rates applicable to ordinary income, wasin the same manner as U.S. stockholders.
Recent FATCA Regulations
On December 18, 2018, the Internal Revenue Service promulgated proposed regulations under Sections 1471-1474 of the Code (commonly referred to as FATCA), which proposed regulations eliminate FATCA withholding on gross proceeds and thus implicate certain tax-related disclosures contained in the prospectus and the prospectus supplement. While these regulations have not arm’s length)yet been finalized, taxpayers are generally entitled to rely on the proposed regulations (subject to certain limited exceptions) As a result, the discussion under “United States Federal Income Tax Considerations-Taxation of Stockholders and Potential Tax Consequences of Their Investment in Shares of Common Stock or Preferred Stock-Taxation of Non-U.S. Stockholders-Withholding on Certain Foreign Accounts and Entities” the prospectus and the prospectus supplement (found on page 66 of each) is replaced with the following:
Withholding on Certain Foreign Accounts and Entities. The Foreign Account Tax Compliance Act, or FATCA, imposes withholding taxes on “withholdable payments” (as defined below) made to “foreign financial institutions” and certain other non-U.S. entities unless (1) the foreign financial institution undertakes certain diligence and reporting obligations or (2) the foreign non-financial entity either certifies it does not have any substantial United States owners or furnishes identifying information regarding each substantial United States owner. “Withholdable payment” generally means any payment of interest, dividends, and certain other types of generally passive income if such payment is from sources within the United States. If the payee is a foreign financial institution, it must enter into an agreement with the United States Treasury requiring, among other things, that it undertakes to identify accounts held by certain United States persons or United States-owned foreign entities, annually report certain information about such accounts, and withhold 30% on payments to account holders whose actions prevent them from complying with these reporting and other requirements. Investors in jurisdictions that have entered into “intergovernmental agreements” may, in lieu of the foregoing requirements, be required to report such information to their home jurisdictions. Prospective investors should consult their tax advisors regarding this legislation.
Item 1A. Risk Factors.
Set forth below are the risks that we believe are material to our investors. We refer to the equity and debt securities of both BXP and BPLP as our “securities,” and the investors who own securities, or both, as our “securityholders.” This section contains forward-looking statements. You should refer to the explanation of the qualifications and limitations on forward-looking statements beginning on page 44.48.
Our performance and value are subject to risks associated with our real estate assets and with the real estate industry.
Our economic performance and the value of our real estate assets, and consequently the value of our securities, are subject to the risk that if our properties do not generate revenues sufficient to meet our operating expenses, including debt service and capital expenditures, our cash flow and ability to pay distributions to our securityholders will be adversely affected. The following factors, among others, may adversely affect the income generated by our properties:
downturns in the national, regional and local economic conditions (particularly increases in unemployment);
competition from other office, hotel, retail and residential buildings;
local real estate market conditions, such as oversupply or reduction in demand for office, hotel, retail or residential space;
changes in interest rates and availability of financing;
vacancies, changes in market rental rates and the need to periodically repair, renovate and re-let space;
changes in space utilization by our tenants due to technology, economic conditions and business culture;
increased operating costs, including insurance expense, utilities, real estate taxes, state and local taxes and heightened security costs;
civil disturbances, earthquakes and other natural disasters or terrorist acts or acts of war which may result in uninsured or underinsured losses or decrease the desirability to our tenants in impacted locations;
significant expenditures associated with each investment, such as debt service payments, real estate taxes, insurance and maintenance costs which are generally not reduced when circumstances cause a reduction in revenues from a property;
declines in the financial condition of our tenants and our ability to collect rents from our tenants; and
decreases in the underlying value of our real estate.
We are dependent upon the economic climates of our markets—Boston, Los Angeles, New York, San Francisco and Washington, DC.
AllSubstantially all of our revenue is derived from properties located in five markets: Boston, Los Angeles, New York, San Francisco and Washington, DC. A downturn in the economies of these markets, or the impact that a downturn in the overall national economy may have upon these economies, could result in reduced demand for office space and/or a reduction in rents. Because our portfolio consists primarily of office buildings (as compared to a more diversified real estate portfolio), a decrease in demand for office space in turn could adversely affect our results of operations. Additionally, there are submarkets within our markets that are dependent upon a limited number of industries. For example, in our Washington, DC market, we focus on leasing
office properties to governmental agencies and contractors, as well as legal firms. A reduction in spending by the federal government could result in reduced demand for office space and adversely affect our results of operations. In addition, in our New York market, we have historically leased properties to financial, legal and other professional firms. A significant downturn in one or more of these sectors could adversely affect our results of operations.
In addition, a significant economic downturn over a period of time could result in an event or change in circumstances that results in an impairment in the value of our properties or our investments in unconsolidated joint ventures. An impairment loss is recognized if the carrying amount of the asset (1) is not recoverable over its expected holding period and (2) exceeds its fair value. There can be no assurance that we will not take charges in the future related to the impairment of our assets or investments. Any future impairment could have a material adverse effect on our results of operations in the period in which the charge is taken.
Our investment in property developmentactual costs to develop properties may be more costly than anticipated.exceed our budgeted costs.
We intend to continue to develop and substantially renovate office, retail and residential properties. Our current and future development and construction activities may be exposed to the following risks:
we may be unable to proceed with the development of properties because we cannot obtain financing on favorable terms or at all;
we may incur construction costs for a development project that exceed our original estimates due to increases in interest rates and increased materials, labor, leasing or other costs, which could make completion of the project less profitable because market rents may not increase sufficiently to compensate for the increase in construction costs;
we may be unable to obtain, or face delays in obtaining, required zoning, land-use, building, occupancy, and other governmental permits and authorizations, which could result in increased costs and could require us to abandon our activities entirely with respect to a project;
we may abandon development opportunities after we begin to explore them and as a result we may lose deposits or fail to recover expenses already incurred;
we may expend funds on and devote management’s time to projects that we do not complete;
we may be unable to complete construction and/or leasing of a property on schedule or at all; and
we may suspend development projects after construction has begun due to changes in economic conditions or other factors, and this may result in the write-off of costs, payment of additional costs or increases in overall costs when the development project is restarted.
Investment returns from our developed properties may be less than anticipated.
Our developed properties may be exposed to the following risks:
we may lease developed properties at rental rates that are less than the rates projected at the time we decide to undertake the development;
operating expenses and construction costs may be greater than projected at the time of development, resulting in our investment being less profitable than we expected; and
occupancy rates and rents at newly developed properties may fluctuate depending on a number of factors, including market and economic conditions, and may result in our investments being less profitable than we expected or not profitable at all.
We face risks associated with the development of mixed-use commercial properties.
We operate, are currently developing, and may in the future develop, properties either alone or through joint ventures with other persons that are known as “mixed-use” developments. This means that in addition to the development of office space, the project may also include space for residential, retail, hotel or other commercial purposes. We have less experience in developing and managing non-office and non-retail real estate than we do with office real estate. As a result, if a development project includes a non-office or non-retail use, we may seek to develop that component ourselves, sell the rights to that component to a third-party developer with experience in that use or we may seek to partner with such a developer. If we do not sell the rights or partner with such a developer, or if we choose to develop the other component ourselves, we would be exposed not only to those risks typically associated with the development of commercial real estate generally, but also to
specific risks associated with the development and ownership of non-office and non-retail real estate. In addition, even if we sell the rights to develop the other component or elect to participate in the development through a joint venture, we may be exposed to the risks associated with the failure of the other party to complete the development as expected. These include the risk that the other party would default on its obligations necessitating that we complete the other component ourselves (including providing any necessary financing). In the case of residential properties, these risks include competition for prospective residents from other operators whose properties may be perceived to offer a better location or better amenities or whose rent may be perceived as a better value given the quality, location and amenities that the resident seeks. We will also compete against condominiums and single-family homes that are for sale or rent. Because we have less experience with residential properties than with office and retail properties, we expect to retain third parties to manage our residential properties. If we decide to not sell or participate in a joint venture and instead hire a third party manager, we would be dependent on them and their key personnel who provide services to us and we may not find a suitable replacement if the management agreement is terminated, or if key personnel leave or otherwise become unavailable to us.
Our properties face significant competition.
We face significant competition from developers, owners and operatorsmanagers of office and residential properties and other commercial real estate, including sublease space available from our tenants. Substantially all of our properties face competition from similar properties in the same market. This competition may affect our ability to attract and retain tenants and may reduce the rents we are able to charge. These competing properties may have vacancy rates higher than our properties, which may result in their owners being willing to lease available space at lower rates than the space in our properties.
We face potential difficulties or delays renewing leases or re-leasing space.
We derive most of our income from rent received from our tenants. If a tenant experiences a downturn in its business or other types of financial distress, including the costs of additional federal, state or local tax burdens, it may be unable to make timely rental payments. Also, when our tenants decide not to renew their leases or terminate early, we may not be able to re-let the space or there could be a substantial delay in re-letting the space. Even if tenants decide to renew or lease new space, the terms of renewals or new leases, including the cost of required renovations or concessions to tenants, may be less favorable to us than current lease terms. As a result, our cash flow could decrease and our ability to make distributions to our securityholders could be adversely affected.
We face potential adverse effects from major tenants’ bankruptcies or insolvencies.
The bankruptcy or insolvency of a major tenant may adversely affect the income produced by our properties. Our tenants could file for bankruptcy protection or become insolvent in the future. We cannot evict a tenant solely because of its bankruptcy. On the other hand, a bankrupt tenant may reject and terminate its lease with us. In such case, our claim against the bankrupt tenant for unpaid and future rent would be subject to a statutory cap that might be substantially less than the remaining rent actually owed under the lease, and, even so, our claim for unpaid rent would likely not be paid in full. This shortfall could adversely affect our cash flow and results of operations.
We face the risk that third parties will not be able to service or repay loans we make to them.
From time to time, we have loaned and in the future may loan funds to (1) a third-party buyer to facilitate the sale of an asset by us to such third party, or (2) a third party in connection with the formation of a joint venture to acquire and/or develop a property. Making these loans subjects us to the following risks, each of which could have a material adverse effect on our cash flow, results of operations and/or financial condition:
the third party may be unable to make full and timely payments of interest and principal on the loan when due;
if the third-party buyer to whom we provide seller financing and utilizes the assets as collateral does not manage the property well, or the property otherwise fails to meet financial projections, performs poorly or declines in value, then the buyer may not have the funds or ability to raise new debt with which to make required payments of interest and principal to us;
if we loan funds to a joint venture, and the joint venture is unable to make required payments of interest or principal, or both, or there are disagreements with respect to the repayment of the loan or other matters, then we could have a resulting dispute with our partner(s), and such a dispute could harm our relationship(s) with our partner(s) and cause delays in developing or selling the property or the failure to properly manage the property; and
if we loan funds to a joint venture and the joint venture is unable to make required payments of interest and principal, or both, then we may exercise remedies available to us in the joint venture agreement that could allow us to increase our ownership interest or our control over major decisions, or both, which could result in an unconsolidated joint venture becoming consolidated with our financial statement; doing so could require us to reallocate the purchase price among the various asset and liability components and this could result in material changes to our reported results of operations and financial condition.
We face risks associated with the use of debt to fund acquisitions and developments, including refinancing risk.
We are subject to the risks normally associated with debt financing, including the risk that our cash flow will be insufficient to meet required payments of principal and interest. We anticipate that only a small portion of the principal of our debt will be repaid prior to maturity. Therefore, we are likely to need to refinance at least a portion of our outstanding debt as it matures. There is a risk that we may not be able to refinance existing debt or that the terms of any refinancing will not be as favorable as the terms of our existing debt. If principal payments due at maturity cannot be refinanced, extended or repaid with proceeds from other sources, such as new equity capital, our cash flow may not be sufficient to repay all maturing debt in years when significant “balloon” payments come due. In addition, we may rely on debt to fund a portion of our new investments such as our acquisition and development activity. There is a risk that we may be unable to finance these activities on favorable terms or at all. These conditions, which increase the cost and reduce the availability of debt, may continue or worsen in the future.
We have had and may have in the future agreements with a number of limited partners of BPLP who contributed properties in exchange for partnership interests that require BPLP to maintain for specified periods of time secured debt on certain of our assets and/or allocate partnership debt to such limited partners to enable them to continue to defer recognition of their taxable gain with respect to the contributed property. These tax protection and debt allocation agreements may restrict our ability to repay or refinance debt. As of December 31, 2018, we had no tax protection or debt allocation agreement requirements that may restrict our ability to repay or finance debt.
Adverse economic and geopolitical conditions and dislocations in the credit markets could have a material adverse effect on our results of operations, financial condition and ability to pay distributions to you.
Our business may be affected by market and economic challenges experienced by the U.S. economyand global economies or real estate industry as a whole, by the local economic conditions in the markets in which our properties are located, including the impact of high unemployment, volatility in the public equity and debt markets, and international economic conditions. These current conditions, or similar conditions existing in the future, may adversely affect our results of operations, financial condition and ability to pay distributions as a result of the following, among other potential consequences:
the financial condition of our tenants, many of which are media and technology, financial, government, legal and other professional firms, may be adversely affected, which may result in tenant defaults under leases due to bankruptcy, lack of liquidity, lack of funding, operational failures or for other reasons;
significant job losses in the financial and professional services industries may occur, which may decrease demand for our office space, causing market rental rates and property values to be negatively impacted;
our ability to borrow on terms and conditions that we find acceptable, or at all, may be limited, which could reduce our ability to pursue acquisition and development opportunities and refinance existing debt, reduce our returns from our acquisition and development activities and increase our future interest expense;
reduced values of our properties may limit our ability to dispose of assets at attractive prices or to obtain debt financing secured by our properties and may reduce the availability of unsecured loans;
the value and liquidity of our short-term investments and cash deposits could be reduced as a result of a deterioration of the financial condition of the institutions that hold our cash deposits or the institutions or assets in which we have made short-term investments, a dislocation of the markets for our short-term investments, increased volatility in market rates for such investments or other factors;
one or more lenders under our line of credit could refuse to fund their financing commitment to us or could fail and we may not be able to replace the financing commitment of any such lenders on favorable terms, or at all; and
to the extent we enter into derivative financial instruments, one or more counterparties to our derivative financial instruments could default on their obligations to us, or could fail, increasing the risk that we may not realize the benefits of these instruments.
An increase in interest rates would increase our interest costs on variable rate debt and could adversely impact our ability to refinance existing debt or sell assets on favorable terms or at all.
As of February 22, 2017,2019, we had approximately $125$550 million of outstanding indebtedness, excluding our unconsolidated joint ventures, that bears interest at variable rates, and we may incur more indebtedness in the future. If interest rates increase, then so would the interest costs on our unhedged variable rate debt, which could adversely affect our cash flow and our ability to pay principal and interest on our debt and our ability to make distributions to our securityholders. Further, rising interest rates could limit our ability to refinance existing debt when it matures or significantly increase our future interest expense. From time to time, we enter into interest rate swap agreements and other interest rate hedging contracts, including swaps, caps and floors (See Note 7 to the Consolidated Financial Statements).floors. While these agreements are intended to lessen the impact of rising interest rates on us, they also expose us to the risk that the other parties to the agreements will not perform, we could incur significant costs associated with the settlement of the agreements, the agreements will be unenforceable and the underlying transactions will fail to qualify as highly-effective cash flow hedges under guidance included in ASC 815 “Derivatives and Hedging.” In addition, an increase in interest rates could decrease the amounts third-parties are willing to pay for our assets, thereby limiting our ability to change our portfolio promptly in response to changes in economic or other conditions.
Covenants in our debt agreements could adversely affect our financial condition.
The mortgages on our properties contain customary covenants such as those that limit our ability, without the prior consent of the lender, to further mortgage the applicable property or to discontinue insurance coverage. Our unsecured credit facility, unsecured debt securities and certain secured loans contain customary restrictions, requirements and other limitations on our ability to incur indebtedness, including total debt to asset ratios, secured debt to total asset ratios, debt service coverage ratios and minimum ratios of unencumbered assets to unsecured debt, which we must maintain. Our continued ability to borrow under our credit facilities is subject to compliance
with our financial and other covenants. In addition, our failure to comply with such covenants could cause a default under the applicable debt agreement, and we may then be required to repay such debt with capital from other sources. Under those circumstances, other sources of capital may not be available to us, or be
available only on unattractive terms. Additionally, in the future our ability to satisfy current or prospective lenders’ insurance requirements may be adversely affected if lenders generally insist upon greater insurance coverage against acts of terrorism or losses resulting from earthquakes than is available to us in the marketplace or on commercially reasonable terms.
We rely on debt financing, including borrowings under our unsecured credit facility, issuances of unsecured debt securities and debt secured by individual properties, to finance our existing portfolio, our acquisition and development activities and for working capital. If we are unable to obtain debt financing from these or other sources, or to refinance existing indebtedness upon maturity, our financial condition and results of operations would likely be adversely affected. If we breach covenants in our debt agreements, the lenders can declare a default and, if the debt is secured, can take possession of the property securing the defaulted loan. In addition, our unsecured debt agreements contain specific cross-default provisions with respect to specified other indebtedness, giving the unsecured lenders the right to declare a default if we are in default under other loans in some circumstances. Defaults under our debt agreements could materially and adversely affect our financial condition and results of operations.
Our degree of leverage could limit our ability to obtain additional financing or affect the market price of our equity and debt securities.
On As of February 22, 2017,2019, our Consolidated Debt was approximately $9.9$11.1 billion (excluding unconsolidated joint venture debt).
The following table presents Consolidated Market Capitalization as well as the corresponding ratios of Consolidated Debt to Consolidated Market Capitalization (dollars and shares / units in thousands):
| | | | | February 22, 2017 | | | February 22, 2019 | |
| | | Shares / Units Outstanding | | Common Stock Equivalent | | Equivalent Value (1) | | | Shares / Units Outstanding | | Common Stock Equivalent | | Equivalent Value (1) | |
| Common Stock | | 153,836,251 |
| | 153,836,251 |
| | $ | 21,330,935 |
| (2) | | 154,509 |
| | 154,509 |
| | $ | 20,962,236 |
| |
| Common Operating Partnership Units | | 18,101,565 |
| | 18,101,565 |
| | 2,509,963 |
| (3) | | 18,041 |
| | 18,041 |
| | 2,447,622 |
| (2) |
| 5.25% Series B Cumulative Redeemable Preferred Stock | | 80,000 |
| | — |
| | 200,000 |
| (4) | | 80 |
| | — |
| | 200,000 |
| |
| Total Equity (A) | | | | 171,937,816 |
| | $ | 24,040,898 |
| | | | | 172,550 |
| | $ | 23,609,858 |
| |
| | | | | | | | | | | | | | | |
| Consolidated Debt (B) | | | | | | $ | 9,907,216 |
| | | | | | | $ | 11,054,428 |
| |
| | | | | | | | | | | | | | | |
| Consolidated Market Capitalization (A + B) | | | | | | $ | 33,948,114 |
| | | | | | | $ | 34,664,286 |
| |
| Consolidated Debt/Consolidated Market Capitalization [B / (A + B)] | Consolidated Debt/Consolidated Market Capitalization [B / (A + B)] | | | | 29.18 | % | | Consolidated Debt/Consolidated Market Capitalization [B / (A + B)] | | | | 31.89 | % | |
_______________
| |
| (1) | Values based on the closing price per share of BXP’s Common Stock on February 22, 2017 of $138.66, exceptExcept for the Series B Cumulative Redeemable Preferred Stock, which have been valued at the liquidation preference of $2,500.00$2,500 per share, (see Note 4 below).values based on the closing price per share of BXP’s Common Stock on February 22, 2019 of $135.67. |
| |
| (2) | As of February 22, 2017, includes 65,879 shares of restricted Common Stock. |
| |
(3) | Includes 818,8551,197,012 LTIP Units (including 118,067 2012 OPP Units, 85,49168,659 2013 MYLTIP Units, 23,100 2014 MYLTIP Units, 28,724 2015 MYLTIP Units and 27,029 2014105,980 2016 MYLTIP Units), but excludes an aggregate of 1,240,578951,850 MYLTIP Units granted between 20152017 and 2017. |
| |
(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.2019. |
Our degree of leverage could affect our ability to obtain additional financing for working capital, capital expenditures, acquisitions, development or other general corporate purposes. Our senior unsecured debt is currently rated investment grade by the three major rating agencies. However, there can be no assurance that we will be able to maintain this rating, and in the event our senior debt is downgraded from its current rating, we would likely incur higher borrowing costs and/or difficulty in obtaining additional financing. Our degree of leverage could also make us more vulnerable to a downturn in business or the economy generally. There is a risk that changes in our debt to market capitalization ratio, which is in part a function of BXP’s stock price, or BPLP’s ratio of indebtedness to other measures of asset value used by financial analysts may have an adverse effect on the market price of our equity or debt securities.
We face risks associated with property acquisitions.
We have acquired in the past and intend to continue to pursue the acquisition of properties and portfolios of properties, including large portfolios that could increase our size and result in alterations to our capital structure. Our acquisition activities and their success are subject to the following risks:
even if we enter into an acquisition agreement for a property, we may be unable to complete that acquisition after making a non-refundable deposit and incurring certain other acquisition-related costs;
we may be unable to obtain or assume financing for acquisitions on favorable terms or at all;
acquired properties may fail to perform as expected;
the actual costs of repositioning, redeveloping or maintaining acquired properties may be greater than our estimates;
the acquisition agreement will likely contain conditions to closing, including completion of due diligence investigations to our satisfaction or other conditions that are not within our control, which may not be satisfied;
acquired properties may be located in new markets, either within or outside the United States, where we may face risks associated with a lack of market knowledge or understanding of the local economy, lack of business relationships in the area, costs associated with opening a new regional office and unfamiliarity with local governmental and permitting procedures;
we may acquire real estate through the acquisition of the ownership entity subjecting us to the risks of that entity; and
we may be unable to quickly and efficiently integrate new acquisitions, particularly acquisitions of portfolios of properties, into our existing operations, and this could have an adverse effect on our results of operations and financial condition.
We have acquired in the past and in the future may acquire properties through the acquisition of first mortgage or mezzanine debt. Investments in these loans must be carefully structured to ensure that BXP continues to satisfy the various asset and income requirements applicable to REITs. If we fail to structure any such acquisition properly, BXP could fail to qualify as a REIT. In addition, acquisitions of first mortgage or mezzanine loans subject us to the risks associated with the borrower’s default, including potential bankruptcy, and there may be significant delays and costs associated with the process of foreclosure on collateral securing or supporting these investments. There can be no assurance that we would recover any or all of our investment in the event of such a default or bankruptcy.
We have acquired in the past and in the future may acquire properties or portfolios of properties through tax deferred contribution transactions in exchange for partnership interests in BPLP. This acquisition structure has the effect, among others, of reducing the amount of tax depreciation we can deduct over the tax life of the acquired properties, and typically requires that we agree to protect the contributors’ ability to defer recognition of taxable gain through restrictions on our ability to dispose of the acquired properties and/or the allocation of partnership debt to the contributors to maintain their tax bases. These restrictions could limit our ability to sell an asset at a time, or on terms, that would be favorable absent such restrictions.
Acquired properties may expose us to unknown liability.
We may acquire properties or invest in joint ventures that own properties subject to liabilities and without any recourse, or with only limited recourse, against the prior owners or other third parties with respect to unknown liabilities. As a result, if a liability were asserted against us based upon ownership of those properties, we might have to pay substantial sums to settle or contest it, which could adversely affect our results of operations and cash flow. Unknown liabilities with respect to acquired properties might include:
liabilities for clean-up of undisclosed environmental contamination;
claims by tenants, vendors or other persons against the former owners of the properties;
liabilities incurred in the ordinary course of business; and
claims for indemnification by general partners, directors, officers and others indemnified by the former owners of the properties.
Competition for acquisitions may result in increased prices for properties.
We plan to continue to acquire properties as we are presented with attractive opportunities. We may face competition for acquisition opportunities with other investors, and this competition may adversely affect us by subjecting us to the following risks:
we may be unable to acquire a desired property because of competition from other well-capitalized real estate investors, including publicly traded and private REITs, institutional investment funds and other real estate investors; and
even if we are able to acquire a desired property, competition from other real estate investors may significantly increase the purchase price.
Any future international activities will be subject to special risks and we may not be able to effectively manage our international business.
We have underwritten, and in the future may acquire, properties, portfolios of properties or interests in real estate-related entities on a strategic or selective basis in international markets that are new to us. If we acquire properties or platforms located in these markets, we will face risks associated with a lack of market knowledge and understanding of the local economy, forging new business relationships in the area and unfamiliarity with local laws and government and permitting procedures. In addition, our international operations will be subject to the usual risks of doing business abroad such as possible revisions in tax treaties or other laws and regulations, including those governing the taxation of our international income, restrictions on the transfer of funds and uncertainty over terrorist activities. We cannot predict the likelihood that any of these developments may occur. Further, we may in the future enter into agreements with non-U.S. entities that are governed by the laws of, and are subject to dispute resolution in the courts of, another country or region. We cannot accurately predict whether such a forum would provide us with an effective and efficient means of resolving disputes that may arise.
Investments in international markets may also subject us to risks associated with funding increasing headcount, integrating new offices, and establishing effective controls and procedures to regulate the operations of new offices and to monitor compliance with U.S. laws and regulations such as the Foreign Corrupt Practices Act and similar foreign laws and regulations, such as the U.K. Bribery Act.
We may be subject to risks from potential fluctuations in exchange rates between the U.S. dollar and the currencies of the other countries in which we invest.
If we invest in countries where the U.S. dollar is not the national currency, we will be subject to international currency risks from the potential fluctuations in exchange rates between the U.S. dollar and the currencies of those other countries. A significant depreciation in the value of the currency of one or more countries where we have a significant investment may materially affect our results of operations. We may attempt to mitigate any such effects by borrowing in the currency of the country in which we are investing and, under certain circumstances, by hedging exchange rate fluctuations; however, access to capital may be more restricted, or unavailable on favorable terms or at all, in certain locations. For leases denominated in international currencies, we may use derivative financial instruments to manage the international currency exchange risk. We cannot assure you, however, that our efforts will successfully neutralize all international currency risks.
Our use of joint ventures may limit our flexibility with jointly owned investments.
In appropriate circumstances, we intend to develop, acquire and recapitalize properties in joint ventures with other persons or entities when circumstances warrant the use of these structures.entities. We currently have joint ventures that are and are not consolidated within our financial statements. Our participation in joint ventures subjects us to risks, including but not limited to, the following risks that:
we could become engaged in a dispute with any of our joint venture partners that might affect our ability to develop, finance or operate a property and could lead to the sale of either partiesparties' ownership interest or the property;
some of our joint ventures are subject to debt and in the current credit markets the refinancing of such debt may require equity capital calls;
our joint venture partners may default on their obligations necessitating that we fulfill their obligation ourselves;
our joint venture partners may have different objectives than we have regarding the appropriate timing and terms of any sale or refinancing of properties or the commencement of development activities;
our joint venture partners may be structured differently than us for tax purposes and this could create conflicts of interest;
our joint venture partners may have competing interests in our markets that could create conflicts of interest; and
our joint ventures may be unable to repay any amounts that we may loan to them.them; and
our joint venture agreements may contain provisions limiting the liquidity of our interest for sale or sale of the entire asset.
We may have difficulty selling our properties, which may limit our flexibility.
Properties like the ones that we own could be difficult to sell. This may limit our ability to change our portfolio promptly in response to changes in economic or other conditions. In addition, federal tax laws limit our ability to sell properties and this may affect our ability to sell properties without adversely affecting returns to our securityholders. These restrictions reduce our ability to respond to changes in the performance of our investments and could adversely affect our financial condition and results of operations.
Our ability to dispose of some of our properties is constrained by their tax attributes. Properties which we developed and have owned for a significant period of time or which we acquired through tax deferred contribution transactions in exchange for partnership interests in BPLP often have low tax bases. Furthermore, as a REIT, BXP may be subject to a 100% “prohibited transactions” tax on the gain from dispositions of property if BXP is deemed to hold the property primarily for sale to customers in the ordinary course of business, unless the disposition qualifies under a safe harbor exception for properties that have been held for at least two years and with respect to which certain other requirements are met. The potential application of the prohibited transactions tax could cause us to forego potential dispositions of property or other opportunities that might otherwise be attractive to us, or to undertake such dispositions or other opportunities through a taxable REIT subsidiary, which would generally result in income taxes being incurred. If we dispose of these properties outright in taxable transactions, we may be required to distribute a significant amount of the taxable gain to our securityholders under the requirements of the Internal Revenue Code for REITs, which in turn would impact our future cash flow and may increase our leverage. In some cases, without incurring additional costs we may be restricted from disposing of properties contributed in exchange for our partnership interests under tax protection agreements with contributors. To dispose of low basis or tax-protected properties efficiently we from time to time use like-kind exchanges, which are intended to qualify for non-recognition of taxable gain, but can be difficult to consummate and result in the property for which the disposed assets are exchanged inheriting their low tax bases and other tax attributes (including tax protection covenants).
Conflicts of interest exist with holders of interests in BPLP.
Sales of properties and repayment of related indebtedness will have different effects on holders of interests in BPLP than on BXP’s stockholders.
Some holders of interests in BPLP could incur adverse tax consequences upon the sale of certain of our properties and on the repayment of related debt which differ from the tax consequences to BXP and its stockholders. Consequently, such holders of partnership interests in BPLP may have different objectives regarding the appropriate pricing and timing of any such sale or repayment of debt. While BXP has exclusive authority under the limited partnership agreement of BPLP to determine when to refinance or repay debt or whether, when, and on what terms to sell a property, subject, in the case of certain properties, to the contractual commitments described below, any such decision would require the approval of BXP’s Board of Directors. While the Board of Directors has a policy with respect to these matters directors and executive officers could exercise their influence in a manner inconsistent with the interests of some, or a majority, of BXP’s stockholders, including in a manner which could prevent completion of a sale of a property or the repayment of indebtedness.
Agreement not to sell some properties.
We have entered intohad and may have in the future agreements with respect tothe contributors of some properties that we have acquired in exchange for partnership interests in BPLP. PursuantBPLP pursuant to those agreements,which we have agreed not to sell or otherwise transfer some of ourthe properties, prior to specified dates, in any transaction that would trigger taxable income andto the contributor. In addition, we are responsible for the reimbursement of certain tax-related costs to the prior owners if
the subject properties are sold in a taxable sale. In general, our obligations to the prior owners are limited in time and only apply to actual damages suffered.
Also, BPLP has also entered intohad and may have in the future agreements providing prior owners of properties with the right to guarantee specific amounts of indebtedness and, in the event that the specific indebtedness they guarantee is repaid or reduced, additional and/or substitute indebtedness. These agreements may hinder actions that BPLP may otherwise desire to take to repay or refinance guaranteed indebtedness because BPLP would be required to make payments to the beneficiaries of such agreements if it violates these agreements. As of December 31, 2016, only 767 Fifth Avenue (the General Motors Building) was subject to these restrictions. The restrictions on this property will remain in place only until June 9, 2017.
Because we own a hotel property, we face the risks associated with the hospitality industry.
The following factors, among others, are common to the hotel industry, and may reduce the receipts generated by our hotel property:
our hotel property competes for guests with other hotels, a number of which may have greater marketing and financial resources than our hotel-operating business partners;
if there is an increase in operating costs resulting from inflation and other factors, our hotel-operating business partners may not be able to offset such increase by increasing room rates;
our hotel property is subject to the fluctuating and seasonal demands of business travelers and tourism; and
our hotel property is subject to general and local economic and social conditions that may affect demand for travel in general, including war and terrorism.
In addition, because our hotel property is located in Cambridge, Massachusetts, it is subject to the Cambridge market’s fluctuations in demand, increases in operating costs and increased competition from additions in supply.
We face risks associated with short-term liquid investments.
We may invest cash balances in a variety of short-term investments that are intended to preserve principal value and maintain a high degree of liquidity while providing current income. From time to time, these investments may include (either directly or indirectly):
direct obligations issued by the U.S. Treasury;
obligations issued or guaranteed by the U.S. government or its agencies;
taxable municipal securities;
obligations (including certificates of deposit) of banks and thrifts;
commercial paper and other instruments consisting of short-term U.S. dollar denominated obligations issued by corporations and banks;
repurchase agreements collateralized by corporate and asset-backed obligations;
both registered and unregistered money market funds; and
other highly rated short-term securities.
Investments in these securities and funds are not insured against loss of principal. Under certain circumstances we may be required to redeem all or part of our investment, and our right to redeem some or all of our investment may be delayed or suspended. In addition, there is no guarantee that our investments in these securities or funds will be redeemable at par value. A decline in the value of our investment or a delay or suspension of our right to redeem may have a material adverse effect on our results of operations or financial condition.
Our success depends on key personnel whose continued service is not guaranteed.
We depend on the efforts of key personnel, particularly Owen D. Thomas, Chief Executive Officer, Douglas T. Linde, President, and Raymond A. Ritchey, Senior Executive Vice President. Among the reasons that Messrs. Thomas, Linde and Ritchey are important to our success is that each has a national reputation, which attracts business and investment opportunities and assists us in negotiations with lenders, joint venture partners and other
investors. If we lost their services, our relationships with lenders, potential tenants and industry personnel could diminish.
Our Chief Financial Officer and Regional Managers also have strong reputations. Their reputations aid us in identifying opportunities, having opportunities brought to us, and negotiating with tenants and build-to-suit prospects. While we believe that we could find replacements for these key personnel, the loss of their services could materially and adversely affect our operations because of diminished relationships with lenders, prospective tenants and industry personnel.
Compliance or failure to comply with the Americans with Disabilities Act or other safety regulations and requirements could result in substantial costs.
The Americans with Disabilities Act generally requires that certain buildings, including office buildings, residential buildings and hotels, be made accessible to disabled persons. Noncompliance could result in the imposition of fines by the federal government or the award of damages to private litigants. If, under the Americans with Disabilities Act, we are required to make substantial alterations and capital expenditures in one or more of our properties, including the removal of access barriers, it could adversely affect our financial condition and results of operations, as well as the amount of cash available for distribution to our securityholders.
Our properties are subject to various federal, state and local regulatory requirements, such as state and local fire and life safety requirements. If we fail to comply with these requirements, we could incur fines or private damage awards. We do not know whether existing requirements will change or whether compliance with future requirements will require significant unanticipated expenditures that will affect our cash flow and results of operations.
Failure to comply with federalFederal Government contractor requirements could result in substantial costs and loss of substantial revenue.
As of December 31, 2016,2018, the U.S. Government was our largest tenant by square feet. We are subject to compliance with a wide variety of complex legal requirements because we are a federalFederal Government contractor. These laws regulate how we conduct business, require us to administer various compliance programs and require us to impose compliance responsibilities on some of our contractors. Our failure to comply with these laws could subject us to fines, penalties and damages, cause us to be in default of our leases and other contracts with the federal Government and bar us from entering into future leases and other contracts with the federal Government. There can be no assurance that these costs and loss of revenue will not have a material adverse effect on our properties, operations or business.
Some potential losses are not covered by insurance.
We carry insurance coverage on our properties, including those under development, of types and in amounts and with deductibles that we believe are in line with coverage customarily obtained by owners of similar properties. Certain properties owned in joint ventures with third parties are insured by the third party partner with insurance coverage of types and in amounts and with deductibles we believe are in line with coverage customarily obtained by owners of similar properties. In response to the uncertainty in the insurance market following the terrorist attacks of September 11, 2001, the Federal Terrorism Risk Insurance Act (as amended, “TRIA”) was enacted in November 2002 to require regulated insurers to make available coverage for “certified” acts of terrorism (as defined by the statute). The expiration date of TRIA was extended to December 31, 2014 by the Terrorism Risk Insurance Program Reauthorization Act of 2007 and further extended to December 31, 2020 by the Terrorism Risk Insurance Program Reauthorization Act of 2015 (“TRIPRA”), and we can provide no assurance that it will be extended further. Currently, ourOur property insurance program per occurrence limits are $1.0 billion for ourits portfolio insurance program, including coverage for acts of terrorism other than nuclear, biological, chemical or radiological terrorism (“Terrorism Coverage”). We also carry $250 million of Terrorism Coverage for 601 Lexington Avenue, New York, New York (“601 Lexington Avenue”) in excess of the $1.0 billion of coverage in our property insurance program. Certain properties, including the General Motors Building located at 767 Fifth Avenue in New York, New York (“767 Fifth Avenue”), are currently insured in separate insurance programs. The property insurance program per occurrence limits for 767 Fifth Avenue are $1.625 billion, including Terrorism Coverage. We also currently carry nuclear, biological, chemical and radiological terrorism insurance coverage for acts of terrorism certified under TRIAthe Federal Terrorism Risk Insurance Act (as amended, “TRIA”) (“NBCR Coverage”), which is provided by IXP as a direct insurer, for the properties in our portfolio, including 767 Fifth Avenue, but excluding certain other properties owned in joint ventures with third parties or which we manage. The per occurrence limit for NBCR Coverage is $1.0 billion. Under TRIA, after the payment of the required deductible and coinsurance, the NBCR Coverage provided by IXP is backstopped by the Federal Government if the aggregate industry insured losses resulting from a certified act of terrorism exceed a “program trigger.” In 2016,2018, the program trigger was $120$160 million and the coinsurance was 16%18%, however, both will increase in subsequent years pursuant to TRIPRA.TRIA. If the Federal Government pays out for a loss under TRIA, it is mandatory that the Federal Government recoup the full amount of the loss from insurers offering TRIA coverage after the payment of the loss pursuant to a formula in TRIPRA.TRIA. We may elect to terminate the NBCR Coverage if the Federal Government seeks recoupment for losses paid under TRIA, if TRIA is not extended after its expiration on December 31, 2020, if there is a change in our portfolio or for any other reason. We intend to continue to monitor the scope, nature and cost of available terrorism insurance and maintain terrorism insurance in amounts and on terms that are commercially reasonable.insurance.
We also currently carry earthquake insurance on our properties located in areas known to be subject to earthquakes in an amount and subject to self-insurance that we believe is commercially reasonable.earthquakes. In addition, this insurance is subject to a deductible in the amount of 3% of the value of the affected property. Specifically, we currently carry earthquake insurance which covers our San Francisco and Los Angeles regions (excluding Salesforce Tower) with a $170$240 million per occurrence limit and a $170$240 million annual aggregate limit, $20 million of which is provided by IXP, as a direct insurer. The builders risk
policy maintained for the development of Salesforce Tower in San Francisco includes a $60 million per occurrence and annual aggregate limit of earthquake coverage. The amount of our earthquake insurance coverage may not be sufficient to cover losses from earthquakes. In addition, the amount of earthquake coverage could impact our ability to finance properties subject to earthquake risk. We may discontinue earthquake insurance or change the structure of our earthquake insurance program on some or all of our properties in the future if the premiums exceed our estimation of the value of the coverage.
IXP, a captive insurance company which is a wholly-owned subsidiary, acts as a direct insurer with respect to a portion of our earthquake insurance coverage for our Greater San Francisco and Los Angeles properties and our NBCR Coverage. Insofar as we own IXP, we are responsible for its liquidity and capital resources, and the accounts of IXP are part of our consolidated financial statements. In particular, if a loss occurs which is covered by our NBCR Coverage but is less than the applicable program trigger under TRIA, IXP would be responsible for the full amount of the loss without any backstop by the Federal Government. IXP would also be responsible for any recoupment charges by the Federal Government in the event losses are paid out and its insurance policy is maintained after the payout by the Federal Government. If we experience a loss and IXP is required to pay under its insurance policy, we would ultimately record the loss to the extent of the required payment. Therefore, insurance coverage provided by IXP should not be considered as the equivalent of third-party insurance, but rather as a modified form of self-insurance. In addition, BPLP has issued a guarantee to cover liabilities of IXP in the amount of $20.0 million.
The mortgages on our properties typically contain requirements concerning the financial ratings of the insurers who provide policies covering the property. We provide the lenders on a regular basis with the identity of the insurance companies in our insurance programs. The ratings of some of our insurers are below the rating requirements in some of our loan agreements and the lenders for these loans could attempt to claim that an event of default has occurred under the loan. We believe we could obtain insurance with insurers which satisfy the rating requirements. Additionally, in the future, our ability to obtain debt financing secured by individual properties, or the terms of such financing, may be adversely affected if lenders generally insist on ratings for insurers or amounts of insurance which are difficult to obtain or which result in a commercially unreasonable premium. There can be no assurance that a deficiency in the financial ratings of one or more of our insurers will not have a material adverse effect on us.
We continue to monitor the state of the insurance market in general, and the scope and costs of coverage for acts of terrorism and California earthquake risk in particular, but we cannot anticipate what coverage will be available on commercially reasonable terms in future policy years. There are other types of losses, such as from wars, for which we cannot obtain insurance at all or at a reasonable cost. With respect to such losses and losses from acts of terrorism, earthquakes or other catastrophic events, if we experience a loss that is uninsured or that exceeds policy limits, we could lose the capital invested in the damaged properties, as well as the anticipated future revenues from those properties. Depending on the specific circumstances of each affected property, it is possible that we could be liable for mortgage indebtedness or other obligations related to the property. Any such loss could materially and adversely affect our business and financial condition and results of operations.
Actual or threatened terrorist attacks may adversely affect our ability to generate revenues and the value of our properties.
We have significant investments in large metropolitan markets that have been or may be in the future the targets of actual or threatened terrorism attacks, including Boston, Los Angeles, New York, San Francisco and Washington, DC. As a result, some tenants in these markets may choose to relocate their businesses to other markets or to lower-profile office buildings within these markets that may be perceived to be less likely targets of future terrorist activity. This could result in an overall decrease in the demand for office space in these markets generally or in our properties in particular, which could increase vacancies in our properties or necessitate that we lease our properties on less favorable terms or both. In addition, future terrorist attacks in these markets could directly or indirectly damage our properties, both physically and financially, or cause losses that materially exceed our insurance coverage. As a result of the foregoing, our ability to generate revenues and the value of our properties could decline materially. See also “—Some potential losses are not covered by insurance.”
We face risks associated with our tenants and contractual counterparties being designated “Prohibited Persons” by the Office of Foreign Assets Control.
Pursuant to Executive Order 13224 and other laws, the Office of Foreign Assets Control of the United States Department of the Treasury (“OFAC”) maintains a list of persons designated as terrorists or who are otherwise blocked or banned (“Prohibited Persons”). OFAC regulations and other laws prohibit conducting business or engaging in transactions with Prohibited Persons (the “OFAC Requirements”). Certain of our loan and other agreements require us to comply with OFAC Requirements. We have established a compliance program whereby tenants and others with whom we conduct business are checked against the OFAC list of Prohibited Persons prior to entering into any agreement and on a periodic basis thereafter. Our leases and other agreements, in general, require the other party to comply with OFAC Requirements. If a tenant or other
party with whom we contract is placed on the OFAC list we may be required by the OFAC Requirements to terminate the lease or other agreement. Any such termination could result in a loss of revenue or a damage claim by the other party that the termination was wrongful.
We face possible risks associated with the physical effects of climate change.
The physical effects of climate change could have a material adverse effect on our properties, operations and business. For example, many of our properties are located along the East and West coasts, particularly those in the Central Business Districtscentral business districts of Boston, Los Angeles, New York, San Francisco and Washington, DC. To the extent climate change causes changes in weather patterns, our markets could experience increases in storm intensity and rising sea-levels. Over time, these conditions could result in declining demand for office space in our buildings or our inability to operate the buildings at all. Climate change may also have indirect effects on our business by increasing the cost of (or making unavailable) property insurance on terms we find acceptable, increasing the cost of energy and increasing the cost of snow removal at our properties. There can be no assurance that climate change will not have a material adverse effect on our properties, operations or business.
Potential liability for environmental contamination could result in substantial costs.
Under federal, state and local environmental laws, ordinances and regulations, we may be required to investigate and clean up the effects of releases of hazardous or toxic substances or petroleum products at or migrating from our properties simply because of our current or past ownership or operation of the real estate. If unidentified environmental problems arise, we may have to make substantial payments, which could adversely affect our cash flow and our ability to make distributions to our securityholders, because: as owner or operator we may have to pay for property damage and for investigation and clean-up costs incurred in connection with the contamination; the law typically imposes clean-up responsibility and liability regardless of whether the owner or operator knew of or caused the contamination; even if more than one person may be responsible for the contamination, each person who shares legal liability under the environmental laws may be held responsible for all of the clean-up costs; and governmental entities and third parties may sue the owner or operator of a contaminated site for damages and costs.
These costs could be substantial and in extreme cases could exceed the amount of our insurance or the value of the contaminated property. We currently carry environmental insurance in an amount and subject to deductibles that we believe are commercially reasonable. Specifically, we carry a pollution legal liability policy with a $20 million limit per incident and a policy aggregate limit of $40 million. The presence or migration of hazardous or toxic substances or petroleum products or the failure to properly remediate contamination may give rise to third-party claims for bodily injury, property damage and/or response costs and may materially and adversely affect our ability to borrow against, sell or rent an affected property. In addition, applicable environmental laws create liens on contaminated sites in favor of the government for damages and costs it incurs in connection with contamination. Changes in laws, regulations and practices and their implementation increasing the potential liability for environmental conditions existing at our properties, or increasing the restrictions on the handling, storage or discharge of hazardous or toxic substances or petroleum products or other actions may result in significant unanticipated expenditures.
Environmental laws also govern the presence, maintenance and removal of asbestos and other building materials. For example, laws require that owners or operators of buildings containing asbestos:
properly manage and maintain the asbestos;
notify and train those who may come into contact with asbestos; and
undertake special precautions, including removal or other abatement, if asbestos would be disturbed during renovation or demolition of a building.
Such laws may impose fines and penalties on building owners or operators who fail to comply with these requirements and may allow third parties to seek recovery from owners or operators for personal injury associated with exposure to asbestos fibers.
Some of our properties are located in urban and previously developed areas where fill or current or historic industrial uses of the areas have caused site contamination. It is our policy to retain independent environmental consultants to conduct or update Phase I environmental site assessments and asbestos surveys with respect to our acquisition of properties. These assessments generally include a visual inspection of the properties and the surrounding areas, an examination of current and historical uses of the properties and the surrounding areas and a review of relevant state, federal and historical documents, but do not involve invasive techniques such as soil and ground water sampling. Where appropriate, on a property-by-property basis, our practice is to have these consultants conduct additional testing, including sampling for asbestos, for lead and other
contaminants in drinking water and, for soil and/or groundwater contamination where underground storage tanks are or were located or where other past site usage creates a potential environmental problem. Even though these environmental assessments are conducted, there is still the risk that:
the environmental assessments and updates did not identify or properly address all potential environmental liabilities;
a prior owner created a material environmental condition that is not known to us or the independent consultants preparing the assessments;
new environmental liabilities have developed since the environmental assessments were conducted; and
future uses or conditions such as changes in applicable environmental laws and regulations could result in environmental liability for us.
Inquiries about indoor air quality may necessitate special investigation and, depending on the results, remediation beyond our regular indoor air quality testing and maintenance programs. Indoor air quality issues can stem from inadequate ventilation, chemical contaminants from indoor or outdoor sources, and biological contaminants such as molds, pollen, viruses and bacteria. Indoor exposure to chemical or biological contaminants above certain levels can be alleged to be connected to allergic reactions or other health effects and symptoms in susceptible individuals. If these conditions were to occur at one of our properties, we may be subject to third-party claims for personal injury, or may need to undertake a targeted remediation program, including without limitation, steps to increase indoor ventilation rates and eliminate sources of contaminants. Such remediation programs could be costly, necessitate the temporary relocation of some or all of the property’s tenants or require rehabilitation of the affected property.
We face 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.
We face risks associated with security breaches, whether through cyber attacks or cyber intrusions over the Internet, malware, computer viruses, attachments to e-mails, persons inside our organization or persons with access to systems inside our organization, and other significant disruptions of our IT networks and related systems. The risk of a security breach or disruption, particularly through cyber attack or cyber intrusion, including by computer hackers, foreign governments and cyber terrorists, has generally increased as the number, intensity and sophistication of attempted attacks and intrusions from around the world have increased. Our IT networks and related systems are essential to the operation of our business and our ability to perform day-to-day operations (including managing our building systems) and, in some cases, may be critical to the operations of certain of our tenants. Although we make efforts to maintain the security and integrity of these types of IT networks and related systems, and we have implemented various measures to manage the risk of a security breach or disruption, there can be no assurance that our security efforts and measures will be effective or that attempted security breaches or disruptions would not be successful or damaging. Even the most well protectedwell-protected information, networks, systems and facilities remain potentially vulnerable because the techniques used in such attempted security breaches evolve and generally are not recognized until launched against a target, and in some cases, are designed not be detected and, in fact, may not be detected. Accordingly, we may be unable to anticipate these techniques or to implement adequate security barriers or other preventative measures, and thus it is impossible for us to entirely mitigate this risk.
A security breach or other significant disruption involving our IT networks and related systems could:
disrupt the proper functioning of our networks and systems and therefore our operations and/or those of certain of our tenants;
result in misstated financial reports, violations of loan covenants, missed reporting deadlines and/or missed permitting deadlines;
result in our inability to properly monitor our compliance with the rules and regulations regarding BXP’s qualification as a REIT;
result in the unauthorized access to, and destruction, loss, theft, misappropriation or release of, proprietary, confidential, sensitive or otherwise valuable information of ours or others, which others could use to compete against us or which could expose us to damage claims by third-parties for disruptive, destructive or otherwise harmful purposes and outcomes;
result in our inability to maintain the building systems relied upon by our tenants for the efficient use of their leased space;
require significant management attention and resources to remedy any damages that result;
subject us to claims for breach of contract, damages, credits, penalties or termination of leases or other agreements; and
damage our reputation among our tenants and investors generally.
Any or all of the foregoing could have a material adverse effect on our results of operations, financial condition and cash flows.
We did not obtain new owner’s title insurance policies in connection with properties acquired during BXP’s initial public offering.
We acquired many of our properties from our predecessors at the completion of BXP’s initial public offering in June 1997. Before we acquired these properties, each of them was insured by a title insurance policy. We did not obtain new owner’s title insurance policies in connection with the acquisition of these properties. To the extent we have financed properties after acquiring them in connection with the initial public offering, we have obtained new title insurance policies, however, the amount of these policies may be less than the current or future value of the applicable properties. Nevertheless, because in many instances we acquired these properties indirectly by acquiring ownership of the entity that owned the property and those owners remain in existence as our subsidiaries, some of these title insurance policies may continue to benefit us. Many of these title insurance policies may be for amounts less than the current or future values of the applicable properties. If there was a title defect related to any of these properties, or to any of the properties acquired at the time of the initial public offering of BXP, that is no longer covered by a title insurance policy, we could lose both our capital invested in and our anticipated profits from such property. We have obtained title insurance policies for all properties that we have acquired after the initial public offering of BXP, however, these policies may be for amounts less than the current or future values of the applicable properties.
We may be subject to adverse legislative or regulatory tax changes that could negatively impact our financial condition.
At any time, the U.S. federal income tax laws governing REITs or the administrative interpretations of those laws may be amended, including with respect to our hotel ownership structure. We cannot predict if or when any new U.S. federal income tax law, regulation, or administrative interpretation, or any amendment to any existing U.S. federal income tax law, Treasury regulation or administrative interpretation, will be adopted, promulgated or become effective and any such law, regulation, or interpretation may take effect retroactively. BXP, its taxable REIT subsidiaries, and our securityholders could be adversely affected by any such change in, or any new, U.S. federal income tax law, Treasury regulation or administrative interpretation.
MembersThe Tax Cuts and Jobs Act of the government have expressed an intent to pass2017 (the “TCJA”), signed into law on December 22, 2017, represents sweeping tax reform legislation to fundamentally reform the tax code. Among other changes, the proposals have includedthat makes significant changes to the taxation of business entitiescorporate and individual tax rates and the deductibilitycalculation of interest expense.taxes. While there can be no assurance regardingwe currently do not expect the content of any tax legislation, whether itTCJA will ultimately be enacted, or when it will become effective, any such legislation could have a significant effectdirect impact on BXPus, it may impact us indirectly as our tenants and our stockholders.the jurisdictions in which we do business as well as the overall investment thesis for REITs may be impacted both positively and negatively in ways that are difficult to predict. Additionally, the overall
impact of the TCJA depends on future interpretations and regulations that may be issued by federal tax authorities, as well as changes in state and local taxation in response to the TCJA, and it is possible that such future interpretations, regulations and other changes could adversely impact us.
We face possible adverse state local tax audits and changes in state and local tax law.
Because BXP is organized and qualifies as a REIT, it is generally not subject to federal income taxes, but we are subject to certain state and local taxes. In the normal course of business, certain entities through which we own real estate either have undergone, or are currently undergoing, tax audits. Although we believe that we have substantial arguments in favor of our positions in the ongoing audits, in some instances there is no controlling precedent or interpretive guidance on the specific point at issue. Collectively, tax deficiency notices received to date from the jurisdictions conducting the ongoing audits have not been material. However, there can be no assurance that future audits will not occur with increased frequency or that the ultimate result of such audits will not have a material adverse effect on our results of operations.
From time to time changes in state and local tax laws or regulations are enacted, which may result in an increase in our tax liability. A shortfall in tax revenues for states and municipalities in which we operate may lead to an increase in the frequency and size of such changes. If such changes occur, we may be required to pay additional taxes on our assets or income. These increased tax costs could adversely affect our financial condition and results of operations and the amount of cash available for the payment of dividends and distributions to our securityholders.
Litigation could have a material adverse effect.
From time to time, we are involved in legal proceedings and other claims. We may also be named as defendants in lawsuits allegedly arising out of our actions or the actions of our vendors, contractors, tenants or other contractual parties in which such parties have agreed to indemnify, defend and hold us harmless from and against various claims, litigation and liabilities arising in connection with their respective businesses and/or added as an additional insured under certain insurance policies. An unfavorable resolution of any legal proceeding or other claim could have a material adverse effect on our financial condition or results from operations. Regardless of its outcome, legal proceedings and other claims may result in substantial costs and expenses and significantly divert the attention of our management. With respect to any legal proceeding or other claim, there can be no assurance that we will be able to prevail, or achieve a favorable settlement or outcome, or that our insurance or the insurance and/or any contractual indemnities of our vendors, contractors, tenants or other contractual parties will be enough to cover all of our defense costs or any resulting liabilities.
Changes in accounting pronouncements could adversely affect our operating results, in addition to the reported financial performance of our tenants.
Accounting policies and methods are fundamental to how we record and report our financial condition and results of operations. Uncertainties posed by various initiatives of accounting standard-setting by the Financial Accounting Standards Board and the Securities and Exchange Commission, which create and interpret applicable accounting standards for U.S.
companies, may change the financial accounting and reporting standards or their interpretation and application of these standards that govern the preparation of our financial statements. Proposed changesChanges include, but are not limited to, changes in revenue recognition, lease accounting and the adoption of accounting standards likely to require the increased use of “fair-value” measures.
These changes could have a material impact on our reported financial condition and results of operations. In some cases, we could be required to apply a new or revised standard retroactively, resulting in potentially material restatements of prior period financial statements. Similarly, these changes could have a material impact on our tenants’ reported financial condition or results of operations or could affect our tenants’ preferences regarding leasing real estate.
Failure to qualify as a real estate investment trustREIT would cause BXP to be taxed as a corporation, which would substantially reduce funds available for payment of dividends.
If BXP fails to qualify as a REIT for federal income tax purposes, it will be taxed as a corporation unless certain relief provisions apply. We believe that BXP is organized and qualified as a REIT and intends to operate in a manner that will allow BXP to continue to qualify as a REIT. However, we cannot assure you that BXP is qualified as such, or that it will remain qualified as such in the future. This is because qualification as a REIT involves the application of highly technical and complex provisions of the Internal Revenue Code as to which there are only
limited judicial and administrative interpretations and involves the determination of facts and circumstances not entirely within our control. Future legislation, new regulations, administrative interpretations or court decisions may significantly change the tax laws or the application of the tax laws with respect to qualification as a REIT for federal income tax purposes or the federal income tax consequences of such qualification.
In addition, we currently hold certain of our properties through subsidiaries that have elected to be taxed as REITs and we may in the future determine that it is in our best interests to hold one or more of our other properties through one or more subsidiaries that elect to be taxed as REITs. If any of these subsidiaries fails to qualify as a REIT for federal income tax purposes, then BXP may also fail to qualify as a REIT for federal income tax purposes.
If BXP or any of its subsidiaries that are REITs fails to qualify as a REIT then, unless certain relief provisions apply, it will face serious tax consequences that will substantially reduce the funds available for payment of dividends for each of the years involved because:
BXP would not be allowed a deduction for dividends paid to stockholders in computing its taxable income and would be subject to federal income tax at regular corporate rates;
BXP also could be subject to the federal alternative minimum tax for tax years ending before January 1, 2018 and possibly increased state and local taxes; and
unless BXP is entitled to relief under statutory provisions, BXP could not elect to be subject to tax as a REIT for four taxable years following the year during which it was disqualified.
In addition, if BXP fails to qualify as a REIT and the relief provisions do not apply, it will no longer be required to pay dividends. As a result of all these factors, BXP’s failure to qualify as a REIT could impair our ability to raise capital and expand our business, and it would adversely affect the value of BXP’s common stock. If BXP or any of its subsidiaries that are REITs fails to qualify as a REIT but is eligible for certain relief provisions, then it may retain its status as a REIT, but may be required to pay a penalty tax, which could be substantial.
In order to maintain BXP’s REIT status, we may be forced to borrow funds during unfavorable market conditions.
In order to maintain BXP’s REIT status, we may need to borrow funds on a short-term basis to meet the REIT distribution requirements, even if the then-prevailing market conditions are not favorable for these borrowings. To qualify as a REIT, BXP generally must distribute to its stockholders at least 90% of its taxable income each year, excluding capital gains and with certain other adjustments. In addition, BXP will be subject to a 4% nondeductible excise tax on the amount, if any, by which dividends paid in any calendar year are less than the sum of 85% of ordinary income, 95% of capital gain net income and 100% of undistributed income from prior years. We may need short-term debt or long-term debt or proceeds from asset sales, creation of joint ventures or sales of common stock to fund required distributions as a result of differences in timing between the actual receipt of income and the recognition of income for federal income tax purposes, or the effect of non-deductible capital expenditures, the creation of reserves or required debt or amortization payments. TheAny inability of our cash flows to cover our distribution requirements could have an adverse impact on our ability to raise short- and long-term debt or sell equity securities in order to fund distributions required to maintain BXP’s REIT status.
Limits on changes in control may discourage takeover attempts beneficial to stockholders.
Provisions in BXP’s charter and bylaws, BXP’s shareholder rights agreement and the limited partnership agreement of BPLP, as well as provisions of the Internal Revenue Code and Delaware corporate law, may:
delay or prevent a change of control over BXP or a tender offer, even if such action might be beneficial to BXP’s stockholders; and
limit BXP’s stockholders’ opportunity to receive a potential premium for their shares of common stock over then-prevailing market prices.
Stock Ownership Limit
To facilitate maintenance of BXP’s qualification as a REIT and to otherwise address concerns relating to concentration of stock ownership, BXP’s charter generally prohibits ownership, directly, indirectly or beneficially, by any single stockholder of more than 6.6% of the number of outstanding shares of any class or series of its common stock. We refer to this limitation as the “ownership limit.” BXP’s Board of Directors may waive, in its sole discretion,
or modify the ownership limit with respect to one or more persons if it is satisfied that ownership in excess of this limit will not jeopardize BXP’s status as a REIT for federal income tax purposes. In addition, under BXP’s charter, each of Mortimer B. Zuckerman and the respective families and affiliates of Mortimer B. Zuckerman and Edward H. Linde, as well as, in general, pension plans and mutual funds, may actually and beneficially own up to 15% of the number of outstanding shares of any class or series of BXP’s equity common stock. Shares owned in violation of the ownership limit will be subject to the loss of rights to distributions and voting and other penalties. The ownership limit may have the effect of inhibiting or impeding a change in control.
BPLP’s Partnership Agreement
BXP has agreed in the limited partnership agreement of BPLP not to engage in specified extraordinary transactions, including, among others, business combinations, unless limited partners of BPLP other than BXP receives, or have the opportunity to receive, either (1) the same consideration for their partnership interests as holders of BXP common stock in the transaction or (2) limited partnership units that, among other things, would entitle the holders, upon redemption of these units, to receive shares of common equity of a publicly traded company or the same consideration as holders of BXP common stock received in the transaction. If these limited partners would not receive such consideration, we cannot engage in the transaction unless limited partners holding at least 75% of the common units of limited partnership interest, other than those held by BXP or its affiliates, consent to the transaction. In addition, BXP has agreed in the limited partnership agreement of BPLP that it will not complete specified extraordinary transactions, including among others, business combinations, in which BXP receive the approval of its common stockholders unless (1) limited partners holding at least 75% of the common units of limited partnership interest, other than those held by BXP or its affiliates, consent to the transaction or (2) the limited partners of BPLP are also allowed to vote and the transaction would have been approved had these limited partners been able to vote as common stockholders on the transaction. Therefore, if BXP’s common stockholders approve a specified extraordinary transaction, the partnership agreement requires the following before it can complete the transaction:
holders of partnership interests in BPLP, including BXP, must vote on the matter;
BXP must vote its partnership interests in the same proportion as its stockholders voted on the transaction; and
the result of the vote of holders of partnership interests in BPLP must be such that had such vote been a vote of stockholders, the business combination would have been approved.
With respect to specified extraordinary transactions, BXP has agreed in BPLP’s partnership agreement to use its commercially reasonable efforts to structure such a transaction to avoid causing its limited partners to recognize gain for federal income tax purposes by virtue of the occurrence of or their participation in such a transaction.
As a result of these provisions, a potential acquirer may be deterred from making an acquisition proposal, and BXP may be prohibited by contract from engaging in a proposed extraordinary transaction, including a proposed business combination, even though BXP stockholders approve of the transaction.
Shareholder Rights Plan
BXP has a shareholder rights plan. Under the terms of this plan, BXP can in effect prevent a person or group from acquiring more than 15% of the outstanding shares of its common stock because, unless BXP’s Board of Directors approves of the acquisition, after the person acquires more than 15% of BXP’s outstanding common stock, all other stockholders will have the right to purchase securities from BXP at a price that is less than their then fair market value. This would substantially reduce the value and influence of the stock owned by the acquiring person. The Board of Directors of BXP can prevent the
plan from operating by approving the transaction in advance, which gives us significant power to approve or disapprove of the efforts of a person or group to acquire a large interest in our company.
Changes in market conditions could adversely affect the market price of BXP’s common stock.
As with other publicly traded equity securities, the value of BXP’s common stock depends on various market conditions that may change from time to time. Among the market conditions that may affect the value of BXP’s common stock are the following:
the extent of investor interest in our securities;
the general reputation of REITs and the attractiveness of our equity securities in comparison to other equity securities, including securities issued by other real estate-based companies;
our underlying asset value;
investor confidence in the stock and bond markets, generally;
national economic conditions;
changes in tax laws;
our financial performance;
changes in our credit ratings; and
general stock and bond market conditions.conditions, including changes in interest rates.
The market value of BXP’s common stock is based primarily upon the market’s perception of our growth potential and our current and potential future earnings and cash dividends. Consequently, BXP’s common stock may trade at prices that are greater or less than BXP’s net asset value per share of common stock. If our future earnings or cash dividends are less than expected, it is likely that the market price of BXP’s common stock will diminish.
Further issuances of equity securities may be dilutive to current securityholders.
The interests of our existing securityholders could be diluted if additional equity securities are issued to finance future developments, acquisitions or repay indebtedness. Our ability to execute our business strategy depends on our access to an appropriate blend of debt financing, including unsecured lines of credit and other forms of secured and unsecured debt, and equity financing, including common and preferred equity.
The number of shares available for future sale could adversely affect the market price of BXP’s stock.
In connection with and subsequent to BXP’s initial public offering, we have completed many private placement transactions in which shares of stock of BXP or partnership interests in BPLP were issued to owners of properties we acquired or to institutional investors. This common stock, or common stock issuable in exchange for such partnership interests in BPLP, may be sold in the public securities markets over time under registration rights we granted to these investors. Additional common stock issuable under our employee benefit and other incentive plans, including as a result of the grant of stock options and restricted equity securities, may also be sold in the market at some time in the future. Future sales of BXP common stock in the market could adversely affect the price of its common stock. We cannot predict the effect the perception in the market that such sales may occur will have on the market price of BXP’s common stock.
We may change our policies without obtaining the approval of our stockholders.
Our operating and financial policies, including our policies with respect to acquisitions of real estate, growth, operations, indebtedness, capitalization and dividends, are exclusively determined by BXP’s Board of Directors. Accordingly, our securityholders do not control these policies.
Item 1B. Unresolved Staff Comments
None.
Item 2. Properties.
At December 31, 2016,2018, we owned or had interests in 174197 commercial real estate properties, aggregating approximately 47.751.6 million net rentable square feet of primarily Class A office properties, including eight11 properties under construction/redevelopment totaling approximately 4.05.3 million net rentable square feet. Our properties consisted of (1) 164178 office properties (including sixnine properties under construction/redevelopment), (2) fivetwelve retail properties, (3) one hotel and (4) foursix residential properties (including two under construction). and (4) one hotel. The table set forth below shows information relating to the properties we owned, or in which we had an ownership interest, at December 31, 2016.2018, and it includes properties held by both consolidated and unconsolidated joint ventures.
| | | Properties | | Location | | % Leased as of
December 31, 2016 (1) | | Number of Buildings | | Net Rentable Square Feet | | | Location | | % Leased as of
December 31, 2018 (1) | | Number of Buildings | | Net Rentable Square Feet | |
| Office | | | | | | | | | | | | | | |
| 767 Fifth Avenue (the General Motors Building) (60% ownership) | | New York, NY | | 93.6 | % | | 1 |
| | 1,845,092 |
| | | New York, NY | | 90.2 | % | | 1 |
| | 1,853,995 |
| |
| 200 Clarendon Street | | Boston, MA | | 79.2 | % | | 1 |
| | 1,746,221 |
| | | Boston, MA | | 98.2 | % | | 1 |
| | 1,763,530 |
| |
| 399 Park Avenue | | New York, NY | | 93.9 | % | | 1 |
| | 1,713,251 |
| | | New York, NY | | 73.3 | % | | 1 |
| | 1,573,999 |
| |
| 601 Lexington Avenue (55% ownership) (2) | | New York, NY | | 94.3 | % | | 1 |
| | 1,436,439 |
| | | New York, NY | | 99.3 | % | | 1 |
| | 1,435,543 |
| |
| Salesforce Tower (95% ownership) | | | San Francisco, CA | | 69.9 | % | | 1 |
| | 1,420,682 |
| |
| Times Square Tower (55% ownership) | | | New York, NY | | 98.8 | % | | 1 |
| | 1,247,805 |
| |
| 100 Federal Street (55% ownership) | | Boston, MA | | 80.8 | % | | 1 |
| | 1,265,037 |
| | | Boston, MA | | 98.2 | % | | 1 |
| | 1,238,184 |
| |
| Times Square Tower (55% ownership) | | New York, NY | | 98.2 | % | | 1 |
| | 1,248,521 |
| | |
| 800 Boylston Street - The Prudential Center | | Boston, MA | | 97.8 | % | | 1 |
| | 1,235,885 |
| | | Boston, MA | | 97.8 | % | | 1 |
| | 1,235,538 |
| |
| Colorado Center (49.8% ownership) (3)(4) | | Santa Monica, CA | | 79.1 | % | | 6 |
| | 1,117,542 |
| | |
| Colorado Center (50% ownership) (3) | | | Santa Monica, CA | | 99.3 | % | | 6 |
| | 1,117,647 |
| |
| Santa Monica Business Park (55% ownership) (3) | | | Santa Monica, CA | | 94.5 | % | | 14 |
| | 1,103,882 |
| |
| 599 Lexington Avenue | | New York, NY | | 96.8 | % | | 1 |
| | 1,058,805 |
| | | New York, NY | | 98.9 | % | | 1 |
| | 1,062,481 |
| |
| Bay Colony Corporate Center | | Waltham, MA | | 75.6 | % | | 4 |
| | 1,011,172 |
| | | Waltham, MA | | 93.4 | % | | 4 |
| | 1,000,449 |
| |
| 250 West 55th Street | | New York, NY | | 85.2 | % | | 1 |
| | 980,927 |
| | | New York, NY | | 97.2 | % | | 1 |
| | 967,323 |
| |
| Embarcadero Center Four | | San Francisco, CA | | 88.5 | % | | 1 |
| | 938,168 |
| | | San Francisco, CA | | 87.6 | % | | 1 |
| | 939,760 |
| |
| 111 Huntington Avenue - The Prudential Center | | Boston, MA | | 98.6 | % | | 1 |
| | 860,455 |
| | | Boston, MA | | 100.0 | % | | 1 |
| | 860,455 |
| |
| Embarcadero Center One | | San Francisco, CA | | 97.1 | % | | 1 |
| | 831,140 |
| | | San Francisco, CA | | 83.5 | % | | 1 |
| | 830,248 |
| |
| Atlantic Wharf Office (55% ownership) | | Boston, MA | | 100.0 | % | | 1 |
| | 793,827 |
| | | Boston, MA | | 100.0 | % | | 1 |
| | 793,827 |
| |
| Embarcadero Center Two | | San Francisco, CA | | 95.6 | % | | 1 |
| | 787,049 |
| | | San Francisco, CA | | 98.3 | % | | 1 |
| | 791,294 |
| |
| Embarcadero Center Three | | San Francisco, CA | | 88.3 | % | | 1 |
| | 779,578 |
| | | San Francisco, CA | | 96.8 | % | | 1 |
| | 781,900 |
| |
| Capital Gallery | | Washington, DC | | 99.8 | % | | 1 |
| | 631,029 |
| | | Washington, DC | | 100.0 | % | | 1 |
| | 631,029 |
| |
| South of Market | | Reston, VA | | 97.7 | % | | 3 |
| | 623,666 |
| | | Reston, VA | | 80.5 | % | | 3 |
| | 623,666 |
| |
| Metropolitan Square (20% ownership) (3) | | Washington, DC | | 75.0 | % | | 1 |
| | 607,041 |
| | | Washington, DC | | 83.6 | % | | 1 |
| | 613,425 |
| |
| Mountain View Research Park | | Mountain View, CA | | 100.0 | % | | 15 |
| | 540,433 |
| | | Mountain View, CA | | 95.5 | % | | 15 |
| | 542,289 |
| |
| 901 New York Avenue (25% ownership) (3) | | Washington, DC | | 96.9 | % | | 1 |
| | 539,680 |
| | | Washington, DC | | 90.9 | % | | 1 |
| | 539,435 |
| |
| Reservoir Place | | Waltham, MA | | 98.3 | % | | 1 |
| | 526,985 |
| | | Waltham, MA | | 92.7 | % | | 1 |
| | 526,985 |
| |
| 680 Folsom Street | | San Francisco, CA | | 98.9 | % | | 2 |
| | 524,793 |
| | | San Francisco, CA | | 100.0 | % | | 2 |
| | 524,793 |
| |
| 101 Huntington Avenue - The Prudential Center | | | Boston, MA | | 94.3 | % | | 1 |
| | 506,476 |
| |
| 601 and 651 Gateway | | | South San Francisco, CA | | 94.5 | % | | 2 |
| | 506,279 |
| |
| Fountain Square | | Reston, VA | | 93.8 | % | | 2 |
| | 518,345 |
| | | Reston, VA | | 90.6 | % | | 2 |
| | 497,259 |
| |
| 601 and 651 Gateway | | South San Francisco, CA | 97.7 | % | | 2 |
| | 506,279 |
| | |
| 101 Huntington Avenue - The Prudential Center | | Boston, MA | | 95.8 | % | | 1 |
| | 505,583 |
| | |
| 601 Massachusetts Avenue | | Washington, DC | | 90.2 | % | | 1 |
| | 478,883 |
| | | Washington, DC | | 98.4 | % | | 1 |
| | 478,818 |
| |
| 2200 Pennsylvania Avenue | | Washington, DC | | 100.0 | % | | 1 |
| | 458,831 |
| | |
| One Freedom Square | | Reston, VA | | 95.9 | % | | 1 |
| | 432,581 |
| | |
| Two Freedom Square | | Reston, VA | | 98.5 | % | | 1 |
| | 421,757 |
| | |
| | | Properties | | Location | | % Leased as of
December 31, 2016 (1) | | Number of Buildings | | Net Rentable Square Feet | | | Location | | % Leased as of
December 31, 2018 (1) | | Number of Buildings | | Net Rentable Square Feet | |
| 2200 Pennsylvania Avenue | | | Washington, DC | | 100.0 | % | | 1 |
| | 458,831 |
| |
| One Freedom Square | | | Reston, VA | | 96.8 | % | | 1 |
| | 432,585 |
| |
| Two Freedom Square | | | Reston, VA | | 98.7 | % | | 1 |
| | 421,757 |
| |
| Market Square North (50% ownership) (3) | | Washington, DC | | 71.4 | % | | 1 |
| | 415,386 |
| | | Washington, DC | | 82.5 | % | | 1 |
| | 415,499 |
| |
| One Tower Center | | East Brunswick, NJ | | 21.2 | % | | 1 |
| | 412,797 |
| | | East Brunswick, NJ | | 36.1 | % | | 1 |
| | 412,060 |
| |
| 140 Kendrick Street | | Needham, MA | | 87.8 | % | | 3 |
| | 380,987 |
| | | Needham, MA | | 100.0 | % | | 3 |
| | 380,987 |
| |
| One and Two Discovery Square | | Reston, VA | | 100.0 | % | | 2 |
| | 366,990 |
| | | Reston, VA | | 96.9 | % | | 2 |
| | 366,990 |
| |
| 888 Boylston Street - The Prudential Center | | | Boston, MA | | 95.1 | % | | 1 |
| | 363,320 |
| |
| Weston Corporate Center | | Weston, MA | | 100.0 | % | | 1 |
| | 356,995 |
| | | Weston, MA | | 100.0 | % | | 1 |
| | 356,995 |
| |
| 510 Madison Avenue | | New York, NY | | 100.0 | % | | 1 |
| | 355,598 |
| | | New York, NY | | 98.1 | % | | 1 |
| | 355,592 |
| |
| One Reston Overlook | | Reston, VA | | 100.0 | % | | 1 |
| | 319,519 |
| | | Reston, VA | | 100.0 | % | | 1 |
| | 319,519 |
| |
| 1333 New Hampshire Avenue | | Washington, DC | | 100.0 | % | | 1 |
| | 315,371 |
| | |
| 535 Mission Street | | San Francisco, CA | | 100.0 | % | | 1 |
| | 307,235 |
| | | San Francisco, CA | | 100.0 | % | | 1 |
| | 307,235 |
| |
| Waltham Weston Corporate Center | | Waltham, MA | | 93.4 | % | | 1 |
| | 301,667 |
| | | Waltham, MA | | 89.8 | % | | 1 |
| | 301,667 |
| |
| Wisconsin Place Office | | Chevy Chase, MD | | 97.6 | % | | 1 |
| | 299,186 |
| | | Chevy Chase, MD | | 99.0 | % | | 1 |
| | 299,186 |
| |
| 230 CityPoint | | Waltham, MA | | 86.5 | % | | 1 |
| | 298,890 |
| | | Waltham, MA | | 93.5 | % | | 1 |
| | 296,306 |
| |
| 540 Madison Avenue (60% ownership) (3) | | New York, NY | | 94.6 | % | | 1 |
| | 283,695 |
| | | New York, NY | | 82.3 | % | | 1 |
| | 283,727 |
| |
| Quorum Office Park | | Chelmsford, MA | | 90.0 | % | | 2 |
| | 267,527 |
| | |
| 355 Main Street | | Cambridge, MA | | 100.0 | % | | 1 |
| | 265,342 |
| | | Cambridge, MA | | 100.0 | % | | 1 |
| | 265,342 |
| |
| Reston Corporate Center | | Reston, VA | | 100.0 | % | | 2 |
| | 261,046 |
| | | Reston, VA | | 100.0 | % | | 2 |
| | 261,046 |
| |
| 611 Gateway | | South San Francisco, CA | 28.2 | % | | 1 |
| | 260,337 |
| | | South San Francisco, CA | | 50.4 | % | | 1 |
| | 260,197 |
| |
| Democracy Tower | | Reston, VA | | 100.0 | % | | 1 |
| | 259,441 |
| | | Reston, VA | | 100.0 | % | | 1 |
| | 259,441 |
| |
| New Dominion Technology Park - Building Two | | Herndon, VA | | 100.0 | % | | 1 |
| | 257,400 |
| | | Herndon, VA | | 100.0 | % | | 1 |
| | 257,400 |
| |
| 200 West Street | | Waltham, MA | | 97.8 | % | | 1 |
| | 256,245 |
| | | Waltham, MA | | 79.7 | % | | 1 |
| | 256,245 |
| |
| 1330 Connecticut Avenue | | Washington, DC | | 98.0 | % | | 1 |
| | 253,121 |
| | | Washington, DC | | 87.2 | % | | 1 |
| | 251,874 |
| |
| 500 E Street, S.W. | | Washington, DC | | 100.0 | % | | 1 |
| | 251,994 |
| | |
| 10 CityPoint | | Waltham, MA | | 92.7 | % | | 1 |
| | 241,460 |
| | | Waltham, MA | | 98.1 | % | | 1 |
| | 241,199 |
| |
| New Dominion Technology Park - Building One | | Herndon, VA | | 100.0 | % | | 1 |
| | 235,201 |
| | | Herndon, VA | | 100.0 | % | | 1 |
| | 235,201 |
| |
| 510 Carnegie Center | | Princeton, NJ | | 100.0 | % | | 1 |
| | 234,160 |
| | | Princeton, NJ | | 100.0 | % | | 1 |
| | 234,160 |
| |
| 500 North Capitol Street, N.W. (30% ownership) (3) | | Washington, DC | | 100.0 | % | | 1 |
| | 230,860 |
| | | Washington, DC | | 100.0 | % | | 1 |
| | 230,860 |
| |
| 90 Broadway | | Cambridge, MA | | 100.0 | % | | 1 |
| | 223,771 |
| | | Cambridge, MA | | 96.6 | % | | 1 |
| | 223,771 |
| |
| 3625-3635 Peterson Way (5) | | Santa Clara, CA | | 100.0 | % | | 1 |
| | 218,366 |
| | |
| 3625-3635 Peterson Way (4) | | | Santa Clara, CA | | 100.0 | % | | 1 |
| | 218,366 |
| |
| 255 Main Street | | Cambridge, MA | | 85.1 | % | | 1 |
| | 215,629 |
| | | Cambridge, MA | | 92.4 | % | | 1 |
| | 216,023 |
| |
| 77 CityPoint | | Waltham, MA | | 100.0 | % | | 1 |
| | 209,707 |
| | | Waltham, MA | | 100.0 | % | | 1 |
| | 209,707 |
| |
| Sumner Square | | Washington, DC | | 100.0 | % | | 1 |
| | 208,892 |
| | | Washington, DC | | 97.6 | % | | 1 |
| | 208,892 |
| |
| University Place | | Cambridge, MA | | 100.0 | % | | 1 |
| | 195,282 |
| | | Cambridge, MA | | 100.0 | % | | 1 |
| | 195,282 |
| |
| 300 Binney Street | | Cambridge, MA | | 100.0 | % | | 1 |
| | 195,191 |
| | | Cambridge, MA | | 100.0 | % | | 1 |
| | 195,191 |
| |
| North First Business Park (5) | | San Jose, CA | | 87.2 | % | | 5 |
| | 190,636 |
| | |
| 2600 Tower Oaks Boulevard | | Rockville, MD | | 48.1 | % | | 1 |
| | 179,369 |
| | |
| North First Business Park (4) | | | San Jose, CA | | 90.6 | % | | 5 |
| | 190,636 |
| |
| 2600 Tower Oaks Boulevard (5) | | | Rockville, MD | | 52.6 | % | | 1 |
| | 179,421 |
| |
| 150 Broadway | | Cambridge, MA | | 100.0 | % | | 1 |
| | 177,226 |
| | | Cambridge, MA | | 100.0 | % | | 1 |
| | 177,226 |
| |
| 191 Spring Street | | | Lexington, MA | | 100.0 | % | | 1 |
| | 170,997 |
| |
| Lexington Office Park | | Lexington, MA | | 75.7 | % | | 2 |
| | 166,858 |
| | | Lexington, MA | | 77.3 | % | | 2 |
| | 166,775 |
| |
| 206 Carnegie Center | | Princeton, NJ | | 100.0 | % | | 1 |
| | 161,763 |
| | | Princeton, NJ | | 100.0 | % | | 1 |
| | 161,763 |
| |
| 210 Carnegie Center | | Princeton, NJ | | 78.9 | % | | 1 |
| | 159,468 |
| | | Princeton, NJ | | 100.0 | % | | 1 |
| | 159,468 |
| |
| Kingstowne Two | | Alexandria, VA | | 74.1 | % | | 1 |
| | 156,251 |
| | | Alexandria, VA | | 63.4 | % | | 1 |
| | 156,089 |
| |
| 105 Broadway | | Cambridge, MA | | 100.0 | % | | 1 |
| | 152,664 |
| | | Cambridge, MA | | 100.0 | % | | 1 |
| | 152,664 |
| |
| 212 Carnegie Center | | Princeton, NJ | | 86.9 | % | | 1 |
| | 151,547 |
| | |
| Kingstowne One | | Alexandria, VA | | 75.6 | % | | 1 |
| | 151,483 |
| | |
| | | Properties | | Location | | % Leased as of
December 31, 2016 (1) | | Number of Buildings | | Net Rentable Square Feet | | | Location | | % Leased as of
December 31, 2018 (1) | | Number of Buildings | | Net Rentable Square Feet | |
| 212 Carnegie Center | | | Princeton, NJ | | 65.5 | % | | 1 |
| | 151,547 |
| |
| Kingstowne One | | | Alexandria, VA | | 86.4 | % | | 1 |
| | 151,483 |
| |
| 214 Carnegie Center | | Princeton, NJ | | 67.2 | % | | 1 |
| | 148,942 |
| | | Princeton, NJ | | 49.1 | % | | 1 |
| | 148,942 |
| |
| 2440 West El Camino Real | | Mountain View, CA | | 100.0 | % | | 1 |
| | 141,392 |
| | | Mountain View, CA | | 100.0 | % | | 1 |
| | 141,392 |
| |
| 506 Carnegie Center | | Princeton, NJ | | 56.4 | % | | 1 |
| | 140,312 |
| | | Princeton, NJ | | 32.3 | % | | 1 |
| | 140,312 |
| |
| Two Reston Overlook | | Reston, VA | | 97.1 | % | | 1 |
| | 134,615 |
| | | Reston, VA | | 100.0 | % | | 1 |
| | 134,615 |
| |
| 508 Carnegie Center | | Princeton, NJ | | 100.0 | % | | 1 |
| | 134,433 |
| | | Princeton, NJ | | 100.0 | % | | 1 |
| | 134,433 |
| |
| 202 Carnegie Center | | Princeton, NJ | | 86.3 | % | | 1 |
| | 134,381 |
| | | Princeton, NJ | | 85.2 | % | | 1 |
| | 134,381 |
| |
| 804 Carnegie Center | | Princeton, NJ | | 100.0 | % | | 1 |
| | 130,000 |
| | | Princeton, NJ | | 100.0 | % | | 1 |
| | 130,000 |
| |
| Annapolis Junction Building Seven (50% ownership) (3) | | Annapolis, MD | | 100.0 | % | | 1 |
| | 127,229 |
| | | Annapolis, MD | | 100.0 | % | | 1 |
| | 127,229 |
| |
| Annapolis Junction Building Eight (50% ownership) (3) | | Annapolis, MD | | — | % | | 1 |
| | 125,685 |
| | | Annapolis, MD | | —% |
| | 1 |
| | 125,685 |
| |
| 504 Carnegie Center | | | Princeton, NJ | | 100.0 | % | | 1 |
| | 121,990 |
| |
| 101 Carnegie Center | | Princeton, NJ | | 96.9 | % | | 1 |
| | 125,627 |
| | | Princeton, NJ | | 100.0 | % | | 1 |
| | 121,620 |
| |
| 504 Carnegie Center | | Princeton, NJ | | 100.0 | % | | 1 |
| | 121,990 |
| | |
| 40 Shattuck Road | | Andover, MA | | 68.7 | % | | 1 |
| | 121,542 |
| | |
| 502 Carnegie Center | | Princeton, NJ | | 92.7 | % | | 1 |
| | 121,460 |
| | | Princeton, NJ | | 94.8 | % | | 1 |
| | 121,460 |
| |
| 701 Carnegie Center | | Princeton, NJ | | 100.0 | % | | 1 |
| | 120,000 |
| | | Princeton, NJ | | 100.0 | % | | 1 |
| | 120,000 |
| |
| Annapolis Junction Building Six (50% ownership) (3) | | Annapolis, MD | | 48.9 | % | | 1 |
| | 119,339 |
| | | Annapolis, MD | | 75.2 | % | | 1 |
| | 119,339 |
| |
| 91 Hartwell Avenue | | Lexington, MA | | 100.0 | % | | 1 |
| | 119,216 |
| | |
| Annapolis Junction Building One (50% ownership) (3) | | Annapolis, MD | | 21.9 | % | | 1 |
| | 117,599 |
| | |
| 325 Main Street | | Cambridge, MA | | 100.0 | % | | 1 |
| | 115,361 |
| | | Cambridge, MA | | 100.0 | % | | 1 |
| | 115,361 |
| |
| 1265 Main Street (50% ownership) (3) | | Waltham, MA | | 100.0 | % | | 1 |
| | 114,969 |
| | | Waltham, MA | | 100.0 | % | | 1 |
| | 114,969 |
| |
| 7601 Boston Boulevard | | Springfield, VA | | 100.0 | % | | 1 |
| | 114,028 |
| | | Springfield, VA | | 100.0 | % | | 1 |
| | 114,028 |
| |
| 201 Spring Street | | Lexington, MA | | 100.0 | % | | 1 |
| | 106,300 |
| | | Lexington, MA | | 100.0 | % | | 1 |
| | 106,300 |
| |
| 7435 Boston Boulevard | | Springfield, VA | | 83.4 | % | | 1 |
| | 103,557 |
| | | Springfield, VA | | 83.4 | % | | 1 |
| | 103,557 |
| |
| 104 Carnegie Center | | Princeton, NJ | | 40.3 | % | | 1 |
| | 102,830 |
| | | Princeton, NJ | | 27.0 | % | | 1 |
| | 102,830 |
| |
| 103 Carnegie Center | | | Princeton, NJ | | 69.9 | % | | 1 |
| | 96,332 |
| |
| 8000 Grainger Court | | Springfield, VA | | 37.6 | % | | 1 |
| | 88,775 |
| | | Springfield, VA | | —% |
| | 1 |
| | 88,775 |
| |
| 33 Hayden Avenue | | Lexington, MA | | 100.0 | % | | 1 |
| | 80,872 |
| | | Lexington, MA | | 100.0 | % | | 1 |
| | 80,872 |
| |
| 7500 Boston Boulevard | | Springfield, VA | | 100.0 | % | | 1 |
| | 79,971 |
| | | Springfield, VA | | 100.0 | % | | 1 |
| | 79,971 |
| | �� |
| 145 Broadway (5) | | Cambridge, MA | | 100.0 | % | | 1 |
| | 79,616 |
| | |
| 7501 Boston Boulevard | | Springfield, VA | | 100.0 | % | | 1 |
| | 75,756 |
| | | Springfield VA | | 100.0 | % | | 1 |
| | 75,756 |
| |
| Reservoir Place North | | | Waltham, MA | | —% |
| | 1 |
| | 73,258 |
| |
| 105 Carnegie Center | | Princeton, NJ | | 56.3 | % | | 1 |
| | 69,955 |
| | | Princeton, NJ | | 56.3 | % | | 1 |
| | 69,955 |
| |
| 32 Hartwell Avenue | | Lexington, MA | | 100.0 | % | | 1 |
| | 69,154 |
| | | Lexington, MA | | 100.0 | % | | 1 |
| | 69,154 |
| |
| 250 Binney Street | | Cambridge, MA | | 100.0 | % | | 1 |
| | 67,362 |
| | | Cambridge, MA | | 100.0 | % | | 1 |
| | 67,362 |
| |
| 302 Carnegie Center | | Princeton, NJ | | 100.0 | % | | 1 |
| | 64,926 |
| | | Princeton, NJ | | 96.1 | % | | 1 |
| | 64,926 |
| |
| 164 Lexington Road | | Billerica, MA | | — | % | | 1 |
| | 64,140 |
| | | Billerica, MA | | —% |
| | 1 |
| | 64,140 |
| |
| 195 West Street | | Waltham, MA | | 100.0 | % | | 1 |
| | 63,500 |
| | | Waltham, MA | | 100.0 | % | | 1 |
| | 63,500 |
| |
| 7450 Boston Boulevard | | Springfield, VA | | — | % | | 1 |
| | 62,402 |
| | | Springfield, VA | | 100.0 | % | | 1 |
| | 62,402 |
| |
| 7374 Boston Boulevard | | Springfield, VA | | 100.0 | % | | 1 |
| | 57,321 |
| | | Springfield, VA | | 100.0 | % | | 1 |
| | 57,321 |
| |
| 100 Hayden Avenue | | Lexington, MA | | 100.0 | % | | 1 |
| | 55,924 |
| | | Lexington, MA | | 100.0 | % | | 1 |
| | 55,924 |
| |
| 181 Spring Street | | Lexington, MA | | 100.0 | % | | 1 |
| | 55,793 |
| | | Lexington, MA | | 100.0 | % | | 1 |
| | 55,793 |
| |
| 8000 Corporate Court | | Springfield, VA | | 100.0 | % | | 1 |
| | 52,539 |
| | | Springfield, VA | | 100.0 | % | | 1 |
| | 52,539 |
| |
| 211 Carnegie Center | | Princeton, NJ | | 100.0 | % | | 1 |
| | 47,025 |
| | | Princeton, NJ | | 100.0 | % | | 1 |
| | 47,025 |
| |
| 7451 Boston Boulevard | | Springfield, VA | | 67.4 | % | | 1 |
| | 45,615 |
| | | | Springfield, VA | | 67.4 | % | | 1 |
| | 45,615 |
| |
| 7300 Boston Boulevard | | Springfield, VA | | — | % | | 1 |
| | 32,000 |
| | | | Springfield, VA | | 100.0 | % | | 1 |
| | 32,000 |
| | |
| 92 Hayden Avenue | | Lexington, MA | | 100.0 | % | | 1 |
| | 31,100 |
| | | Lexington, MA | | 100.0 | % | | 1 |
| | 31,100 |
| | |
| 17 Hartwell Avenue | | | Lexington, MA | | 100.0 | % | | 1 |
| | 30,000 |
| |
| 453 Ravendale Drive | | | Mountain View, CA | | 100.0 | % | | 1 |
| | 29,620 |
| |
|
| | | | | | | | | | | | | | | |
| Properties | | Location | | % Leased as of
December 31, 2016 (1) | | | | Number of Buildings | | Net Rentable Square Feet | | |
| 17 Hartwell Avenue | | Lexington, MA | | 100.0 | % | | | | 1 |
| | 30,000 |
| | |
| 453 Ravendale Drive | | Mountain View, CA | | 65.7 | % | | | | 1 |
| | 29,620 |
| | |
| 7375 Boston Boulevard | | Springfield, VA | | 79.2 | % | | | | 1 |
| | 26,865 |
| | |
| 690 Folsom Street | | San Francisco, CA | | 100.0 | % | | | | 1 |
| | 26,080 |
| | |
| 201 Carnegie Center | | Princeton, NJ | | 100.0 | % | | | | — |
| | 6,500 |
| | |
| Subtotal for Office Properties | | 90.0 | % | | | | 158 |
| | 41,971,166 |
| | |
| Retail | | | | | | | | | | | | |
| Prudential Center (retail shops) (6) | | Boston, MA | | 97.4 | % | | | | 1 |
| | 530,992 |
| | |
| Fountain Square Retail | | Reston, VA | | 98.8 | % | | | | 1 |
| | 237,209 |
| | |
| Kingstowne Retail | | Alexandria, VA | | 100.0 | % | | | | 1 |
| | 88,288 |
| | |
| Star Market at the Prudential Center | | Boston, MA | | 100.0 | % | | | | 1 |
| | 57,235 |
| | |
| The Point | | Waltham, MA | | 84.7 | % | | | | 1 |
| | 16,300 |
| | |
| Subtotal for Retail Properties | | | | 97.9 | % | | | | 5 |
| | 930,024 |
| | |
| Residential Properties | | | | | | | | | | | | |
| The Avant at Reston Town Center (359 units) | | Reston, VA | | 90.5 | % | | (7) | | 1 |
| | 355,347 |
| | (8) |
| The Lofts at Atlantic Wharf (86 units) | | Boston, MA | | 91.9 | % | | (7) | | 1 |
| | 87,097 |
| | (9) |
| Subtotal for Residential Properties | | 90.8 | % | | | | 2 |
| | 442,444 |
| | |
| Hotel Property | | | | | | | | | | | | |
| Boston Marriott Cambridge (433 rooms) | | Cambridge, MA | | 79.5 | % | | (10) | | 1 |
| | 334,260 |
| | (11) |
| Subtotal for Hotel Property | | | | 79.5 | % | | | | 1 |
| | 334,260 |
| | |
| Subtotal for In-Service Properties | | 90.2 | % | | | | 166 |
| | 43,677,894 |
| | |
| Properties Under Development/Redevelopment (12) | | | | | | | | | | |
| Office and Retail | | | | | | | | | | | | |
| Prudential Center Retail Expansion | | Boston, MA | | 100 | % | | | | — |
| | 15,000 |
| | |
| 888 Boylston Street | | Boston, MA | | 84 | % | | | | 1 |
| | 425,000 |
| | |
| Salesforce Tower (95% ownership) | | San Francisco, CA | | 62 | % | | | | 1 |
| | 1,400,000 |
| | |
| The Hub on Causeway (50% ownership) (3) | | Boston, MA | | 33 | % | | | | 1 |
| | 385,000 |
| | |
| Dock 72 (50% ownership) (3) | | Brooklyn, NY | | 33 | % | | | | 1 |
| | 670,000 |
| | |
| Residential | | | | | | | | | | | | |
| Proto at Cambridge (274 units) | | Cambridge, MA | | N/A |
| | | | 1 |
| | 164,000 |
| | |
| Signature at Reston (508 units) | | Reston, VA | | N/A |
| | | | 1 |
| | 490,000 |
| | |
| Signature at Reston - Retail | | | | 81 | % | | | | — |
| | 24,600 |
| | |
| Redevelopment | | | | | | | | | | | | |
| Reservoir Place North | | Waltham, MA | | — | % | | | | 1 |
| | 73,000 |
| | |
| 191 Spring Street | | Lexington, MA | | 50.0 | % | | | | 1 |
| | 160,000 |
| | |
| 159 East 53rd (55% ownership) (13) | | New York, NY | | — | % | | | | — |
| | 220,000 |
| | |
| Subtotal for Properties Under Development/Redevelopment | | 50 | % | | (14) | | 8 |
| | 4,026,600 |
| | |
| Total Portfolio | | | | | | | | 174 |
| | 47,704,494 |
| | |
|
| | | | | | | | | | | | | | | |
| Properties | | Location | | % Leased as of
December 31, 2018 (1) | | | | Number of Buildings | | Net Rentable Square Feet | | |
| 7375 Boston Boulevard | | Springfield, VA | | 100.0 | % | | | | 1 |
| | 26,865 |
| | |
| 690 Folsom Street | | San Francisco, CA | | 100.0 | % | | | | 1 |
| | 26,080 |
| | |
| 201 Carnegie Center | | Princeton, NJ | | 100.0 | % | | | | — |
| | 6,500 |
| | |
| Subtotal for Office Properties | | 91.3 | % | | | | 169 |
| | 43,750,746 |
| | |
| Retail | | | | | | | | | | | | |
| Prudential Center (retail shops) | | Boston, MA | | 96.1 | % | | | | 1 |
| | 595,334 |
| | |
| Fountain Square Retail | | Reston, VA | | 98.0 | % | | | | 1 |
| | 223,030 |
| | |
| Kingstowne Retail | | Alexandria, VA | | 100.0 | % | | | | 1 |
| | 88,288 |
| | |
| Santa Monica Business Park Retail (55% ownership) (3) | | Santa Monica, CA | | 92.3 | % | | | | 7 |
| | 74,242 |
| | |
| Star Market at the Prudential Center | | Boston, MA | | 100.0 | % | | | | 1 |
| | 57,235 |
| | |
| The Point | | Waltham, MA | | 84.7 | % | | | | 1 |
| | 16,300 |
| | |
| Subtotal for Retail Properties | | 96.6 | % | | | | 12 |
| | 1,054,429 |
| | |
| Residential Properties | | | | | | | | | | | | |
| Signature at Reston (508 units) | | Reston, VA | | 48.8 | % | | (6) | | 1 |
| | 517,783 |
| | (7) |
| The Avant at Reston Town Center (359 units) | | Reston, VA | | 89.4 | % | | (8) | | 1 |
| | 355,374 |
| | (9) |
| Proto Kendall Square (280 units) | | Cambridge, MA | | 56.4 | % | | (10) | | 1 |
| | 166,717 |
| | (11) |
| The Lofts at Atlantic Wharf (86 units) | | Boston, MA | | 95.3 | % | | (8) | | 1 |
| | 87,097 |
| | (12) |
| Subtotal for Residential Properties | | 65.6 | % | | | | 4 |
| | 1,126,971 |
| | |
| Hotel Property | | | | | | | | | | | | |
| Boston Marriott Cambridge (437 rooms) | | Cambridge, MA | | 84.6 | % | | (13) | | 1 |
| | 334,260 |
| | (14) |
| Subtotal for Hotel Property | | | | 84.6 | % | | | | 1 |
| | 334,260 |
| | |
| Subtotal for In-Service Properties | | 91.4 | % | | | | 186 |
| | 46,266,406 |
| | |
| Properties Under Construction/Redevelopment (15) | | | | | | | | | | |
| Office and Retail | | | | | | | | | | | | |
| The Hub on Causeway - Podium (50% ownership) (3) | | Boston, MA | | 88.0 | % | | | | 1 |
| | 385,000 |
| | |
| 145 Broadway | | Cambridge, MA | | 98.0 | % | | | | 1 |
| | 485,000 |
| | |
| Dock 72 (50% ownership) (3) | | Brooklyn, NY | | 33.0 | % | | | | 1 |
| | 670,000 |
| | |
| 17Fifty Presidents Street | | Reston, VA | | 100.0 | % | | | | 1 |
| | 276,000 |
| | |
| 20 CityPoint | | Waltham, MA | | 63.0 | % | | | | 1 |
| | 211,000 |
| | |
| 100 Causeway Street (50% ownership) (3) | | Boston, MA | | 70.0 | % | | | | 1 |
| | 627,000 |
| | |
| 7750 Wisconsin Avenue (Marriott International Headquarters) (50% ownership) (3) | | Bethesda, MD | | 100.0 | % | | | | 1 |
| | 740,000 |
| | |
| Reston Gateway | | Reston, VA | | 80.0 | % | | | | 2 |
| | 1,062,000 |
| | |
| Redevelopment | | | | | | | | | | | | |
| One Five Nine East 53rd Street (55% ownership) (16) | | New York, NY | | 90.0 | % | | | | — |
| | 220,000 |
| | |
| Residential | | | | | | | | | | | | |
| The Hub on Causeway - Residential (440 units) (50% ownership) (3) | | Boston, MA | | N/A |
| | | | 1 |
| | 320,000 |
| | |
| MacArthur Station Residences (402 units) (17) | | Oakland, CA | | N/A |
| | | | 1 |
| | 324,000 |
| | |
|
| | | | | | | | | | | | | | | |
| Properties | | Location | | % Leased as of
December 31, 2018 (1) | | | | Number of Buildings | | Net Rentable Square Feet | | |
| Subtotal for Properties Under Construction/Redevelopment | | 78 | % | | (18) | | 11 |
| | 5,320,000 |
| | |
| Total Portfolio | | | | | | | | 197 |
| | 51,586,406 |
| | |
| |
| (1) | Represents signed leases for in-service properties which revenue recognition has commenced in accordance with generally accepted accounting principles in the United States (“GAAP”). |
| |
| (2) | Approximately 13% of this complexExcludes the portion that was removed from the in-service portfolio upon commencement of construction of the planned redevelopment that commenced during the third quarter of 2016.2016 as part of a planned redevelopment. |
| |
| (3) | Property is an unconsolidated joint venture. |
| |
| (4) | Excludes approximately 59,000 square feet of storage space and 8,000 square feet of remeasurement upon lease expirations. |
| |
(5) | Property is held for redevelopment. |
| |
| (5) | On January 24, 2019, we completed the sale of this property (See Note 19 to the Consolidated Financial Statements). |
| |
| (6) | As a resultThis project was completed and fully placed in-service on June 7, 2018 and is still in its initial lease-up period. Percentage leased is not included in the calculation of the conversionTotal Portfolio occupancy rate for In-Service Properties as of the food court into a retail unit, the property's rentable area increased by approximately 40,000 square feet.December 31, 2018. |
| |
| (7) | Includes 24,542 square feet of retail space which is 100% leased as of December 31, 2018. Note that these amounts are not included in the calculation of the Total Portfolio occupancy rate for In-Service Properties as of December 31, 2018. |
| |
| (8) | Note that these amounts are not included in the calculation of the Total Portfolio occupancy rate for In-Service Properties as of December 31, 2016.2018. |
| |
(8)(9) | Includes 26,179 square feet of retail space which is 100% leased as of December 31, 2016.2018. Note that this amount is not included in the calculation of the Total Portfolio occupancy rate for In-Service Properties as of December 31, 2016.2018. |
| |
(9)(10) | This project was completed and fully placed in-service on September 1, 2018 and is still in its initial lease-up period. Percentage leased is not included in the calculation of the Total Portfolio occupancy rate for In-Service Properties as of December 31, 2018. |
| |
| (11) | Includes 9,61714,527 square feet of retail space which is 100% leased as of December 31, 2016.2018. Note that this amount is not included in the calculation of the Total Portfolio occupancy rate for In-Service Properties as of December 31, 2016.2018. |
| |
(10)(12) | Represents the weighted-average room occupancy for the year endedIncludes 9,617 square feet of retail space which is 100% leased as of December 31, 2016.2018. Note that this amount is not included in the calculation of the Total Portfolio occupancy rate for In-Service Properties as of December 31, 2016.2018. |
| |
(11)(13) | Includes 4,260 square feet of retail space which is 100% leased ofRepresents the weighted-average room occupancy for the year ended December 31, 2016.2018. Note that this amount is not included in the calculation of the Total Portfolio occupancy rate for In-Service Properties as of December 31, 2016.2018. |
| |
(12)(14) | Includes 4,260 square feet of retail space which is 100% leased as of December 31, 2018. Note that this amount is not included in the calculation of the Total Portfolio occupancy rate for In-Service Properties as of December 31, 2018. |
| |
| (15) | Represents percentage leased as of February 22, 2017.2019, including leases with future commencement dates. |
| |
(13)(16) | Formerly theThe low-rise portion of 601 Lexington Avenue. |
| |
(14)(17) | Includes approximately 9,000 square feet of retail space atThis project is subject to a 99-year ground lease (including extension options) with an option to purchase in the Proto at Cambridgefuture. |
| |
| (18) | Excludes residential development, which is 0% leased.units. |
Percentage Leased and Average Annualized Revenue per Square Foot for In-Service Properties
The following table sets forth our percentage leased and average annualized revenue per square foot on a historical basis for our In-Service Properties.
| | | | | | | | | | | | | | December 31, |
| | | December 31, 2016 | | December 31, 2015 | | December 31, 2014 | | December 31, 2013 | | December 31, 2012 | | 2018 | | 2017 | | 2016 | | 2015 | | 2014 |
| Percentage leased (1) | | 90.2 | % | | 91.4 | % | | 91.7 | % | | 93.4 | % | | 91.4 | % | | 91.4 | % | | 90.7 | % | | 90.2 | % | | 91.4 | % | | 91.7 | % |
| Average annualized revenue per square foot (2) | |
| $62.54 |
| |
| $60.89 |
| |
| $58.97 |
| |
| $56.36 |
| |
| $55.43 |
| |
| $66.63 |
| |
| $63.66 |
| |
| $62.54 |
| |
| $60.89 |
| |
| $58.97 |
|
_______________
| |
| (1) | Represents signed leases, excluding hotel and residential properties, for which revenue recognition has commenced in accordance with GAAP. |
| |
| (2) | Represents the monthly contractual base rents and recoveries from tenants under existing leases as of December 31, 20162018, 2017, 2016, 2015 2014, 2013 and 20122014 multiplied by twelve. These annualized amounts are before rent abatements and include expense reimbursements, which may be estimates as of such date. The aggregate amounts of rent abatements per square foot under existing leases as of December 31, 20162018, 2017, 2016, 2015 2014, 2013 and 20122014 for the succeeding twelve monthtwelve-month period were $0.97, $1.67, $1.18, $0.60, $1.05, $0.58 and $1.17,$1.05, respectively. |
Top 20 Tenants by Square Feet
Our 20 largest tenants by square feet as of December 31, 20162018 were as follows:
| | | | | Tenant | | Square Feet | | % of In-Service Portfolio | | Tenant | | Square Feet | | % of In-Service Portfolio |
| 1. | | U.S. Government | | 1,640,920 |
| | (1) | | 3.82 | % | | U.S. Government | | 1,389,348 |
| | (1) | | 3.23 | % |
| 2. | | Biogen | | 772,212 |
| | 1.80 | % | | Arnold & Porter Kaye Scholer | | 877,484 |
| | 2.04 | % |
| 3. | | Citibank | | 724,364 |
| | (2) | | 1.69 | % | | Kirkland & Ellis | | 861,214 |
| | (2) | | 2.00 | % |
| 4. | | Bank of America | | 693,265 |
| | (3) | | 1.61 | % | | Biogen | | 772,212 |
| | 1.79 | % |
| 5. | | Wellington Management | | 648,752 |
| | (4) | | 1.51 | % | | Wellington Management | | 648,032 |
| | (3) | | 1.51 | % |
| 6. | | Kirkland & Ellis | | 646,023 |
| | (5) | | 1.50 | % | | Bank of America | | 608,420 |
| | (4) | | 1.41 | % |
| 7. | | Arnold & Porter | | 607,242 |
| | 1.41 | % | | salesforce.com | | 580,741 |
| | (5) | | 1.35 | % |
| 8. | | Ropes & Gray | | 539,467 |
| | 1.26 | % | | Google | | 550,524 |
| | 1.28 | % |
| 9. | | Shearman & Sterling | | 513,060 |
| | (6) | | 1.19 | % | | Ropes & Gray | | 539,467 |
| | 1.25 | % |
| 10. | | O’Melveny & Myers | | 500,046 |
| | (7) | | 1.16 | % | | Shearman & Sterling | | 472,144 |
| | (6) | | 1.10 | % |
| 11. | | Weil Gotshal Manges | | 393,195 |
| | (8) | | 0.92 | % | | O’Melveny & Myers | | 458,399 |
| | (7) | | 1.07 | % |
| 12. | | Genentech | | 383,968 |
| | 0.89 | % | | WeWork | | 448,294 |
| | (8) | | 1.04 | % |
| 13. | | Google | | 381,105 |
| | 0.89 | % | | Weil Gotshal & Manges | | 413,395 |
| | (9) | | 0.96 | % |
| 14. | | Finnegan Henderson Farabow | | 362,405 |
| | (9) | | 0.84 | % | | Genentech | | 392,540 |
| | 0.91 | % |
| 15. | | Ann Inc. (fka Ann Taylor Corp.) | | 351,026 |
| | (10) | | 0.82 | % | | Ann Inc. (fka Ann Taylor Corp.) | | 368,463 |
| | (10) | | 0.86 | % |
| 16. | | Bechtel Corporation | | 346,990 |
| | 0.81 | % | | Bechtel Corporation | | 365,606 |
| | 0.85 | % |
| 17. | | PTC | | 320,655 |
| | 0.75 | % | | Snap | | 358,077 |
| | (11) | | 0.83 | % |
| 18. | | Microsoft | | 319,354 |
| | 0.74 | % | | Mass Financial Services | | 336,981 |
| | 0.78 | % |
| 19. | | Blue Cross Blue Shield | | 308,210 |
| | 0.72 | % | | Blue Cross Blue Shield | | 324,050 |
| | 0.75 | % |
| 20. | | Mass Financial Services | | 301,668 |
| | 0.70 | % | | Finnegan Henderson Farabow | | 321,798 |
| | (12) | | 0.75 | % |
__________________
| |
| (1) | Includes 157,029 and 1,980 square feet of space in properties in which we have a 50% and 20% interest, respectively. |
| |
| (2) | Includes 302,896576,798 and 2,761223,424 square feet of space in properties in which we have a 55% and 20% interest, respectively. |
| |
| (3) | Includes 625,354, 50,887 and 50 square feet of space in properties in which we have a 55%, 60% and 50% interest, respectively. |
| |
(4) | Includes 637,993 square feet of space in properties in which we have a 55% interest. |
| |
(5)(4) | Includes 422,59950,887 and 223,424540,559 square feet of space in properties in which we have a 55%60% and 20%55% interest, respectively. |
| |
| (5) | Includes 580,741 square feet of space in a property in which we have a 95% interest. |
| |
| (6) | Includes 37,87743,661 square feet of space in a property in which we have a 50% interest. |
| |
| (7) | Includes 325,750304,619 square feet of space in a property in which we have a 55% interest. |
| |
| (8) | Includes 365,04876,401 and 161,879 square feet of space in properties in which we have a 95% and 20% interest, respectively. |
| |
| (9) | Includes 385,248 and 28,147 square feet of space in properties in which we have a 60% and 55% interest, respectively. |
| |
(9)(10) | Includes 292,548351,865 square feet of space in a property in which we have a 55% interest. |
| |
| (11) | Includes 358,077 square feet of space in a property in which we have a 55% interest. |
| |
| (12) | Includes 251,941 square feet of space in a property in which we have a 25% interest. |
| |
(10) | Includes 331,209 square feet of space in a property in which we have a 55% interest. |
Tenant Diversification
Our tenant diversification by square feet as of December 31, 20162018 were as follows:
|
| |
| Sector | % of In-Service Portfolio |
| Media & Technology | 25%29% |
| Legal Services | 21%19% |
| Financial Services - all other | 13%14% |
| Other | 12%13% |
| Other Professional Services | 9%8% |
| Financial Services - commercial and investment banking | 8%6% |
| Retail | 6% |
| Government / Public Administration | 6% |
Retail | 6%5% |
Lease Expirations (1)(2)
| | Year of Lease Expiration | | Rentable Square Feet Subject to Expiring Leases | | Current Annualized Contractual Rent Under Expiring Leases Without Future Step-Ups (3) | | Current Annualized Contractual Rent Under Expiring Leases Without Future Step-Ups p.s.f. (3) | | Current Annualized Contractual Rent Under Expiring Leases With Future Step-Ups (4) | | Current Annualized Contractual Rent Under Expiring Leases With Future Step-Ups p.s.f. (4) | | Percentage of Total Square Feet | | Rentable Square Feet Subject to Expiring Leases | | Current Annualized Contractual Rent Under Expiring Leases Without Future Step-Ups (3) | | Current Annualized Contractual Rent Under Expiring Leases Without Future Step-Ups p.s.f. (3) | | Current Annualized Contractual Rent Under Expiring Leases With Future Step-Ups (4) | | Current Annualized Contractual Rent Under Expiring Leases With Future Step-Ups p.s.f. (4) | | Percentage of Total Square Feet |
| 2016 (5) | | 115,331 |
| |
| $5,755,938 |
| |
| $49.91 |
| |
| $5,755,938 |
| |
| $49.91 |
| | 0.3 | % | |
| 2017 | | 2,328,197 |
| | 151,100,135 |
| | 64.90 |
| | 152,513,741 |
| | 65.51 |
| | 5.7 | % | |
| 2018 | | 1,541,680 |
| | 103,841,839 |
| | 67.36 |
| | 105,931,206 |
| | 68.71 |
| | 3.8 | % | |
| 2018 (5) | | | 85,959 |
| |
| $14,144,762 |
| |
| $164.55 |
| |
| $14,144,762 |
| |
| $164.55 |
| | 0.19 | % |
| 2019 | | 3,524,261 |
| | 186,301,876 |
| | 52.86 |
| | 190,824,771 |
| | 54.15 |
| | 8.7 | % | | 2,592,707 |
| | 137,259,806 |
| | 52.94 |
| | 138,310,784 |
| | 53.35 |
| | 5.78 | % |
| 2020 | | 4,454,917 |
| | 284,094,049 |
| | 63.77 |
| | 293,865,720 |
| | 65.96 |
| | 11.0 | % | | 3,946,894 |
| | 234,577,309 |
| | 59.43 |
| | 242,708,896 |
| | 61.49 |
| | 8.79 | % |
| 2021 | | 3,820,575 |
| | 213,053,299 |
| | 55.76 |
| | 228,417,659 |
| | 59.79 |
| | 9.4 | % | | 3,542,532 |
| | 212,591,474 |
| | 60.01 |
| | 220,729,635 |
| | 62.31 |
| | 7.89 | % |
| 2022 | | 4,244,368 |
| | 246,333,201 |
| | 58.04 |
| | 272,361,921 |
| | 64.17 |
| | 10.5 | % | | 4,066,621 |
| | 261,208,582 |
| | 64.23 |
| | 269,271,116 |
| | 66.21 |
| | 9.06 | % |
| 2023 | | 1,643,788 |
| | 95,716,163 |
| | 58.23 |
| | 109,314,767 |
| | 66.50 |
| | 4.1 | % | | 2,255,750 |
| | 141,070,158 |
| | 62.54 |
| | 152,977,171 |
| | 67.82 |
| | 5.03 | % |
| 2024 | | 2,766,152 |
| | 165,609,504 |
| | 59.87 |
| | 183,522,732 |
| | 66.35 |
| | 6.8 | % | | 3,617,153 |
| | 219,695,550 |
| | 60.74 |
| | 239,256,924 |
| | 66.15 |
| | 8.06 | % |
| 2025 | | 2,608,773 |
| | 150,380,359 |
| | 57.64 |
| | 172,691,441 |
| | 66.20 |
| | 6.4 | % | | 2,804,390 |
| | 171,282,622 |
| | 61.08 |
| | 191,383,737 |
| | 68.24 |
| | 6.25 | % |
| 2026 | | | 3,221,596 |
| | 241,309,622 |
| | 74.90 |
| | 270,972,698 |
| | 84.11 |
| | 7.18 | % |
| 2027 | | | 1,861,920 |
| | 127,425,562 |
| | 68.44 |
| | 147,493,704 |
| | 79.22 |
| | 4.15 | % |
| Thereafter | | 11,267,301 |
| | 797,434,531 |
| | 70.77 |
| | 1,029,945,825 |
| | 91.41 |
| | 27.7 | % | | 12,725,917 |
| | 943,306,135 |
| | 74.12 |
| | 1,221,121,708 |
| | 95.96 |
| | 28.35 | % |
_______________
| |
| (1) | Includes 100% of unconsolidated joint venture properties. Does not include residential units or the hotel. |
| |
| (2) | Does not include data for leases expiring in a particular year when leases for the same space have already been signed with replacement tenants with future commencement dates. In those cases, the data is included in the year in which the future lease with the replacement tenant expires. |
| |
| (3) | Represents the monthly contractual base rent and recoveries from tenants under existing leases as of December 31, 20162018 multiplied by twelve. This amount reflects total rent before any rent abatements and includes expense reimbursements, which may be estimates as of such date. |
| |
| (4) | Represents the monthly contractual base rent under expiring leases with future contractual increases upon expiration and recoveries from tenants under existing leases as of December 31, 20162018 multiplied by twelve. This amount reflects total rent before any rent abatements and includes expense reimbursements, which may be estimates as of such date. |
| |
| (5) | Represents leases that expired on December 31, 2016.2018. |
Item 3. Legal Proceedings
We are subject to various legal proceedings and claims that arise in the ordinary course of business. These matters are generally covered by insurance. Management believes that the final outcome of such matters will not have a material adverse effect on our financial position, results of operations or liquidity.
Item 4. Mine Safety Disclosures
Not Applicable.
PART II
Item 5. Market for Registrant’s Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities
(a) The common stock of Boston Properties, Inc. is listed on the New York Stock Exchange under the symbol “BXP.” At February 22, 2017,2019, BXP had approximately 1,2481,173 stockholders of record.
There is no established public trading market for BPLP’s common units. On February 22, 2017,2019, there were approximately 262261 holders of record and 171,118,961171,353,179 common units outstanding, 153,836,251154,509,216 of which were held by BXP.
The high and low sales prices and dividends per share of BXP common stock and distributions per common unit of BPLP for the periods indicated in the table below were:
|
| | | | | | | | | | | | | | | | | |
| Quarter Ended | | High | | Low | | Dividends per common share | | Distributions per common unit | |
| December 31, 2016 | | $ | 135.47 |
| | $ | 113.69 |
| | $ | 0.75 |
| (1) | $ | 0.75 |
| (1) |
| September 30, 2016 | | 144.02 |
| | 129.49 |
| | 0.65 |
| | 0.65 |
| |
| June 30, 2016 | | 133.59 |
| | 123.45 |
| | 0.65 |
| | 0.65 |
| |
| March 31, 2016 | | 127.77 |
| | 107.28 |
| | 0.65 |
| | 0.65 |
| |
| December 31, 2015 | | 130.68 |
| | 116.64 |
| | 1.90 |
| (2) | 1.90 |
| (2) |
| September 30, 2015 | | 127.15 |
| | 94.91 |
| | 0.65 |
| | 0.65 |
| |
| June 30, 2015 | | 143.09 |
| | 120.44 |
| | 0.65 |
| | 0.65 |
| |
| March 31, 2015 | | 146.07 |
| | 129.29 |
| | 0.65 |
| | 0.65 |
| |
_______________
| |
(1) | On December 19, 2016, we increased our regular quarterly dividend/distribution to $0.75 per common share/unit. |
| |
(2) | Includes a special dividend/distribution of $1.25 per common share/unit. |
In order to enable BXP to maintain its qualification as a REIT, it must make annual distributions to its stockholders of at least 90% of its taxable income (not including net capital gains and with certain other adjustments). BXP has adopted a policy of paying regular quarterly dividends on its common stock, and, as BPLP’s general partner, BXP has adopted a policy of paying regular quarterly distributions on common units of BPLP. For the year ended December 31, 2015, the decision to declare the special distribution was primarily a result of the taxable gains associated with the sale of approximately $584 million of assets in 2015.
Cash distributions have been paid on the common stock of BXP and BPLP’s common units since BXP’s initial public offering. Distributions are declared at the discretion of the Board of Directors of BXP and depend on actual and anticipated cash from operations, our financial condition, capital requirements, the annual distribution requirements under the REIT provisions of the Internal Revenue Code and other factors the Board of Directors of BXP may consider relevant.
Stock Performance Graph
The following graph provides a comparison of cumulative total stockholder return for the period from December 31, 20112013 through December 31, 2016,2018, among BXP, Standard & Poor’s (“S&P”) 500 Index, NAREITNareit Equity REIT Total Return Index (the “Equity REIT Index”) and the NAREITNareit Office REIT Index (the “Office REIT Index”). The Equity REIT Index includes all tax-qualified equity REITs listed on the New York Stock Exchange, the American Stock Exchange and the NASDAQ Stock Market. Equity REITs are defined as those with 75% or more of their gross invested book value of assets invested directly or indirectly in the equity ownership of real estate. The Office REIT Index includes all office REITs included in the Equity REIT Index. Data for BXP, the S&P 500 Index, the Equity REIT Index and the Office REIT Index was provided to us by NAREIT.Nareit. Upon written request, we will provide any stockholder with a list of the REITs included in the Equity REIT Index and the Office REIT Index. The stock performance graph assumes an investment of $100 in each of BXP and the three indices, and the reinvestment of any dividends. The historical information set forth below is not necessarily indicative of future performance. The data shown is based on the share prices or index values, as applicable, at the end of each month shown.
|
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | As of the year ended December 31, |
| | | 2013 | | 2014 | | 2015 | | 2016 | | 2017 | | 2018 |
| Boston Properties, Inc. | | $ | 100.00 |
| | $ | 135.53 |
| | $ | 138.43 |
| | $ | 139.40 |
| | $ | 147.62 |
| | $ | 131.55 |
|
| S&P 500 Index | | $ | 100.00 |
| | $ | 113.69 |
| | $ | 115.26 |
| | $ | 129.05 |
| | $ | 157.22 |
| | $ | 150.33 |
|
| Equity REIT Index | | $ | 100.00 |
| | $ | 128.03 |
| | $ | 131.64 |
| | $ | 143.00 |
| | $ | 155.41 |
| | $ | 149.12 |
|
| Office REIT Index | | $ | 100.00 |
| | $ | 125.86 |
| | $ | 126.22 |
| | $ | 142.84 |
| | $ | 150.33 |
| | $ | 128.54 |
|
Boston Properties, Inc.
|
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | As of the year ended December 31, |
| | | 2011 | | 2012 | | 2013 | | 2014 | | 2015 | | 2016 |
| Boston Properties, Inc. | | $ | 100.00 |
| | $ | 108.56 |
| | $ | 107.96 |
| | $ | 146.32 |
| | $ | 149.44 |
| | $ | 150.50 |
|
| S&P 500 Index | | $ | 100.00 |
| | $ | 116.00 |
| | $ | 153.57 |
| | $ | 174.60 |
| | $ | 177.01 |
| | $ | 198.18 |
|
| Equity REIT Index | | $ | 100.00 |
| | $ | 119.70 |
| | $ | 123.12 |
| | $ | 157.63 |
| | $ | 162.08 |
| | $ | 176.07 |
|
| Office REIT Index | | $ | 100.00 |
| | $ | 114.15 |
| | $ | 120.52 |
| | $ | 151.68 |
| | $ | 152.11 |
| | $ | 172.14 |
|
(b) None.Not applicable.
(c) None.
Boston Properties Limited Partnership
(a) None.
(b) None.
(c) Issuer Purchases of Equity Securities.
|
| | | | | | | | |
| Period | (a) Total Number of Units Purchased | | (b) Average Price Paid per Unit | (c) Total Number of Units Purchased as Part of Publicly Announced Plans or Programs | (d) Maximum Number (or Approximate Dollar Value) of Units that May Yet be Purchased Under the Plans or Programs |
| October 1, 2016 - October 31, 2016 | 906 |
| (1) | $ | 0.25 |
| N/A | N/A |
| November 1, 2016 - November 30, 2016 | — |
| | — |
| N/A | N/A |
| December 1, 2016 - December 31, 2016 | — |
| | — |
| N/A | N/A |
| Total | 906 |
| | $ | 0.25 |
| N/A | N/A |
|
| | | | | | | | | | | |
| Period | | (a) Total Number of Shares of Common Stock Purchased | | (b) Average Price Paid per Common Share | | (c) Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs | | (d) Maximum Number (or Approximate Dollar Value) of Shares that May Yet be Purchased |
| October 1, 2018 - October 31, 2018 | | — |
| | $ | — |
| | N/A | | N/A |
| November 1, 2018 - November 30, 2018 | | 210 |
| (1) | 129.97 |
| | N/A | | N/A |
| December 1, 2018 - December 31, 2018 | | 3,666 |
| (1) | 118.02 |
| | N/A | | N/A |
| Total | | 3,876 |
| | $ | 118.67 |
| | N/A | | N/A |
____________________
| |
| (1) | Represents LTIP Units that were repurchasedshares of common stock of BXP surrendered by certain employees to BXP to satisfy such employees’ tax withholding obligations in connection with the terminationvesting of arestricted common stock. |
Boston Properties Limited Partnership
(a) None.
(b) Not applicable.
(c) Issuer Purchases of Equity Securities.
|
| | | | | | | | | | | |
| Period | | (a) Total Number of Units Purchased | | (b) Average Price Paid per Unit | | (c) Total Number of Units Purchased as Part of Publicly Announced Plans or Programs | | (d) Maximum Number (or Approximate Dollar Value) of Units that May Yet be Purchased |
| October 1, 2018 - October 31, 2018 | | — |
| | $ | — |
| | N/A | | N/A |
| November 1, 2018 - November 30, 2018 | | 210 |
| (1) | 129.97 |
| | N/A | | N/A |
| December 1, 2018 - December 31, 2018 | | 3,666 |
| (1) | 118.02 |
| | N/A | | N/A |
| Total | | 3,876 |
| | $ | 118.67 |
| | N/A | | N/A |
____________________
| |
| (1) | Represents common units previously held by BXP that were redeemed in connection with the surrender of shares of restricted common stock of BXP by certain employee’s employmentemployees to BXP to satisfy such employees’ tax withholding obligations in connection with BXP. Under the termsvesting of the applicable LTIP Unit vesting agreements, such units were repurchased by BPLP at a price of $0.25 per unit, which was the amount originally paid by such employee for such units.restricted common stock. |
Item 6. Selected Financial Data
The following tables setsset forth selected financial and operating data on a historical basis for each of BXP and BPLP. The following data should be read in conjunction with BXP’s and BPLP’s financial statements and notes thereto and Management’s Discussion and Analysis of Financial Condition and Results of Operations included elsewhere in this Form 10-K. Our historical operating results may not be comparable to our future operating results.
Boston Properties, Inc.
| | | | | For the year ended December 31, | | For the year ended December 31, |
| | | 2016 | | 2015 | | 2014 | | 2013 | | 2012 | | 2018 | | 2017 | | 2016 | | 2015 | | 2014 |
| | | (in thousands, except per share data) | | (in thousands, except per share data) |
| Statement of Operations Information: | | | | | | | | | | | | | | | | | | | | |
| Total revenue | | $ | 2,550,820 |
| | $ | 2,490,821 |
| | $ | 2,396,998 |
| | $ | 2,135,539 |
| | $ | 1,847,186 |
| | $ | 2,717,076 |
| | $ | 2,602,076 |
| | $ | 2,550,820 |
| | $ | 2,490,821 |
| | $ | 2,396,998 |
|
| Expenses: | | | | | | | | | | | | | | | | | | | | |
| Rental operating | | 889,768 |
| | 872,252 |
| | 835,290 |
| | 742,956 |
| | 639,088 |
| | 979,151 |
| | 929,977 |
| | 889,768 |
| | 872,252 |
| | 835,290 |
|
| Hotel operating | | 31,466 |
| | 32,084 |
| | 29,236 |
| | 28,447 |
| | 28,120 |
| | 33,863 |
| | 32,059 |
| | 31,466 |
| | 32,084 |
| | 29,236 |
|
| General and administrative | | 105,229 |
| | 96,319 |
| | 98,937 |
| | 115,329 |
| | 90,129 |
| | 121,722 |
| | 113,715 |
| | 105,229 |
| | 96,319 |
| | 98,937 |
|
| Payroll and related costs from management services contracts | | | 9,590 |
| | — |
| | — |
| | — |
| | — |
|
| Transaction costs | | 2,387 |
| | 1,259 |
| | 3,140 |
| | 1,744 |
| | 3,653 |
| | 1,604 |
| | 668 |
| | 2,387 |
| | 1,259 |
| | 3,140 |
|
| Impairment loss | | 1,783 |
| | — |
| | — |
| | 8,306 |
| | — |
| |
| Depreciation and amortization | | 694,403 |
| | 639,542 |
| | 628,573 |
| | 560,637 |
| | 445,875 |
| | 645,649 |
| | 617,547 |
| | 694,403 |
| | 639,542 |
| | 628,573 |
|
| Total expenses | | 1,725,036 |
| | 1,641,456 |
| | 1,595,176 |
| | 1,457,419 |
| | 1,206,865 |
| | 1,791,579 |
| | 1,693,966 |
| | 1,723,253 |
| | 1,641,456 |
| | 1,595,176 |
|
| Operating income | | 825,784 |
| | 849,365 |
| | 801,822 |
| | 678,120 |
| | 640,321 |
| |
| Other income (expense): | | | | | | | | | | | | | | | | | | | | |
| Income from unconsolidated joint ventures | | 8,074 |
| | 22,770 |
| | 12,769 |
| | 75,074 |
| | 49,078 |
| | 2,222 |
| | 11,232 |
| | 8,074 |
| | 22,770 |
| | 12,769 |
|
| Gain on sale of investment in unconsolidated joint venture | | 59,370 |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | 59,370 |
| | — |
| | — |
|
| Gains on consolidation of joint ventures | | — |
| | — |
| | — |
| | 385,991 |
| | — |
| |
| Gains on sales of real estate | | | 182,356 |
| | 7,663 |
| | 80,606 |
| | 375,895 |
| | 168,039 |
|
| Interest and other income | | 7,230 |
| | 6,777 |
| | 8,765 |
| | 8,310 |
| | 10,091 |
| | 10,823 |
| | 5,783 |
| | 7,230 |
| | 6,777 |
| | 8,765 |
|
| Gains (losses) from investments in securities | | 2,273 |
| | (653 | ) | | 1,038 |
| | 2,911 |
| | 1,389 |
| | (1,865 | ) | | 3,678 |
| | 2,273 |
| | (653 | ) | | 1,038 |
|
| Gains (losses) from early extinguishments of debt | | | (16,490 | ) | | 496 |
| | (371 | ) | | (22,040 | ) | | (10,633 | ) |
| Impairment losses | | | (11,812 | ) | | — |
| | (1,783 | ) | | — |
| | — |
|
| Losses from interest rate contracts | | | — |
| | — |
| | (140 | ) | | — |
| | — |
|
| Interest expense | | (412,849 | ) | | (432,196 | ) | | (455,743 | ) | | (446,880 | ) | | (410,970 | ) | | (378,168 | ) | | (374,481 | ) | | (412,849 | ) | | (432,196 | ) | | (455,743 | ) |
| Gains (losses) from early extinguishments of debt | | (371 | ) | | (22,040 | ) | | (10,633 | ) | | 122 |
| | (4,453 | ) | |
| Losses from interest rate contracts | | (140 | ) | | — |
| | — |
| | — |
| | — |
| |
| Income from continuing operations | | 489,371 |
| | 424,023 |
| | 358,018 |
| | 703,648 |
| | 285,456 |
| |
| Discontinued operations | | — |
| | — |
| | — |
| | 137,792 |
| | 46,683 |
| |
| Income before gains on sales of real estate | | 489,371 |
| | 424,023 |
| | 358,018 |
| | 841,440 |
| | 332,139 |
| |
| Gains on sales of real estate | | 80,606 |
| | 375,895 |
| | 168,039 |
| | — |
| | — |
| |
| Net income | | 569,977 |
| | 799,918 |
| | 526,057 |
| | 841,440 |
| | 332,139 |
| | 712,563 |
| | 562,481 |
| | 569,977 |
| | 799,918 |
| | 526,057 |
|
| Net income attributable to noncontrolling interests | | (57,192 | ) | | (216,812 | ) | | (82,446 | ) | | (91,629 | ) | | (42,489 | ) | | (129,716 | ) | | (100,042 | ) | | (57,192 | ) | | (216,812 | ) | | (82,446 | ) |
| Net income attributable to Boston Properties, Inc. | | 512,785 |
| | 583,106 |
| | 443,611 |
| | 749,811 |
| | 289,650 |
| | 582,847 |
| | 462,439 |
| | 512,785 |
| | 583,106 |
| | 443,611 |
|
| Preferred dividends | | (10,500 | ) | | (10,500 | ) | | (10,500 | ) | | (8,057 | ) | | — |
| | (10,500 | ) | | (10,500 | ) | | (10,500 | ) | | (10,500 | ) | | (10,500 | ) |
| Net income attributable to Boston Properties, Inc. common shareholders | | $ | 502,285 |
| | $ | 572,606 |
| | $ | 433,111 |
| | $ | 741,754 |
| | $ | 289,650 |
| | $ | 572,347 |
| | $ | 451,939 |
| | $ | 502,285 |
| | $ | 572,606 |
| | $ | 433,111 |
|
| Basic earnings per common share attributable to Boston Properties, Inc.: | | | | | | | | | | | | | | | | | | | | |
| Income from continuing operations | | $ | 3.27 |
| | $ | 3.73 |
| | $ | 2.83 |
| | $ | 4.06 |
| | $ | 1.65 |
| |
| Discontinued operations | | — |
| | — |
| | — |
| | 0.81 |
| | 0.28 |
| |
| Net income | | $ | 3.27 |
| | $ | 3.73 |
| | $ | 2.83 |
| | $ | 4.87 |
| | $ | 1.93 |
| | $ | 3.71 |
| | $ | 2.93 |
| | $ | 3.27 |
| | $ | 3.73 |
| | $ | 2.83 |
|
| Weighted average number of common shares outstanding | | 153,715 |
| | 153,471 |
| | 153,089 |
| | 152,201 |
| | 150,120 |
| | 154,427 |
| | 154,190 |
| | 153,715 |
| | 153,471 |
| | 153,089 |
|
| Diluted earnings per common share attributable to Boston Properties, Inc.: | | | | | | | | | | | | | | | | | | | | |
| Income from continuing operations | | $ | 3.26 |
| | $ | 3.72 |
| | $ | 2.83 |
| | $ | 4.05 |
| | $ | 1.64 |
| |
| Discontinued operations | | — |
| | — |
| | — |
| | 0.81 |
| | 0.28 |
| |
| Net income | | $ | 3.26 |
| | $ | 3.72 |
| | $ | 2.83 |
| | $ | 4.86 |
| | $ | 1.92 |
| | $ | 3.70 |
| | $ | 2.93 |
| | $ | 3.26 |
| | $ | 3.72 |
| | $ | 2.83 |
|
| Weighted average number of common and common equivalent shares outstanding | | 153,977 |
| | 153,844 |
| | 153,308 |
| | 152,521 |
| | 150,711 |
| | 154,682 |
| | 154,390 |
| | 153,977 |
| | 153,844 |
| | 153,308 |
|
| | | | | December 31, | | December 31, |
| | | 2016 | | 2015 | | 2014 | | 2013 | | 2012 | | 2018 | | 2017 | | 2016 | | 2015 | | 2014 |
| | | (in thousands) | | (in thousands) |
| Balance Sheet information: | | | | | | | | | | | | | | | | | | | | |
| Real estate, gross | | $ | 20,147,263 |
| | $ | 19,481,535 |
| | $ | 19,236,403 |
| | $ | 18,978,765 |
| | $ | 14,893,328 |
| | $ | 21,649,896 |
| | $ | 21,096,642 |
| | $ | 20,147,263 |
| | $ | 19,481,535 |
| | $ | 19,236,403 |
|
| Real estate, net | | 15,925,028 |
| | 15,555,641 |
| | 15,688,744 |
| | 15,817,194 |
| | 11,959,168 |
| | 16,752,119 |
| | 16,507,008 |
| | 15,925,028 |
| | 15,555,641 |
| | 15,688,744 |
|
| Cash and cash equivalents | | 356,914 |
| | 723,718 |
| | 1,763,079 |
| | 2,365,137 |
| | 1,041,978 |
| | 543,359 |
| | 434,767 |
| | 356,914 |
| | 723,718 |
| | 1,763,079 |
|
| Total assets (1) | | 18,851,643 |
| | 18,351,486 |
| | 19,852,195 |
| | 20,135,014 |
| | 15,436,051 |
| | 20,256,477 |
| | 19,372,233 |
| | 18,851,643 |
| | 18,351,486 |
| | 19,852,195 |
|
| Total indebtedness (1) | | 9,796,133 |
| | 9,188,543 |
| | 10,052,412 |
| | 11,480,258 |
| | 8,873,355 |
| | 11,007,757 |
| | 10,271,611 |
| | 9,796,133 |
| | 9,188,543 |
| | 10,052,412 |
|
| Noncontrolling interests | | — |
| | — |
| | 105,325 |
| | 150,921 |
| | 208,434 |
| | — |
| | — |
| | — |
| | — |
| | 105,325 |
|
| Stockholders’ equity attributable to Boston Properties, Inc. | | 5,786,295 |
| | 5,709,435 |
| | 5,697,298 |
| | 5,741,153 |
| | 5,097,065 |
| | 5,883,171 |
| | 5,813,957 |
| | 5,786,295 |
| | 5,709,435 |
| | 5,697,298 |
|
| Equity noncontrolling interests | | 2,145,629 |
| | 2,177,492 |
| | 2,205,638 |
| | 1,302,465 |
| | 537,789 |
| | 2,330,797 |
| | 2,288,499 |
| | 2,145,629 |
| | 2,177,492 |
| | 2,205,638 |
|
| | | | | | | | | | | | | | | | | | | | | |
| | | For the year ended December 31, | | For the year ended December 31, |
| | | 2016 | | 2015 | | 2014 | | 2013 | | 2012 | | 2018 | | 2017 | | 2016 | | 2015 | | 2014 |
| | | (in thousands, except per share and percentage data) | | (in thousands, except per share and percentage data) |
| Other Information: | | | | | | | | | | | | | | | | | | | | |
| Funds from Operations attributable to Boston Properties, Inc. (2) | | $ | 927,747 |
| | $ | 823,715 |
| | $ | 807,506 |
| | $ | 751,464 |
| | $ | 741,419 |
| |
| Funds from Operations attributable to Boston Properties, Inc. common shareholders (2) | | | $ | 974,489 |
| | $ | 959,412 |
| | $ | 927,747 |
| | $ | 823,715 |
| | $ | 807,506 |
|
| Dividends declared per share (3) | | 2.70 |
| | 3.85 |
| | 7.10 |
| | 4.85 |
| | 2.30 |
| | 3.50 |
| | 3.05 |
| | 2.70 |
| | 3.85 |
| | 7.10 |
|
Cash flows provided by operating activities | | 1,036,874 |
| | 799,411 |
| | 695,553 |
| | 777,926 |
| | 642,949 |
| | 1,150,245 |
| | 911,979 |
| | 1,034,548 |
| | 817,898 |
| | 692,120 |
|
Cash flows used in investing activities | | (1,329,057 | ) | | (280,226 | ) | | (665,124 | ) | | (532,640 | ) | | (1,278,032 | ) | | (1,098,876 | ) | | (882,044 | ) | | (1,337,347 | ) | | (711,980 | ) | | (231,571 | ) |
Cash flows provided by (used in) financing activities | | (74,621 | ) | | (1,558,546 | ) | | (632,487 | ) | | 1,077,873 |
| | (146,147 | ) | | 82,453 |
| | 55,346 |
| | (74,621 | ) | | (1,558,810 | ) | | (632,487 | ) |
| Total square feet at end of year (including development projects) | | 47,704 |
| | 46,495 |
| | 45,760 |
| | 44,399 |
| | 44,384 |
| | 51,586 |
| | 50,339 |
| | 47,704 |
| | 46,495 |
| | 45,760 |
|
| In-service percentage leased at end of year | | 90.2 | % | | 91.4 | % | | 91.7 | % | | 93.4 | % | | 91.4 | % | | 91.4 | % | | 90.7 | % | | 90.2 | % | | 91.4 | % | | 91.7 | % |
_______________
| |
| (1) | On January 1, 2016, we adopted ASU 2015-03 and retrospectively applied the guidance to our Mortgage Notes Payable and Unsecured Senior Notes for all periods presented (See Note 2 to the Consolidated Financial Statements).presented. Unamortized deferred financing costs, with the exception of December 31, 2018, 2017 and 2016, were previously included in Total Assets totaling approximately $37.7 million, $28.0 million $34.5 million, $41.2 million and $39.0$34.5 million are now included in Total Indebtedness as of December 31, 2016, 2015 2014, 2013 and 2012,2014, respectively. |
| |
| (2) | Pursuant to the revised definition of Funds from Operations adopted by the Board of Governors of NAREIT,Nareit, we calculate Funds from Operations, or “FFO,” for BXP by adjusting net income attributable to Boston Properties, Inc. common shareholders (computed in accordance with GAAP) for gains (or losses) from sales of properties, impairment losses on depreciable real estate consolidated on BXP’s balance sheet, impairment losses on our investments in unconsolidated joint ventures driven by a measurable decrease in the fair value of depreciable real estate held by the unconsolidated joint ventures and our share of real estate-related depreciation and amortization, and our share of income (loss) from unconsolidated partnerships and joint ventures.amortization. FFO is a non-GAAP financial measure, but we believe the presentation of FFO, combined with the presentation of required GAAP financial measures, has improved the understanding of operating results of REITs among the investing public and has helped make comparisons of REIT operating results more meaningful. Management generally considers FFO to be a useful measure for understanding and comparing BXP’s operating results because, by excluding gains and losses related to sales of previously depreciated operating real estate assets, impairment losses and real estate asset depreciation and amortization (which can differ across owners of similar assets in similar condition based on historical cost accounting and useful life estimates), FFO can help investors compare the operating performance of a company’s real estate across reporting periods and to the operating performance of other companies. Amount represents BXP’s share, which was 89.83%, 89.82%, 89.70%, 89.68%, and 89.81%, 89.99% and 89.48% for the years ended December 31, 2018, 2017, 2016, 2015 2014, 2013 and 2012,2014, respectively, after allocation to the noncontrolling interests. |
Our computation of FFO may not be comparable to FFO reported by other REITs or real estate companies that do not define the term in accordance with the current NAREITNareit definition or that interpret the current NAREITNareit definition differently. We believe that in order to facilitate a clear understanding of our operating results, FFO should be examined in conjunction with net income attributable to Boston Properties, Inc. common shareholders as presented in BXP’s Consolidated Financial Statements. FFO should not be considered as a substitute for net income attributable to Boston Properties, Inc. common shareholders (determined in accordance with GAAP) or any other GAAP financial measures and should only be considered together with and as a supplement to BXP’s financial information prepared in accordance with GAAP.
A reconciliation of FFO attributable to Boston Properties, Inc. common shareholders to net income attributable to Boston Properties, Inc. common shareholders computed in accordance with GAAP is provided under the heading “Management’s Discussion and Analysis of Financial Condition and Results of Operations—Funds from Operations.”
| |
| (3) | Includes the special dividends of $1.25 per share, $4.50 per share and $2.25 per share paid on January 28, 2016, January 28, 2015 and January 29, 2014, respectively, to shareholders of record as of the close of business on December 31, 2015, 2014 and 2013, respectively. |
| |
| (4) | On January 1, 2018, we adopted ASU 2016-15 and ASU 2016-18 and retrospectively applied the guidance to our Consolidated Statements of Cash Flows for all periods presented. The adoption of ASU 2016-15 and ASU 2016-18 required us to include Cash Held in Escrows with Cash and Cash Equivalents when reconciling the beginning-of-period and end-of-period total amounts shown on the Consolidated Statements of Cash Flows and required us to classify debt prepayment and extinguishment costs as a component of financing activities instead of as a component of operating activities in our Consolidated Statements of Cash Flows resulting in changes to the reported amounts of cash flows provided by (used in) operating, investing and financing activities (See Note 2 to the Consolidated Financial Statements). |
Boston Properties Limited Partnership
| | | | | For the year ended December 31, | | For the year ended December 31, |
| | | 2016 | | 2015 | | 2014 | | 2013 | | 2012 | | 2018 | | 2017 | | 2016 | | 2015 | | 2014 |
| | | (in thousands, except per unit data) | | (in thousands, except per unit data) |
| Statement of Operations Information: | | | | | | | | | | | | | | | | | | | | |
| Total revenue | | $ | 2,550,820 |
| | $ | 2,490,821 |
| | $ | 2,396,998 |
| | $ | 2,135,539 |
| | $ | 1,847,186 |
| | $ | 2,717,076 |
| | $ | 2,602,076 |
| | $ | 2,550,820 |
| | $ | 2,490,821 |
| | $ | 2,396,998 |
|
| Expenses: | | | | | | | | | | | | | | | | | | | | |
| Rental operating | | 889,768 |
| | 872,252 |
| | 835,290 |
| | 742,956 |
| | 639,088 |
| | 979,151 |
| | 929,977 |
| | 889,768 |
| | 872,252 |
| | 835,290 |
|
| Hotel operating | | 31,466 |
| | 32,084 |
| | 29,236 |
| | 28,447 |
| | 28,120 |
| | 33,863 |
| | 32,059 |
| | 31,466 |
| | 32,084 |
| | 29,236 |
|
| General and administrative | | 105,229 |
| | 96,319 |
| | 98,937 |
| | 115,329 |
| | 90,129 |
| | 121,722 |
| | 113,715 |
| | 105,229 |
| | 96,319 |
| | 98,937 |
|
| Payroll and related costs from management services contracts | | | 9,590 |
| | — |
| | — |
| | — |
| | — |
|
| Transaction costs | | 2,387 |
| | 1,259 |
| | 3,140 |
| | 1,744 |
| | 3,653 |
| | 1,604 |
| | 668 |
| | 2,387 |
| | 1,259 |
| | 3,140 |
|
| Impairment loss | | 1,783 |
| | — |
| | — |
| | 4,401 |
| | — |
| |
| Depreciation and amortization | | 682,776 |
| | 631,549 |
| | 620,064 |
| | 552,589 |
| | 437,692 |
| | 637,891 |
| | 609,407 |
| | 682,776 |
| | 631,549 |
| | 620,064 |
|
| Total expenses | | 1,713,409 |
| | 1,633,463 |
| | 1,586,667 |
| | 1,445,466 |
| | 1,198,682 |
| | 1,783,821 |
| | 1,685,826 |
| | 1,711,626 |
| | 1,633,463 |
| | 1,586,667 |
|
| Operating income | | 837,411 |
| | 857,358 |
| | 810,331 |
| | 690,073 |
| | 648,504 |
| |
| Other income (expense): | | | | | | | | | | | | | | | | | | | | |
| Income from unconsolidated joint ventures | | 8,074 |
| | 22,770 |
| | 12,769 |
| | 75,074 |
| | 49,078 |
| | 2,222 |
| | 11,232 |
| | 8,074 |
| | 22,770 |
| | 12,769 |
|
| Gain on sale of investment in unconsolidated joint venture | | 59,370 |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | 59,370 |
| | — |
| | — |
|
| Gains on consolidation of joint ventures | | — |
| | — |
| | — |
| | 385,991 |
| | — |
| |
| Gains on sales of real estate | | | 190,716 |
| | 8,240 |
| | 82,775 |
| | 377,093 |
| | 174,686 |
|
| Interest and other income | | 7,230 |
| | 6,777 |
| | 8,765 |
| | 8,310 |
| | 10,091 |
| | 10,823 |
| | 5,783 |
| | 7,230 |
| | 6,777 |
| | 8,765 |
|
| Gains (losses) from investments in securities | | 2,273 |
| | (653 | ) | | 1,038 |
| | 2,911 |
| | 1,389 |
| | (1,865 | ) | | 3,678 |
| | 2,273 |
| | (653 | ) | | 1,038 |
|
| Gains (losses) from early extinguishments of debt | | | (16,490 | ) | | 496 |
| | (371 | ) | | (22,040 | ) | | (10,633 | ) |
| Impairment losses | | | (10,181 | ) | | — |
| | (1,783 | ) | | — |
| | — |
|
| Losses from interest rate contracts | | | — |
| | — |
| | (140 | ) | | — |
| | — |
|
| Interest expense | | (412,849 | ) | | (432,196 | ) | | (455,743 | ) | | (446,880 | ) | | (410,970 | ) | | (378,168 | ) | | (374,481 | ) | | (412,849 | ) | | (432,196 | ) | | (455,743 | ) |
| Gains (losses) from early extinguishments of debt | | (371 | ) | | (22,040 | ) | | (10,633 | ) | | 122 |
| | (4,453 | ) | |
| Losses from interest rate contracts | | (140 | ) | | — |
| | — |
| | — |
| | — |
| |
| Income from continuing operations | | 500,998 |
| | 432,016 |
| | 366,527 |
| | 715,601 |
| | 293,639 |
| |
| Discontinued operations | | — |
| | — |
| | — |
| | 141,365 |
| | 48,251 |
| |
| Income before gains on sales of real estate | | 500,998 |
| | 432,016 |
| | 366,527 |
| | 856,966 |
| | 341,890 |
| |
| Gains on sales of real estate | | 82,775 |
| | 377,093 |
| | 174,686 |
| | — |
| | — |
| |
| Net income | | 583,773 |
| | 809,109 |
| | 541,213 |
| | 856,966 |
| | 341,890 |
| | 730,312 |
| | 571,198 |
| | 583,773 |
| | 809,109 |
| | 541,213 |
|
| Net income attributable to noncontrolling interests: | | | | | | | | | | | | | | | | | | | | |
| Noncontrolling interests in property partnerships | | 2,068 |
| | (149,855 | ) | | (30,561 | ) | | (1,347 | ) | | (3,792 | ) | | (62,909 | ) | | (47,832 | ) | | 2,068 |
| | (149,855 | ) | | (30,561 | ) |
| Noncontrolling interest-redeemable preferred units | | — |
| | (6 | ) | | (1,023 | ) | | (6,046 | ) | | (3,497 | ) | | — |
| | — |
| | — |
| | (6 | ) | | (1,023 | ) |
| Net income attributable to Boston Properties Limited Partnership | | 585,841 |
| | 659,248 |
| | 509,629 |
| | 849,573 |
| | 334,601 |
| | 667,403 |
| | 523,366 |
| | 585,841 |
| | 659,248 |
| | 509,629 |
|
| Preferred distributions | | (10,500 | ) | | (10,500 | ) | | (10,500 | ) | | (8,057 | ) | | — |
| | (10,500 | ) | | (10,500 | ) | | (10,500 | ) | | (10,500 | ) | | (10,500 | ) |
| Net income attributable to Boston Properties Limited Partnership common unitholders | | $ | 575,341 |
| | $ | 648,748 |
| | $ | 499,129 |
| | $ | 841,516 |
| | $ | 334,601 |
| | $ | 656,903 |
| | $ | 512,866 |
| | $ | 575,341 |
| | $ | 648,748 |
| | $ | 499,129 |
|
| Basic earnings per common unit attributable to Boston Properties Limited Partnership: | | | | | | | | | | | | | | | | | | | | |
| Income from continuing operations | | $ | 3.36 |
| | $ | 3.79 |
| | $ | 2.93 |
| | $ | 4.14 |
| | $ | 1.70 |
| |
| Discontinued operations | | — |
| | — |
| | — |
| | 0.83 |
| | 0.29 |
| |
| Net income | | $ | 3.36 |
| | $ | 3.79 |
| | $ | 2.93 |
| | $ | 4.97 |
| | $ | 1.99 |
| | $ | 3.82 |
| | $ | 2.99 |
| | $ | 3.36 |
| | $ | 3.79 |
| | $ | 2.93 |
|
| Weighted average number of common units outstanding | | 171,361 |
| | 171,139 |
| | 170,453 |
| | 169,126 |
| | 167,769 |
| | 171,912 |
| | 171,661 |
| | 171,361 |
| | 171,139 |
| | 170,453 |
|
| Diluted earnings per common unit attributable to Boston Properties Limited Partnership: | | | | | | | | | | | | | | | | | | | | |
| Income from continuing operations | | $ | 3.35 |
| | $ | 3.78 |
| | $ | 2.92 |
| | $ | 4.14 |
| | $ | 1.70 |
| |
| Discontinued operations | | — |
| | — |
| | — |
| | 0.83 |
| | 0.29 |
| |
| Net income | | $ | 3.35 |
| | $ | 3.78 |
| | $ | 2.92 |
| | $ | 4.97 |
| | $ | 1.99 |
| | $ | 3.81 |
| | $ | 2.98 |
| | $ | 3.35 |
| | $ | 3.78 |
| | $ | 2.92 |
|
| Weighted average number of common and common equivalent units outstanding | | 171,623 |
| | 171,512 |
| | 170,672 |
| | 169,446 |
| | 168,360 |
| | 172,167 |
| | 171,861 |
| | 171,623 |
| | 171,512 |
| | 170,672 |
|
| | | | | December 31, | | December 31, |
| | | 2016 | | 2015 | | 2014 | | 2013 | | 2012 | | 2018 | | 2017 | | 2016 | | 2015 | | 2014 |
| | | (in thousands) | | (in thousands) |
| Balance Sheet information: | | | | | | | | | | | | | | | | | | | | |
| Real estate, gross | | $ | 19,733,872 |
| | $ | 19,061,141 |
| | $ | 18,814,558 |
| | $ | 18,548,441 |
| | $ | 14,454,962 |
| | $ | 21,251,540 |
| | $ | 20,685,164 |
| | $ | 19,733,872 |
| | $ | 19,061,141 |
| | $ | 18,814,558 |
|
| Real estate, net | | 15,597,508 |
| | 15,214,325 |
| | 15,338,237 |
| | 15,451,531 |
| | 11,577,979 |
| | 16,451,065 |
| | 16,188,205 |
| | 15,597,508 |
| | 15,214,325 |
| | 15,338,237 |
|
| Cash and cash equivalents | | 356,914 |
| | 723,718 |
| | 1,763,079 |
| | 2,365,137 |
| | 1,041,978 |
| | 543,359 |
| | 434,767 |
| | 356,914 |
| | 723,718 |
| | 1,763,079 |
|
| Total assets (1) | | 18,524,123 |
| | 18,010,170 |
| | 19,501,688 |
| | 19,769,351 |
| | 15,054,862 |
| | 19,955,423 |
| | 19,053,430 |
| | 18,524,123 |
| | 18,010,170 |
| | 19,501,688 |
|
| Total indebtedness (1) | | 9,796,133 |
| | 9,188,543 |
| | 10,052,412 |
| | 11,480,258 |
| | 8,873,355 |
| | 11,007,757 |
| | 10,271,611 |
| | 9,796,133 |
| | 9,188,543 |
| | 10,052,412 |
|
| Noncontrolling interests | | 2,262,040 |
| | 2,286,689 |
| | 2,415,371 |
| | 1,915,573 |
| | 2,133,458 |
| | 2,000,591 |
| | 2,292,263 |
| | 2,262,040 |
| | 2,286,689 |
| | 2,415,371 |
|
| Boston Properties Limited Partnership partners’ capital | | 3,811,717 |
| | 3,684,522 |
| | 3,639,916 |
| | 4,187,171 |
| | 3,330,605 |
| | 4,200,878 |
| | 3,807,630 |
| | 3,811,717 |
| | 3,684,522 |
| | 3,639,916 |
|
| Noncontrolling interests in property partnerships | �� | 1,530,647 |
| | 1,574,400 |
| | 1,602,467 |
| | 726,132 |
| | (1,964 | ) | | 1,711,445 |
| | 1,683,760 |
| | 1,530,647 |
| | 1,574,400 |
| | 1,602,467 |
|
| | | | | | | | | | | | | | | | | | | | | |
| | | For the year ended December 31, | | For the year ended December 31, |
| | | 2016 | | 2015 | | 2014 | | 2013 | | 2012 | | 2018 | | 2017 | | 2016 | | 2015 | | 2014 |
| | | (in thousands, except per unit and percentage data) | | (in thousands, except per unit and percentage data) |
| Other Information: | | | | | | | | | | | | | | | | | | | | |
| Funds from operations (2) | | $ | 1,034,251 |
| | $ | 918,543 |
| | $ | 899,094 |
| | $ | 839,369 |
| | $ | 828,586 |
| |
| Funds from operations attributable to Boston Properties Limited Partnership common unitholders (2) | | | $ | 1,084,827 |
| | $ | 1,068,119 |
| | $ | 1,034,251 |
| | $ | 918,543 |
| | $ | 899,094 |
|
| Distributions per common unit (3) | | 2.70 |
| | 3.85 |
| | 7.10 |
| | 4.85 |
| | 2.30 |
| | 3.50 |
| | 3.05 |
| | 2.70 |
| | 3.85 |
| | 7.10 |
|
Cash flows provided by operating activities | | 1,036,874 |
| | 799,411 |
| | 695,553 |
| | 777,926 |
| | 642,949 |
| | 1,150,245 |
| | 911,979 |
| | 1,034,548 |
| | 817,898 |
| | 692,120 |
|
Cash flows used in investing activities | | (1,329,057 | ) | | (280,226 | ) | | (665,124 | ) | | (532,640 | ) | | (1,278,032 | ) | | (1,098,876 | ) | | (882,044 | ) | | (1,337,347 | ) | | (711,980 | ) | | (231,571 | ) |
Cash flows provided by (used in) financing activities | | (74,621 | ) | | (1,558,546 | ) | | (632,487 | ) | | 1,077,873 |
| | (146,147 | ) | | 82,453 |
| | 55,346 |
| | (74,621 | ) | | (1,558,810 | ) | | (632,487 | ) |
| Total square feet at end of year (including development projects) | | 47,704 |
| | 46,495 |
| | 45,760 |
| | 44,399 |
| | 44,384 |
| | 51,586 |
| | 50,339 |
| | 47,704 |
| | 46,495 |
| | 45,760 |
|
| In-service percentage leased at end of year | | 90.2 | % | | 91.4 | % | | 91.7 | % | | 93.4 | % | | 91.4 | % | | 91.4 | % | | 90.7 | % | | 90.2 | % | | 91.4 | % | | 91.7 | % |
_______________
| |
| (1) | On January 1, 2016, we adopted ASU 2015-03 and retrospectively applied the guidance to our Mortgage Notes Payable and Unsecured Senior Notes for all periods presented (See Note 2 to the Consolidated Financial Statements).presented. Unamortized deferred financing costs, with the exception of December 31, 2018, 2017 and 2016, were previously included in Total Assets totaling approximately $37.7 million, $28.0 million $34.5 million, $41.2 million and $39.0$34.5 million are now included in Total Indebtedness as of December 31, 2016, 2015 2014, 2013 and 2012,2014, respectively. |
| |
| (2) | Pursuant to the revised definition of Funds from Operations adopted by the Board of Governors of NAREIT,Nareit, we calculate Funds from Operations, or “FFO,” for BPLP by adjusting net income attributable to Boston Properties Limited Partnership common unitholders (computed in accordance with GAAP) for gains (or losses) from sales of properties, impairment losses on depreciable real estate consolidated on BPLP’s balance sheet, impairment losses on our investments in unconsolidated joint ventures driven by a measurable decrease in the fair value of depreciable real estate held by the unconsolidated joint ventures and our share of real estate-related depreciation and amortization, and our share of income (loss) from unconsolidated partnerships and joint ventures.amortization. FFO is a non-GAAP financial measure, but we believe the presentation of FFO, combined with the presentation of required GAAP financial measures, has improved the understanding of operating results of REITs among the investing public and has helped make comparisons of REIT operating results more meaningful. Management generally considers FFO to be useful measures for understanding and comparing BPLP’s operating results because, by excluding gains and losses related to sales of previously depreciated operating real estate assets, impairment losses and real estate asset depreciation and amortization (which can differ across owners of similar assets in similar condition based on historical cost accounting and useful life estimates), FFO can help investors compare the operating performance of a company’s real estate across reporting periods and to the operating performance of other companies. |
Our computation of FFO may not be comparable to FFO reported by other REITs or real estate companies that do not define the term in accordance with the current NAREITNareit definition or that interpret the current NAREITNareit definition differently. We believe that in order to facilitate a clear understanding of our operating results, FFO should be examined in conjunction with net income attributable to Boston Properties Limited Partnership common unitholders as presented in BPLP’s Consolidated Financial Statements. FFO should not be considered as a substitute for net income attributable to Boston Properties Limited Partnership common unitholders (determined in accordance with GAAP) or any other GAAP financial measures and should only be considered together with and as a supplement to BPLP’s financial information prepared in accordance with GAAP.
A reconciliation of FFO attributable to Boston Properties Limited Partnership common unitholders to net income attributable to Boston Properties Limited Partnership common unitholders computed in accordance with GAAP is provided under the heading “Management’s Discussion and Analysis of Financial Condition and Results of Operations—Funds from Operations.”
| |
| (3) | Includes the special distributions of $1.25 per common unit, $4.50 per common unit and $2.25 per common unit paid on January 28, 2016, January 28, 2015 and January 29, 2014, respectively, to unitholders of record as of the close of business on December 31, 2015, 2014 and 2013, respectively. |
| |
| (4) | On January 1, 2018, we adopted ASU 2016-15 and ASU 2016-18 and retrospectively applied the guidance to our Consolidated Statements of Cash Flows for all periods presented. The adoption of ASU 2016-15 and ASU 2016-18 required us to include Cash Held in Escrows with Cash and Cash Equivalents when reconciling the beginning-of-period and end-of-period total amounts shown on the Consolidated Statements of Cash Flows and required us to classify debt prepayment and extinguishment costs as a component of financing activities instead of as a component of operating activities in our Consolidated Statements of Cash Flows resulting in changes to the reported amounts of cash flows provided by (used in) operating, investing and financing activities (See Note 2 to the Consolidated Financial Statements). |
Item 7—Management’s Discussion and Analysis of Financial Condition and Results of Operations
The following discussion should be read in conjunction with the financial statements and notes thereto appearing elsewhere in this report.
Forward-Looking Statements
The Annual Reports on Form 10-K, including the documents incorporated by reference, contain forward-looking statements within the meaning of the federal securities laws, Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. We intend these forward-looking statements to be covered by the safe harbor provisions for forward-looking statements contained in the Private Securities Litigation Reform Act of 1995 and are including this statement for purposes of complying with those safe harbor provisions. Such statements are contained principally, but not only, under the captions “Business—Business and Growth Strategies,” “Risk Factors” and “Management’s Discussion and Analysis of Financial Condition and Results of Operations.” We caution investors that any such forward-looking statements are based on beliefs and on assumptions made by, and information currently available to, our management. When used, the words “anticipate,” “believe,” “budget,” “estimate,” “expect,” “intend,” “may,” “might,” “plan,” “project,” “result,” “should,” “will” and similar expressions which do not relate solely to historical matters are intended to identify forward-looking statements. Such statements are subject to risks, uncertainties and assumptions and are not guarantees of future performance, which may be affected by known and unknown risks, trends, uncertainties and factors that are beyond our control. Should one or more of these risks or uncertainties materialize, or should underlying assumptions prove incorrect, actual results may vary materially from those anticipated, estimated or projected by the forward-looking statements. We caution you that, while forward-looking statements reflect our good faithgood-faith beliefs when we make them, they are not guarantees of future performance and are impacted by actual events when they occur after we make such statements. Accordingly, investors should use caution in relying on forward-looking statements, which are based on results and trends at the time they are made, to anticipate future results or trends.
Some of the risks and uncertainties that may cause our actual results, performance or achievements to differ materially from those expressed or implied by forward-looking statements include, among others, the following:
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 access to cost-effective capital and have a resulting material adverse effect on 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; and
risks associated with our dependence on key personnel whose continued service is not guaranteed.
The risks set forth above are not exhaustive. Other sections of this report, including “Part I, Item 1A—Risk Factors,” include additional factors that could adversely affect our business and financial performance. Moreover, we operate in a very competitive and rapidly changing environment. New risk factors emerge from time to time and it is not possible for management to predict all risk factors, nor can we assess the impact of all risk factors on our business or the extent to which any factor, or combination of factors, may cause actual results to differ materially from those contained in any forward-looking statements. Given these risks and uncertainties, investors should not place undue reliance on forward-looking statements as a prediction of actual results. Investors should also refer to our Quarterly Reports on Form 10-Q for future periods and Current Reports on Form 8-K as we file them with the SEC, and to other materials we may furnish to the public from time to time through Current Reports on Form 8-K or otherwise, for a discussion of risks and uncertainties that may cause actual results, performance or achievements to differ materially from those expressed or implied by forward-looking statements. We expressly disclaim any responsibility to update any forward-looking statements to reflect changes in underlying assumptions or factors, new information, future events, or otherwise, and you should not rely upon these forward-looking statements after the date of this report.
Overview
BXPBoston Properties is a fully integrated, self-administered and self-managed REIT and one of the largest publicly-traded developers, owners managers and developersmanagers of primarily Class A office properties in the United States.U.S., concentrated in five markets - Boston, Los Angeles, New York, San Francisco and Washington, DC. BXP is a fully integrated real estate company, organized as a real estate investment trust (REIT). BPLP is the entity through which BXP conducts substantially all of its business and owns (either directly or through subsidiaries) substantially all of its assets. Our properties are concentrated in five markets – Boston, Los Angeles, New York, San Francisco and Washington, DC. We generate revenue and cash primarily by leasing Class A office space to our tenants. FactorsWhen making leasing decisions, we consider, when we lease space includeamong other things, the creditworthiness of the tenant, the length of the lease, the rental rate to be paid at inception and throughout the lease term, the costs of tenant improvements and other landlord concessions, current and anticipated operating costsexpenses and real estate taxes, current and anticipated vacancy, current and anticipatedexpected future demand for officethe space, the impact of any expansion rights and general economic factors.
Our core strategy has always been to develop, acquire and operatemanage properties in supply-constrained markets with high barriers-to-entry and to focus on executing long-term leases with financially strong tenants. Our tenant base is diverse across market sectors and our average lease term for our in-place leases, including leases signed by our unconsolidated joint ventures, was approximately 7.5 years as of December 31, 2018. Historically, this combination has tended to reducethese factors have minimized our exposure in downweaker economic cycles and enhanceenhanced revenues as market conditions improve. To be successful in any leasing environment, we believe we must consider all aspects of the tenant-landlord relationship must be considered.relationship. In this regard, we believe that our competitive advantage is based on the following attributes:
our understanding of tenants’ short- and long-term space utilization and amenity needs in the local markets in which we operate, our relationships with local brokers, markets;
our reputation as a premier developer, owner and operatormanager of primarily Class A office properties, properties;
our financial strength and our ability to maintain high building standards provide usstandards;
our focus on developing and operating in a sustainable and responsible manner; and
our relationships with a competitive advantage.local brokers.
Outlook
Economic growthDespite the market volatility in late 2018, job creation, one of the United States continues, despite deceleratingprimary factors impacting our markets, remains constructive as the U.S. economy created approximately 695,000 jobs in the fourth quarter of 2016 as Gross Domestic Product decreased from an annual rate of 3.5% for the third quarter of 2016 to 1.9% for the fourth quarter of 2016, according to initial estimates. Employment continues to improve gradually with approximately 156,000 jobs created in December 20162018, and the unemployment rate remained stablewas near a 50-year low at 4.7%3.9%. We believe employment indicators,Moreover, we expect the recent deceleration of growth to plateau, as the Federal Reserve projects 2019 GDP growth of approximately 2.3%, which are driving improving office market fundamentalsis down from 2018 GDP growth of 3.0%, and for U.S. economic growth to stabilize above 2.0%.
The combination of favorable job growth trends in our particular markets, combined with the relatively low interest rate environmenta stable outlook for U.S. economic growth, and the prospectcontinued success of our development and leasing efforts leaves us optimistic for fiscal stimulus, provide confidence for continued growth.our industry generally and our company in particular.
In this economic climate,As a result, while the equity markets may experience volatility, our priorities remain constant. As a leading developer, owner and manager of marquee Class A office properties in the U.S., we continue to focus on (1) the following:
ensuring tenant satisfaction throughout our portfolio; (2) satisfaction;
leasing available space in our in-service and development properties, as well as proactively focusing on sizable future large lease expirations; (3)
completing the construction of our properties under development; (4) redevelopingdevelopment properties;
continuing and completing the redevelopment and repositioning of several key properties to increase future revenuesrevenue and asset values despiteover the adverse impact on near-term revenue; (5) long-term;
maintaining discipline in our underwriting of investment opportunities by (i)(1) seeking significant pre-leasing commitments to beginbefore beginning new construction, and (ii)(2) targeting acquisition activity in non-stabilized assets near innovation centers where we see the strongestfavorable prospects for overall growth and our operational expertise can create value; and (6)
managing our near-term debt maturities and maintaining our conservative balance sheet by managingsheet.
The overall occupancy of our near-term debt maturities.
in-service properties was 91.4% at December 31, 2018, an increase of 30 basis points from 91.1% at September 30, 2018. During the fourth quarter, of 2016, we signed leases across our portfolio totaling approximately 3.01.8 million square feet, which is our all-time quarterly record, and we commenced revenue recognition on approximately 1.11.3 million square feet of leases in second generation space. Of these leases in second generation space,leases, approximately 654,000880,000 square feet havehad been vacant for less than one year and, providein the aggregate, they represent an average increase in net rental obligationobligations (gross rent less operating expenses) of moreapproximately 11.3% over the prior lease.
Our investment strategy remains unchanged. We will continue to invest primarily in higher-yielding new development opportunities with significant pre-leasing commitments. Other than 39.0%, demonstratingpossible acquisitions of “value-add” assets that require lease-up or repositioning, and acquisitions that are otherwise consistent with our long-term strategy, development remains our core strategy and focus in this current economic environment.
In 2018, we completed and fully placed in-service approximately 2.3 million net rentable square feet of new developments/redevelopment, which included the strong internal growth opportunities embedded1.4 million square foot Salesforce Tower. Approximately 100% of the commercial space in our portfolio. The overall occupancy of our in-servicethese properties, increased from 89.6% at September 30, 2016 to 90.2% at December 31, 2016 due mainly to leasing at the recently acquired Colorado Center in Santa Monica, California, which improved to 79.1%including leases with future commencement dates, are leased as of December 31, 2016 from 65.5% at September 30, 2016.2018.
Our investment strategy remains largely unchanged. Other than possible acquisitionsAs of value-add assets, such as those requiring lease-up or repositioning like Colorado Center,December 31, 2018, our construction/redevelopment pipeline consisted of 11 projects that, when completed, we intend to continue to invest primarily in higher yielding new developments with significant pre-leasing commitments and redevelopment opportunities rather than lower yielding acquisitions of stabilized assets for which demand and pricing remains strong. Our current development pipeline consists of eight development/redevelopment projects representingexpect will total approximately 4.05.3 million net rentable square feet and anfeet. Our share of the estimated total investment ofcost for these projects is approximately $2.3$2.7 billion, of which approximately $1.0$1.6 billion of equity remains to be spent.
invested as of December 31, 2018. As of February 22, 2017,2019, approximately 50%78% of the commercial space in these development projects is pre-leased. In addition,
We have additional 2019 projected development starts totaling approximately 869,000 square feet, including an approximately 400,000 square foot Class A office building in Cambridge, Massachusetts, where we have begun, or will soon begin,secured pre-leasing for 100% of the repositioning of several of our properties, including 159 East 53rd Street (the former low-rise portion of 601 Lexington Avenue),office space, and an approximately 469,000 square foot Class A office building in Washington, DC that is 66% pre-leased.
We continue to focus on developments and investments in markets which we believe have the retail and plaza at 767 Fifth Avenue and 399 Park Avenue in New York City; 100 Federal Streetstrongest economic growth opportunities and the Prudentialpotential to deliver strong returns over time. Consistent with this strategy, in the fourth quarter of 2018, we entered into a ground lease (with a future purchase option) to develop a site branded as Platform 16, an urban campus in downtown San Jose, California, that could support the development of approximately 1.1 million square feet of commercial office space near Diridon Station, which is becoming one of the region’s most prominent office locations for technology firms as well as consulting and financial organizations.
While we continue to focus on our strategy of developing and acquiring assets to perpetuate our long-term growth, we also continually review our portfolio to identify properties as potential sales candidates because they may no longer fit within our portfolio strategy or they could attract premium pricing in the current market environment. For example, during the fourth quarter of 2018, we completed the sale of 6595 Springfield Center (retail shops)Drive (TSA Headquarters), a 634,000 square foot development project in Boston, Massachusetts; 191 Spring Street in Lexington, Massachusetts;Springfield, Virginia, for a sale price of approximately $98.1 million, consisting of the land and 1330 Connecticutproject costs incurred through the closing date. We also completed the sale of 1333 New Hampshire Avenue, and Metropolitan Squarean approximately 315,000 square foot Class A office property in Washington, DC. These projects require significant capital expenditures and,DC for net cash proceeds of approximately $133.7 million.
In 2018, we disposed of approximately $492 million of non-core assets. We expect to sell a modest number of non-core assets in some cases, necessitate that space is vacated for an extended period of time.
We also have significant land holdings and opportunities2019, subject to increase square footage density that we intend to move through the design and permitting processes and add selectively to our development/redevelopment pipeline, including some developments that may commence in 2017.market conditions.
During the fourth quarter of 2016,2018, we raised approximately $200reduced our overall borrowing costs and extended our debt maturities with the completion of a $1.0 billion green bond offering of 4.500% unsecured senior notes maturing in 2028. We allocated an amount equal to the net proceeds of the offering to the financing and refinancing of completed and future eligible green projects. The net proceeds were initially used to repay outstanding debt, including the redemption of the $700.0 million of incremental capital from the sale5.875% unsecured senior notes that were scheduled to mature in October 2019 and to repay borrowings under BPLP's revolving line of a partial interest incredit (“Revolving Facility”). Excluding our Metropolitan Squareunconsolidated joint venture and two secured financings at joint venture assets. assets, we have no debt maturing in 2019.
Given thethat interest rates remain relatively low, interest rates currently availablewe may elect to us in the debt markets, we expect to enhancesupplement our liquidity position to provide sufficientadditional capacity to fund our remaining capital requirements for existing development and redevelopment projects, refinance debt before maturity and pursue other attractive additional investment opportunities. Depending on the type and timing of financing, raising capital may result in us carrying additional cash and cash equivalents pending our use of the proceeds.
The same factors that create challenges to acquiring assets present opportunities for us to continue to review our portfolio to identify properties that may no longer fit within our portfolio strategy or could attract premium pricing in the current market environment as potential sales candidates. We expect to continue to sell non-core assets in 2017, subject to market conditions.
A brief overview of each of our markets follows.
Boston
The leasing market in the greater Boston region continues to attract life scienceremains active and established technology companies, as well as start-up technology and maker organizations. Our East Cambridge properties are outperforming the overall submarket at approximately 97.9% occupancy. During the fourth quarter of 2016, we entered into a 476,500 square foot lease with a tenant for our 145 Broadway property at Kendall Center in Cambridge. 145 Broadway currently consists of an approximately 80,000 net rentable square foot Class A office property that will be demolished and 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.
Our suburban Waltham/Lexington submarket continues to strengthen due to the organic growth of our existing tenant base and other tenants in the market looking for space to accommodate their expanding workforces. In the fourth quarter of 2016, we completed approximately 300,000 square feet of leases. We commenced the redevelopment of 191 Spring Street, an approximately 160,000 square foot building, and signed a lease with a lead tenant for approximately 80,000 square feet. In addition, 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 building with approximately 115,000 net rentable feet located in Waltham, Massachusetts. The property is 100% leased.
strong. The Boston Central Business Districtcentral business district (“CBD”) submarketsub-market continues to be driven by lease-expirationsdemand from traditional financial and professional services tenants, and a steadystrong flow of new and expanding technology and life science companies, moving into the CBD.and an ongoing trend of urbanization. During the fourth quarter of 2016,2018, we leased approximately 480,000completed lease transactions totaling more than 280,000 square feet in the Boston region.
Our approximately 1.6 million square foot in-service office portfolio in Cambridge is dominated by large users, is approximately 99% leased and continues to generate strong rental rates. We are also actively working to meet tenant demand through increasing density and redevelopment. For example, we have signed a lease with Google, subject to certain conditions, to expand within Kendall Center, and have plans to replace an existing 115,000 net rentable square foot building with an approximately 400,000 net rentable square foot, modern Class A office building with construction expected to commence in 2019.
In the suburban Waltham/Lexington sub-market, we continue to experience significant demand within our existing tenant base and from other tenants in the market, particularly from technology and life science companies, seeking space to accommodate their expanding workforces. The primary challenge we have in our Boston CBD portfolio was 90.3% leased at December 31, 2016. Our largest vacancy exposure remains at 200 Clarendon Street where
is the lack of available space to meet tenant demand. As a result, we have approximately 250,000 square feet available. Activity, particularly atare focused on future expirations. Rents in Boston, Cambridge and the low-rise portion of the building has increased as evidenced by recently signed leases for approximately 90,000 square feet with new tenants. In addition, the leases signedsuburban Waltham/Lexington market had strong increases in the fourth quarter of 2016 includes 64,000 square feet at the recently completed 888 Boylston Street, which brings the office building to 89% leased.
2018LosAngeles.
Activity at our Colorado Center joint venture assetLos Angeles
The market in West Los Angeles (“LA”), particularly in West LA, remains strong. Our Colorado Center complex, which we own 50% of, is robust. Duringapproximately 99% leased. Our approach to property management, leasing and commitment to invest capital has transformed this asset, which was 66% leased when we acquired it in July 2016, into a top-tier property in the fourth quarter of 2016,marketplace.
In 2018, we signed leases for approximately 220,000expanded our footprint in the Santa Monica sub-market through our acquisition of the 350,000 square feet21-building Santa Monica Business Park through a joint venture in which we own 55%. Santa Monica Business Park (office and retail combined) is approximately 94% leased. We believe this acquisition provides us with ample opportunity for future growth, as a majority of availability, and we extendedthe current leases for another approximately 190,000 square feet, driving the percentage leased from 65.5%are at below-market rents.
We will continue to 87.3%, including leases that have not yet commenced, in just the first six months of our ownership. We are committedexplore opportunities to growingincrease our presence in the LA market by seeking investments where our financial, operational, redevelopment and portfolio in LA and expectdevelopment expertise provide the opportunity to continue to underwrite investment opportunities in this market.achieve accretive returns.
New York
Our overall expectations for the midtown Manhattan office market and the leasing activity in our portfolio have been generally consistent for the past two years. New supply continues to come into the market in the form of new deliveries and large lease expirations. As a result, tenants have increasing options and therefore we are not anticipating significant growth in office rents and are witnessing higher tenant concessions. Our New York City portfolio remains well leased at 94.2% with 7.8% rollover in 2017. InDuring the fourth quarter of 2016,2018, we completed leases totaling approximately 551,0001.0 million square feet. Most notably, we completed several leases at our 399 Park Avenue property, including an approximately 300,000 square foot lease with a large financial institution. Including this and other recent leases, 399 Park Avenue is approximately 93% leased, including leases with future commencement dates, surpassing our revenue goals for 2019 and 2020.
The New York region experienced strong leasing trends in 2018. While rental growth rates remain muted due to increased supply, leasing activity remains strong due to ongoing demand for high quality office space, particularly in midtown Manhattan. As a result, we experienced strong leasing activity at our 399 Park Avenue property, where we completed more than 525,000 square feet of leases atduring the year, and general rent stability throughout the region. For 2019, we expect modest rent growth in most submarkets and stable tenant improvement allowances in our properties in the New York region, including an approximately 77,000 square foot lease extension and expansion with Apple at 767 Fifth Avenue.region.
San Francisco
Although leasing velocity in theThe San Francisco CBD has moderated from the peak levels we saw in 2014 and early 2015, the CBD leasing market remains healthy and among the strongest markets in the United States.U.S. with market absorption at historical highs. With no new uncommitted development projects anticipated through 2021 in the San Francisco CBD, combined with low vacancy and few available large blocks of sublease space, tenants have few options, which has created a supply and demand imbalance. We continueexpect these fundamentals to benefit from this strength as evidenced by the approximately 160,000 square feet of second generation leases executed duringcontinue. During the fourth quarter of 2016, which have2018, we completed approximately 330,000 square feet of leasing in San Francisco and commenced revenue recognition on approximately 170,000 square feet of leases in second generation space. Of these second-generation leases, approximately 55,000 square feet had been vacant for less than one year and providerepresent an average increase in net rental obligationobligations (gross rent less operating expenses) of approximately 90.0%.28% over the prior leases. In addition, we have commitments or are in active negotiations on the remaining three full-floors of available space at our Embarcadero Center property.
Our near-term leasing focus remains the lease-up of Salesforce Tower, where we are 62% leased and anticipate signing an additional 100,000 square foot with a tenant in the near term. Construction of Salesforce Tower is at its full height of 61 floors and is now the tallest building in the city. Prospective tenants may now tour the available floors and experience the breadth of vision glass, column free floors and floor heights and views. Tour activity remains strong and we expect the first tenants to occupy this building inMost importantly, during the fourth quarter of 2017.2018, we fully placed in-service Salesforce Tower, our 61-story new development. This property is 100% leased, including leases with future commencement dates, with occupancy and revenues expected to continue to ramp up through the third quarter of 2019.
Outside of San Francisco, the San Jose market has seen an increase in demand, particularly from tenants in the technology sector who seek large-scale sites that are in close proximity to public transportation. As a result, during the fourth quarter 2018, we entered into a ground lease (with a future purchase option), which will enable us to develop a site branded as Platform 16. Platform 16 is a 5.6-acre site that is located within walking distance of the Diridon Station, San Jose’s intermodal transportation hub, and adjacent to Google’s planned eight million square foot transit village. We expect to begin demolition and site improvements in 2019 and are pursuing tenant discussions for pre-leasing to begin development.
Washington, DC
Overall marketMarket conditions in the Washington, DC CBD have not changed in any meaningful way over the past few quarters. In the Washington, DC region, our focus remains on (1) matching development sites with tenants to begin development with significant pre-leasing commitments, (2) expanding our development potential in Reston, Virginia and (3) divesting of non-core assets. Our fourth quarter of 2018 activity reflects this focus.
During the fourth quarter of 2018, we completed three asset sales for an aggregate gross sale price of approximately $286.1 million. The sales consisted of (1) 1333 New Hampshire Avenue, an approximately 315,000 square foot office building, (2) a 41-acre parcel of land located in Rockville, Maryland and (3) 6595 Springfield Center Drive (TSA Headquarters), an approximately 634,000 square foot development project in Springfield, Virginia consisting of the land and project costs incurred through the closing date.
Leasing activity remains very competitive primarily because there has been no significantan increase in demand. In this environment we are pleased that during the fourth quarter of 2016 we signed leases for approximately 422,000 square feet includingsupply without a 206,000 square foot, 15-year renewal with a GSA tenant.corresponding increase in demand.
In October 2016, we completed the sale of a portion of our 51% interest in Metropolitan Square. Following the transaction,Conversely, we continue to own a 20% interest and have retained responsibility for property management and leasing.see strong tenant demand in our Reston, Virginia portfolio. In Reston, we continued development of Reston Gateway, our mixed-use development project, which will consist of an aggregate of approximately 4.5 million net rentable square feet. The joint venture plansinitial phase is approximately 1.1 million net rentable square feet of which approximately 80% is pre-leased to reposition this building, including updates to its lobby and common areas, which it believes will enhance the marketability and value of the building.
Fannie Mae. Our Reston, Town Center properties are approximately 97.8%Virginia in-service portfolio was 94% leased at December 31, 2018 and continuecontinues to command a premium compared tobe the rents realizedstrongest submarket in nearby submarkets.the region.
Leasing Statistics
The table below details the leases that commenced during the three and twelve months ended December 31, 2016:2018:
| | | | | Three Months Ended December 31, 2016 | | Twelve Months Ended December 31, 2016 | | Three Months Ended December 31, 2018 | | Twelve Months Ended December 31, 2018 |
| | | Total Square Feet | | Total Square Feet |
| Vacant space available at the beginning of the period | | 4,475,330 |
| | 3,530,913 |
| | 3,884,161 |
| | 4,039,528 |
|
| Property dispositions/properties taken out of service | | (158,900 | ) | | (370,010 | ) | | (114,243 | ) | | (223,520 | ) |
| Vacant space in properties acquired | | — |
| | 511,789 |
| | — |
| | 56,554 |
|
| Properties placed in-service | | 203,536 |
| | 716,708 |
| |
| Properties placed (and partially placed) in-service | | | 845,684 |
| | 1,473,779 |
|
| Leases expiring or terminated during the period | | 994,531 |
| | 5,626,716 |
| | 1,000,448 |
| | 3,922,994 |
|
| Total space available for lease | | 5,514,497 |
| | 10,016,116 |
| | 5,616,050 |
| | 9,269,335 |
|
1st generation leases | | 205,923 |
| | 848,850 |
| | 432,125 |
| | 1,103,039 |
|
2nd generation leases with new tenants | | 833,976 |
| | 3,053,913 |
| | 784,255 |
| | 2,409,250 |
|
2nd generation lease renewals | | 278,323 |
| | 1,917,078 |
| | 539,773 |
| | 1,897,149 |
|
| Total space leased (1) | | 1,318,222 |
| | 5,819,841 |
| | 1,756,153 |
| | 5,409,438 |
|
| Vacant space available for lease at the end of the period | | 4,196,275 |
| | 4,196,275 |
| | 3,859,897 |
| | 3,859,897 |
|
| | | |
| | | | |
| | |
| Leases executed during the period, in square feet (2) | | 3,028,788 |
| | 6,379,539 |
| | 1,818,368 |
| | 7,191,362 |
|
| | | | | | | | | |
Second generation leasing information: (3) | | | | | | | | |
| Leases commencing during the period, in square feet | | 1,112,299 |
| | 4,970,991 |
| | 1,324,028 |
| | 4,306,399 |
|
| Weighted Average Lease Term | | 115 Months |
| | 103 Months |
| | 101 Months |
| | 97 Months |
|
| Weighted Average Free Rent Period | | 160 Days |
| | 110 Days |
| | 95 Days |
| | 97 Days |
|
| Total Transaction Costs Per Square Foot (4) | |
| $71.78 |
| |
| $62.04 |
| |
| $58.14 |
| |
| $67.49 |
|
| Increase in Gross Rents (5) | | 25.20 | % | | 16.12 | % | | 7.10 | % | | 6.31 | % |
| Increase in Net Rents (6) | | 39.01 | % | | 24.55 | % | | 11.27 | % | | 9.47 | % |
__________________
| |
| (1) | Represents leases for which rental revenue recognition has commenced in accordance to GAAP during the three and twelve months ended December 31, 2016.2018. |
| |
| (2) | Represents leases executed during the three and twelve months ended December 31, 20162018 for which the Companywe either (a) commenced rental revenue recognition in such period or (b) 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 twelve months ended December 31, 20162018 is 400,927159,600 and 974,283,1,093,842, respectively. |
| |
| (3) | Second generation leases are defined as leases for space that had previously been under lease by us. Of the 1,112,2991,324,028 and 4,970,9914,306,399 square feet of second generation leases that commenced during the three and twelve months ended December 31, 2016,2018, respectively, 711,3721,164,428 and 4,023,1003,287,255 square feet were signed in prior periods for the three and twelve months ended December 31, 2016,2018, respectively. |
| |
| (4) | Total transaction costs include tenant improvements and leasing commissions, but 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 653,690879,438 and 3,750,0262,990,009 square feet of second generation leases that had been occupied within the prior 12 months for the three and twelve months ended December 31, 2016,2018, 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 653,690879,438 and 3,750,0262,990,009 square feet of second generation leases that had been occupied within the prior 12 months for the three and twelve months ended December 31, 2016,2018, respectively; excludes leases that management considers temporary because the tenant is not expected to occupy the space on a long-term basis. |
For descriptions of significant transactions that we completed during 2016,2018, see “Item 1. Business—Transactions During 20162018.”
Critical Accounting Policies
The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America, or GAAP, requires management to use judgment in the application of accounting policies, including making estimates and assumptions. We base our estimates on historical experience and on various other assumptions believed to be reasonable under the circumstances. These judgments affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the dates of the financial statements and the reported amounts of revenue and expenses during the reporting periods. If our judgment or interpretation of the facts and circumstances relating to various transactions had been different, it is possible that different accounting policies would have been applied resulting in a different presentation of our financial statements. From time to time, we evaluate our estimates and assumptions. In the event estimates or assumptions prove to be different from actual results, adjustments are made in subsequent periods to reflect more current information. Below is a discussion of accounting policies that we consider critical in that they may require complex judgment in their application or require estimates about matters that are inherently uncertain.
Real Estate
Upon acquisitions of real estate, that constitutes a business, which includes the consolidation of previously unconsolidated joint ventures, we assess the fair value of acquired tangible and intangible assets, (including land, buildings, tenant improvements, “above-” and “below-market” leases, leasing and assumed financing origination costs, acquired in-place leases, other identified intangible assets and assumed liabilities) and allocate the purchase price to the acquired assets and assumed liabilities, including land and buildings as if vacant. We assess and consider fair value based on estimated cash flow projections that utilize discount and/or capitalization rates that we deem appropriate, as well as available market information. Estimates of future cash flows are based on a number of factors including the historical operating results, known and anticipated trends, and market and economic conditions.
The fair value of the tangible assets of an acquired property considers the value of the property as if it were vacant. We also consider an allocation of purchase price of other acquired intangibles, including acquired in-place leases that may have a customer relationship intangible value, including (but not limited to) the nature and extent of the existing relationship with the tenants, the tenants’ credit quality and expectations of lease renewals. Based on our acquisitions to date, our allocation to customer relationship intangible assets has been immaterial.
We record acquired “above-” and “below-market” leases at their fair values (using a discount rate which reflects the risks associated with the leases acquired) equal to the difference between (1) the contractual amounts to be paid pursuant to each in-place lease and (2) management’s estimate of fair market lease rates for each corresponding in-place lease, measured over a period equal to the remaining term of the lease for above-market leases and the initial term plus the term of any below-market fixed rate renewal options for below-market leases.
Acquired “above-” and “below-market” lease values have been reflected within Prepaid Expenses and Other Assets and Other Liabilities, respectively, in our Consolidated Balance Sheets. Other intangible assets acquired include amounts for in-place lease values that are based on our evaluation of the specific characteristics of each tenant’s lease. Factors to be considered include estimates of carrying costs during hypothetical expected lease-up periods considering current market conditions, and costs to execute similar leases. In estimating carrying costs, we include real estate taxes, insurance and other operating expenses and estimates of lost rentals at market rates during the expected lease-up periods, depending on local market conditions. In estimating costs to execute similar leases, we consider leasing commissions, legal and other related expenses.
Management reviews its long-lived assets for impairment everyfollowing the end of each quarter and when there is an event or change in circumstances that indicates an impairment in value. An impairment loss is recognized if the carrying amount of an asset is not recoverable and exceeds its fair value. The evaluation of anticipated cash flows is highly subjective and is based in part on assumptions regarding anticipated hold periods, future occupancy, rental rates and capital requirements that could differ materially from actual results in future periods. Because cash flows on properties considered to be “long-lived assets to be held and used” are considered on an undiscounted basis to determine whether an asset has been impaired, our established strategy of holding properties over the long term directly decreases the likelihood of recording an impairment loss. If our hold strategy changes or market conditions otherwise dictate an earlier sale date, an impairment loss may be recognized and such loss could be material. If we determine that an impairment has occurred, the affected assets must be reduced to their fair value, less cost to sell.value.
Guidance in Accounting Standards Codification (“ASC”) 360 “Property Plant and Equipment” (“ASC 360”) requires that qualifying assets and liabilities and the results of operations that have been sold, or otherwise qualify as “held for sale,” be presented as discontinued operations in all periods presented if the property operations are expected to be eliminated and we will not have significant continuing involvement following the sale. Discontinued operations presentation applies only to disposals representing a strategic shift that has (or will have) a major effect on an entity’s operations and financial results (e.g., a disposal of a major geographical area, a major line of business, a major equity method investment or other major parts of an entity). The components of the property’s net income that is
are reflected as discontinued operations include the net gain (or loss) upon the disposition of the property held for sale, operating results, depreciation and interest expense (if the property is subject to a secured loan). We generally consider assets to be “held for sale” when the transaction has been approved by theBXP’s Board of Directors, of BXP, or a committee thereof, and there are no known significant contingencies relating to the sale, such that a sale of the property within one year is considered probable. Following the classification of a property as “held for sale,” no further depreciation is recorded on the assets, and the asset is written down to the lower of carrying value or fair market value, less cost to sell. On April 10, 2014, the Financial Accounting Standards Board (“FASB”) issued ASU 2014-08, “Reporting Discontinued Operations and Disclosures of Disposals of Components of an Entity” (“ASU 2014-08”). ASU 2014-08 clarifies that discontinued operations presentation applies only to disposals representing a strategic shift that has (or will have) a major effect on an entity’s operations and financial results (e.g., a disposal of a major geographical area, a major line of business, a major equity method investment or other major parts of an entity). ASU 2014-08 is effective prospectively for reporting periods beginning after December 15, 2014. Early adoption is permitted, and we early adopted ASU 2014-08 during the first quarter of 2014. Our adoption of ASU 2014-08 resulted in the operating results and gains on sales of real estate from operating properties sold during the years ended December 31, 2016, 2015 and 2014 not being reflected as Discontinued Operations in our Consolidated Statements of Operations (See Note 3 to the Consolidated Financial Statements).
Real estate is stated at depreciated cost. A variety of costs are incurred in the acquisition, development and leasing of properties. The cost of buildings and improvements includes the purchase price of property, legal fees and other acquisition costs. We capitalize acquisition costs that we incur to effect an asset acquisition and expense acquisition costs that we incur to effect a business combination, such asincluding legal, due diligence and other closing related costs. Costs directly related to the development of properties are capitalized. Capitalized development costs include interest, internal wages, property taxes, insurance, and other project costs incurred during the period of development. After the determination is made to capitalize a cost, it is allocated to the specific component of athe project that is benefited.benefited from the investment. Determination of when a development project commences and capitalization begins, and when a development project is substantially complete and held available for occupancy and capitalization must cease, involves a degree of judgment. Our capitalization policy on development properties is follows the guidance in ASC 835-20 “Capitalization of Interest” and ASC 970 “Real Estate-General.” The costs of land and buildings under development include specifically identifiable costs.
The capitalizedCapitalized costs include pre-construction costs necessary to the development of the property, development costs, construction costs, interest costs, real estate taxes, salaries and related costs and other costs incurred during the period of development. We begin the capitalization of costs during the pre-construction period, which we define as activities that are necessary for the development of the property. We consider a construction project as substantially completedcomplete and held available for occupancy upon the completion of tenant improvements, but no later than one year from cessation of major construction activity. We cease capitalization on the portion (1) substantially completed, (2) occupied or held available for occupancy, and we capitalize only those costs associated with the portion under construction or (3) if activities necessary for the development of the property have been suspended.
Investments in Unconsolidated Joint Ventures
We consolidate variable interest entities (“VIEs”) in which we are considered to be the primary beneficiary. VIEs are entities in which the equity investors do not have sufficient equity at risk to finance their endeavors without additional financial support or that the holders of the equity investment at risk do not have substantive participating rights. The primary beneficiary is defined by the entity having both of the following characteristics: (1) the power to direct the activities that, when taken together, most significantly impact the variable interest entity’s performance, and (2) the obligation to absorb losses and the right to receive the returns from the variable interest entity that could potentially be significant to the VIE. For ventures that are not VIEs, we consolidate entities for which we have significant decision making control over the ventures’ operations. Our judgment with respect to our level of influence or control of an entity involves the consideration of various factors including the form of our ownership interest, our representation in the entity’s governance, the size of our investment (including loans), estimates of future cash flows, our ability to participate in policy making decisions and the rights of the other investors to participate in the decision making process and to replace us as manager and/or liquidate the venture, if applicable. Our assessment of our influence or control over an entity affects the presentation of these investments in our consolidated financial statements. In addition to evaluating control rights, we consolidate entities in which the outside partner has no substantive kick-out rights to remove us as the managing member.
Accounts of the consolidated entity are included in our accounts and the noncontrolling interest is reflected on the Consolidated Balance Sheets as a component of equity or in temporary equity between liabilities and equity. Investments in unconsolidated joint ventures are recorded initially at cost, and subsequently adjusted for equity in earnings and cash contributions and distributions. Any difference between the carrying amount of these investments on the balance sheet and the underlying equity in net assets is amortized as an adjustment to equity in earnings of unconsolidated joint ventures over the life of the related asset. Under the equity method of accounting, our net equity investment is reflected within the Consolidated Balance Sheets, and our share of net income or loss from the joint ventures is included within the Consolidated Statements of
Operations. The joint venture agreements may designate different percentage allocations among investors for profits and losses; however, our recognition of joint venture income or loss generally follows the joint venture’s distribution priorities, which may change upon the achievement of certain investment return thresholds. We may account for cash distributions in excess of our investment in an unconsolidated joint venture as income when we are not the general partner in a limited partnership and when we have neither the requirement nor the intent to provide financial support to the joint venture. Our investments in unconsolidated joint ventures are reviewed for impairment periodically and we record impairment charges when events or circumstances change indicating that a decline in the fair values below the carrying values has occurred and such decline is other-than-temporary. The ultimate realization of the investment in unconsolidated joint ventures is dependent on a number of factors, including the performance of each investment and market conditions. We will record an impairment charge if we determine that a decline in the value below the carrying value of an investment in an unconsolidated joint venture is other-than-temporary.
To the extent that we contribute assets to a joint venture, our investment in the joint venture is recorded at our cost basis in the assets that were contributed to the joint venture. To the extent that our cost basis is different than the basis reflected at the joint venture level, the basis difference is amortized over the life of the related asset and included in our share of equity in net income of the joint venture. In accordance with the provisions of ASC 970-323 “Investments-Equity Method610-20 “Gains and Joint Ventures”Losses from the Derecognition of Nonfinancial Assets” (“ASC 970-323”610-20”), we will recognize gainsa full gain on both the contributionretained and sold portions of real estate contributed or sold to a joint ventures, relating solely to the outside partner’sventure by recognizing our new equity method investment interest to the extent the economic substance of the transaction is a sale.at fair value.
The combined summarized financial information of the unconsolidated joint ventures is disclosed in Note 5 to the Consolidated Financial Statements.
Revenue Recognition
In general, we commence rental revenue recognition when the tenant takes possession of the leased space and the leased space is substantially ready for its intended use. Contractual rental revenue is reported on a straight-line basis over the terms of ourthe respective leases. We recognize rental revenue of acquired in-place “above-” and “below-market” leases at their fair values as rental revenue over the original term of the respective leases. Accrued rental income as reported on the Consolidated Balance Sheets represents cumulative rental income recognizedearned in excess of rent payments actually received pursuant to the terms of the individual lease agreements.
For the year ended December 31, 2016,2018, the impact of the net adjustments of rents from “above-” and “below-market” leases increased rental revenue by approximately $30.2$23.8 million. For the year ended December 31, 2016,2018, the impact of the straight-line rent adjustment increased rental revenue by approximately $31.7$51.9 million. Those
amounts exclude the adjustment of rents from “above-” and “below-market” leases and straight-line income from unconsolidated joint ventures, which are disclosed in Note 5 to the Consolidated Financial Statements.
Our leasing strategy is generally to secure creditworthy tenants that meet our underwriting guidelines. Furthermore, following the initiation of a lease, we continue to actively monitor the tenant’s creditworthiness to ensure that all tenant related assets are recorded at their realizable value. When assessing tenant credit quality, we:
review relevant financial information, including:
financial ratios;
net worth;
revenue;
cash flows;
leverage; and
liquidity;
evaluate the depth and experience of the tenant’s management team; and
assess the strength/growth of the tenant’s industry.
As a result of the underwriting process, tenants are then categorized into one of three categories:
| |
| (1) | acceptable-risk tenants; |
| |
| (2) | the tenant’s credit is such that we may require collateral, in which case we: |
may require a security deposit; and/or
may reduce upfront tenant improvement investments; or
| |
| (3) | the tenant’s credit is below our acceptable parameters. |
We consistently monitor the credit quality of our tenant base. We provide an allowance for doubtful accounts arising from estimated losses that could result from the tenant’s inability to make required current rent payments and an allowance against accrued rental income for future potential losses that we deem to be unrecoverable over the term of the lease.
Tenants are assigned a credit rating of 1 through 4. A rating of 1 represents the highest possible rating and no allowance is recorded. A rating of 4 represents the lowest credit rating, in which case we record a full reserve against the receivable and accrued rent balances. Among the factors considered in determining the credit rating include:
payment history;
credit status and change in status (credit ratings for public companies are used as a primary metric);
change in tenant space needs (i.e., expansion/downsize);
tenant financial performance;
economic conditions in a specific geographic region; and
industry specific credit considerations.
If our estimates of collectability differ from the cash received, the timing and amount of our reported revenue could be impacted. The average remaining term of our in-place tenant leases, including unconsolidated joint ventures, was approximately 7.37.5 years as of December 31, 2016.2018. The credit risk is mitigated by the high quality of our existing tenant base, reviews of prospective tenants’ risk profiles prior to lease execution and consistent monitoring of our portfolio to identify potential problem tenants.
Recoveries from tenants, consisting of amounts due from tenants for common area maintenance, real estate taxes and other recoverable costs, are recognized as revenue in the period during which the expenses are incurred. Tenant reimbursements are recognized and presented in accordance with guidance in ASC 605-45 “Principal Agent Considerations” (“ASC 605-45”). ASC 605-45 requires thatWe recognize these reimbursements be recorded on a gross basis, as we are generallyobtain control of the primary obligor with respect to purchasing goods and services from third-party suppliers, have discretion in selectingbefore they are transferred to the supplier and have credit risk.tenant. We also receive reimbursementreimbursements of payroll and payroll related costs from third parties whichthat we reflect on a netgross basis.
Our parking revenues arerevenue is derived primarily from leases, monthly parking and transient daily parking. We recognizeIn addition, we have certain lease arrangements for parking accounted for under the guidance in ASC 840 “Leases” (“ASC 840”). The monthly and transient daily parking revenue as earned.falls within the scope of ASC 606 “Revenue from Contracts with
Customers” (“ASC 606”) and is accounted for at the point in time when control of the goods or services transfers to the customer and our performance obligation is satisfied (see New Accounting Pronouncements Adopted “Revenue from Contracts with Customers”within Note 2 to the Consolidated Financial Statements).
Our hotel revenue is derived from room rentals and other sources such as charges to guests for telephone service, movie and vending commissions, meeting and banquet room revenue and laundry services. Hotel revenue is recognized as earned.the hotel rooms are occupied and the services are rendered to the hotel customers (see New Accounting Pronouncements Adopted “Revenue from Contracts with Customers”within Note 2 to the Consolidated Financial Statements).
We receiveearn management and development fees. Development and management services revenue is earned from unconsolidated joint venture entities and third-party property owners. We determined that the performance obligations associated with our development services contracts are satisfied over time and that we would recognize our development services revenue under the output method evenly over time from the development commencement date through the substantial completion date of the development management services project due to the stand-ready nature of the contracts. Significant judgments impacting the amount and timing of revenue recognized from our development services contracts include estimates of total development project costs from which the fees are typically derived and estimates of the period of time until substantial completion of the development project, the period of time over which the development services are required to be performed. We recognize development fees earned from unconsolidated joint venture projects equal to its cost plus profit to the extent of the third parties.party partners’ ownership interest. Property management fees are recorded and earned based on a percentage of collected rents at the properties under management, and not on a straight-line basis, because such fees are contingent upon the collection of rents. We record development fees as earned depending on the risk associatedrents (see New Accounting Pronouncements Adopted “Revenue from Contracts with each project. We recognize development fees earned from joint venture projects equal to its cost plus profitCustomers”within Note 2 to the extent of the third party partners’ ownership interest.Consolidated Financial Statements).
Gains on sales of real estate are recognized pursuant to the provisions included in ASC 360-20 “Real Estate Sales” (“610-20. Under ASC 360-20”610-20, we must first determine whether the transaction is a sale to a customer or non-customer. We typically sell real estate on a selective basis and not within the ordinary course of our business and therefore expects that our sale transactions will not be contracts with customers. We next determine whether we have a controlling financial interest in the property after the sale, consistent with the consolidation model in ASC 810 "Consolidation" ("ASC 810"). The specific timingIf we determine that we do not have a controlling financial interest in the real estate, we evaluate whether a contract exists under ASC 606 and whether the buyer has obtained control of the asset that was sold. We recognize a full gain on sale is measured against variousof real estate when the derecognition criteria inunder ASC 360-20 related610-20 have been met (see New Accounting Pronouncements Adopted “Sales of Real Estate”within Note 2 to the terms of the transaction and any continuing involvement in the form of management or financial assistance associated with the properties. If the sales criteria for the full accrual method are not met, we defer some or all of the gain recognition and account for the continued operations of the property by applying the finance, leasing, profit sharing, deposit, installment or cost recovery methods, as appropriate, until the sales criteria are met.Consolidated Financial Statements).
Depreciation and Amortization
We compute depreciation and amortization on our properties using the straight-line method based on estimated useful asset lives. WeIn accordance with ASC 805 “Business Combinations,” we allocate the acquisition cost of real estate to its components and depreciate or amortize these assets (or liabilities) over their useful lives. The amortization of acquired “above-” and “below-market” leases and acquired in-place leases is recorded as an adjustment to revenue and depreciation and amortization, respectively, in the Consolidated Statements of Operations.
Fair Value of Financial Instruments
The carrying values of cash and cash equivalents, marketable securities, escrows, receivables, accounts payable, accrued expenses and other assets and liabilities are reasonable estimates of their fair values because of the short maturities of these instruments.
We follow the authoritative guidance for fair value measurements when valuing our financial instruments for disclosure purposes. BPLP determinedetermines the fair value of its unsecured senior notes using market prices. The inputs used in determining the fair value of BPLP’s unsecured senior notes isare categorized at a levelLevel 1 basis (as defined in the accounting standards for FairASC 820 “Fair Value Measurements and Disclosures)Disclosures” (“ASC 820”)) due to the fact that we useit uses quoted market rates to value these instruments. However, the inputs used in determining the fair value could be categorized at a levelLevel 2 basis (as defined in ASC 820) if trading volumes are low. We determine the fair value of our related party note receivable, note receivable and mortgage notes payable using discounted cash flow analysesanalysis by discounting the spread between the future contractual interest payments and hypothetical future interest payments on note receivables / mortgage debt based on current market rates for similar securities. In determining the current market
rates, we add our estimates of market spreads to the quoted yields on federal government treasury securities with similar maturity dates to our debt. The inputs used in determining the fair value of our mortgage notes payablerelated party note receivable, note receivable, and mezzaninemortgage notes payable are categorized at a levelLevel 3 basis (as defined in the accounting standards for Fair Value Measurements and Disclosures)ASC 820) due to the fact that we consider the rates used in the valuation techniques to be unobservable inputs. To the extent that there are outstanding borrowings under the unsecured line of credit or unsecured term loan, we utilize a discounted cash flow methodology in order to estimate the fair value. To the extent that credit spreads have changed since the origination, the net present value of the difference between future contractual interest payments and future interest payments based on our estimate of a current market rate would represent the difference between the book value and the fair value. Our estimate of a current market rate is based upon the rate, considering current market conditions and BPLP's specific credit profile, at which we estimate we could obtain similar borrowings. To the extent there are outstanding borrowings, this current market rate is estimated and therefore would be primarily based upon a Level 3 input.
Derivative Instruments and Hedging Activities
Derivative instruments and hedging activities require management to make judgments on the nature of its derivatives and their effectiveness as hedges. These judgments determine if the changes in fair value of the derivative instruments are reported in the Consolidated Statements of Operations as a component of net income or as a component of comprehensive income and as a component of equity on the Consolidated Balance Sheets. While management believes its judgments are reasonable, a change in a derivative’s effectiveness as a hedge could materially affect expenses, net income and equity. We account for both the effective portionand ineffective portions of changes in the fair value of a derivative in other comprehensive income (loss) and subsequently reclassify the effective portionfair value of the derivative to earnings over the term that the hedged transaction affects earnings. earnings and in the same line item as the hedged transaction within the statements of operations (see New Accounting Pronouncements Adopted “Derivatives and Hedging”within Note 2 to the Consolidated Financial Statements).
Income Taxes
Boston Properties Inc.
BXP has elected to be treated as a REIT under Sections 856 through 860 of the Internal Revenue Code of 1986, as amended (the “Code”), commencing with its taxable year ended December 31, 1997. As a result, it generally will not be subject to federal corporate income tax on its taxable income that is distributed to its stockholders. A REIT is subject to a number of organizational and operational requirements, including a requirement that it currently distribute at least 90% of its annual taxable income (with certain adjustments). BXP’s policy is to distribute at least 100% of its taxable income. Accordingly, the only provision for federal income taxes in the accompanying consolidated financial statements relates to BXP’s consolidated taxable REIT subsidiaries. BXP’s taxable REIT subsidiaries did not have significant tax provisions or deferred income tax items. BXP has no uncertain tax positions recognized as of December 31, 2018 and 2017.
We accountown a hotel property that we lease to one of our taxable REIT subsidiary and managed by Marriott International, Inc. The hotel taxable REIT subsidiary, a wholly owned subsidiary of BPLP, is the lessee pursuant to the lease for the ineffective portionhotel property. As lessor, BPLP is entitled to a percentage of changesgross receipts from the hotel property. Marriott International, Inc. continues to manage the hotel property under the Marriott name and under terms of the existing management agreement. The hotel taxable REIT subsidiary is subject to tax at the federal and state level and, accordingly, BXP has recorded a tax provision in its Consolidated Statements of Operations for the years ended December 31, 2018, 2017 and 2016.
The net difference between the tax basis and the reported amounts of BXP’s assets and liabilities is approximately $1.9 billion and $1.8 billion as of December 31, 2018 and 2017, respectively, which is primarily related to the difference in basis of contributed property and accrued rental income.
Certain entities included in BXP’s Consolidated Financial Statements are subject to certain state and local taxes. These taxes are recorded as operating expenses in the fair valueaccompanying consolidated financial statements.
The following table reconciles GAAP net income attributable to Boston Properties, Inc. to taxable income (unaudited):
|
| | | | | | | | | | | | |
| | | For the year ended December 31, |
| | | 2018 | | 2017 | | 2016 |
| | | (in thousands) |
| Net income attributable to Boston Properties, Inc. | | $ | 582,847 |
| | $ | 462,439 |
| | $ | 512,785 |
|
| Straight-line rent and net “above-” and “below-market” rent adjustments | | (53,080 | ) | | (77,801 | ) | | (65,861 | ) |
| Book/Tax differences from depreciation and amortization | | 109,756 |
| | 142,234 |
| | 235,819 |
|
| Book/Tax differences from interest expense | | (18,190 | ) | | (18,136 | ) | | (36,223 | ) |
| Book/Tax differences on gains/(losses) from capital transactions | | (26,428 | ) | | 1,123 |
| | (70,880 | ) |
| Book/Tax differences from stock-based compensation | | 48,817 |
| | 37,990 |
| | 33,463 |
|
| Tangible Property Regulations | | (128,639 | ) | | (116,265 | ) | | (104,783 | ) |
| Other book/tax differences, net | | 56,870 |
| | 33,411 |
| | (6,121 | ) |
| Taxable income | | $ | 571,953 |
| | $ | 464,995 |
| | $ | 498,199 |
|
Boston Properties Limited Partnership
The partners are required to report their respective share of BPLP’s taxable income or loss on their respective tax returns and are liable for any related taxes thereon. Accordingly, the only provision for federal income taxes in the accompanying consolidated financial statements relates to BPLP’s consolidated taxable REIT subsidiaries. BPLP’s taxable REIT subsidiaries did not have significant tax provisions or deferred income tax items. BPLP has no uncertain tax positions recognized as of December 31, 2018 and 2017.
We own a derivative directlyhotel property that we lease to one of our taxable REIT subsidiaries and that is managed by Marriott International, Inc. The hotel taxable REIT subsidiary, a wholly owned subsidiary BPLP is the lessee pursuant to the lease for the hotel property. As lessor, BPLP is entitled to a percentage of gross receipts from the hotel property. Marriott International, Inc. continues to manage the hotel property under the Marriott name and under terms of the existing management agreement. The hotel taxable REIT subsidiary is subject to tax at the federal and state level and, accordingly, BPLP has recorded a tax provision in earnings.its Consolidated Statements of Operations for the years ended December 31, 2018, 2017 and 2016.
The net difference between the tax basis and the reported amounts of BPLP’s assets and liabilities is approximately $2.8 billion and $2.9 billion as of December 31, 2018 and 2017, respectively, which is primarily related to the difference in basis of contributed property and accrued rental income.
Certain entities included in BPLP’s consolidated financial statements are subject to certain state and local taxes. These taxes are recorded as operating expenses in the accompanying consolidated financial statements.
The following table reconciles GAAP net income attributable to Boston Properties Limited Partnership to taxable income (unaudited):
|
| | | | | | | | | | | | |
| | | For the year ended December 31, |
| | | 2018 | | 2017 | | 2016 |
| | | (in thousands) |
| Net income attributable to Boston Properties Limited Partnership | | $ | 667,403 |
| | $ | 523,366 |
| | $ | 585,841 |
|
| Straight-line rent and net “above-” and “below-market” rent adjustments | | (59,199 | ) | | (86,773 | ) | | (73,604 | ) |
| Book/Tax differences from depreciation and amortization | | 109,673 |
| | 144,436 |
| | 245,239 |
|
| Book/Tax differences from interest expense | | (20,287 | ) | | (20,227 | ) | | (40,481 | ) |
| Book/Tax differences on gains/(losses) from capital transactions | | 5,762 |
| | 784 |
| | (69,683 | ) |
| Book/Tax differences from stock-based compensation | | 54,445 |
| | 42,371 |
| | 37,397 |
|
| Tangible Property Regulations | | (143,468 | ) | | (129,673 | ) | | (117,102 | ) |
| Other book/tax differences, net | | 70,003 |
| | 37,607 |
| | (3,387 | ) |
| Taxable income | | $ | 684,332 |
| | $ | 511,891 |
| | $ | 564,220 |
|
Recent Accounting Pronouncements
For a discussion concerning new accounting pronouncements that may have an effect on our Consolidated Financial Statements (See Note 2 to the Consolidated Financial Statements).
Results of Operations for the Years Ended December 31, 20162018 and 20152017
Net income attributable to Boston Properties, Inc. common shareholders and net income attributable to Boston Properties Limited Partnership common unitholders decreasedincreased approximately $70.3$120.4 million and $73.4$144.0 million for the year ended December 31, 20162018 compared to 2015,2017, respectively, as detailed in the following tables and for the reasons discussed below under the heading “Comparison of the year ended December 31, 20162018 to the year ended December 31, 2015”2017” within “Item 7—Management’s Discussion and Analysis of Financial Condition and Results of Operations.”
The following are reconciliations of Net Income Attributable to Boston Properties, Inc. Common Shareholders to Net Operating Income and Net Income Attributable to Boston Properties Limited Partnership Common Unitholders to Net Operating Income for the years ended December 31, 20162018 and 20152017 (in thousands):
Boston Properties, Inc.
| | | | | Total Property Portfolio | | Total Property Portfolio |
| | | 2016 | | 2015 | | Increase/
(Decrease) | | %
Change | | 2018 | | 2017 | | Increase/
(Decrease) | | %
Change |
| Net Income Attributable to Boston Properties, Inc. Common Shareholders | | $ | 502,285 |
| | $ | 572,606 |
| | $ | (70,321 | ) | | (12.28 | )% | | $ | 572,347 |
| | $ | 451,939 |
| | $ | 120,408 |
| | 26.64 | % |
| Preferred dividends | | 10,500 |
| | 10,500 |
| | — |
| | — | % | | 10,500 |
| | 10,500 |
| | — |
| | — | % |
| Net Income Attributable to Boston Properties, Inc. | | 512,785 |
| | 583,106 |
| | (70,321 | ) | | (12.06 | )% | | 582,847 |
| | 462,439 |
| | 120,408 |
| | 26.04 | % |
| Net Income Attributable to Noncontrolling Interests: | | | | | | | | | | | | | | | | |
| Noncontrolling interest—common units of the Operating Partnership | | 59,260 |
| | 66,951 |
| | (7,691 | ) | | (11.49 | )% | | 66,807 |
| | 52,210 |
| | 14,597 |
| | 27.96 | % |
| Noncontrolling interest—redeemable preferred units of the Operating Partnership | | — |
| | 6 |
| | (6 | ) | | (100.00 | )% | |
| Noncontrolling interests in property partnerships | | (2,068 | ) | | 149,855 |
| | (151,923 | ) | | (101.38 | )% | | 62,909 |
| | 47,832 |
| | 15,077 |
| | 31.52 | % |
| Net Income | | 569,977 |
| | 799,918 |
| | (229,941 | ) | | (28.75 | )% | | 712,563 |
| | 562,481 |
| | 150,082 |
| | 26.68 | % |
| Gains on sales of real estate | | 80,606 |
| | 375,895 |
| | (295,289 | ) | | (78.56 | )% | |
| Income Before Gains on Sales of Real Estate | | 489,371 |
| | 424,023 |
| | 65,348 |
| | 15.41 | % | |
| Other Expenses: | | | | | | | | | | | | | | | | |
| Add: | | | | | | | | | | | | | | | | |
| Losses from interest rate contracts | | 140 |
| | — |
| | 140 |
| | 100.00 | % | |
| Losses from early extinguishments of debt | | 371 |
| | 22,040 |
| | (21,669 | ) | | (98.32 | )% | |
| Interest expense | | 412,849 |
| | 432,196 |
| | (19,347 | ) | | (4.48 | )% | | 378,168 |
| | 374,481 |
| | 3,687 |
| | 0.98 | % |
| Impairment losses | | | 11,812 |
| | — |
| | 11,812 |
| | 100.00 | % |
| Other Income: | | | | | | | | | | | | | | | | |
| Less: | | | | | | | | | | | | | | | | |
| Gains (losses) from early extinguishments of debt | | | (16,490 | ) | | 496 |
| | (16,986 | ) | | (3,424.60 | )% |
| Gains (losses) from investments in securities | | 2,273 |
| | (653 | ) | | 2,926 |
| | 448.09 | % | | (1,865 | ) | | 3,678 |
| | (5,543 | ) | | (150.71 | )% |
| Interest and other income | | 7,230 |
| | 6,777 |
| | 453 |
| | 6.68 | % | | 10,823 |
| | 5,783 |
| | 5,040 |
| | 87.15 | % |
Gain on sale of investment in unconsolidated joint venture
| | 59,370 |
| | — |
| | 59,370 |
| | 100.00 | % | |
| Gains on sales of real estate | | | 182,356 |
| | 7,663 |
| | 174,693 |
| | 2,279.69 | % |
| Income from unconsolidated joint ventures | | 8,074 |
| | 22,770 |
| | (14,696 | ) | | (64.54 | )% | | 2,222 |
| | 11,232 |
| | (9,010 | ) | | (80.22 | )% |
| Operating Income | | 825,784 |
| | 849,365 |
| | (23,581 | ) | | (2.78 | )% | |
| Other Expenses: | | | | | | | | | | | | | | | | |
| Add: | | | | | | | | | | | | | | | | |
| Depreciation and amortization | | 694,403 |
| | 639,542 |
| | 54,861 |
| | 8.58 | % | |
| Impairment loss | | 1,783 |
| | — |
| | 1,783 |
| | 100.00 | % | |
| Depreciation and amortization expense | | | 645,649 |
| | 617,547 |
| | 28,102 |
| | 4.55 | % |
| Transaction costs | | 2,387 |
| | 1,259 |
| | 1,128 |
| | 89.59 | % | | 1,604 |
| | 668 |
| | 936 |
| | 140.12 | % |
| Payroll and related costs from management services contracts | | | 9,590 |
| | — |
| | 9,590 |
| | 100.00 | % |
| General and administrative expense | | 105,229 |
| | 96,319 |
| | 8,910 |
| | 9.25 | % | | 121,722 |
| | 113,715 |
| | 8,007 |
| | 7.04 | % |
| Other Revenue: | | | | | | | | | | | | | | | | |
| Less: | | | | | | | | | | | | | | | | |
| Development and management services | | 28,284 |
| | 22,554 |
| | 5,730 |
| | 25.41 | % | |
| Direct reimbursements of payroll and related costs from management services contracts | | | 9,590 |
| | — |
| | 9,590 |
| | 100.00 | % |
| Development and management services revenue | | | 45,158 |
| | 34,605 |
| | 10,553 |
| | 30.50 | % |
| Net Operating Income | | $ | 1,601,302 |
| | $ | 1,563,931 |
| | $ | 37,371 |
| | 2.39 | % | | $ | 1,649,314 |
| | $ | 1,605,435 |
| | $ | 43,879 |
| | 2.73 | % |
Boston Properties Limited Partnership
| | | | | Total Property Portfolio | | Total Property Portfolio |
| | | 2016 | | 2015 | | Increase/
(Decrease) | | %
Change | | 2018 | | 2017 | | Increase/
(Decrease) | | %
Change |
| Net Income Attributable to Boston Properties Limited Partnership Common Unitholders | | $ | 575,341 |
| | $ | 648,748 |
| | $ | (73,407 | ) | | (11.32 | )% | | $ | 656,903 |
| | $ | 512,866 |
| | $ | 144,037 |
| | 28.08 | % |
| Preferred distributions | | 10,500 |
| | 10,500 |
| | — |
| | — | % | | 10,500 |
| | 10,500 |
| | — |
| | — | % |
| Net Income Attributable to Boston Properties Limited Partnership | | 585,841 |
| | 659,248 |
| | (73,407 | ) | | (11.13 | )% | | 667,403 |
| | 523,366 |
| | 144,037 |
| | 27.52 | % |
| Net Income Attributable to Noncontrolling Interests: | | | | | | | | | | | | | | | | |
| Noncontrolling interest—redeemable preferred units of the Operating Partnership | | — |
| | 6 |
| | (6 | ) | | (100.00 | )% | |
| Noncontrolling interests in property partnerships | | (2,068 | ) | | 149,855 |
| | (151,923 | ) | | (101.38 | )% | | 62,909 |
| | 47,832 |
| | 15,077 |
| | 31.52 | % |
| Net Income | | 583,773 |
| | 809,109 |
| | (225,336 | ) | | (27.85 | )% | | 730,312 |
| | 571,198 |
| | 159,114 |
| | 27.86 | % |
| Gains on sales of real estate | | 82,775 |
| | 377,093 |
| | (294,318 | ) | | (78.05 | )% | |
| Income Before Gains on Sales of Real Estate | | 500,998 |
| | 432,016 |
| | 68,982 |
| | 15.97 | % | |
| Other Expenses: | | | | | | | | | | | | | | | | |
| Add: | | | | | | | | | | | | | | | | |
| Losses from interest rate contracts | | 140 |
| | — |
| | 140 |
| | 100.00 | % | |
| Losses from early extinguishments of debt | | 371 |
| | 22,040 |
| | (21,669 | ) | | (98.32 | )% | |
| Interest expense | | 412,849 |
| | 432,196 |
| | (19,347 | ) | | (4.48 | )% | | 378,168 |
| | 374,481 |
| | 3,687 |
| | 0.98 | % |
| Impairment losses | | | 10,181 |
| | — |
| | 10,181 |
| | 100.00 | % |
| Other Income: | | | | | | | | | | | | | | | | |
| Less: | | | | | | | | | | | | | | | | |
| Gains (losses) from early extinguishments of debt | | | (16,490 | ) | | 496 |
| | (16,986 | ) | | (3,424.60 | )% |
| Gains (losses) from investments in securities | | 2,273 |
| | (653 | ) | | 2,926 |
| | 448.09 | % | | (1,865 | ) | | 3,678 |
| | (5,543 | ) | | (150.71 | )% |
| Interest and other income | | 7,230 |
| | 6,777 |
| | 453 |
| | 6.68 | % | | 10,823 |
| | 5,783 |
| | 5,040 |
| | 87.15 | % |
Gain on sale of investment in unconsolidated joint venture
| | 59,370 |
| | — |
| | 59,370 |
| | 100.00 | % | |
| Gains on sales of real estate | | | 190,716 |
| | 8,240 |
| | 182,476 |
| | 2,214.51 | % |
| Income from unconsolidated joint ventures | | 8,074 |
| | 22,770 |
| | (14,696 | ) | | (64.54 | )% | | 2,222 |
| | 11,232 |
| | (9,010 | ) | | (80.22 | )% |
| Operating Income | | 837,411 |
| | 857,358 |
| | (19,947 | ) | | (2.33 | )% | |
| Other Expenses: | | | | | | | | | | | | | | | | |
| Add: | | | | | | | | | | | | | | | | |
| Depreciation and amortization | | 682,776 |
| | 631,549 |
| | 51,227 |
| | 8.11 | % | |
| Impairment loss | | 1,783 |
| | — |
| | 1,783 |
| | 100.00 | % | |
| Depreciation and amortization expense | | | 637,891 |
| | 609,407 |
| | 28,484 |
| | 4.67 | % |
| Transaction costs | | 2,387 |
| | 1,259 |
| | 1,128 |
| | 89.59 | % | | 1,604 |
| | 668 |
| | 936 |
| | 140.12 | % |
| Payroll and related costs from management services contracts | | | 9,590 |
| | — |
| | 9,590 |
| | 100.00 | % |
| General and administrative expense | | 105,229 |
| | 96,319 |
| | 8,910 |
| | 9.25 | % | | 121,722 |
| | 113,715 |
| | 8,007 |
| | 7.04 | % |
| Other Revenue: | | | | | | | | | | | | | | | | |
| Less: | | | | | | | | | | | | | | | | |
| Development and management services | | 28,284 |
| | 22,554 |
| | 5,730 |
| | 25.41 | % | |
| Direct reimbursements of payroll and related costs from management services contracts | | | 9,590 |
| | — |
| | 9,590 |
| | 100.00 | % |
| Development and management services revenue | | | 45,158 |
| | 34,605 |
| | 10,553 |
| | 30.50 | % |
| Net Operating Income | | $ | 1,601,302 |
| | $ | 1,563,931 |
| | $ | 37,371 |
| | 2.39 | % | | $ | 1,649,314 |
| | $ | 1,605,435 |
| | $ | 43,879 |
| | 2.73 | % |
At December 31, 2016, 20152018, 2017 and 2014,2016, we owned or had interests in a portfolio of 197, 179 and 174 168 and 169commercial real estate properties, respectively (in each case, the “Total Property Portfolio”). As a result of changes within our Total Property Portfolio, the financial data presented below shows significant changes in revenue and expenses from period-to-period. Accordingly, we do not believe that our period-to-period financial data with respect to the Total Property Portfolio are necessarily meaningful. Therefore, the comparison of operating results for the yearsyears ended December 31, 2016, 20152018, 2017 and 20142016 show separately the changes attributable to the properties that were owned by us and in-service throughout each period compared (the “Same Property Portfolio”) and the changes attributable to the properties included in the Placed In-Service, Acquired, Development or Redevelopment or Sold Portfolios.
In our analysis of operating results, particularly to make comparisons of net operating income between periods meaningful, it is important to provide information for properties that were in-service and owned by us throughout each period presented. We refer to properties acquired or placed in-service prior to the beginning of the earliest period presented and owned by us and in-service through the end of the latest period presented as our Same Property Portfolio. The Same Property
Portfolio therefore excludes properties placed in-service, acquired or in development or redevelopment after the beginning of the earliest period presented or disposed of prior to the end of the latest period presented.
Net operating income (“NOI”) is a non-GAAP financial measure equal to net income attributable to Boston Properties, Inc. common shareholders and net income attributable to Boston Properties Limited Partnership common unitholders, as applicable, the most directly comparable GAAP financial measures, plus (1) preferred dividends/distributions, net income attributable to noncontrolling interests, impairment loss, losses from interest rate contracts, losses from early extinguishments of debt, interest expense, impairment losses, depreciation and amortization expense, transaction costs, payroll and related costs from management services contracts and corporate general and administrative expense less (2) gains on sales(losses) from early extinguishments of real estate,debt, gains (losses) from investments in securities, interest and other income, gaingains on salesales of investment in unconsolidated joint venture,real estate, income from unconsolidated joint ventures, direct reimbursements of payroll and related costs from management services contracts and development and management services income.revenue. We use NOI internally as a performance measure and believe it provides useful information to investors regarding our financial condition and results of operations and financial condition because, when compared across periods, it reflects the impact on operations from trends in occupancy rates, rental rates, operating costs and acquisition and development activity on an unleveraged basis, providing perspective not immediately apparent from net income attributable to Boston Properties, Inc. common shareholders and net income attributable to Boston Properties Limited Partnership common unitholders. For example, interest expense is not necessarily linked to the operating performance of a real estate asset and is often incurred at the corporate level as opposed to the property level. Similarly, interest expense may be incurred at the property level even though the financing proceeds may be used at the corporate level (e.g., used for other investment activity). In addition, depreciation and amortization expense, because of historical cost accounting and useful life estimates, depreciation and amortization may distort operating performance measures at the property level.
NOI presented by us may not be comparable to NOI reported by other REITs or real estate companies that define NOI differently.
We believe that, in order to facilitate a clear understanding of our operating results, NOI should be examined in conjunction with net income attributable to Boston Properties, Inc. common shareholders and net income attributable to Boston Properties Limited Partnership common unitholders as presented in our Consolidated Financial Statements. NOI should not be considered as a substitute for net income attributable to Boston Properties, Inc. common shareholders or net income attributable to Boston Properties Limited Partnership common unitholders (determined in accordance with GAAP) or any other GAAP financial measures and should only be considered together with and as a supplement to our financial information prepared in accordance with GAAP.
The gains on sales of real estate, and depreciation expense and impairment losses may differ between BXP and BPLP as a result of previously applied acquisition accounting by BXP for the issuance of common stock in connection with non-sponsor OP Unit redemptions by BPLP. This accounting resulted in a step-up of the real estate assets at BXP that was allocated to certain properties. The difference between the real estate assets of BXP as compared to BPLP for certain properties having an allocation of the real estate step-up will result in a corresponding difference in the gains on sales of real estate and depreciation expense when those properties are sold. For additional information see the Explanatory Note.Note that follows the cover page of this Annual Report on Form 10-K.
Comparison of the year ended December 31, 20162018 to the year ended December 31, 20152017
The table below shows selected operating information for the Same Property Portfolio and the Total Property Portfolio. The Same Property Portfolio consists of 143 properties totaling approximately 38.438.5 million net rentable square feet of space, excluding unconsolidated joint ventures. The Same Property Portfolio includes properties acquired or placed in-service on or prior to January 1, 20152017 and owned and in service through December 31, 2016.2018. The Total Property Portfolio includes the effects of the other properties either placed in-service, acquired or in development or redevelopment after January 1, 20152017 or disposed of on or prior to December 31, 2016.2018. This table includes a reconciliation from the Same Property Portfolio to the Total Property Portfolio by also providing information for the yearsyears ended December 31, 20162018 and 20152017 with respect to the properties whichthat were placed in-service, acquired, in development or redevelopment or sold.
| | | | Same Property Portfolio | | Properties
Acquired Portfolio | | Properties
Placed In-Service
Portfolio | | Properties in Development or Redevelopment Portfolio | | Properties Sold Portfolio | | Total Property Portfolio | Same Property Portfolio | | Properties
Acquired Portfolio | | Properties
Placed In-Service
Portfolio | | Properties in Development or Redevelopment Portfolio | | Properties Sold Portfolio | | Total Property Portfolio |
| (dollars in thousands) | 2016 | | 2015 | | Increase/ (Decrease) | | % Change | | 2016 | | 2015 | | 2016 | | 2015 | | 2016 | | 2015 | | 2016 | | 2015 | | 2016 | | 2015 | | Increase/
(Decrease) | | %
Change | 2018 | | 2017 | | Increase/ (Decrease) | | % Change | | 2018 | | 2017 | | 2018 | | 2017 | | 2018 | | 2017 | | 2018 | | 2017 | | 2018 | | 2017 | | Increase/
(Decrease) | | %
Change |
| Rental Revenue: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Rental Revenue | $ | 2,309,060 |
| | $ | 2,273,432 |
| | $ | 35,628 |
| | 1.57 | % | | $ | 3,929 |
| | $ | — |
| | $ | 71,763 |
| | $ | 21,865 |
| | $ | 15,233 |
| | $ | 28,209 |
| | $ | 1,675 |
| | $ | 40,938 |
| | $ | 2,401,660 |
| | $ | 2,364,444 |
| | $ | 37,216 |
| | 1.57 | % | $ | 2,479,396 |
| | $ | 2,423,282 |
| | $ | 56,114 |
| | 2.32 | % | | $ | 2,720 |
| | $ | 1,733 |
| | $ | 79,319 |
| | $ | 18,186 |
| | $ | 3,467 |
| | $ | 4,375 |
| | $ | 17,552 |
| | $ | 34,638 |
| | $ | 2,582,454 |
| | $ | 2,482,214 |
| | $ | 100,240 |
| | 4.04 | % |
| Termination Income | 60,183 |
| | 40,635 |
| | 19,548 |
| | 48.11 | % | | — |
| | — |
| | — |
| | — |
| | (890 | ) | | (1,741 | ) | | — |
| | — |
| | 59,293 |
| | 38,894 |
| | 20,399 |
| | 52.45 | % | 6,246 |
| | 22,474 |
| | (16,228 | ) | | (72.21 | )% | | 2 |
| | 6 |
| | — |
| | — |
| | 5 |
| | (1,415 | ) | | 1,952 |
| | 1,993 |
| | 8,205 |
| | 23,058 |
| | (14,853 | ) | | (64.42 | )% |
| Total Rental Revenue | 2,369,243 |
| | 2,314,067 |
| | 55,176 |
| | 2.38 | % | | 3,929 |
| | — |
| | 71,763 |
| | 21,865 |
| | 14,343 |
| | 26,468 |
| | 1,675 |
| | 40,938 |
| | 2,460,953 |
| | 2,403,338 |
| | 57,615 |
| | 2.40 | % | 2,485,642 |
| | 2,445,756 |
| | 39,886 |
| | 1.63 | % | | 2,722 |
| | 1,739 |
| | 79,319 |
| | 18,186 |
| | 3,472 |
| | 2,960 |
| | 19,504 |
| | 36,631 |
| | 2,590,659 |
| | 2,505,272 |
| | 85,387 |
| | 3.41 | % |
| Real Estate Operating Expenses | 852,230 |
| | 832,164 |
| | 20,066 |
| | 2.41 | % | | 857 |
| | — |
| | 18,995 |
| | 6,342 |
| | 10,198 |
| | 10,491 |
| | 412 |
| | 15,028 |
| | 882,692 |
| | 864,025 |
| | 18,667 |
| | 2.16 | % | 923,643 |
| | 888,901 |
| | 34,742 |
| | 3.91 | % | | 1,299 |
| | 838 |
| | 31,912 |
| | 7,289 |
| | 1,705 |
| | 11,387 |
| | 7,988 |
| | 15,260 |
| | 966,547 |
| | 923,675 |
| | 42,872 |
| | 4.64 | % |
| Net Operating Income, excluding residential and hotel | 1,517,013 |
| | 1,481,903 |
| | 35,110 |
| | 2.37 | % | | 3,072 |
| | — |
| | 52,768 |
| | 15,523 |
| | 4,145 |
| | 15,977 |
| | 1,263 |
| | 25,910 |
| | 1,578,261 |
| | 1,539,313 |
| | 38,948 |
| | 2.53 | % | |
| Residential Net Operating Income (1) | 10,246 |
| | 9,446 |
| | 800 |
| | 8.47 | % | | — |
| | — |
| | — |
| | — |
| | (623 | ) | | — |
| | — |
| | 1,210 |
| | 9,623 |
| | 10,656 |
| | (1,033 | ) | | (9.69 | )% | |
| Net Operating Income (Loss), Excluding Residential and Hotel | | 1,561,999 |
| | 1,556,855 |
| | 5,144 |
| | 0.33 | % | | 1,423 |
| | 901 |
| | 47,407 |
| | 10,897 |
| | 1,767 |
| | (8,427 | ) | | 11,516 |
| | 21,371 |
| | 1,624,112 |
| | 1,581,597 |
| | 42,515 |
| | 2.69 | % |
| Residential Net Operating Income (Loss) (1) | | 10,121 |
| | 10,287 |
| | (166 | ) | | (1.61 | )% | | — |
| | — |
| | (174 | ) | | 7 |
| | — |
| | — |
| | — |
| | — |
| | 9,947 |
| | 10,294 |
| | (347 | ) | | (3.37 | )% |
| Hotel Net Operating Income (1) | 13,418 |
| | 13,962 |
| | (544 | ) | | (3.90 | )% | | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | 13,418 |
| | 13,962 |
| | (544 | ) | | (3.90 | )% | 15,255 |
| | 13,544 |
| | 1,711 |
| | 12.63 | % | | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | 15,255 |
| | 13,544 |
| | 1,711 |
| | 12.63 | % |
| Consolidated Net Operating Income (1) | $ | 1,540,677 |
| | $ | 1,505,311 |
| | $ | 35,366 |
| | 2.35 | % | | $ | 3,072 |
| | $ | — |
| | $ | 52,768 |
| | $ | 15,523 |
| | $ | 3,522 |
| | $ | 15,977 |
| | $ | 1,263 |
| | $ | 27,120 |
| | $ | 1,601,302 |
| | $ | 1,563,931 |
| | $ | 37,371 |
| | 2.39 | % | |
| Consolidated Net Operating Income (Loss) (1) | | $ | 1,587,375 |
| | $ | 1,580,686 |
| | $ | 6,689 |
| | 0.42 | % | | $ | 1,423 |
| | $ | 901 |
| | $ | 47,233 |
| | $ | 10,904 |
| | $ | 1,767 |
| | $ | (8,427 | ) | | $ | 11,516 |
| | $ | 21,371 |
| | $ | 1,649,314 |
| | $ | 1,605,435 |
| | $ | 43,879 |
| | 2.73 | % |
_______________
| |
| (1) | For a detailed discussion of NOI, including the reasons management believes NOI is useful to investors, see page 56.64. Residential Net Operating Income for the year ended December 31, 20162018 and 20152017 are comprised of Residential Revenue of $16,699$22,551 and $18,883$16,596 less Residential Expenses of $7,076$12,604 and $8,227,$6,302, respectively. Hotel Net Operating Income for the year ended December 31, 20162018 and 20152017 are comprised of Hotel Revenue of $44,884$49,118 and $46,046$45,603 less Hotel Expenses of $31,466$33,863 and $32,084,$32,059, respectively, per the Consolidated Statements of Operations. |
Same Property Portfolio
Rental Revenue
Rental revenue from the Same Property Portfolio increased by approximately $35.6$56.1 million for the year ended December 31, 20162018 compared to 2015.2017. The increase was primarily the result of an increase in revenue from our leases, of approximately $38.4 million partially offset by decreases in other recoveries and parking and other income and other recoveries of approximately $1.7$54.2 million, $1.8 million and $1.1$0.1 million, respectively. Rental revenue from our leases increased by approximately $38.4$54.2 million as a result of our average revenue per square foot increasing by approximately $1.92,$1.42, contributing approximately $66.0$45.0 million, partially, offset byand an approximately $27.6$9.2 million decreaseincrease due to a reduction in our average occupancy increasing from 92.0%91.55% to 91.4%91.93%.
Termination Income
Termination income increaseddecreased by approximately $19.5$16.2 million for the year ended December 31, 20162018 compared to 2015.2017.
Termination income for the year ended December 31, 2018 resulted from the termination of 30 tenants across the Same Property Portfolio which totaled approximately $6.2 million of which approximately $4.8 million was attributable to the New York Region. In addition, we received the sixth interim distribution from our unsecured creditor's claim against Lehman Brothers, Inc. of approximately $0.3 million (See Note 9 to the Consolidated Financial Statements).
Termination income for the year ended December 31, 2017 resulted from the termination of 30 tenants across the Same Property Portfolio which totaled approximately $22.5 million of which approximately $21.7 million was attributable to the New York Region. The remaining approximately $0.8 million of termination income was primarily related to the Washington, DC region. In addition, we received the fifth interim distribution from our unsecured creditor's claim against Lehman Brothers, Inc. of approximately $0.4 million (See Note 9 to the Consolidated Financial Statements).
Real Estate Operating Expenses
Real estate operating expenses from the Same Property Portfolio increased by approximately $34.7 million, or 3.9%, for the year ended December 31, 2018 compared to 2017, due primarily to increases in real estate taxes and other real estate operating expenses of approximately $21.8 million, or 5.0%, and $12.9 million, or 2.8%, respectively. The increase in real estate taxes was primarily experienced in the New York CBD properties.
Properties Acquired Portfolio
The table below lists the properties acquired between January 1, 2017 and December 31, 2018. Rental revenue and real estate operating expenses increased by approximately $1.0 million and $0.5 million, respectively, for the year ended December 31, 2018 compared to 2017, as detailed below. |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | Rental Revenue | | Real Estate Operating Expenses |
| Name | | Date acquired | | Square Feet | | 2018 | | 2017 | | Change | | 2018 | | 2017 | | Change |
| | | | | | | (dollars in thousands) |
| 103 Carnegie Center (1) | | May 15, 2017 | | 96,332 |
| | $ | 2,722 |
| | $ | 1,739 |
| | $ | 983 |
| | $ | 1,299 |
| | $ | 838 |
| | $ | 461 |
|
| | | | | 96,332 |
| | $ | 2,722 |
| | $ | 1,739 |
| | $ | 983 |
| | $ | 1,299 |
| | $ | 838 |
| | $ | 461 |
|
_______________
| |
| (1) | Rental revenue includes termination income of approximately $2,000 and $6,000 for the years ended December 31, 2018 and 2017, respectively. |
Properties Placed In-Service Portfolio
The table below lists the properties that were placed in-service or partially placed in-service between January 1, 2017 and December 31, 2018. Rental revenue and real estate operating expenses from our Properties Placed In-Service Portfolio increased by approximately $67.0 million and $30.6 million, respectively, for the year ended December 31, 2018 compared to 2017, as detailed below.
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | Quarter Initially Placed In-Service | | Quarter Fully Placed In-Service | | | | Rental Revenue | | Real Estate Operating Expenses |
| Name | | | | Square Feet | | 2018 | | 2017 | | Change | | 2018 | | 2017 | | Change |
| | | | | | | | | (dollars in thousands) |
| Office | | | | | | | | | | | | | | | | | | |
| Reservoir Place North | | Second Quarter, 2016 | | Second Quarter, 2017 | | 73,258 |
| | $ | 3 |
| | $ | — |
| | $ | 3 |
| | $ | 516 |
| | $ | 346 |
| | $ | 170 |
|
| 888 Boylston Street | | Third Quarter, 2016 | | Third Quarter, 2017 | | 417,320 |
| | 32,129 |
| | 17,486 |
| | 14,643 |
| | 9,507 |
| | 6,597 |
| | 2,910 |
|
| 191 Spring Street | | Fourth Quarter, 2017 | | Fourth Quarter 2018 | | 170,997 |
| | 4,917 |
| | 29 |
| | 4,888 |
| | 1,723 |
| | 55 |
| | 1,668 |
|
| Salesforce Tower | | Fourth Quarter, 2017 | | Fourth Quarter 2018 | | 1,420,682 |
| | 42,270 |
| | 671 |
| | 41,599 |
| | 20,166 |
| | 291 |
| | 19,875 |
|
| Total Office | | | | | | 2,082,257 |
|
| 79,319 |
|
| 18,186 |
|
| 61,133 |
|
| 31,912 |
|
| 7,289 |
|
| 24,623 |
|
| | | | | | | | | | | | | | | | | | | |
| Residential | | | | | | | | | | | | | | | | | | |
| Signature at Reston | | First Quarter, 2018 | | Second Quarter, 2018 | | 517,783 |
| | 3,879 |
| | — |
| | 3,879 |
| | 4,510 |
| | — |
| | 4,510 |
|
| Proto Kendall Square | | Second Quarter, 2018 | | Third Quarter, 2018 | | 166,717 |
| | 1,944 |
| | — |
| | 1,944 |
| | 1,487 |
| | — |
| | 1,487 |
|
| Total Residential | | | | | | 684,500 |
|
| 5,823 |
|
| — |
|
| 5,823 |
|
| 5,997 |
|
| — |
|
| 5,997 |
|
| | | | | | | 2,766,757 |
| | $ | 85,142 |
| | $ | 18,186 |
| | $ | 66,956 |
| | $ | 37,909 |
| | $ | 7,289 |
| | $ | 30,620 |
|
Properties in Development or Redevelopment Portfolio
The table below lists the properties were in development or redevelopment between January 1, 2017 and December 31, 2018. Rental revenue from our Properties in Development or Redevelopment Portfolio increased by approximately $0.5 million and real estate operating expenses decreased approximately $9.7 million for the year ended December 31, 2018 compared to 2017.
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | Rental Revenue | | Real Estate Operating Expenses |
| Name | | Date Commenced Development / Redevelopment | | Square Feet | | 2018 | | 2017 | | Change | | 2018 | | 2017 | | Change |
| | | | | | | (dollars in thousands) |
| One Five Nine East 53rd Street (1) | | August 19, 2016 | | 220,000 |
| | $ | 3,472 |
| | $ | 2,218 |
| | $ | 1,254 |
| | $ | 1,702 |
| | $ | 7,368 |
| | $ | (5,666 | ) |
| 191 Spring Street (2) | | December 29, 2016 | | 160,000 |
| | — |
| | — |
| | — |
| | — |
| | 2,843 |
| | (2,843 | ) |
| 145 Broadway (3) | | April 6, 2017 | | 79,616 |
| | — |
| | 742 |
| | (742 | ) | | 3 |
| | 1,176 |
| | (1,173 | ) |
| | | | | 459,616 |
| | $ | 3,472 |
| | $ | 2,960 |
| | $ | 512 |
| | $ | 1,705 |
| | $ | 11,387 |
| | $ | (9,682 | ) |
_______________
| |
| (1) | This is the low-rise portion of 601 Lexington Avenue in New York City. Rental revenue includes termination income of approximately $5,000 and $(1.4) million for the years ended December 31, 2018 and 2017, respectively. In addition, real estate operating expenses for the year ended December 31, 2017 includes approximately $5.8 million of demolition costs. |
| |
| (2) | Real estate operating expenses for the year ended December 31, 2017 includes approximately $2.8 million of demolition costs. |
| |
| (3) | On April 6, 2017, we commenced the development of 145 Broadway, a build-to-suit Class A office project with approximately 485,000 net rentable square feet located in Cambridge, Massachusetts. Real estate operating expenses for the year ended December 31, 2017 includes approximately $0.8 million of demolition costs. |
Properties Sold Portfolio
The table below lists the properties we sold between January 1, 2017 and December 31, 2018. Rental revenue and real estate operating expenses from our Properties Sold Portfolio decreased by approximately $17.1 million and $7.3 million, respectively, for the year ended December 31, 2018 compared to 2017, as detailed below.
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | Rental Revenue | | Real Estate Operating Expenses |
| Name | | Date Sold | | Property Type | | Square Feet | | 2018 | | 2017 | | Change | | 2018 | | 2017 | | Change |
| | | | | | | | | (dollars in thousands) |
| 30 Shattuck Road | | April 19, 2017 | | Land | | N/A |
| | $ | — |
| | $ | — |
| | $ | — |
| | $ | — |
| | $ | 14 |
| | $ | (14 | ) |
| 40 Shattuck Road | | June 13, 2017 | | Office | | 122,000 |
| | — |
| | 846 |
| | (846 | ) | | — |
| | 599 |
| | (599 | ) |
| Reston Eastgate | | August 30, 2017 | | Land | | N/A |
| | — |
| | — |
| | — |
| | — |
| | 76 |
| | (76 | ) |
| 500 E Street, S.W. | | January 9, 2018 | | Office | | 262,000 |
| | 270 |
| | 12,263 |
| | (11,993 | ) | | 129 |
| | 4,546 |
| | (4,417 | ) |
| 91 Hartwell Avenue (1) | | May 24, 2018 | | Office | | 119,000 |
| | 1,224 |
| | 3,110 |
| | (1,886 | ) | | 654 |
| | 1,620 |
| | (966 | ) |
| Quorum Office Park | | September 27, 2018 | | Office | | 268,000 |
| | 3,348 |
| | 4,336 |
| | (988 | ) | | 1,818 |
| | 2,237 |
| | (419 | ) |
| 1333 New Hampshire Avenue (2) | | November 30, 2018 | | Office | | 315,000 |
| | 14,407 |
| | 16,076 |
| | (1,669 | ) | | 5,180 |
| | 5,958 |
| | (778 | ) |
| Tower Oaks | | December 20, 2018 | | Land | | N/A |
| | 255 |
| | — |
| | 255 |
| | 207 |
| | 210 |
| | (3 | ) |
| | | | | | | 1,086,000 |
| | $ | 19,504 |
| | $ | 36,631 |
| | $ | (17,127 | ) | | $ | 7,988 |
| | $ | 15,260 |
| | $ | (7,272 | ) |
_______________
| |
| (1) | Rental revenue includes termination income of approximately $5,000 for the year ended December 31, 2017. |
| |
| (2) | Rental revenue includes termination income of approximately $2.0 million for each of the years ended December 31, 2018 and 2017. |
For additional information on the sale of the above properties and land parcels refer to “Results of Operations—Other Income and Expense Items - Gains on Sales of Real Estate” within “Item 7—Management’s Discussion and Analysis of Financial Condition and Results of Operations.”
Other Operating Income and Expense Items
Residential Net Operating Income
Net operating income for our residential same properties decreased by approximately $166,000 for the year ended December 31, 2018 compared to 2017.
The following reflects our occupancy and rate information for The Lofts at Atlantic Wharf and The Avant at Reston Town Center for the years ended December 31, 2018 and 2017.
|
| | | | | | | | | | | | | | | | | | | | | | |
| | | The Lofts at Atlantic Wharf | | The Avant at Reston Town Center |
| | | 2018 | | 2017 | | Percentage
Change | | 2018 | | 2017 | | Percentage
Change |
| Average Monthly Rental Rate (1) | | $ | 4,272 |
| | $ | 4,245 |
| | 0.6 | % | | $ | 2,411 |
| | $ | 2,391 |
| | 0.8 | % |
| Average Rental Rate Per Occupied Square Foot | | $ | 4.74 |
| | $ | 4.70 |
| | 0.9 | % | | $ | 2.65 |
| | $ | 2.64 |
| | 0.4 | % |
| Average Physical Occupancy (2) | | 93.9 | % | | 94.3 | % | | (0.4 | )% | | 93.6 | % | | 93.8 | % | | (0.2 | )% |
| Average Economic Occupancy (3) | | 93.5 | % | | 94.8 | % | | (1.4 | )% | | 92.9 | % | | 92.7 | % | | 0.2 | % |
_______________
| |
| (1) | Average Monthly Rental Rate is calculated as the average of the quotients obtained by dividing (A) rental revenue as determined in accordance with GAAP, by (B) the number of occupied units for each month within the applicable fiscal period. |
| |
| (2) | Average Physical Occupancy is defined as (1) the average number of occupied units divided by (2) the total number of units, expressed as a percentage. |
| |
| (3) | Average Economic Occupancy is defined as (1) total possible revenue less vacancy loss divided by (2) total possible revenue, expressed as a percentage. 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.
Hotel Net Operating Income
Net operating income for the Boston Marriott Cambridge hotel property increased by approximately $1.7 million for the year ended December 31, 2018 compared to 2017.
The following reflects our occupancy and rate information for the Boston Marriott Cambridge hotel for the years ended December 31, 2018 and 2017.
|
| | | | | | | | | | | |
| | | 2018 | | 2017 | | Percentage Change |
| Occupancy | | 84.6 | % | | 79.9 | % | | 5.9 | % |
| Average daily rate | | $ | 282.54 |
| | $ | 276.67 |
| | 2.1 | % |
| REVPAR | | $ | 239.07 |
| | $ | 221.17 |
| | 8.1 | % |
Other Operating Income and Expense Items
Development and Management Services Revenue
Development and management services revenue increased by approximately $10.6 million for the year ended December 31, 2018 compared to 2017. Development revenue and management services revenue increased by approximately $3.2 million and $7.4 million, respectively. The increase in development revenue is primarily related to an increase in fees associated with tenant improvement projects in our Boston region and at Salesforce Tower located in San Francisco, California. Management services revenue increased primarily due to leasing commissions and other management services revenue. The increase in leasing commissions was primarily derived from our Boston and Washington, DC unconsolidated joint ventures and a third-party managed building in New York City. The increase in other management services revenue was primarily due to property and asset management fees we earned from our Santa Monica Business Park unconsolidated joint venture, which we acquired on July 19, 2018.
General and Administrative Expense
General and administrative expense increased by approximately $8.0 million for the year ended December 31, 2018 compared to 2017 primarily due to compensation expense and other general and administrative expenses increasing by approximately $5.8 million and $2.2 million, respectively. The increase in compensation expense was primarily related to (1) an increase in the expense associated with MYLTIP Awards, which includes the acceleration of amortization that occurred for employees that vested in these awards after satisfying age and service requirements and (2) an increase in other compensation related expenses. These increases were partially offset by a decrease in the value of our deferred compensation plan. The increase in other general and administrative expenses was primarily related to taxes.
We expect our general and administrative expenses to be between $136 million and $140 million for fiscal year 2019. Approximately $10 million of the increase in our 2019 guidance is related to the adoption of ASU 2016-02, “Leases (Topic 842.)” Under ASU 2016-02, lessors will only capitalize incremental direct leasing costs. As a result, we will no longer be able to capitalize legal costs and internal leasing wages and instead will be required to expense these and other non-incremental costs as incurred (See Note 2 to the Consolidated Financial Statements).
Currently wages directly related to the development and leasing of rental properties are capitalized and included in real estate assets or deferred charges on our Consolidated Balance Sheets and amortized over the useful lives of the applicable asset or lease term. Capitalized wages for the years ended December 31, 2018 and 2017 were approximately $18.0 million and $18.6 million, respectively. These costs are not included in the general and administrative expenses discussed above.
Transaction Costs
Transaction costs increased by approximately $0.9 million for the year ended December 31, 2018 compared to 2017. This increase was primarily related to the formation of the joint ventures that we entered into for 3 Hudson Boulevard in New York City and Santa Monica Business Park in Santa Monica, California (See Note 5 to the
Consolidated Financial Statements), as well as costs related to the sale of 6595 Springfield Center Drive (TSA Headquarters) in Springfield, Virginia (See Note 3 to the Consolidated Financial Statements) and other potential asset sales. In general, transaction costs relating to the formation of new and pending joint ventures and the pursuit of other transactions are expensed as incurred.
Depreciation and Amortization Expense
Depreciation expense may differ between BXP and BPLP as a result of previously applied acquisition accounting by BXP for the issuance of common stock in connection with non-sponsor OP Unit redemptions by BPLP. This accounting resulted in a step-up of the real estate assets at BXP that was allocated to certain properties. The difference between the real estate assets of BXP as compared to BPLP for certain properties having an allocation of the real estate step-up will result in a corresponding difference in depreciation expense. For additional information see the Explanatory Note that follows the cover page of this Annual Report on Form 10-K.
Boston Properties, Inc.
Depreciation and amortization expense increased by approximately $28.1 million for the year ended December 31, 2018 compared to 2017, as detailed below.
|
| | | | | | | | | | | | |
| Portfolio | | Depreciation and Amortization for the year ended December 31, |
| 2018 | | 2017 | | Change |
| | | (in thousands) |
| Same Property Portfolio | | $ | 613,726 |
| | $ | 602,976 |
| | $ | 10,750 |
|
| Properties Placed in-Service Portfolio | | 26,841 |
| | 4,171 |
| | 22,670 |
|
| Properties Acquired Portfolio | | 1,433 |
| | 1,151 |
| | 282 |
|
| Properties in Development or Redevelopment Portfolio | | 15 |
| | 3,026 |
| | (3,011 | ) |
| Properties Sold Portfolio | | 3,634 |
| | 6,223 |
| | (2,589 | ) |
| | | $ | 645,649 |
| | $ | 617,547 |
| | $ | 28,102 |
|
Boston Properties Limited Partnership
Depreciation and amortization expense increased by approximately $28.5 million for the year ended December 31, 2018 compared to 2017, as detailed below.
|
| | | | | | | | | | | | |
| Portfolio | | Depreciation and Amortization for the year ended December 31, |
| 2018 | | 2017 | | Change |
| | | (in thousands) |
| Same Property Portfolio | | $ | 605,968 |
| | $ | 594,836 |
| | $ | 11,132 |
|
| Properties Placed in-Service Portfolio | | 26,841 |
| | 4,171 |
| | 22,670 |
|
| Properties Acquired Portfolio | | 1,433 |
| | 1,151 |
| | 282 |
|
| Properties in Development or Redevelopment Portfolio | | 15 |
| | 3,026 |
| | (3,011 | ) |
| Properties Sold Portfolio | | 3,634 |
| | 6,223 |
| | (2,589 | ) |
| | | $ | 637,891 |
| | $ | 609,407 |
| | $ | 28,484 |
|
Direct Reimbursements of Payroll and Related Costs From Management Services Contracts and Payroll and Related Costs From Management Service Contracts
ASU 2016-08 “Revenue from Contracts with Customers (Topic 606): Principal versus Agent Considerations” updated the principal versus agent considerations and as a result we determined that amounts reimbursed for payroll and related costs received from third parties in connection with management services contracts should be reflected on a gross basis instead of on a net basis as we have determined that we are the principal under these arrangements (See Note 2 to the Consolidated Financial Statements). It is anticipated that these two financial statement line items will offset each other.
Other Income and Expense Items
Income from Unconsolidated Joint Ventures
For the year ended December 31, 2018 compared to 2017, income from unconsolidated joint ventures decreased by approximately $9.0 million due to an approximately $21.3 million decrease in our share of net income, which primarily resulted from our 901 New York Avenue, Metropolitan Square and Santa Monica Business Park joint ventures, detailed below. These decreases were partially offset by an approximately $12.3 million increase in our share of net income which primarily resulted from the gain on sale of real estate from the joint venture that owns Annapolis Junction in Annapolis, Maryland.
During the year ended December 31, 2018, our joint venture that owns Metropolitan Square in Washington, DC commenced a renovation project and recorded accelerated depreciation of approximately $22.4 million related to the remaining book value of the assets to be replaced. We have a 20% ownership interest in the Metropolitan Square joint venture. Therefore, this accelerated depreciation resulted in a decrease of approximately $4.5 million to our net income from the joint venture.
Our acquisition of a 55% ownership interest in Santa Monica Business Park in Santa Monica, California on July 19, 2018 resulted in an approximately $5.0 million decrease to our net income from the joint venture. The decrease was primarily related to interest expense and depreciation and amortization expense.
The decrease in net income from our joint venture that owns 901 New York Avenue was related to our allocation of income and distributions for the year ended December 31, 2017. Due to our economic ownership interest as a result of the achievement of specified investment return thresholds, as provided for in the joint venture agreement, a disproportionate distribution was made by the joint venture to us.
On December 31, 2018, we entered into a distribution agreement with our partner in the joint venture in which we have a 50% interest and that owns Annapolis Junction. Under the agreement, the joint venture distributed its Annapolis Junction Building One property to the partner and the partner assumed the mortgage indebtedness collateralized by the property. We recognized a gain on sale of real estate totaling approximately $8.3 million, which is included within this financial statement line item.
Gains on Sales of Real Estate
The gains on sales of real estate may differ between BXP and BPLP as a result of previously applied acquisition accounting by BXP for the issuance of common stock in connection with non-sponsor OP Unit redemptions by BPLP. This accounting resulted in a step-up of the real estate assets at BXP that was allocated to certain properties. The difference between the real estate assets of BXP as compared to BPLP for certain properties having an allocation of the real estate step-up will result in a corresponding difference in the gains on sales of real estate when those properties are sold. For additional information, see the Explanatory Note that follows the cover page of this Form 10-K.
Boston Properties, Inc.
Gains on sales of real estate increased by approximately $174.7 million for the year ended December 31, 2018 compared to 2017, as detailed below.
|
| | | | | | | | | | | | | | | | | | | | |
| Name | | Date Sold | | Property Type | | Square Feet | | Sale Price | | Net Cash Proceeds | | Gain on Sale of Real Estate | |
| | | | | | | | | (dollars in millions) | |
| 2018 | | | | | | | | | | | | | |
| 500 E Street, S.W. | | January 9, 2018 | | Office | | 262,000 |
| | $ | 118.6 |
| | $ | 116.1 |
| | $ | 96.4 |
| |
| 91 Hartwell Avenue | | May 24, 2018 | | Office | | 119,000 |
| | 22.2 |
| | 21.7 |
| | 15.5 |
| |
| Quorum Office Park | | September 27, 2018 | | Office | | 268,000 |
| | 35.3 |
| | 34.3 |
| | 7.9 |
| |
| 1333 New Hampshire Avenue | | November 30, 2018 | | Office | | 315,000 |
| | 142.0 |
| | 133.7 |
| | 44.4 |
| |
| Tower Oaks | | December 20, 2018 | | Land | | N/A |
| | 46.0 |
| | 25.9 |
| | 15.7 |
| |
| | | | | | | 964,000 |
| | $ | 364.1 |
| | $ | 331.7 |
| | $ | 179.9 |
| (1) |
| 2017 | | | | | | | | | | | | | |
| 30 Shattuck Road | | April 19, 2017 | | Land | | N/A |
| | $ | 5.0 |
| | $ | 5.0 |
| | $ | 3.7 |
| |
| 40 Shattuck Road | | June 13, 2017 | | Office | | 122,000 |
| | 12.0 |
| | 11.9 |
| | — |
| (2) |
| Reston Eastgate | | August 30, 2017 | | Land | | N/A |
| | 14.0 |
| | 13.2 |
| | 2.8 |
| |
| | | | | | | 122,000 |
| | $ | 31.0 |
| | $ | 30.1 |
| | $ | 6.5 |
| (3) |
| |
| (1) | Excludes approximately $2.6 million of gains on sales of real estate recognized during the year ended December 31, 2018 related to gain amounts from sales of real estate occurring in prior years. |
| |
| (2) | The gain on sale of real estate for this property was $28,000. |
| |
| (3) | Excludes approximately $1.1 million of gains on sale of real estate recognized during the year ended December 31, 2017 related to a previously deferred gain amount from sales of real estate occurring in prior years. |
Boston Properties Limited Partnership
Gains on sales of real estate increased by approximately $182.5 million for the year ended December 31, 2018 compared to 2017, as detailed below.
|
| | | | | | | | | | | | | | | | | | | | |
| Name | | Date Sold | | Property Type | | Square Feet | | Sale Price | | Net Cash Proceeds | | Gain on Sale of Real Estate | |
| | | | | | | | | (dollars in millions) | |
| 2018 | | | | | | | | | | | | | |
| 500 E Street, S.W. | | January 9, 2018 | | Office | | 262,000 |
| | $ | 118.6 |
| | $ | 116.1 |
| | $ | 98.9 |
| |
| 91 Hartwell Avenue | | May 24, 2018 | | Office | | 119,000 |
| | 22.2 |
| | 21.7 |
| | 15.9 |
| |
| Quorum Office Park | | September 27, 2018 | | Office | | 268,000 |
| | 35.3 |
| | 34.3 |
| | 9.2 |
| |
| 1333 New Hampshire Avenue | | November 30, 2018 | | Office | | 315,000 |
| | 142.0 |
| | 133.7 |
| | 48.4 |
| |
| Tower Oaks | | December 20, 2018 | | Land | | N/A |
| | 46.0 |
| | 25.9 |
| | 15.7 |
| |
| | | | | | | 964,000 |
| | $ | 364.1 |
| | $ | 331.7 |
| | $ | 188.1 |
| (1) |
| 2017 | | | | | | | | | | | | | |
| 30 Shattuck Road | | April 19, 2017 | | Land | | N/A |
| | $ | 5.0 |
| | $ | 5.0 |
| | $ | 3.7 |
| |
| 40 Shattuck Road | | June 13, 2017 | | Office | | 122,000 |
| | 12.0 |
| | 11.9 |
| | 0.6 |
| |
| Reston Eastgate | | August 30, 2017 | | Land | | N/A |
| | 14.0 |
| | 13.2 |
| | 2.8 |
| |
| | | | | | | 122,000 |
| | $ | 31.0 |
| | $ | 30.1 |
| | $ | 7.1 |
| (2) |
___________
| |
| (1) | Excludes approximately $2.6 million of gains on sales of real estate recognized during the year ended December 31, 2018 related to gain amounts from sales of real estate occurring in prior years. |
| |
| (2) | Excludes approximately $1.1 million of gains on sale of real estate recognized during the year ended December 31, 2017 related to a previously deferred gain amount from sales of real estate occurring in prior years. |
Interest and Other Income
Interest and other income increased by approximately $5.0 million for the year ended December 31, 2018 compared to 2017 due primarily to an increase in interest rates.
Gains (Losses) from Investments in Securities
Gains (losses) from investments in securities for the years ended December 31, 2018 and 2017 related to investments that we have made to reduce our market risk relating to a deferred compensation plan that we maintain for BXP's officers. Under this deferred compensation plan, each officer who is eligible to participate is permitted to defer a portion of the officer’s current income on a pre-tax basis and receive a tax-deferred return on these deferrals based on the performance of specific investments selected by the officer. In order to reduce our market risk relating to this plan, we typically acquire, in a separate account that is not restricted as to its use, similar or identical investments as those selected by each officer. This enables us to generally match our liabilities to officers of BXP under the deferred compensation plan with equivalent assets and thereby limit our market risk. The performance of these investments is recorded as gains from investments in securities. During the years ended December 31, 2018 and 2017, we recognized gains (losses) of approximately $(1.9) million and $3.7 million, respectively, on these investments. By comparison, our general and administrative expense increased (decreased) by approximately $(1.9) million and $3.7 million during the years ended December 31, 2018 and 2017, respectively, as a result of increases (decrease) in our liability under our deferred compensation plan that were associated with the performance of the specific investments selected by officers of BXP participating in the plan.
Gains (Losses) from Early Extinguishments of Debt
On December 13, 2018, BPLP completed the redemption of $700.0 million in aggregate principal amount of its 5.875% senior notes due October 15, 2019. The redemption price was approximately $722.6 million. The redemption price included approximately $6.6 million of accrued and unpaid interest to, but not including, the redemption date. Excluding the accrued and unpaid interest, the redemption price was approximately 102.28% of the principal amount being redeemed. We recognized a loss from early extinguishment of debt totaling approximately $16.5 million, which amount included the payment of the redemption premium totaling approximately $16.0 million.
On December 17, 2017, BPLP completed the redemption of $850 million in aggregate principal amount of its 3.700% senior notes due November 15, 2018. The redemption price was approximately $865.5 million, which included approximately $2.8 million of accrued and unpaid interest to, but not including, the redemption date. Excluding the accrued and unpaid interest, the redemption price was approximately 101.49% of the principal amount being redeemed. We recognized a loss from early extinguishment of debt totaling approximately $13.9 million, which amount included the payment of the redemption premium totaling approximately $12.7 million.
On June 7, 2017, our consolidated entity in which we have a 60% ownership interest and that owns 767 Fifth Avenue (the General Motors Building) located in New York City completed the refinancing of approximately $1.6 billion of indebtedness that had been secured by direct and indirect interests in 767 Fifth Avenue. The new mortgage financing has a principal amount of $2.3 billion, bears interest at a fixed interest rate of 3.43% per annum and matures on June 9, 2027. The loan requires monthly interest-only payments during the 10-year term of the loan, with the entire principal amount due at maturity. The extinguished debt bore interest at a weighted-average rate of approximately 5.96% per annum, an effective GAAP interest rate of approximately 3.03% per annum and was scheduled to mature on October 7, 2017. There was no prepayment penalty associated with the repayment of the prior indebtedness. We recognized a net gain from early extinguishment of debt totaling approximately $14.6 million primarily consisting of the acceleration of the remaining balance related to the historical fair value debt adjustment.
On April 24, 2017, BPLP entered into the 2017 Credit Facility (See Note 8 to the Consolidated Financial Statements). Certain lenders, under the prior credit facility, chose to not participate in the 2017 Credit Facility and as such we recognized a loss on early extinguishment of debt of approximately $0.3 million related to the acceleration of finance fees associated with the prior credit agreement.
Impairment Losses
Impairment loss may differ between BXP and BPLP as a result of previously applied acquisition accounting by BXP for the issuance of common stock in connection with non-sponsor OP Unit redemptions by BPLP. This accounting resulted in a step-up of the real estate assets at BXP that was allocated to certain properties. The difference between the real estate assets of BXP as compared to BPLP for certain properties having an allocation of the real estate step-up will result in a corresponding difference in depreciation expense. For additional information see the Explanatory Note that follows the cover page of this Annual Report on Form 10-K.
On December 13, 2018, we completed the sale of our 6595 Springfield Center Drive development project located in Springfield, Virginia, for a sale price of approximately $98.1 million, consisting of the land and project costs incurred through the closing date. Net cash proceeds totaled approximately $97.1 million. Concurrently with the sale, we agreed to act as development manager and have guaranteed the completion of the project. The book value of the property exceeded its estimated fair value prior to the sale, and as a result, we recognized an impairment loss totaling approximately $8.7 million during the three months ended December 31, 2018. 6595 Springfield Center Drive is an approximately 634,000 net rentable square foot Class A office project.
During the three months ended December 31, 2018, we reevaluated our strategy for the sale of our 2600 Tower Oaks Boulevard property. Based on a shorter than expected hold period, we reduced the carrying value of the property to its estimated fair value at December 31, 2018 and recognized an impairment loss totaling approximately $3.1 million for BXP and approximately $1.5 million for BPLP. Our estimated fair value was based on a pending offer for the sale of the property. 2600 Tower Oaks Boulevard is an approximately 179,000 net rentable square foot Class A office property (See Note 19 to the Consolidated Financial Statements).
Interest Expense
Interest expense increased by approximately $3.7 million for the year ended December 31, 2018 compared to 2017 as detailed below.
|
| | | | |
| Component | | Change in interest expense for the year ended
December 31, 2018
compared to
December 31, 2017 |
| | | (in thousands) |
| Increases to interest expense due to: | | |
| Issuance of $850 million in aggregate principal of 3.200% senior notes due 2025 on December 4, 2017 | | $ | 25,383 |
|
| Refinancing of the debt collateralized by 767 Fifth Avenue (the General Motors Building) | | 15,448 |
|
| Utilization of the 2017 Credit Facility (1) | | 12,082 |
|
| Issuance of $1 billion in aggregate principal of 4.500% senior notes due 2028 on November 28, 2018 | | 4,148 |
|
| Other interest expense (excluding senior notes) | | 153 |
|
| Total increases to interest expense | | 57,214 |
|
| Decreases to interest expense due to: | | |
| Redemption of $850 million in aggregate principal of 3.700% senior notes due 2018 on December 17, 2017 | | (30,519 | ) |
| Decrease in the interest for the Outside Members' Notes Payable for the 767 Fifth Avenue (the General Motors Building) (2) | | (16,256 | ) |
| Increase in capitalized interest | | (4,696 | ) |
| Redemption of $700 million in aggregate principal of 5.875% senior notes due 2019 on December 13, 2018 | | (2,056 | ) |
| Total decreases to interest expense | | (53,527 | ) |
| Total change in interest expense | | $ | 3,687 |
|
_______________
| |
| (1) | See Note 8 to the Consolidated Financial Statements. |
| |
| (2) | The related interest expense from the Outside Members’ Notes Payable totaled approximately $16.3 million for the year ended December 31, 2017. 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. On June 7, 2017, a portion of the outside members’ notes payable was repaid and the remaining portion was contributed as equity in the consolidated entity. |
Interest expense directly related to the development of rental properties is capitalized and included in real estate assets on our Consolidated Balance Sheets and amortized over the useful lives of the real estate or lease term. As portions of properties are placed in-service, we cease capitalizing interest on that portion and interest is
then expensed. Interest capitalized for the years ended December 31, 2018 and 2017 were approximately $65.8 million and $61.1 million, respectively. These costs are not included in the interest expense referenced above.
At December 31, 2018, our variable rate debt consisted of BPLP's $500.0 million Delayed Draw Facility and $1.5 billion Revolving Facility. The Revolving Facility did not have any borrowings outstanding as of December 31, 2018. The Delayed Draw Facility had $500.0 million outstanding as of December 31, 2018. For a summary of our consolidated debt as of December 31, 2018 and December 31, 2017 refer to the heading “Liquidity and Capital Resources—Capitalization—Debt Financing” within “Item 7—Management’s Discussion and Analysis of Financial Condition and Results of Operations.”
Noncontrolling Interests in Property Partnerships
Noncontrolling interests in property partnerships increased by approximately $15.1 million for the year ended December 31, 2018 compared to 2017, as detailed below.
|
| | | | | | | | | | | | |
| Property | | Noncontrolling Interests in Property Partnerships for the year ended December 31, |
| 2018 | | 2017 | | Change |
| | | (in thousands) |
| Salesforce Tower (1) | | $ | (439 | ) | | $ | (528 | ) | | $ | 89 |
|
| 767 Fifth Avenue (the General Motors Building) (2) | | 1,791 |
| | (1,913 | ) | | 3,704 |
|
| Times Square Tower | | 26,997 |
| | 26,808 |
| | 189 |
|
| 601 Lexington Avenue (3) | | 18,802 |
| | 10,317 |
| | 8,485 |
|
| 100 Federal Street (4) | | 6,350 |
| | 3,722 |
| | 2,628 |
|
| Atlantic Wharf Office Building | | 9,408 |
| | 9,426 |
| | (18 | ) |
| | | $ | 62,909 |
| | $ | 47,832 |
| | $ | 15,077 |
|
_______________
| |
| (1) | See Notes 10 and 19 to the Consolidated Financial Statements. |
| |
| (2) | On June 7, 2017, our consolidated entity in which we have a 60% interest completed the refinancing of indebtedness that had been secured by direct and indirect interests in 767 Fifth Avenue. The net loss allocation was primarily due to the partners’ share of the interest expense for the outside members’ notes payable which was $16.3 million for the year ended December 31, 2017. However, during the year ended December 31, 2017, we recognized a net gain from early extinguishment of debt totaling approximately $14.6 million primarily consisting of the acceleration of the remaining balance related to the historical fair value debt adjustments and as a result, this contributed to the property having a reduced net loss allocation. In addition, during the year ended December 31, 2017, we accelerated the depreciation and amortization related to capital improvements being performed at the building and had approximately $14.2 million of termination income. Neither of these items reoccurred during the year ended December 31, 2018. |
| |
| (3) | 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. In addition, real estate operating expenses for the year ended December 31, 2017 included approximately $5.8 million of demolition costs, which did not reoccur during the year ended December 31, 2018. |
| |
| (4) | The year ended December 31, 2018 included an increase in rental revenue from our tenants. |
Noncontrolling Interest—Common Units of the Operating Partnership
For BXP, noncontrolling interest—common units of the Operating Partnership increased by approximately $14.6 million for the year ended December 31, 2018 compared to 2017 due primarily to an increase in allocable income, which was the result of recognizing a greater gain on sales of real estate amount during 2018, partially offset by a decrease in the noncontrolling interest’s ownership percentage. Due to our ownership structure, there is no corresponding line item on BPLP’s financial statements.
Results of Operations for the Years Ended December 31, 2017 and2016
Net income attributable to Boston Properties, Inc. common shareholders and net income attributable to Boston Properties Limited Partnership common unitholders decreased approximately $50.3 million and $62.5 million for the years ended December 31, 2017 compared to 2016, respectively, as detailed in the following tables
and for the reasons discussed below under the heading “Comparison of the year ended December 31, 2017 to the year ended December 31, 2016” within “Item 7—Management’s Discussion and Analysis of Financial Condition and Results of Operations.”
The following are reconciliations of Net Income Attributable to Boston Properties, Inc. Common Shareholders to Net Operating Income and Net Income Attributable to Boston Properties Limited Partnership Common Unitholders to Net Operating Income for the years ended December 31, 2017 and2016 (in thousands):
Boston Properties, Inc.
|
| | | | | | | | | | | | | | | |
| | | Total Property Portfolio |
| | | 2017 | | 2016 | | Increase/
(Decrease) | | %
Change |
| Net Income Attributable to Boston Properties, Inc. Common Shareholders | | $ | 451,939 |
| | $ | 502,285 |
| | $ | (50,346 | ) | | (10.02 | )% |
| Preferred dividends | | 10,500 |
| | 10,500 |
| | — |
| | — | % |
| Net Income Attributable to Boston Properties, Inc. | | 462,439 |
| | 512,785 |
| | (50,346 | ) | | (9.82 | )% |
| Net Income Attributable to Noncontrolling Interests: | | | | | | | | |
| Noncontrolling interest—common units of the Operating Partnership | | 52,210 |
| | 59,260 |
| | (7,050 | ) | | (11.90 | )% |
| Noncontrolling interests in property partnerships | | 47,832 |
| | (2,068 | ) | | 49,900 |
| | 2,412.96 | % |
| Net Income | | 562,481 |
| | 569,977 |
| | (7,496 | ) | | (1.32 | )% |
| Other Expenses: | | | | | | | | |
| Add: | | | | | | | | |
| Losses from interest rate contracts | | — |
| | 140 |
| | (140 | ) | | (100.00 | )% |
| Interest expense | | 374,481 |
| | 412,849 |
| | (38,368 | ) | | (9.29 | )% |
| Impairment losses | | — |
| | 1,783 |
| | (1,783 | ) | | (100.00 | )% |
| Other Income: | | | | | | | | |
| Less: | | | | | | | | |
| Gains (losses) from early extinguishments of debt | | 496 |
| | (371 | ) | | 867 |
| | 233.69 | % |
| Gains from investments in securities | | 3,678 |
| | 2,273 |
| | 1,405 |
| | 61.81 | % |
| Interest and other income | | 5,783 |
| | 7,230 |
| | (1,447 | ) | | (20.01 | )% |
| Gains on sales of real estate | | 7,663 |
| | 80,606 |
| | (72,943 | ) | | (90.49 | )% |
| Gain on sale of investment in unconsolidated joint venture | | — |
| | 59,370 |
| | (59,370 | ) | | (100.00 | )% |
| Income from unconsolidated joint ventures | | 11,232 |
| | 8,074 |
| | 3,158 |
| | 39.11 | % |
| Other Expenses: | | | | | | | | |
| Add: | | | | | | | | |
| Depreciation and amortization expense | | 617,547 |
| | 694,403 |
| | (76,856 | ) | | (11.07 | )% |
| Transaction costs | | 668 |
| | 2,387 |
| | (1,719 | ) | | (72.02 | )% |
| General and administrative expense | | 113,715 |
| | 105,229 |
| | 8,486 |
| | 8.06 | % |
| Other Revenue: | | | | | | | | |
| Less: | | | | | | | | |
| Development and management services revenue | | 34,605 |
| | 28,284 |
| | 6,321 |
| | 22.35 | % |
| Net Operating Income | | $ | 1,605,435 |
| | $ | 1,601,302 |
| | $ | 4,133 |
| | 0.26 | % |
Boston Properties Limited Partnership
|
| | | | | | | | | | | | | | | |
| | | Total Property Portfolio |
| | | 2017 | | 2016 | | Increase/
(Decrease) | | %
Change |
| Net Income Attributable to Boston Properties Limited Partnership Common Unitholders | | $ | 512,866 |
| | $ | 575,341 |
| | $ | (62,475 | ) | | (10.86 | )% |
| Preferred distributions | | 10,500 |
| | 10,500 |
| | — |
| | — | % |
| Net Income Attributable to Boston Properties Limited Partnership | | 523,366 |
| | 585,841 |
| | (62,475 | ) | | (10.66 | )% |
| Net Income Attributable to Noncontrolling Interests: | | | | | | | | |
| Noncontrolling interests in property partnerships | | 47,832 |
| | (2,068 | ) | | 49,900 |
| | 2,412.96 | % |
| Net Income | | 571,198 |
| | 583,773 |
| | (12,575 | ) | | (2.15 | )% |
| Other Expenses: | | | | | | | | |
| Add: | | | | | | | | |
| Losses from interest rate contracts | | — |
| | 140 |
| | (140 | ) | | (100.00 | )% |
| Interest expense | | 374,481 |
| | 412,849 |
| | (38,368 | ) | | (9.29 | )% |
| Impairment losses | | — |
| | 1,783 |
| | (1,783 | ) | | (100.00 | )% |
| Other Income: | | | | | | | | |
| Less: | | | | | | | | |
| Gains (losses) from early extinguishments of debt | | 496 |
| | (371 | ) | | 867 |
| | 233.69 | % |
| Gains from investments in securities | | 3,678 |
| | 2,273 |
| | 1,405 |
| | 61.81 | % |
| Interest and other income | | 5,783 |
| | 7,230 |
| | (1,447 | ) | | (20.01 | )% |
| Gains on sales of real estate | | 8,240 |
| | 82,775 |
| | (74,535 | ) | | (90.05 | )% |
| Gain on sale of investment in unconsolidated joint venture | | — |
| | 59,370 |
| | (59,370 | ) | | (100.00 | )% |
| Income from unconsolidated joint ventures | | 11,232 |
| | 8,074 |
| | 3,158 |
| | 39.11 | % |
| Other Expenses: | | | | | | | | |
| Add: | | | | | | | | |
| Depreciation and amortization expense | | 609,407 |
| | 682,776 |
| | (73,369 | ) | | (10.75 | )% |
| Transaction costs | | 668 |
| | 2,387 |
| | (1,719 | ) | | (72.02 | )% |
| General and administrative expense | | 113,715 |
| | 105,229 |
| | 8,486 |
| | 8.06 | % |
| Other Revenue: | | | | | | | | |
| Less: | | | | | | | | |
| Development and management services revenue | | 34,605 |
| | 28,284 |
| | 6,321 |
| | 22.35 | % |
| Net Operating Income | | $ | 1,605,435 |
| | $ | 1,601,302 |
| | $ | 4,133 |
| | 0.26 | % |
Comparison of the year ended December 31, 2017 to the year ended December 31, 2016
The table below shows selected operating information for the Same Property Portfolio and the Total Property Portfolio. The Same Property Portfolio consists of 144 properties totaling approximately 38.7 million net rentable square feet of space, excluding unconsolidated joint ventures. The Same Property Portfolio includes properties acquired or placed in-service on or prior to January 1, 2016 and owned and in service through December 31, 2017. The Total Property Portfolio includes the effects of the other properties either placed in-service, acquired or in development or redevelopment after January 1, 2016 or disposed of on or prior to December 31, 2017. This table includes a reconciliation from the Same Property Portfolio to the Total Property Portfolio by also providing information for the years ended December 31, 2017 and 2016 with respect to the properties which were placed in-service, acquired, in development or redevelopment or sold.
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Same Property Portfolio | | Properties
Acquired Portfolio | | Properties
Placed In-Service
Portfolio | | Properties in
Development or
Redevelopment
Portfolio | | Properties Sold Portfolio | Total Property Portfolio |
| (dollars in thousands) | 2017 | | 2016 | | Increase/ (Decrease) | | % Change | | 2017 | | 2016 | | 2017 | | 2016 | | 2017 | | 2016 | | 2017 | | 2016 | | 2017 | | 2016 | | Increase/
(Decrease) | | %
Change |
| Rental Revenue: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Rental Revenue | $ | 2,395,910 |
| | $ | 2,329,295 |
| | $ | 66,615 |
| | 2.86 | % | | $ | 7,669 |
| | $ | 3,929 |
| | $ | 73,414 |
| | $ | 45,814 |
| | $ | 4,375 |
| | $ | 18,913 |
| | $ | 846 |
| | $ | 3,709 |
| | $ | 2,482,214 |
| | $ | 2,401,660 |
| | $ | 80,554 |
| | 3.35 | % |
| Termination Income | 24,467 |
| | 60,183 |
| | (35,716 | ) | | (59.35 | )% | | 6 |
| | — |
| | — |
| | — |
| | (1,415 | ) | | (890 | ) | | — |
| | — |
| | 23,058 |
| | 59,293 |
| | (36,235 | ) | | (61.11 | )% |
| Total Rental Revenue | 2,420,377 |
| | 2,389,478 |
| | 30,899 |
| | 1.29 | % | | 7,675 |
| | 3,929 |
| | 73,414 |
| | 45,814 |
| | 2,960 |
| | 18,023 |
| | 846 |
| | 3,709 |
| | 2,505,272 |
| | 2,460,953 |
| | 44,319 |
| | 1.80 | % |
| Real Estate Operating Expenses | 887,538 |
| | 856,637 |
| | 30,901 |
| | 3.61 | % | | 2,065 |
| | 857 |
| | 21,996 |
| | 11,564 |
| | 11,387 |
| | 11,745 |
| | 689 |
| | 1,889 |
| | 923,675 |
| | 882,692 |
| | 40,983 |
| | 4.64 | % |
| Net Operating Income (Loss), Excluding Residential and Hotel (1) | 1,532,839 |
| | 1,532,841 |
| | (2 | ) | | — | % | | 5,610 |
| | 3,072 |
| | 51,418 |
| | 34,250 |
| | (8,427 | ) | | 6,278 |
| | 157 |
| | 1,820 |
| | 1,581,597 |
| | 1,578,261 |
| | 3,336 |
| | 0.21 | % |
| Residential Net Operating Income (Loss) (2) | 10,294 |
| | 10,246 |
| | 48 |
| | 0.47 | % | | — |
| | — |
| | — |
| | — |
| | — |
| | (623 | ) | | — |
| | — |
| | 10,294 |
| | 9,623 |
| | 671 |
| | 6.97 | % |
| Hotel Net Operating Income (2) | 13,544 |
| | 13,418 |
| | 126 |
| | 0.94 | % | | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | 13,544 |
| | 13,418 |
| | 126 |
| | 0.94 | % |
| Consolidated Net Operating Income (Loss) (1) (2) | $ | 1,556,677 |
| | $ | 1,556,505 |
| | $ | 172 |
| | 0.01 | % | | $ | 5,610 |
| | $ | 3,072 |
| | $ | 51,418 |
| | $ | 34,250 |
| | $ | (8,427 | ) | | $ | 5,655 |
| | $ | 157 |
| | $ | 1,820 |
| | $ | 1,605,435 |
| | $ | 1,601,302 |
| | $ | 4,133 |
| | 0.26 | % |
_______________
| |
| (1) | The change in the Same Property Portfolio was driven by the decrease in termination income. For additional information, see page 79. |
| |
| (2) | For a detailed discussion of NOI, including the reasons management believes NOI is useful to investors, see page 64. Residential Net Operating Income for the year ended December 31, 2017 and 2016 are comprised of Residential Revenue of $16,596 and $16,699 less Residential Expenses of $6,302 and $7,076, respectively. Hotel Net Operating Income for the year ended December 31, 2017 and 2016 are comprised of Hotel Revenue of $45,603 and $44,884 less Hotel Expenses of $32,059 and $31,466, respectively, per the Consolidated Statements of Operations. |
Same Property Portfolio
Rental Revenue
Rental revenue from the Same Property Portfolio increased by approximately $66.6 million for the year ended December 31, 2017 compared to 2016. The increase was primarily the result of an increase in revenue from our leases and parking and other income of approximately $62.9 million and $4.6 million, respectively, partially offset by decreases in other recoveries of approximately $0.9 million. Rental revenue from our leases increased by approximately $62.9 million as a result of our average revenue per square foot increasing by approximately $1.70, contributing approximately $62.5 million, and an approximately $0.4 million increase due to our average occupancy increasing from 91.53% to 91.54%.
Termination Income
Termination income decreased by approximately $35.7 million for the year ended December 31, 2017 compared to 2016.
Termination income for the year ended December 31, 2017 resulted from the termination of 33 tenants across the Same Property Portfolio which totaled approximately $24.5 million of which approximately $21.3 million was attributable to the New York Region. The remaining approximately $2.8 million of termination income was primarily related to the Washington, DC region. In addition, we received the fifth interim distribution from our unsecured creditor's claim against Lehman Brothers, Inc. of approximately $0.4 million (See Note 9 to the Consolidated Financial Statements).
Termination income for the year ended December 31, 2016 resulted from the termination of 35 tenants across the Same Property Portfolio which totaled approximately $60.2 million of which approximately $58.8 million was from our New York region. On February 3, 2016, we entered into a lease termination agreement with a tenant for an approximately 85,000 square foot lease at our 250 West 55th Street property located in New York City. The lease was scheduled to expire on February 28, 2035. In consideration for the termination of the lease, the tenant paid us approximately $45.0 million. In addition, during the year ended December 31, 2016, we received a fourth interim distribution from our unsecured creditor claim again Lehman Brothers, Inc. of approximately $1.4 million, which leaves a remaining claim of approximately $28.0 million (See Note 10 to the Consolidated Financial Statements). Recently, claims of similar priority to that of our remaining claim were quoted privately reflecting a value for our remaining claim of approximately $1.5 million; however, there can be no assurance as to the timing or amount of additional proceeds, if any, that we may receive. The remaining approximately $12.4 million of termination income from the New York region was primarily related to negotiated early releases with three other tenants.
Termination income for In addition, during the year ended December 31, 2015 resulted from2016, we received the termination of 32 tenants across the Same Property Portfolio which totaled approximately $40.6 million of which approximately $32.5 million, $6.4 million, $1.2 million and $0.5 million related to early terminations in our New York, San Francisco, Boston and Washington, DC regions, respectively. The termination income from the New York region was primarily due to distributions we receivedfourth interim distribution from our unsecured creditorcreditor's claim against Lehman Brothers, Inc. (see below) and our negotiated early terminations of a tenant at 767 Fifth Avenue (the General Motors Building), two tenants at 601 Lexington Avenue and a tenant in Princeton, New Jersey each in order to accommodate leasing the space to other tenants. Approximately $7.0 million of our termination income for the year ended December 31, 2015 was non-cash and resulted from the acceleration of “above-” and “below-market” lease revenue and straight-line rent adjustments.
On March 11, 2015 and September 9, 2015, we received the second and third interim distributions from our unsecured creditor claim against Lehman Brothers, Inc. aggregating approximately $8.1$1.4 million.
Real Estate Operating Expenses
Real estate operating expenses from the Same Property Portfolio increased by approximately $20.1$30.9 million, or 2.4%3.6%, for the year ended December 31, 20162017 compared to 2015,2016, due primarily to an increase of approximately $21.0 million, or 5.4%,increases in real estate taxes which weand other real estate operating expenses of approximately $17.8 million, or 4.3%, and $13.1 million, or 2.7%, respectively. The increase in real estate taxes was primarily experienced in the New York CBD properties.
Properties Acquired Portfolio
The table below lists the properties partially offset by a decrease in otheracquired between January 1, 2016 and December 31, 2017. Rental revenue and real estate operating expenses ofincreased by approximately $0.9$3.7 million or 0.2%.and $1.2 million, respectively for the year ended December 31, 2017 compared to 2016, as detailed below.
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | Rental Revenue | | Real Estate Operating Expenses |
| Name | | Date acquired | | Square Feet | | 2017 | | 2016 | | Change | | 2017 | | 2016 | | Change |
| | | | | | | (dollars in thousands) |
| 3625-3635 Peterson Way | | April 22, 2016 | | 218,366 |
| | $ | 5,936 |
| | $ | 3,929 |
| | $ | 2,007 |
| | $ | 1,227 |
| | $ | 857 |
| | $ | 370 |
|
| 103 Carnegie Center (1) | | May 15, 2017 | | 96,332 |
| | 1,739 |
| | — |
| | 1,739 |
| | 838 |
| | — |
| | 838 |
|
| | | | | 314,698 |
| | $ | 7,675 |
| | $ | 3,929 |
| | $ | 3,746 |
| | $ | 2,065 |
| | $ | 857 |
| | $ | 1,208 |
|
| |
| (1) | Rental revenue includes termination income of approximately $6,000 for the year ended December 31, 2017. |
Properties Placed In-Service Portfolio
The table below lists the properties that were placed in-service or partially placed in-service between January 1, 20152016 and December 31, 2016.2017. Rental revenue and real estate operating expenses from our Properties Placed In-Service Portfolio increased by approximately $49.9$27.6 million and $12.7$10.4 million, respectively, for the year ended December 31, 20162017 compared to 20152016, as detailed below.
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | 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 |
| | $ | 23,248 |
| | $ | 11,962 |
| | $ | 11,286 |
| | $ | 6,765 |
| | $ | 4,013 |
| | $ | 2,752 |
|
| 690 Folsom Street | | Fourth Quarter, 2014 | | Fourth Quarter, 2015 | | 26,080 |
| | 1,866 |
| | 963 |
| | 903 |
| | 377 |
| | 237 |
| | 140 |
|
| The Point (1) | | Third Quarter, 2015 | | Fourth Quarter, 2015 | | 16,300 |
| | 835 |
| | 154 |
| | 681 |
| | 289 |
| | 67 |
| | 222 |
|
| 601 Massachusetts Avenue | | Third Quarter, 2015 | | Second Quarter, 2016 | | 478,883 |
| | 34,050 |
| | 8,786 |
| | 25,264 |
| | 7,919 |
| | 2,025 |
| | 5,894 |
|
| 804 Carnegie Center | | Second Quarter, 2016 | | Second Quarter, 2016 | | 130,000 |
| | 3,947 |
| | — |
| | 3,947 |
| | 1,385 |
| | — |
| | 1,385 |
|
| 10 CityPoint | | Second Quarter, 2016 | | Second Quarter, 2016 | | 241,460 |
| | 5,540 |
| | — |
| | 5,540 |
| | 1,334 |
| | — |
| | 1,334 |
|
| Reservoir Place North | | Second Quarter, 2016 | | N/A | | 73,000 |
| | (8 | ) | | — |
| | (8 | ) | | 116 |
| | — |
| | 116 |
|
| 888 Boylston Street | | Third Quarter, 2016 | | N/A | | 425,000 |
| | 2,285 |
| | — |
| | 2,285 |
| | 810 |
| | — |
| | 810 |
|
| | | | | | | 1,697,958 |
| | $ | 71,763 |
| | $ | 21,865 |
| | $ | 49,898 |
| | $ | 18,995 |
| | $ | 6,342 |
| | $ | 12,653 |
|
_______________
| |
(1) | This is a retail property. |
Properties Acquired Portfolio
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. 3625-3635 Peterson Way is an approximately 218,000 net rentable square foot office property. The property is 100% leased to a single tenant through March 2021. Following the lease expiration, we intend to develop the site into a Class A office campus containing an aggregate of approximately 632,000 net rentable square feet. During the year ended December 31, 2016, this building had revenue and real estate operating expenses of approximately $3.9 million and $0.9 million, respectively. We did not acquire any properties during the year ended December 31, 2015. |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | Quarter Initially Placed In-Service | | Quarter Fully Placed In-Service | | | | Rental Revenue | | Real Estate Operating Expenses |
| Name | | | | Square Feet | | 2017 | | 2016 | | Change | | 2017 | | 2016 | | Change |
| | | | | | | | | (dollars in thousands) |
| 601 Massachusetts Avenue | | Third Quarter, 2015 | | Second Quarter, 2016 | | 478,818 |
| | $ | 37,987 |
| | $ | 34,050 |
| | $ | 3,937 |
| | $ | 9,827 |
| | $ | 7,919 |
| | $ | 1,908 |
|
| 804 Carnegie Center | | Second Quarter, 2016 | | Second Quarter, 2016 | | 130,000 |
| | 5,584 |
| | 3,947 |
| | 1,637 |
| | 1,400 |
| | 1,385 |
| | 15 |
|
| 10 CityPoint | | Second Quarter, 2016 | | Second Quarter, 2016 | | 241,199 |
| | 11,657 |
| | 5,540 |
| | 6,117 |
| | 3,480 |
| | 1,334 |
| | 2,146 |
|
| Reservoir Place North | | Second Quarter, 2016 | | Second Quarter, 2017 | | 73,258 |
| | — |
| | (8 | ) | | 8 |
| | 346 |
| | 116 |
| | 230 |
|
| 888 Boylston Street | | Third Quarter, 2016 | | Third Quarter, 2017 | | 417,000 |
| | 17,486 |
| | 2,285 |
| | 15,201 |
| | 6,597 |
| | 810 |
| | 5,787 |
|
| 191 Spring Street | | Fourth Quarter, 2017 | | N/A | | 171,000 |
| | 29 |
| | — |
| | 29 |
| | 55 |
| | — |
| | 55 |
|
| Salesforce Tower | | Fourth Quarter, 2017 | | N/A | | 1,400,000 |
| | 671 |
| | — |
| | 671 |
| | 291 |
| | — |
| | 291 |
|
| | | | | | | 2,911,275 |
| | $ | 73,414 |
| | $ | 45,814 |
| | $ | 27,600 |
| | $ | 21,996 |
| | $ | 11,564 |
| | $ | 10,432 |
|
Properties in Development or Redevelopment Portfolio
The table below lists the properties we placedwere in development or redevelopment between January 1, 20152016 and December 31, 2016.2017. Rental revenue and real estate operating expenses from our Properties in Development or Redevelopment Portfolio decreased by approximately $12.1$15.1 million and $0.3$0.4 million for the year ended December 31, 20162017 compared to 2015,2016, respectively.
| | | | | | | Rental Revenue | | Real Estate Operating Expenses | | | | Rental Revenue | | Real Estate Operating Expenses |
| Name | | Date Commenced Development / Redevelopment | | Square Feet | | 2016 | | 2015 | | Change | | 2016 | | 2015 | | Change | | Date Commenced Development / Redevelopment | | Square Feet | | 2017 | | 2016 | | Change | | 2017 | | 2016 | | Change |
| | | | | (dollars in thousands) | | | | (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 |
| | 11,530 |
| | 20,700 |
| | (9,170 | ) | | 8,173 |
| | 7,889 |
| | 284 |
| |
| One Five Nine East 53rd Street (1) | | | August 19, 2016 | | 220,000 |
| | $ | 2,218 |
| | $ | 11,530 |
| | $ | (9,312 | ) | | $ | 7,368 |
| | $ | 8,173 |
| | $ | (805 | ) |
| 191 Spring Street (2) | | December 29, 2016 | | 160,000 |
| | 2,813 |
| | 5,107 |
| | (2,294 | ) | | 2,025 |
| | 2,348 |
| | (323 | ) | | December 29, 2016 | | 171,000 |
| | — |
| | 2,813 |
| | (2,813 | ) | | 2,843 |
| | 2,025 |
| | 818 |
|
| 145 Broadway (3) | | | April 6, 2017 | | 79,616 |
| | 742 |
| | 3,680 |
| | (2,938 | ) | | 1,176 |
| | 1,547 |
| | (371 | ) |
| | | 453,000 |
| | $ | 14,343 |
| | $ | 26,468 |
| | $ | (12,125 | ) | | $ | 10,198 |
| | $ | 10,491 |
| | $ | (293 | ) | | 470,616 |
| | $ | 2,960 |
| | $ | 18,023 |
| | $ | (15,063 | ) | | $ | 11,387 |
| | $ | 11,745 |
| | $ | (358 | ) |
_______________
| |
| (1) | FormerlyThis is the low-rise portion of 601 Lexington Avenue in New York City. Rental revenue includes termination income of approximately $(0.9)$(1.4) million and $(1.7)$(0.9) million of termination income for the years ended December 31, 20162017 and 2015,2016, respectively. In addition, real estate operating expensesexpense includes demolition costs of approximately $5.8 million and $2.3 million for the yearyears ended December 31, 2017 and 2016, includes approximately $2.3 million of demolition costs.respectively.
|
| |
| (2) | Real estate operating expenses includes demolition costs of approximately $2.8 million and $0.3 million for the years ended December 31, 2017 and 2016, respectively. |
| |
| (3) | On April 6, 2017, we commenced the development of 145 Broadway, a build-to-suit Class A office project with approximately 485,000 net rentable square feet located in Cambridge, Massachusetts. Real estate operating expenses for the year ended December 31, 20162017 includes approximately $0.3 $0.8 million of demolition costs.costs. |
In addition, during the year ended December 31, 2016, we incurredhad approximately $0.6 million of demolition costs related to our Proto at CambridgeKendall Square residential development project.
Properties Sold Portfolio
The table below lists the properties we sold between January 1, 20152016 and December 31, 2016.2017. Rental revenue and real estate operating expenses from our Properties Sold Portfolio decreased by approximately $42.5$2.9 million and $16.6$1.2 million, respectively, for the year ended December 31, 20162017 compared to 20152016, as detailed below.
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | 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 |
| | $ | — |
| | $ | 18,072 |
| | $ | (18,072 | ) | | $ | — |
| | $ | 6,334 |
| | $ | (6,334 | ) |
| Innovation Place (2) | | December 17, 2015 | | Office | | 574,000 |
| | — |
| | 2,415 |
| | (2,415 | ) | | — |
| | 2,609 |
| | (2,609 | ) |
| 415 Main Street | | February 1, 2016 | | Office | | 231,000 |
| | 1,675 |
| | 20,451 |
| | (18,776 | ) | | 412 |
| | 6,085 |
| | (5,673 | ) |
| | | | | | | 1,127,000 |
| | 1,675 |
| | 40,938 |
| | (39,263 | ) | | 412 |
| | 15,028 |
| | (14,616 | ) |
| 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 |
| | $ | 44,168 |
| | $ | (42,493 | ) | | $ | 412 |
| | $ | 17,048 |
| | $ | (16,636 | ) |
_______________
| |
(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. |
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | Rental Revenue | | Real Estate Operating Expenses |
| Name | | Date Sold | | Property Type | | Square Feet | | 2017 | | 2016 | | Change | | 2017 | | 2016 | | Change |
| | | | | | | | | (dollars in thousands) |
| 415 Main Street | | February 1, 2016 | | Office | | 231,000 |
| | $ | — |
| | $ | 1,675 |
| | $ | (1,675 | ) | | $ | — |
| | $ | 412 |
| | $ | (412 | ) |
| 30 Shattuck Road | | April 19, 2017 | | Land | | N/A |
| | — |
| | — |
| | — |
| | 14 |
| | 46 |
| | (32 | ) |
| 40 Shattuck Road | | June 13, 2017 | | Office | | 122,000 |
| | 846 |
| | 2,034 |
| | (1,188 | ) | | 599 |
| | 1,301 |
| | (702 | ) |
| Reston Eastgate | | August 30, 2017 | | Land | | N/A |
| | — |
| | — |
| | — |
| | 76 |
| | 130 |
| | (54 | ) |
| | | | | | | 353,000 |
| | $ | 846 |
| | $ | 3,709 |
| | $ | (2,863 | ) | | $ | 689 |
| | $ | 1,889 |
| | $ | (1,200 | ) |
For additional information on the sale of the above properties and land parcels refer to “Results of Operations—Other Income and Expense Items - Gains on Sales of Real Estate” within “Item 7—Management’s Discussion and Analysis of Financial Condition and Results of Operations.”
Other Operating Income and Expense Items
Residential Net Operating Income
Net operating income for our residential same properties increased by approximately $0.8 million$48,000 for the year ended December 31, 20162017 compared to 2015.2016.
The following reflects our occupancy and rate information for The Lofts at Atlantic Wharf and The Avant at Reston Town Center for the years ended December 31, 20162017 and 2015.2016.
| | | | | The Lofts at Atlantic Wharf | | The Avant at Reston Town Center | | The Lofts at Atlantic Wharf | | The Avant at Reston Town Center |
| | | 2016 | | 2015 | | Percentage
Change | | 2016 | | 2015 | | Percentage
Change | | 2017 | | 2016 | | Percentage
Change | | 2017 | | 2016 | | Percentage
Change |
| Average Monthly Rental Rate (1) | | $ | 4,154 |
| | $ | 4,052 |
| | 2.5 | % | | $ | 2,385 |
| | $ | 2,268 |
| | 5.2 | % | | $ | 4,245 |
| | $ | 4,154 |
| | 2.2 | % | | $ | 2,391 |
| | $ | 2,385 |
| | 0.3 | % |
| Average Rental Rate Per Occupied Square Foot | | $ | 4.61 |
| | $ | 4.50 |
| | 2.4 | % | | $ | 2.62 |
| | $ | 2.46 |
| | 6.5 | % | | $ | 4.70 |
| | $ | 4.61 |
| | 2.0 | % | | $ | 2.64 |
| | $ | 2.62 |
| | 0.8 | % |
| Average Physical Occupancy (2) | | 95.6 | % | | 96.4 | % | | (0.8 | )% | | 93.6 | % | | 90.8 | % | | 3.1 | % | | 94.3 | % | | 95.6 | % | | (1.4 | )% | | 93.8 | % | | 93.6 | % | | 0.2 | % |
| Average Economic Occupancy (3) | | 96.5 | % | | 97.4 | % | | (0.9 | )% | | 93.6 | % | | 89.2 | % | | 4.9 | % | | 94.8 | % | | 96.5 | % | | (1.8 | )% | | 92.7 | % | | 93.6 | % | | (1.0 | )% |
_______________
| |
| (1) | Average Monthly Rental Rates areRate is calculated as the average of the quotients obtained by us asdividing (A) rental revenue as determined in accordance with GAAP, divided by (B) the weighted monthly average number of occupied units.units for each month within the applicable fiscal period. |
| |
| (2) | Average Physical Occupancy is defined as (1) the average number of occupied units divided by (2) the total number of units, expressed as a percentage. |
| |
| (3) | Average Economic Occupancy is defined as (1) total possible revenue less vacancy loss divided by (2) total possible revenue, expressed as a percentage of total possible revenue.percentage. 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.
Hotel Net Operating Income
Net operating income for the Boston Marriott Cambridge hotel property decreasedincreased by approximately $0.5$0.1 million for the year ended December 31, 20162017 compared to 2015. We expect our hotel net operating income for fiscal 2017 to be between $13 million and $15 million.2016.
The following reflects our occupancy and rate information for the Boston Marriott Cambridge hotel for the years ended December 31, 20162017 and 2015.2016.
| | | | | 2016 | | 2015 | | Percentage Change | | 2017 | | 2016 | | Percentage Change |
| Occupancy | | 79.5 | % | | 80.8 | % | | (1.6 | )% | | 79.9 | % | | 79.5 | % | | 0.5 | % |
| Average daily rate | | $ | 271.38 |
| | $ | 275.43 |
| | (1.5 | )% | | $ | 276.67 |
| | $ | 271.38 |
| | 1.9 | % |
| REVPAR | | $ | 215.71 |
| | $ | 222.47 |
| | (3.0 | )% | | $ | 221.17 |
| | $ | 215.71 |
| | 2.5 | % |
Other Operating Income and Expense Items
Development and Management Services Revenue
Development and management services incomerevenue increased by approximately $5.7$6.3 million for the year ended December 31, 20162017 compared to 2015.2016. Development service incomerevenue and management services revenue increased by approximately $2.5$4.0 million and management service income increased by approximately $3.2 million.$2.3 million, respectively. The increase in development service incomerevenue is primarily related to an approximately $2.5 million development fee we received as a result of a third-party terminating their development agreement with us. The remaining increase in development revenue was from a third-party development agreement in the Boston region and from our unconsolidated joint ventures that are developing Dock 72 in Brooklyn, New York and The Hub on Causeway in Boston, Massachusetts. Management services revenue increased primarily due to increases in developmentproperty management fees we earned from our Boston and New York unconsolidated joint ventures,venture, that acquired Colorado Center in Santa Monica, California on July 1, 2016, as well as an increase in our San Francisco third-party development fees, partially offset by a decrease in development fees from our Washington, DC third-party developments and unconsolidated joint ventures. Management service income increased primarily due to management fees and leasing commissions. The increase in management fees was primarily due to the feesthat we earned from our Colorado Center joint venture, which we acquired on July 1, 2016,tenants in Santa Monica, California. The increase in leasing commissions was related to a commission we earned on a lease that was extended at one of our third party managed buildings in New York City. We expect our development and management services income to contribute between $27 million and $33 million for 2017.region.
General and Administrative Expense
General and administrative expensesexpense increased by approximately $8.9$8.5 million for the year ended December 31, 20162017 compared to 20152016 primarily due primarily to ancompensation expense and other general and administrative expenses increasing by approximately $8.9$7.2 million increase in overall compensation expense.and $1.3 million, respectively. The increase in compensation expense was primarily due to the following items: (1) approximately $3.7 million related to the difference between the unrecognized expense remaining from the 2013 MYLTIP Units compared to the expense that was recognized during the year ended December 31, 2016 for the newly issued 2016 MYLTIP Units (See Note 17 to the Consolidated Financial Statements), (2)(1) an approximately $2.9$1.4 million increase in the value of BXP’sour deferred compensation plan, and (3)(2) an approximately $2.3$2.8 million increase in other compensation expenses.
Based on currently budgeted amounts, we expect general and administrative expenses to be between $110 million and $115 million for 2017, which would be greater than the $105.2 million for 2016. This estimate assumes a cost-of-living adjustment, projected increase in the value of BXP’s deferred compensation plan and the impact of the issuance of 2017 MYLTIP Units as a long-term compensation plan in February 2017. The projected increased expense associated with the long-term compensation plan is due to the difference between the unrecognized expense remaining from the 2014 MYLTIP Units compared to the expense that would bewas recognized during year ended December 31, 2017 for the first year2017 MYLTIP Units (See Notes 10 and 16 to the Consolidated Financial Statements) and (3) an increase in other compensation related expenses of approximately $3.0 million. The increase in other general and administrative expenses was primarily related to the write-off of the new long-term compensation plan.remaining fees associated with BXP’s ATM stock offering program that was scheduled to expire on June 3, 2017 and an increase in other professional fees.
Wages directly related to the development and leasing of rental properties are not included in our operating results. These costs are capitalized and included in real estate assets andor deferred charges on our Consolidated Balance Sheets and amortized over the useful lives of the applicable asset.asset or lease term. Capitalized wages for the years ended December 31, 20162017 and 20152016 were approximately $18.3$18.6 million and $15.9$18.3 million, respectively. These costs are not included in the general and administrative expenses discussed above.
Transaction Costs
Transaction costs increaseddecreased by approximately $1.1$1.7 million for the year ended December 31, 20162017 compared to 2015 due to the write off of approximately $1.0 million of costs2016. This decrease was primarily related to the unsuccessful pursuitacquisition of 3625-3635 Peterson Way in Santa Clara, California, on April 22, 2016, and the acquisition of a development opportunity49.8% interest in
Cambridge, Massachusetts. an existing joint venture that owns and operates Colorado Center in Santa Monica, California on July 1, 2016. In general, transaction costs relate to the formation of new and pending joint ventures, pending and completed asset sales and the pursuit of other transactions, including acquisitions.
Impairment Loss
On September 27, 2016,acquisitions are expensed. However, in January 2017, the FASB issued ASU 2017-01, “Business Combinations (Topic 805): Clarifying the Definition of a Business” and we executedchose to early adopt it during the first quarter of 2017. We expect that acquisitions of real estate or in-substance real estate will not meet the revised definition of a letter of intent for the salebusiness because substantially all of the remaining parcelfair value is concentrated in a single identifiable asset or group of similar identifiable assets (i.e. land, at our Washingtonian North property locatedbuildings, and related intangible assets) or because the
acquisition does not include a substantive process in Gaithersburg, Maryland. The letterthe form 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 landan acquired workforce or an acquired contract that cannot be replaced without significant cost, effort or delay (See Note 2 to the estimated net sales price and recognized an impairment loss of approximately $1.8 million during the year ended December 31, 2016.Consolidated Financial Statements).
Depreciation and Amortization Expense
Depreciation expense may differ between BXP and BPLP as a result of previously applied acquisition accounting by BXP for the issuance of common stock in connection with non-sponsor OP Unit redemptions by BPLP. This accounting resulted in a step-up of the real estate assets at BXP that was allocated to certain properties. The difference between the real estate assets of BXP as compared to BPLP for certain properties having an allocation of the real estate step-up will result in a corresponding difference in depreciation expense. For additional information see the Explanatory Note.Note that follows the cover page of this Annual Report on Form 10-K.
Boston Properties, Inc.
Depreciation and amortization increasedexpense decreased by approximately $54.9$76.9 million for the year ended December 31, 20162017 compared to 2015,2016, as detailed below.
| | | Portfolio | | Depreciation and Amortization for the year ended December 31, | | Depreciation and Amortization for the year ended December 31, |
| 2016 | | 2015 | | Change | 2017 | | 2016 | | Change |
| | | (in thousands) | | (in thousands) |
Same Property Portfolio | | $ | 615,432 |
| | $ | 618,043 |
| | $ | (2,611 | ) | | $ | 593,366 |
| | $ | 624,716 |
| | $ | (31,350 | ) |
| Properties Placed in-Service Portfolio | | 16,156 |
| | 5,561 |
| | 10,595 |
| | 15,815 |
| | 8,913 |
| | 6,902 |
|
| Properties Acquired Portfolio | | 2,693 |
| | — |
| | 2,693 |
| | 5,044 |
| | 2,693 |
| | 2,351 |
|
Properties in Development or Redevelopment Portfolio (1)(2) | | 60,014 |
| | 4,402 |
| | 55,612 |
| | 3,050 |
| | 57,184 |
| | (54,134 | ) |
| Properties Sold Portfolio | | 108 |
| | 11,536 |
| | (11,428 | ) | | 272 |
| | 897 |
| | (625 | ) |
| | | $ | 694,403 |
| | $ | 639,542 |
| | $ | 54,861 |
| | $ | 617,547 |
| | $ | 694,403 |
| | $ | (76,856 | ) |
_______________
| |
| (1) | We commenced several repositioning and capital improvement projects during the year ended December 31, 2016 and as a result accelerated depreciation and amortization on the portion of the building that was being repositioned or undergoing capital improvements. |
| |
| (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, which will be called 159 East 53rd Street.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. As a result, during the year ended December 31, 2016, 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 bethat was demolished. |
Boston Properties Limited Partnership
Depreciation and amortization increasedexpense decreased by approximately $51.2$73.4 million for the year ended December 31, 20162017 compared to 2015,2016, as detailed below.
| | | Portfolio | | Depreciation and Amortization for the year ended December 31, | | Depreciation and Amortization for the year ended December 31, |
| 2016 | | 2015 | | Change | 2017 | | 2016 | | Change |
| | | (in thousands) | | (in thousands) |
Same Property Portfolio | | $ | 607,385 |
| | $ | 610,050 |
| | $ | (2,665 | ) | | $ | 585,226 |
| | $ | 616,669 |
| | $ | (31,443 | ) |
| Properties Placed in-Service Portfolio | | 16,156 |
| | 5,561 |
| | 10,595 |
| | 15,815 |
| | 8,913 |
| | 6,902 |
|
| Properties Acquired Portfolio | | 2,693 |
| | — |
| | 2,693 |
| | 5,044 |
| | 2,693 |
| | 2,351 |
|
Properties in Development or Redevelopment Portfolio (1)(2) | | 56,434 |
| | 4,402 |
| | 52,032 |
| | 3,050 |
| | 53,604 |
| | (50,554 | ) |
| Properties Sold Portfolio | | 108 |
| | 11,536 |
| | (11,428 | ) | | 272 |
| | 897 |
| | (625 | ) |
| | | $ | 682,776 |
| | $ | 631,549 |
| | $ | 51,227 |
| | $ | 609,407 |
| | $ | 682,776 |
| | $ | (73,369 | ) |
_______________
| |
| (1) | We commenced several repositioning and capital improvement projects during the year ended December 31, 2016 and as a result accelerated depreciation and amortization on the portion of the building that was being repositioned or undergoing capital improvements. |
| |
| (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, which will be called 159 East 53rd Street.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 bethat was demolished. |
Other Income and Expense Items
Income from Unconsolidated Joint Ventures
For the year ended December 31, 20162017 compared to 2015,2016, income from unconsolidated joint ventures decreasedincreased by approximately $14.7$3.2 million due primarily to an approximately $12.4$8.1 million increase in our share of net income which primarily resulted from the joint venture that owns Colorado Center in Santa Monica, California and our 901 New York Avenue joint venture in Washington, DC. These increases were partially offset by an approximately $4.9 million decrease in our share of net income, which primarily resulted from our Annapolis Junction and Market Square North joint ventures located in the Washington, DC region.
On July 28, 2017, the joint venture that owns Colorado Center, which we acquired on July 1, 2016, obtained mortgage loan financing, which increased interest expense and reduced the net income for the joint venture. The increase in net income from our 901 New York Avenue in Washington, DC. During the year ended December 31, 2015, we received a distribution of approximately $24.5 million, whichjoint venture was generated from the excess loan proceeds from the joint venture’s refinancing of its mortgage loanrelated to a new 10-year mortgage loan totaling $225.0 million. Ourour allocation of income and distributions for the year ended December 31, 2015 was not proportionate2017. Due to our nominaleconomic ownership interest as a result of the achievement of specified investment return thresholds, as provided for in the joint venture agreement. In addition, we had an approximately $4.3 million and $0.7 millionagreement, a disproportionate distribution was made by the joint venture to us.
The decrease in our share of net income from our Annapolis Junction joint venture and Metropolitan Square joint venture, respectively. The decrease for Metropolitan Square is documented below under the heading “Gain on Sale of Investment in Unconsolidated Joint Venture.” The decrease in our share of net income from the Annapolis Junction joint venture is primarily due to a decrease in occupancy and an increase in interest expense related to Annapolis Junction Building OneOne’s mortgage loan having an event of default and, as ofcommencing October 17, 2016, the property was being charged interest at the default interest rate. Also, Annapolis Junction Building Seven and Building Eight had construction loans and, therefore, theThe decrease in net income from our Market Square North joint venture capitalized the interest and did not expense it during the development period in 2015. In addition, there was primarily related to an increase in depreciation and amortization expense as a result ofexpense. For additional information pertaining to the Annapolis Junction Building SevenOne mortgage loan refer to “Item 7—Management’s Discussion and Building Eight no longer being in development for the entire year ended December 31, 2016. These decreases were partially offset by the acquisitionAnalysis of Colorado Center located in Santa Monica, CaliforniaFinancial Condition and the placing in-serviceResults of 1265 Main Street in Waltham, Massachusetts (Refer to Note 5 to the Consolidated Financial Statements).Operations—Capitalization—Off-Balance Sheet Arrangements—Joint Venture Indebtedness.”
Gain on Sale of Investment in Unconsolidated Joint Venture
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 agreed to assume certain unfunded leasing costs totaling approximately $14.2 million. Net proceeds to us totaled approximately $58.2 million, resulting in a gain on sale of investment totaling approximately $59.4 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.
Gains on Sales of Real Estate
The gains on sales of real estate may differ between BXP and BPLP as a result of previously applied acquisition accounting by BXP for the issuance of common stock in connection with non-sponsor OP Unit redemptions by BPLP. This accounting resulted in a step-up of the real estate assets at BXP that was allocated to certain properties. The difference between the real estate assets of BXP as compared to BPLP for certain properties having an allocation of the real estate step-up will result in a corresponding difference in the gains on sales of real estate when those properties are sold. For additional information see the Explanatory Note that follows the cover page of this Annual Report on Form 10-K.
Boston Properties, Inc.
Gains on sales of real estate decreased by approximately $72.9 million for the year ended December 31, 2017 compared to 2016, respectively, as detailed below.
|
| | | | | | | | | | | | | | | | | | | |
| Name | | Date sold | | Property Type | | Square Feet | | Sale Price | | Cash Proceeds | | Gain on Sale of Real Estate | |
| | | | | | | | | (dollars in millions) | |
| 2017 | | | | | | | | | | | | | |
| 30 Shattuck Road | | April 19, 2017 | | Land | | N/A | | $ | 5.0 |
| | $ | 5.0 |
| | $ | 3.7 |
| |
| 40 Shattuck Road | | June 13, 2017 | | Office | | 122,000 | | 12.0 |
| | 11.9 |
| | — |
| (1) |
| Reston Eastgate | | August 30, 2017 | | Land | | N/A | | 14.0 |
| | 13.2 |
| | 2.8 |
| |
| | | | | $ | 31.0 |
| | $ | 30.1 |
| | $ | 6.5 |
| (2) |
| 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 |
| (3) |
_______________
| |
| (1) | The gain on sale of real estate for this property was $28,000. |
| |
| (2) | Excludes approximately $1.1 million of gains on sale of real estate recognized during the year ended December 31, 2017 related to a previously deferred gain amount from sales of real estate occurring in prior years. |
| |
| (3) | Excludes approximately $6.8 million of a gain on sale of real estate recognized during the year ended December 31, 2016 related to a previously deferred gain amount from the 2014 sale of Patriots Park located in Reston, Virginia. |
Boston Properties Limited Partnership
Gains on sales of real estate decreased by approximately $74.5 million for the year ended December 31, 2017 compared to 2016, respectively, as detailed below.
|
| | | | | | | | | | | | | | | | | | | |
| Name | | Date sold | | Property Type | | Square Feet | | Sale Price | | Cash Proceeds | | Gain on Sale of Real Estate | |
| | | | | | | | | (dollars in millions) | |
| 2017 | | | | | | | | | | | | | |
| 30 Shattuck Road | | April 19, 2017 | | Land | | N/A | | $ | 5.0 |
| | $ | 5.0 |
| | $ | 3.7 |
| |
| 40 Shattuck Road | | June 13, 2017 | | Office | | 122,000 | | 12.0 |
| | 11.9 |
| | 0.6 |
| |
| Reston Eastgate | | August 30, 2017 | | Land | | N/A | | 14.0 |
| | 13.2 |
| | 2.8 |
| |
| | | | | $ | 31.0 |
| | $ | 30.1 |
| | $ | 7.1 |
| (1) |
| 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 |
| (2) |
_______________
| |
| (1) | Excludes approximately $1.1 million of gains on sale of real estate recognized during the year ended December 31, 2017 related to a previously deferred gain amount from sales of real estate occurring in prior years. |
| |
| (2) | Excludes approximately $6.8 million of a gain on sale of real estate recognized during the year ended December 31, 2016 related to a previously deferred gain amount from the 2014 sale of Patriots Park located in Reston, Virginia. |
Interest and Other Income
Interest and other income increaseddecreased by approximately $0.5$1.4 million for the year ended December 31, 20162017 compared to 20152016 due primarily to a decrease in other income of approximately $2.6 million, partially offset by an increase in interest income of approximately $1.2 million. The decrease in other income was primarily due to an approximately $1.3 million tax credit that we received from our Washington, DC region and approximately $1.7 million related to the sale of historic tax credits at The Lofts at Atlantic Wharf in Boston, Massachusetts, in each case during 2016. Neither of these items recurred during 2017. These decreases were partially offset by an increase in the income from a purchase rebate program in which we participated.participate.
On October 20, 2010, we closed a transaction with a financial institution (the “HTC Investor”) related to the historic rehabilitation of The Lofts at Atlantic Wharf in Boston, Massachusetts. The HTC Investor contributed an aggregate of approximately $15 million to the project. As part of its contribution, the HTC Investor received substantially all of the benefits derived from the tax credits. Beginning in July 2012 through July 2016, we
recognized the cash received as revenue over the five-year tax credit recapture period as defined in the Internal Revenue Code.
Gains (Losses) from Investments in Securities
Gains (losses) from investments in securities for the years ended December 31, 20162017 and 20152016 related to investments that we have made to reduce our market risk relating to a deferred compensation plan that we maintain for officers of BXP.BXP's officers. Under this deferred compensation plan, each officer who is eligible to participate is permitted to defer a portion of the officer’s current income on a pre-tax basis and receive a tax-deferred return on these deferrals based on the performance of specific investments selected by the officer. In order to reduce our market risk relating to this plan, we typically acquire, in a separate account that is not restricted as to its use, similar or identical investments as those selected by each officer. This enables us to generally match our liabilities to officers of BXP under the deferred compensation plan with equivalent assets and thereby limit our market risk. The performance of these investments is recorded as gains (losses) from investments in securities. During the years ended December 31, 20162017 and 2015,2016, we recognized gains (losses) of approximately $2.3$3.7 million and $(0.7)$2.3 million, respectively, on these investments. By comparison, our general and administrative expense increased (decreased) by approximately $2.3$3.7 million and $(0.6)$2.3 million during the years ended December 31, 20162017 and 2015,2016, respectively, as a result of increases (decreases) in our liability under our deferred compensation plan that were associated with the performance of the specific investments selected by officers of BXP participating in the plan.
Gains (Losses) from Early Extinguishments of Debt
Interest Expense
Interest expense decreasedOn December 17, 2017, BPLP completed the redemption of $850 million in aggregate principal amount of its 3.700% senior notes due November 15, 2018. The redemption price was approximately $19.3$865.5 million, forwhich included approximately $2.8 million of accrued and unpaid interest to, but not including, the year ended December 31, 2016 compared to 2015 as detailed below.
|
| | | | |
| Component | | Change in interest
expense for the year ended December 31, 2016
compared to
December 31, 2015 |
| | | (in thousands) |
| Increases to interest expense due to: | | |
| Issuance of $1.0 billion in aggregate principal of 3.650% senior notes due 2026 on January 20, 2016 | | $ | 34,800 |
|
| Issuance of $1.0 billion in aggregate principal of 2.750% senior notes due 2026 on August 17, 2016 | | 10,442 |
|
| Increase in interest expense for the Outside Members’ Notes Payable for 767 Fifth Avenue (the General Motors Building) (1) | | 3,529 |
|
| Other interest expense (excluding senior notes) | | 96 |
|
| Increase in the fair value interest adjustment for 767 Fifth Avenue (the General Motors Building) | | 1,136 |
|
| Total increases to interest expense | | 50,003 |
|
| Decreases to interest expense due to: | | |
| Defeasance of the mortgage loan collateralized by 100 & 200 Clarendon Street on December 15, 2015 | | (31,457 | ) |
| Repayment of mortgage financings (2) | | (27,936 | ) |
| Increase in capitalized interest (3) | | (5,023 | ) |
| Sale of 505 9th Street, N.W. on September 18, 2015 | | (4,934 | ) |
| Total decreases to interest expense | | (69,350 | ) |
| Total change in interest expense | | $ | (19,347 | ) |
_______________
| |
(1) | The related interest expense from the Outside Members’ Notes Payable totaled approximately $34.3 million and $30.8 million for the year ended December 31, 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 7—Management’s Discussion and Analysis of Financial Condition and Results of Operations.”
|
Interest expense directly related toredemption date. Excluding the development of rental properties is not included in our operating results. These costs are capitalizedaccrued and included in real estate assets on our Consolidated Balance Sheets and amortized overunpaid interest, the useful livesredemption price was approximately 101.49% of the real estate. As properties are placed in-service,principal amount being redeemed. We recognized a loss from early extinguishment of debt totaling approximately $13.9 million, which amount included the payment of the redemption premium totaling approximately $12.7 million.
On June 7, 2017, our consolidated entity in which we cease capitalizinghave a 60% ownership interest and interest is then expensed. Interest capitalized for the years ended December 31, 2016 and 2015 were approximately $39.2 million and $34.2 million, respectively. These costs are not includedthat owns 767 Fifth Avenue (the General Motors Building) located in the interest expense referenced above.
We estimate interest expense will be approximately $378 million to $391 million for 2017. This amount is net of approximately $50 million to $60 million of capitalized interest. These estimates assume that we completeNew York City completed the refinancing of theapproximately $1.6 billion of mortgage/mezzanine loansindebtedness that had been secured by direct and indirect interests in 767 Fifth Avenue (the General Motors Building) in New York CityAvenue. The new mortgage financing has a principal amount of $2.3 billion, bears interest at market rates as well as BPLP utilizing its Unsecured Linea fixed interest rate of Credit to fund incremental development costs. Although,3.43% per annum and matures on June 9, 2027. The loan requires monthly interest-only payments during the upcoming year, we expect10-year term of the loan, with the entire principal amount due at maturity. The extinguished debt bore interest at a weighted-average rate of approximately 5.96% per annum, an effective GAAP interest rate of approximately 3.03% per annum and was scheduled to be active inmature on October 7, 2017. There was no prepayment penalty associated with the repayment of the prior indebtedness. We recognized a net gain from early extinguishment of debt markets, this activity has not been included in the above guidance and therefore our guidance could be altered by these activities. If we elect to increase our indebtedness, then our interest expense will increase. In addition, if we refinance, prepay or repurchase existing indebtedness prior to its maturity, we may incur prepayment penalties, realizetotaling approximately $14.6 million primarily consisting of the acceleration of amortized costs, and our actual interest expense may differ materially from the estimates above.
At December 31, 2016, our variable rate debt consisted of BPLP’s $1.0 billion Unsecured Line of Credit, of which no amount was outstanding at December 31, 2016. For a summary of our consolidated debt as of December 31, 2016 and December 31, 2015 referremaining balance related to the heading “Liquidityhistorical fair value debt adjustment.
On April 24, 2017, BPLP entered into the 2017 Credit Facility (See Note 8 to the Consolidated Financial Statements). Certain lenders, under the prior credit facility, chose to not participate in the 2017 Credit Facility and Capital Resources—Capitalization—Debt Financing” within “Item 7—Management’s Discussion and Analysisas such we recognized a loss on early extinguishment of Financial Condition and Resultsdebt of Operations.”approximately $0.3 million related to the acceleration of finance fees associated with the prior credit agreement.
Losses from Early Extinguishments of Debt
On September 1, 2016, we used a portion of the net proceeds from BPLP’s August 2016 offering of senior unsecured notes (See Note 8 to the Consolidated Financial Statements) 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 including the impact of financing costs and interest rate hedges) 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 August 2016 offering of senior unsecured notes (See Note 8 to the Consolidated Financial Statements) 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 including the impact of financing costs and interest rate hedges) 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.
Impairment Loss
On December 15, 2015,September 27, 2016, we legally defeased the mortgage loan collateralized by our 100 & 200 Clarendon Street properties located in Boston, Massachusetts. The mortgage loan had an outstanding principal balanceexecuted a letter of $640.5 million, bore interest at a fixed rate of 5.68% per annum and was scheduled to mature on January 6, 2017. The cash outlay requiredintent for the defeasance in the net amount of approximately $667.3 million was based on the purchase price of U.S. government securities that will generate sufficient cash flow to fund continued interest payments on the loan from the effective date of the defeasance through, and the repayment of the loan on, October 6, 2016, which is the date on which we could repay the loan at par. In connection with the defeasance, the mortgage and other liens on the property were extinguished and all existing collateral, including various guarantees, were released. As a result of the defeasance, we recognized a loss from early extinguishment of debt of approximately $22.0 million, consisting of approximately $26.8 million, which is the difference between the purchase price for the U.S. government securities acquired for the defeasance and the outstanding principal balance of the mortgage loan, and approximately $1.4 million of unamortized deferred financing costs, offset by approximately $4.8 million from the accelerationsale of the remaining balanceparcel 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 historical fair value debt adjustmentland to the estimated net sales price and recognized an impairment loss of approximately $1.4$1.8 million during the year ended December 31, 2016.
Interest Expense
Interest expense decreased by approximately $38.4 million for the year ended December 31, 2017 compared to 2016, as detailed below.
|
| | | | |
| Component | | Change in interest expense for the year ended
December 31, 2017
compared to
December 31, 2016 |
| | | (in thousands) |
| Increases to interest expense due to: | | |
| Issuance of $1.0 billion in aggregate principal of 2.750% senior notes due 2026 on August 17, 2016 | | $ | 20,801 |
|
| Refinancing of the debt collateralized by 767 Fifth Avenue (the General Motors Building) | | 18,998 |
|
| Utilization of the Unsecured Line of Credit as well as an increase in capacity due to the execution of the 2017 Credit Facility (1) | | 2,342 |
|
| Issuance of $850 million in aggregate principal of 3.200% senior notes due 2025 on December 4, 2017 | | 2,080 |
|
| Issuance of $1.0 billion in aggregate principal of 3.650% senior notes due 2026 on January 20, 2016 | | 1,956 |
|
| Amortization of deferred financing fees for BPLP’s unsecured debt and credit facility | | 1,313 |
|
| Other interest expense (excluding senior notes) | | 165 |
|
| Total increases to interest expense | | 47,655 |
|
| Decreases to interest expense due to: | | |
| Repayment of mortgage financings (2) | | (44,900 | ) |
| Increase in capitalized interest (3) | | (21,833 | ) |
| Decrease in the interest for the Outside Members’ Notes Payable for the 767 Fifth Avenue (the General Motors Building) (4) | | (18,065 | ) |
| Redemption of $850 million in aggregate principal of 3.700% senior notes due 2018 on December 17, 2017 | | (1,225 | ) |
| Total decreases to interest expense | | (86,023 | ) |
| Total change in interest expense | | $ | (38,368 | ) |
_______________
| |
| (1) | See Note 8 to the Consolidated Financial Statements. |
| |
| (2) | Includes the repayment of the mortgage loans collateralized by Fountain Square, Embarcadero Center Four and 599 Lexington Avenue. |
| |
| (3) | The increase was primarily due to the commencement and continuation of several development projects. |
| |
| (4) | The related interest expense from the Outside Members’ Notes Payable totaled approximately $16.3 million and $34.3 million for the years ended December 31, 2017 and 2016, 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. On June 7, 2017, a portion of the outside members’ notes payable was repaid and the remaining portion was contributed as equity in the consolidated entity (See Note 10 to the Consolidated Financial Statements). |
Interest expense directly related to the development of accruedrental properties is capitalized and included in real estate assets on our Consolidated Balance Sheets and amortized over the useful lives of the real estate or lease term. As portions of properties are placed in-service, we cease capitalizing interest on that portion and interest is then expensed. Interest capitalized for the years ended December 31, 2017 and 2016 were approximately $61.1 million and $39.2 million, respectively. These costs are not included in the interest expense throughreferenced above.
At December 31, 2017, our variable rate debt consisted of BPLP’s $2.0 billion 2017 Credit Facility, of which $45.0 million was outstanding at December 31, 2017. For a summary of our consolidated debt as of December 31, 2017 refer to the effective dateheading “Liquidity and Capital Resources—Capitalization—Debt Financing” within “Item 7—Management’s Discussion and Analysis of the defeasance.Financial Condition and Results of Operations.”
LossesProperties Sold Portfolio
The table below lists the properties we sold between January 1, 2017 and December 31, 2018. Rental revenue and real estate operating expenses from Interest Rate Contracts
On August 17, 2016, in conjunction with BPLP’s offering of senior unsecured notes, we terminated forward-starting interest rate swap contracts that fixed the 10-year swap rate at a weighted-average rate ofour Properties Sold Portfolio decreased by approximately 2.423% per annum on notional amounts aggregating $550.0 million. We cash-settled the contracts$17.1 million and made cash payments to the counterparties aggregating approximately $49.3 million. We recognized approximately $0.1$7.3 million, of losses on interest rate contracts duringrespectively, for the year ended December 31, 20162018 compared to 2017, as detailed below.
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | Rental Revenue | | Real Estate Operating Expenses |
| Name | | Date Sold | | Property Type | | Square Feet | | 2018 | | 2017 | | Change | | 2018 | | 2017 | | Change |
| | | | | | | | | (dollars in thousands) |
| 30 Shattuck Road | | April 19, 2017 | | Land | | N/A |
| | $ | — |
| | $ | — |
| | $ | — |
| | $ | — |
| | $ | 14 |
| | $ | (14 | ) |
| 40 Shattuck Road | | June 13, 2017 | | Office | | 122,000 |
| | — |
| | 846 |
| | (846 | ) | | — |
| | 599 |
| | (599 | ) |
| Reston Eastgate | | August 30, 2017 | | Land | | N/A |
| | — |
| | — |
| | — |
| | — |
| | 76 |
| | (76 | ) |
| 500 E Street, S.W. | | January 9, 2018 | | Office | | 262,000 |
| | 270 |
| | 12,263 |
| | (11,993 | ) | | 129 |
| | 4,546 |
| | (4,417 | ) |
| 91 Hartwell Avenue (1) | | May 24, 2018 | | Office | | 119,000 |
| | 1,224 |
| | 3,110 |
| | (1,886 | ) | | 654 |
| | 1,620 |
| | (966 | ) |
| Quorum Office Park | | September 27, 2018 | | Office | | 268,000 |
| | 3,348 |
| | 4,336 |
| | (988 | ) | | 1,818 |
| | 2,237 |
| | (419 | ) |
| 1333 New Hampshire Avenue (2) | | November 30, 2018 | | Office | | 315,000 |
| | 14,407 |
| | 16,076 |
| | (1,669 | ) | | 5,180 |
| | 5,958 |
| | (778 | ) |
| Tower Oaks | | December 20, 2018 | | Land | | N/A |
| | 255 |
| | — |
| | 255 |
| | 207 |
| | 210 |
| | (3 | ) |
| | | | | | | 1,086,000 |
| | $ | 19,504 |
| | $ | 36,631 |
| | $ | (17,127 | ) | | $ | 7,988 |
| | $ | 15,260 |
| | $ | (7,272 | ) |
_______________
| |
| (1) | Rental revenue includes termination income of approximately $5,000 for the year ended December 31, 2017. |
| |
| (2) | Rental revenue includes termination income of approximately $2.0 million for each of the years ended December 31, 2018 and 2017. |
For additional information on the sale of the above properties and land parcels refer to “Results of Operations—Other Income and Expense Items - Gains on Sales of Real Estate” within “Item 7—Management’s Discussion and Analysis of Financial Condition and Results of Operations.”
Other Operating Income and Expense Items
Residential Net Operating Income
Net operating income for our residential same properties decreased by approximately $166,000 for the year ended December 31, 2018 compared to 2017.
The following reflects our occupancy and rate information for The Lofts at Atlantic Wharf and The Avant at Reston Town Center for the years ended December 31, 2018 and 2017.
|
| | | | | | | | | | | | | | | | | | | | | | |
| | | The Lofts at Atlantic Wharf | | The Avant at Reston Town Center |
| | | 2018 | | 2017 | | Percentage
Change | | 2018 | | 2017 | | Percentage
Change |
| Average Monthly Rental Rate (1) | | $ | 4,272 |
| | $ | 4,245 |
| | 0.6 | % | | $ | 2,411 |
| | $ | 2,391 |
| | 0.8 | % |
| Average Rental Rate Per Occupied Square Foot | | $ | 4.74 |
| | $ | 4.70 |
| | 0.9 | % | | $ | 2.65 |
| | $ | 2.64 |
| | 0.4 | % |
| Average Physical Occupancy (2) | | 93.9 | % | | 94.3 | % | | (0.4 | )% | | 93.6 | % | | 93.8 | % | | (0.2 | )% |
| Average Economic Occupancy (3) | | 93.5 | % | | 94.8 | % | | (1.4 | )% | | 92.9 | % | | 92.7 | % | | 0.2 | % |
_______________
| |
| (1) | Average Monthly Rental Rate is calculated as the average of the quotients obtained by dividing (A) rental revenue as determined in accordance with GAAP, by (B) the number of occupied units for each month within the applicable fiscal period. |
| |
| (2) | Average Physical Occupancy is defined as (1) the average number of occupied units divided by (2) the total number of units, expressed as a percentage. |
| |
| (3) | Average Economic Occupancy is defined as (1) total possible revenue less vacancy loss divided by (2) total possible revenue, expressed as a percentage. 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.
Hotel Net Operating Income
Net operating income for the Boston Marriott Cambridge hotel property increased by approximately $1.7 million for the year ended December 31, 2018 compared to 2017.
The following reflects our occupancy and rate information for the Boston Marriott Cambridge hotel for the years ended December 31, 2018 and 2017.
|
| | | | | | | | | | | |
| | | 2018 | | 2017 | | Percentage Change |
| Occupancy | | 84.6 | % | | 79.9 | % | | 5.9 | % |
| Average daily rate | | $ | 282.54 |
| | $ | 276.67 |
| | 2.1 | % |
| REVPAR | | $ | 239.07 |
| | $ | 221.17 |
| | 8.1 | % |
Other Operating Income and Expense Items
Development and Management Services Revenue
Development and management services revenue increased by approximately $10.6 million for the year ended December 31, 2018 compared to 2017. Development revenue and management services revenue increased by approximately $3.2 million and $7.4 million, respectively. The increase in development revenue is primarily related to an increase in fees associated with tenant improvement projects in our Boston region and at Salesforce Tower located in San Francisco, California. Management services revenue increased primarily due to leasing commissions and other management services revenue. The increase in leasing commissions was primarily derived from our Boston and Washington, DC unconsolidated joint ventures and a third-party managed building in New York City. The increase in other management services revenue was primarily due to property and asset management fees we earned from our Santa Monica Business Park unconsolidated joint venture, which we acquired on July 19, 2018.
General and Administrative Expense
General and administrative expense increased by approximately $8.0 million for the year ended December 31, 2018 compared to 2017 primarily due to compensation expense and other general and administrative expenses increasing by approximately $5.8 million and $2.2 million, respectively. The increase in compensation expense was primarily related to (1) an increase in the expense associated with MYLTIP Awards, which includes the acceleration of amortization that occurred for employees that vested in these awards after satisfying age and service requirements and (2) an increase in other compensation related expenses. These increases were partially offset by a decrease in the value of our deferred compensation plan. The increase in other general and administrative expenses was primarily related to taxes.
We expect our general and administrative expenses to be between $136 million and $140 million for fiscal year 2019. Approximately $10 million of the increase in our 2019 guidance is related to the partial ineffectivenessadoption of ASU 2016-02, “Leases (Topic 842.)” Under ASU 2016-02, lessors will only capitalize incremental direct leasing costs. As a result, we will no longer be able to capitalize legal costs and internal leasing wages and instead will be required to expense these and other non-incremental costs as incurred (See Note 2 to the Consolidated Financial Statements).
Currently wages directly related to the development and leasing of rental properties are capitalized and included in real estate assets or deferred charges on our Consolidated Balance Sheets and amortized over the useful lives of the applicable asset or lease term. Capitalized wages for the years ended December 31, 2018 and 2017 were approximately $18.0 million and $18.6 million, respectively. These costs are not included in the general and administrative expenses discussed above.
Transaction Costs
Transaction costs increased by approximately $0.9 million for the year ended December 31, 2018 compared to 2017. This increase was primarily related to the formation of the joint ventures that we entered into for 3 Hudson Boulevard in New York City and Santa Monica Business Park in Santa Monica, California (See Note 5 to the
Consolidated Financial Statements), as well as costs related to the sale of 6595 Springfield Center Drive (TSA Headquarters) in Springfield, Virginia (See Note 3 to the Consolidated Financial Statements) and other potential asset sales. In general, transaction costs relating to the formation of new and pending joint ventures and the pursuit of other transactions are expensed as incurred.
Depreciation and Amortization Expense
Depreciation expense may differ between BXP and BPLP as a result of previously applied acquisition accounting by BXP for the issuance of common stock in connection with non-sponsor OP Unit redemptions by BPLP. This accounting resulted in a step-up of the real estate assets at BXP that was allocated to certain properties. The difference between the real estate assets of BXP as compared to BPLP for certain properties having an allocation of the real estate step-up will result in a corresponding difference in depreciation expense. For additional information see the Explanatory Note that follows the cover page of this Annual Report on Form 10-K.
Boston Properties, Inc.
Depreciation and amortization expense increased by approximately $28.1 million for the year ended December 31, 2018 compared to 2017, as detailed below.
|
| | | | | | | | | | | | |
| Portfolio | | Depreciation and Amortization for the year ended December 31, |
| 2018 | | 2017 | | Change |
| | | (in thousands) |
| Same Property Portfolio | | $ | 613,726 |
| | $ | 602,976 |
| | $ | 10,750 |
|
| Properties Placed in-Service Portfolio | | 26,841 |
| | 4,171 |
| | 22,670 |
|
| Properties Acquired Portfolio | | 1,433 |
| | 1,151 |
| | 282 |
|
| Properties in Development or Redevelopment Portfolio | | 15 |
| | 3,026 |
| | (3,011 | ) |
| Properties Sold Portfolio | | 3,634 |
| | 6,223 |
| | (2,589 | ) |
| | | $ | 645,649 |
| | $ | 617,547 |
| | $ | 28,102 |
|
Boston Properties Limited Partnership
Depreciation and amortization expense increased by approximately $28.5 million for the year ended December 31, 2018 compared to 2017, as detailed below.
|
| | | | | | | | | | | | |
| Portfolio | | Depreciation and Amortization for the year ended December 31, |
| 2018 | | 2017 | | Change |
| | | (in thousands) |
| Same Property Portfolio | | $ | 605,968 |
| | $ | 594,836 |
| | $ | 11,132 |
|
| Properties Placed in-Service Portfolio | | 26,841 |
| | 4,171 |
| | 22,670 |
|
| Properties Acquired Portfolio | | 1,433 |
| | 1,151 |
| | 282 |
|
| Properties in Development or Redevelopment Portfolio | | 15 |
| | 3,026 |
| | (3,011 | ) |
| Properties Sold Portfolio | | 3,634 |
| | 6,223 |
| | (2,589 | ) |
| | | $ | 637,891 |
| | $ | 609,407 |
| | $ | 28,484 |
|
Direct Reimbursements of Payroll and Related Costs From Management Services Contracts and Payroll and Related Costs From Management Service Contracts
ASU 2016-08 “Revenue from Contracts with Customers (Topic 606): Principal versus Agent Considerations” updated the principal versus agent considerations and as a result we determined that amounts reimbursed for payroll and related costs received from third parties in connection with management services contracts should be reflected on a gross basis instead of on a net basis as we have determined that we are the principal under these arrangements (See Note 2 to the Consolidated Financial Statements). It is anticipated that these two financial statement line items will offset each other.
Other Income and Expense Items
Income from Unconsolidated Joint Ventures
For the year ended December 31, 2018 compared to 2017, income from unconsolidated joint ventures decreased by approximately $9.0 million due to an approximately $21.3 million decrease in our share of net income, which primarily resulted from our 901 New York Avenue, Metropolitan Square and Santa Monica Business Park joint ventures, detailed below. These decreases were partially offset by an approximately $12.3 million increase in our share of net income which primarily resulted from the gain on sale of real estate from the joint venture that owns Annapolis Junction in Annapolis, Maryland.
During the year ended December 31, 2018, our joint venture that owns Metropolitan Square in Washington, DC commenced a renovation project and recorded accelerated depreciation of approximately $22.4 million related to the remaining book value of the assets to be replaced. We have a 20% ownership interest rate contracts. We will reclassify into earnings, asin the Metropolitan Square joint venture. Therefore, this accelerated depreciation resulted in a decrease of approximately $4.5 million to our net income from the joint venture.
Our acquisition of a 55% ownership interest in Santa Monica Business Park in Santa Monica, California on July 19, 2018 resulted in an increaseapproximately $5.0 million decrease to our net income from the joint venture. The decrease was primarily related to interest expense approximately $49.2 million (or approximately $4.9 million perand depreciation and amortization expense.
The decrease in net income from our joint venture that owns 901 New York Avenue was related to our allocation of income and distributions for the year over the 10-year termended December 31, 2017. Due to our economic ownership interest as a result of the 2.750% senior unsecured notes due 2026)achievement of specified investment return thresholds, as provided for in the amounts recordedjoint venture agreement, a disproportionate distribution was made by the joint venture to us.
On December 31, 2018, we entered into a distribution agreement with our partner in the joint venture in which we have a 50% interest and that owns Annapolis Junction. Under the agreement, the joint venture distributed its Annapolis Junction Building One property to the partner and the partner assumed the mortgage indebtedness collateralized by the property. We recognized a gain on our consolidated balance sheetssale of real estate totaling approximately $8.3 million, which is included within accumulated other comprehensive loss, which represents the effective portion of the applicable interest rate contracts.this financial statement line item.
Gains on Sales of Real Estate
The gains on sales of real estate may differ between BXP and BPLP as a result of previously applied acquisition accounting by BXP for the issuance of common stock in connection with non-sponsor OP Unit redemptions by BPLP. This accounting resulted in a step-up of the real estate assets at BXP that was allocated to certain properties. The difference between the real estate assets of BXP as compared to BPLP for certain properties having an allocation of the real estate step-up will result in a corresponding difference in the gains on sales of real estate when those properties are sold. For additional information, see the Explanatory Note.
Note that follows the cover page of this Form 10-K.
Boston Properties, Inc.
Gains on sales of real estate decreasedincreased by approximately $295.3$174.7 million for the year ended December 31, 20162018 compared to 2015, respectively,2017, as detailed below. |
| | | | | | | | | | | | | | | | | | | |
| 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 |
| | $ | 8.4 |
| | $ | 3.5 |
| |
| 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 |
| |
| Washingtonian North | | October 1, 2015 | | Land | | N/A | | 13.3 |
| | 13.8 |
| | 2.0 |
| |
| Innovation Place (4) | | December 17, 2015 | | Office | | 574,000 | | 207.0 |
| | 199.3 |
| | 79.1 |
| |
| | | | | | | | | $ | 743.0 |
| | $ | 608.6 |
| | $ | 375.5 |
| (5) |
_______________ |
| | | | | | | | | | | | | | | | | | | | |
| Name | | Date Sold | | Property Type | | Square Feet | | Sale Price | | Net Cash Proceeds | | Gain on Sale of Real Estate | |
| | | | | | | | | (dollars in millions) | |
| 2018 | | | | | | | | | | | | | |
| 500 E Street, S.W. | | January 9, 2018 | | Office | | 262,000 |
| | $ | 118.6 |
| | $ | 116.1 |
| | $ | 96.4 |
| |
| 91 Hartwell Avenue | | May 24, 2018 | | Office | | 119,000 |
| | 22.2 |
| | 21.7 |
| | 15.5 |
| |
| Quorum Office Park | | September 27, 2018 | | Office | | 268,000 |
| | 35.3 |
| | 34.3 |
| | 7.9 |
| |
| 1333 New Hampshire Avenue | | November 30, 2018 | | Office | | 315,000 |
| | 142.0 |
| | 133.7 |
| | 44.4 |
| |
| Tower Oaks | | December 20, 2018 | | Land | | N/A |
| | 46.0 |
| | 25.9 |
| | 15.7 |
| |
| | | | | | | 964,000 |
| | $ | 364.1 |
| | $ | 331.7 |
| | $ | 179.9 |
| (1) |
| 2017 | | | | | | | | | | | | | |
| 30 Shattuck Road | | April 19, 2017 | | Land | | N/A |
| | $ | 5.0 |
| | $ | 5.0 |
| | $ | 3.7 |
| |
| 40 Shattuck Road | | June 13, 2017 | | Office | | 122,000 |
| | 12.0 |
| | 11.9 |
| | — |
| (2) |
| Reston Eastgate | | August 30, 2017 | | Land | | N/A |
| | 14.0 |
| | 13.2 |
| | 2.8 |
| |
| | | | | | | 122,000 |
| | $ | 31.0 |
| | $ | 30.1 |
| | $ | 6.5 |
| (3) |
| |
| (1) | Excludes approximately $6.8$2.6 million of agains on sales of real estate recognized during the year ended December 31, 2018 related to gain amounts from sales of real estate occurring in prior years. |
| |
| (2) | The gain on sale of real estate for this property was $28,000. |
| |
| (3) | Excludes approximately $1.1 million of gains on sale of real estate recognized during the year ended December 31, 20162017 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 December 31, 2016, we have a remaining obligation of approximately $2.8 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 salesales of real estate was allocated to the outside partners and is included within Noncontrolling Interestsoccurring in Property Partnerships in our Consolidated Statements of Operations.prior years. |
| |
(4) | This is a 26-acre site with one occupied and three vacant existing office buildings. The remainder of the site is currently used for 1,699 surface parking spaces, but the land supports an additional 537,000 square feet of office/R&D development and two parking structures with a total of approximately 3,000 parking spaces. |
| |
(5) | Excludes approximately $0.4 million of gain on sale of real estate recognized during the three months ended December 31, 2015 related to previously deferred gain amounts from a 2014 sale of real estate. |
Boston Properties Limited Partnership
Gains on sales of real estate decreasedincreased by approximately $294.3$182.5 million for the year ended December 31, 20162018 compared to 2015, respectively,2017, as detailed below.
|
| | | | | | | | | | | | | | | | | | | |
| 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 |
| | $ | 8.4 |
| | $ | 3.5 |
| |
| 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 |
| |
| Washingtonian North | | October 1, 2015 | | Land | | N/A | | 13.3 |
| | 13.8 |
| | 2.0 |
| |
| Innovation Place (4) | | December 17, 2015 | | Office | | 574,000 | | 207.0 |
| | 199.3 |
| | 80.1 |
| |
| | | | | | | | | $ | 743.0 |
| | $ | 608.6 |
| | $ | 376.7 |
| (5) |
|
| | | | | | | | | | | | | | | | | | | | |
| Name | | Date Sold | | Property Type | | Square Feet | | Sale Price | | Net Cash Proceeds | | Gain on Sale of Real Estate | |
| | | | | | | | | (dollars in millions) | |
| 2018 | | | | | | | | | | | | | |
| 500 E Street, S.W. | | January 9, 2018 | | Office | | 262,000 |
| | $ | 118.6 |
| | $ | 116.1 |
| | $ | 98.9 |
| |
| 91 Hartwell Avenue | | May 24, 2018 | | Office | | 119,000 |
| | 22.2 |
| | 21.7 |
| | 15.9 |
| |
| Quorum Office Park | | September 27, 2018 | | Office | | 268,000 |
| | 35.3 |
| | 34.3 |
| | 9.2 |
| |
| 1333 New Hampshire Avenue | | November 30, 2018 | | Office | | 315,000 |
| | 142.0 |
| | 133.7 |
| | 48.4 |
| |
| Tower Oaks | | December 20, 2018 | | Land | | N/A |
| | 46.0 |
| | 25.9 |
| | 15.7 |
| |
| | | | | | | 964,000 |
| | $ | 364.1 |
| | $ | 331.7 |
| | $ | 188.1 |
| (1) |
| 2017 | | | | | | | | | | | | | |
| 30 Shattuck Road | | April 19, 2017 | | Land | | N/A |
| | $ | 5.0 |
| | $ | 5.0 |
| | $ | 3.7 |
| |
| 40 Shattuck Road | | June 13, 2017 | | Office | | 122,000 |
| | 12.0 |
| | 11.9 |
| | 0.6 |
| |
| Reston Eastgate | | August 30, 2017 | | Land | | N/A |
| | 14.0 |
| | 13.2 |
| | 2.8 |
| |
| | | | | | | 122,000 |
| | $ | 31.0 |
| | $ | 30.1 |
| | $ | 7.1 |
| (2) |
__________________________
| |
| (1) | Excludes approximately $6.8$2.6 million of agains on sales of real estate recognized during the year ended December 31, 2018 related to gain amounts from sales of real estate occurring in prior years. |
| |
| (2) | Excludes approximately $1.1 million of gains on sale of real estate recognized during the year ended December 31, 20162017 related to a previously deferred gain amount from sales of real estate occurring in prior years. |
Interest and Other Income
Interest and other income increased by approximately $5.0 million for the year ended December 31, 2018 compared to 2017 due primarily to an increase in interest rates.
Gains (Losses) from Investments in Securities
Gains (losses) from investments in securities for the years ended December 31, 2018 and 2017 related to investments that we have made to reduce our market risk relating to a deferred compensation plan that we maintain for BXP's officers. Under this deferred compensation plan, each officer who is eligible to participate is permitted to defer a portion of the officer’s current income on a pre-tax basis and receive a tax-deferred return on these deferrals based on the performance of specific investments selected by the officer. In order to reduce our market risk relating to this plan, we typically acquire, in a separate account that is not restricted as to its use, similar or identical investments as those selected by each officer. This enables us to generally match our liabilities to officers of BXP under the deferred compensation plan with equivalent assets and thereby limit our market risk. The performance of these investments is recorded as gains from investments in securities. During the years ended December 31, 2018 and 2017, we recognized gains (losses) of approximately $(1.9) million and $3.7 million, respectively, on these investments. By comparison, our general and administrative expense increased (decreased) by approximately $(1.9) million and $3.7 million during the years ended December 31, 2018 and 2017, respectively, as a result of increases (decrease) in our liability under our deferred compensation plan that were associated with the performance of the specific investments selected by officers of BXP participating in the plan.
Gains (Losses) from Early Extinguishments of Debt
On December 13, 2018, BPLP completed the redemption of $700.0 million in aggregate principal amount of its 5.875% senior notes due October 15, 2019. The redemption price was approximately $722.6 million. The redemption price included approximately $6.6 million of accrued and unpaid interest to, but not including, the redemption date. Excluding the accrued and unpaid interest, the redemption price was approximately 102.28% of the principal amount being redeemed. We recognized a loss from early extinguishment of debt totaling approximately $16.5 million, which amount included the payment of the redemption premium totaling approximately $16.0 million.
On December 17, 2017, BPLP completed the redemption of $850 million in aggregate principal amount of its 3.700% senior notes due November 15, 2018. The redemption price was approximately $865.5 million, which included approximately $2.8 million of accrued and unpaid interest to, but not including, the redemption date. Excluding the accrued and unpaid interest, the redemption price was approximately 101.49% of the principal amount being redeemed. We recognized a loss from early extinguishment of debt totaling approximately $13.9 million, which amount included the payment of the redemption premium totaling approximately $12.7 million.
On June 7, 2017, our consolidated entity in which we have a 60% ownership interest and that owns 767 Fifth Avenue (the General Motors Building) located in New York City completed the refinancing of approximately $1.6 billion of indebtedness that had been secured by direct and indirect interests in 767 Fifth Avenue. The new mortgage financing has a principal amount of $2.3 billion, bears interest at a fixed interest rate of 3.43% per annum and matures on June 9, 2027. The loan requires monthly interest-only payments during the 10-year term of the loan, with the entire principal amount due at maturity. The extinguished debt bore interest at a weighted-average rate of approximately 5.96% per annum, an effective GAAP interest rate of approximately 3.03% per annum and was scheduled to mature on October 7, 2017. There was no prepayment penalty associated with the repayment of the prior indebtedness. We recognized a net gain from early extinguishment of debt totaling approximately $14.6 million primarily consisting of the acceleration of the remaining balance related to the historical fair value debt adjustment.
On April 24, 2017, BPLP entered into the 2017 Credit Facility (See Note 8 to the Consolidated Financial Statements). Certain lenders, under the prior credit facility, chose to not participate in the 2017 Credit Facility and as such we recognized a loss on early extinguishment of debt of approximately $0.3 million related to the acceleration of finance fees associated with the prior credit agreement.
Impairment Losses
Impairment loss may differ between BXP and BPLP as a result of previously applied acquisition accounting by BXP for the issuance of common stock in connection with non-sponsor OP Unit redemptions by BPLP. This accounting resulted in a step-up of the real estate assets at BXP that was allocated to certain properties. The difference between the real estate assets of BXP as compared to BPLP for certain properties having an allocation of the real estate step-up will result in a corresponding difference in depreciation expense. For additional information see the Explanatory Note that follows the cover page of this Annual Report on Form 10-K.
On December 13, 2018, we completed the sale of our 6595 Springfield Center Drive development project located in Springfield, Virginia, for a sale price of approximately $98.1 million, consisting of the land and project costs incurred through the closing date. Net cash proceeds totaled approximately $97.1 million. Concurrently with the sale, we agreed to act as development manager and have guaranteed the completion of the project. The book value of the property exceeded its estimated fair value prior to the sale, and as a result, we recognized an impairment loss totaling approximately $8.7 million during the three months ended December 31, 2018. 6595 Springfield Center Drive is an approximately 634,000 net rentable square foot Class A office project.
During the three months ended December 31, 2018, we reevaluated our strategy for the sale of our 2600 Tower Oaks Boulevard property. Based on a shorter than expected hold period, we reduced the carrying value of the property to its estimated fair value at December 31, 2018 and recognized an impairment loss totaling approximately $3.1 million for BXP and approximately $1.5 million for BPLP. Our estimated fair value was based on a pending offer for the sale of the property. 2600 Tower Oaks Boulevard is an approximately 179,000 net rentable square foot Class A office property (See Note 19 to the Consolidated Financial Statements).
Interest Expense
Interest expense increased by approximately $3.7 million for the year ended December 31, 2018 compared to 2017 as detailed below.
|
| | | | |
| Component | | Change in interest expense for the year ended
December 31, 2018
compared to
December 31, 2017 |
| | | (in thousands) |
| Increases to interest expense due to: | | |
| Issuance of $850 million in aggregate principal of 3.200% senior notes due 2025 on December 4, 2017 | | $ | 25,383 |
|
| Refinancing of the debt collateralized by 767 Fifth Avenue (the General Motors Building) | | 15,448 |
|
| Utilization of the 2017 Credit Facility (1) | | 12,082 |
|
| Issuance of $1 billion in aggregate principal of 4.500% senior notes due 2028 on November 28, 2018 | | 4,148 |
|
| Other interest expense (excluding senior notes) | | 153 |
|
| Total increases to interest expense | | 57,214 |
|
| Decreases to interest expense due to: | | |
| Redemption of $850 million in aggregate principal of 3.700% senior notes due 2018 on December 17, 2017 | | (30,519 | ) |
| Decrease in the interest for the Outside Members' Notes Payable for the 767 Fifth Avenue (the General Motors Building) (2) | | (16,256 | ) |
| Increase in capitalized interest | | (4,696 | ) |
| Redemption of $700 million in aggregate principal of 5.875% senior notes due 2019 on December 13, 2018 | | (2,056 | ) |
| Total decreases to interest expense | | (53,527 | ) |
| Total change in interest expense | | $ | 3,687 |
|
_______________
| |
| (1) | See Note 8 to the 2014 sale of Patriots Park located in Reston, Virginia.Consolidated Financial Statements. |
| |
| (2) | This property has 335 apartment units andThe related interest expense from the Outside Members’ Notes Payable totaled approximately 50,000 net rentable square feet of retail space. We have agreed to provide net operating income support of up to $6.0$16.3 million shouldfor the property’s net operating income fail to achieve certain thresholds. As ofyear ended December 31, 2016, we have a remaining obligation of approximately $2.8 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 was2017. These amounts are allocated to the outside joint venture partners and is included withinas an adjustment to Noncontrolling Interests in Property Partnerships in our Consolidated Statements of Operations. |
| |
(4) | This is On June 7, 2017, a 26-acre site with one occupied and three vacant existing office buildings. The remainderportion of the site is currently used for 1,699 surface parking spaces, butoutside members’ notes payable was repaid and the land supports an additional 537,000 square feet of office/R&D development and two parking structures with a total of approximately 3,000 parking spaces. |
| |
(5) | Excludes approximately $0.4 million of gain on sale of real estate recognized duringremaining portion was contributed as equity in the three months ended December 31, 2015 related to previously deferred gain amounts from a 2014 sale of real estate.consolidated entity. |
Interest expense directly related to the development of rental properties is capitalized and included in real estate assets on our Consolidated Balance Sheets and amortized over the useful lives of the real estate or lease term. As portions of properties are placed in-service, we cease capitalizing interest on that portion and interest is
then expensed. Interest capitalized for the years ended December 31, 2018 and 2017 were approximately $65.8 million and $61.1 million, respectively. These costs are not included in the interest expense referenced above.
At December 31, 2018, our variable rate debt consisted of BPLP's $500.0 million Delayed Draw Facility and $1.5 billion Revolving Facility. The Revolving Facility did not have any borrowings outstanding as of December 31, 2018. The Delayed Draw Facility had $500.0 million outstanding as of December 31, 2018. For a summary of our consolidated debt as of December 31, 2018 and December 31, 2017 refer to the heading “Liquidity and Capital Resources—Capitalization—Debt Financing” within “Item 7—Management’s Discussion and Analysis of Financial Condition and Results of Operations.”
Noncontrolling interestsInterests in property partnershipsProperty Partnerships
Noncontrolling interests in property partnerships decreasedincreased by approximately $151.9$15.1 million for the year ended December 31, 20162018 compared to 20152017, as detailed below.
|
| | | | | | | | | | | | |
| Property | | Partners’ Noncontrolling Interest for the year ended December 31, |
| 2016 | | 2015 | | Change |
| | | (in thousands) |
| 505 9th Street (1) | | $ | — |
| | $ | 103,507 |
| | $ | (103,507 | ) |
| Fountain Square (2) | | — |
| | 5,121 |
| | (5,121 | ) |
| Salesforce Tower | | (34 | ) | | — |
| | (34 | ) |
| 767 Fifth Avenue (the General Motors Building) (3) | | (26,777 | ) | | (20,784 | ) | | (5,993 | ) |
| Times Square Tower | | 26,777 |
| | 26,858 |
| | (81 | ) |
| 601 Lexington Avenue (4) | | (12,462 | ) | | 21,763 |
| | (34,225 | ) |
| 100 Federal Street | | 1,119 |
| | 3,986 |
| | (2,867 | ) |
| Atlantic Wharf Office Building | | 9,309 |
| | 9,404 |
| | (95 | ) |
| | | $ | (2,068 | ) | | $ | 149,855 |
| | $ | (151,923 | ) |
|
| | | | | | | | | | | | |
| Property | | Noncontrolling Interests in Property Partnerships for the year ended December 31, |
| 2018 | | 2017 | | Change |
| | | (in thousands) |
| Salesforce Tower (1) | | $ | (439 | ) | | $ | (528 | ) | | $ | 89 |
|
| 767 Fifth Avenue (the General Motors Building) (2) | | 1,791 |
| | (1,913 | ) | | 3,704 |
|
| Times Square Tower | | 26,997 |
| | 26,808 |
| | 189 |
|
| 601 Lexington Avenue (3) | | 18,802 |
| | 10,317 |
| | 8,485 |
|
| 100 Federal Street (4) | | 6,350 |
| | 3,722 |
| | 2,628 |
|
| Atlantic Wharf Office Building | | 9,408 |
| | 9,426 |
| | (18 | ) |
| | | $ | 62,909 |
| | $ | 47,832 |
| | $ | 15,077 |
|
_______________
| |
| (1) | On September 18, 2015, we sold this propertySee Notes 10 and approximately $101.1 million of the gain was allocated to the outside partners (See Note 1119 to the Consolidated Financial Statements).Statements. |
| |
| (2) | On September 15, 2015,June 7, 2017, our consolidated entity in which we acquired our partners’ nominal 50%have a 60% interest (See Note 11 tocompleted the Consolidated Financial Statements). |
| |
(3) | refinancing of indebtedness that had been secured by direct and indirect interests in 767 Fifth Avenue. The net loss allocation iswas primarily due to the partners’ share of the interest expense for the outside members’ notes payable which was $34.3 million and $30.8$16.3 million for the year ended December 31, 20162017. However, during the year ended December 31, 2017, we recognized a net gain from early extinguishment of debt totaling approximately $14.6 million primarily consisting of the acceleration of the remaining balance related to the historical fair value debt adjustments and 2015, respectively. as a result, this contributed to the property having a reduced net loss allocation. In addition, during the year ended December 31, 2017, we accelerated the depreciation and amortization related to capital improvements being performed at the building and had approximately $14.2 million of termination income. Neither of these items reoccurred during the year ended December 31, 2018. |
| |
(4)(3) | 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, which will be called 159 East 53rd Street.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 recognizedIn addition, real estate operating expenses for the year ended December 31, 2017 included 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$5.8 million of those amounts was allocated todemolition costs, which did not reoccur during the outside partners. year ended December 31, 2018. |
| |
| (4) | The year ended December 31, 2018 included an increase in rental revenue from our tenants. |
Noncontrolling Interest—Common Units of the Operating Partnership
For BXP, noncontrolling interest—common units of the Operating Partnership decreasedincreased by approximately $7.7$14.6 million for the year ended December 31, 20162018 compared to 20152017 due primarily to a decreasean increase in allocable income, which was the result of recognizing a greater gain on sales of real estate amount during 2015,2018, partially offset by an increasea decrease in the noncontrolling interest’s ownership percentage. Due to our ownership structure, there is no corresponding line item on BPLP’s financial statements.
Results of Operations for the Years Ended December 31, 20152017 and 20142016
Net income attributable to Boston Properties, Inc. common shareholders and net income attributable to Boston Properties Limited Partnership common unitholders increaseddecreased approximately $139.5$50.3 million and $149.6$62.5 million for the years ended December 31, 20152017 compared to 2014,2016, respectively, as detailed in the following tables
and for the reasons discussed below under the heading “Comparison of the year ended December 31, 20152017 to the year ended December 31, 2014”2016” within “Item 7—Management’s Discussion and Analysis of Financial Condition and Results of Operations.”
The following are reconciliations of Net Income Attributable to Boston Properties, Inc. Common Shareholders to Net Operating Income and Net Income Attributable to Boston Properties Limited Partnership Common Unitholders to Net Operating Income for the years ended December 31, 20152017 and 2014 (in2016 (in thousands):
Boston Properties, Inc.
| | | | | Total Property Portfolio | | Total Property Portfolio |
| | | 2015 | | 2014 | | Increase/
(Decrease) | | %
Change | | 2017 | | 2016 | | Increase/
(Decrease) | | %
Change |
| Net Income Attributable to Boston Properties, Inc. Common Shareholders | | $ | 572,606 |
| | $ | 433,111 |
| | $ | 139,495 |
| | 32.21 | % | | $ | 451,939 |
| | $ | 502,285 |
| | $ | (50,346 | ) | | (10.02 | )% |
| Preferred dividends | | 10,500 |
| | 10,500 |
| | — |
| | — | % | | 10,500 |
| | 10,500 |
| | — |
| | — | % |
| Net Income Attributable to Boston Properties, Inc. | | 583,106 |
| | 443,611 |
| | 139,495 |
| | 31.45 | % | | 462,439 |
| | 512,785 |
| | (50,346 | ) | | (9.82 | )% |
| Net Income Attributable to Noncontrolling Interests: | | | | | | | | | | | | | | | | |
| Noncontrolling interest—common units of the Operating Partnership | | 66,951 |
| | 50,862 |
| | 16,089 |
| | 31.63 | % | | 52,210 |
| | 59,260 |
| | (7,050 | ) | | (11.90 | )% |
| Noncontrolling interest—redeemable preferred units of the Operating Partnership | | 6 |
| | 1,023 |
| | (1,017 | ) | | (99.41 | )% | |
| Noncontrolling interests in property partnerships | | 149,855 |
| | 30,561 |
| | 119,294 |
| | 390.35 | % | | 47,832 |
| | (2,068 | ) | | 49,900 |
| | 2,412.96 | % |
| Net Income | | 799,918 |
| | 526,057 |
| | 273,861 |
| | 52.06 | % | | 562,481 |
| | 569,977 |
| | (7,496 | ) | | (1.32 | )% |
| Gains on sales of real estate | | 375,895 |
| | 168,039 |
| | 207,856 |
| | 123.70 | % | |
| Income Before Gains on Sales of Real Estate | | 424,023 |
| | 358,018 |
| | 66,005 |
| | 18.44 | % | |
| Other Expenses: | | | | | | | | | | | | | | | | |
| Add: | | | | | | | | | | | | | | | | |
| Losses from early extinguishments of debt | | 22,040 |
| | 10,633 |
| | 11,407 |
| | 107.28 | % | |
| Losses from interest rate contracts | | | — |
| | 140 |
| | (140 | ) | | (100.00 | )% |
| Interest expense | | 432,196 |
| | 455,743 |
| | (23,547 | ) | | (5.17 | )% | | 374,481 |
| | 412,849 |
| | (38,368 | ) | | (9.29 | )% |
| Impairment losses | | | — |
| | 1,783 |
| | (1,783 | ) | | (100.00 | )% |
| Other Income: | | | | | | | | | | | | | | | | |
| Less: | | | | | | | | | | | | | | | | |
| Gains (losses) from investments in securities | | (653 | ) | | 1,038 |
| | (1,691 | ) | | (162.91 | )% | |
| Gains (losses) from early extinguishments of debt | | | 496 |
| | (371 | ) | | 867 |
| | 233.69 | % |
| Gains from investments in securities | | | 3,678 |
| | 2,273 |
| | 1,405 |
| | 61.81 | % |
| Interest and other income | | 6,777 |
| | 8,765 |
| | (1,988 | ) | | (22.68 | )% | | 5,783 |
| | 7,230 |
| | (1,447 | ) | | (20.01 | )% |
| Gains on sales of real estate | | | 7,663 |
| | 80,606 |
| | (72,943 | ) | | (90.49 | )% |
| Gain on sale of investment in unconsolidated joint venture | | | — |
| | 59,370 |
| | (59,370 | ) | | (100.00 | )% |
| Income from unconsolidated joint ventures | | 22,770 |
| | 12,769 |
| | 10,001 |
| | 78.32 | % | | 11,232 |
| | 8,074 |
| | 3,158 |
| | 39.11 | % |
| Operating Income | | 849,365 |
| | 801,822 |
| | 47,543 |
| | 5.93 | % | |
| Other Expenses: | | | | | | | | | | | | | | | | |
| Add: | | | | | | | | | | | | | | | | |
| Depreciation and amortization | | 639,542 |
| | 628,573 |
| | 10,969 |
| | 1.75 | % | |
| Depreciation and amortization expense | | | 617,547 |
| | 694,403 |
| | (76,856 | ) | | (11.07 | )% |
| Transaction costs | | 1,259 |
| | 3,140 |
| | (1,881 | ) | | (59.90 | )% | | 668 |
| | 2,387 |
| | (1,719 | ) | | (72.02 | )% |
| General and administrative expense | | 96,319 |
| | 98,937 |
| | (2,618 | ) | | (2.65 | )% | | 113,715 |
| | 105,229 |
| | 8,486 |
| | 8.06 | % |
| Other Revenue: | | | | | | | | | | | | | | | | |
| Less: | | | | | | | | | | | | | | | | |
| Development and management services | | 22,554 |
| | 25,316 |
| | (2,762 | ) | | (10.91 | )% | |
| Development and management services revenue | | | 34,605 |
| | 28,284 |
| | 6,321 |
| | 22.35 | % |
| Net Operating Income | | $ | 1,563,931 |
| | $ | 1,507,156 |
| | $ | 56,775 |
| | 3.77 | % | | $ | 1,605,435 |
| | $ | 1,601,302 |
| | $ | 4,133 |
| | 0.26 | % |
Boston Properties Limited Partnership
| | | | | Total Property Portfolio | | Total Property Portfolio |
| | | 2015 | | 2014 | | Increase/
(Decrease) | | %
Change | | 2017 | | 2016 | | Increase/
(Decrease) | | %
Change |
| Net Income Attributable to Boston Properties Limited Partnership Common Unitholders | | $ | 648,748 |
| | $ | 499,129 |
| | $ | 149,619 |
| | 29.98 | % | | $ | 512,866 |
| | $ | 575,341 |
| | $ | (62,475 | ) | | (10.86 | )% |
| Preferred distributions | | 10,500 |
| | 10,500 |
| | — |
| | — | % | | 10,500 |
| | 10,500 |
| | — |
| | — | % |
| Net Income Attributable to Boston Properties Limited Partnership | | 659,248 |
| | 509,629 |
| | 149,619 |
| | 29.36 | % | | 523,366 |
| | 585,841 |
| | (62,475 | ) | | (10.66 | )% |
| Net Income Attributable to Noncontrolling Interests: | | | | | | | | | | | | | | | | |
| Noncontrolling interest—redeemable preferred units of the Operating Partnership | | 6 |
| | 1,023 |
| | (1,017 | ) | | (99.41 | )% | |
| Noncontrolling interests in property partnerships | | 149,855 |
| | 30,561 |
| | 119,294 |
| | 390.35 | % | | 47,832 |
| | (2,068 | ) | | 49,900 |
| | 2,412.96 | % |
| Net Income | | 809,109 |
| | 541,213 |
| | 267,896 |
| | 49.50 | % | | 571,198 |
| | 583,773 |
| | (12,575 | ) | | (2.15 | )% |
| Gains on sales of real estate | | 377,093 |
| | 174,686 |
| | 202,407 |
| | 115.87 | % | |
| Income Before Gains on Sales of Real Estate | | 432,016 |
| | 366,527 |
| | 65,489 |
| | 17.87 | % | |
| Other Expenses: | | | | | | | | | | | | | | | | |
| Add: | | | | | | | | | | | | | | | | |
| Losses from early extinguishments of debt | | 22,040 |
| | 10,633 |
| | 11,407 |
| | 107.28 | % | |
| Losses from interest rate contracts | | | — |
| | 140 |
| | (140 | ) | | (100.00 | )% |
| Interest expense | | 432,196 |
| | 455,743 |
| | (23,547 | ) | | (5.17 | )% | | 374,481 |
| | 412,849 |
| | (38,368 | ) | | (9.29 | )% |
| Impairment losses | | | — |
| | 1,783 |
| | (1,783 | ) | | (100.00 | )% |
| Other Income: | | | | | | | | | | | | | | | | |
| Less: | | | | | | | | | | | | | | | | |
| Gains (losses) from investments in securities | | (653 | ) | | 1,038 |
| | (1,691 | ) | | (162.91 | )% | |
| Gains (losses) from early extinguishments of debt | | | 496 |
| | (371 | ) | | 867 |
| | 233.69 | % |
| Gains from investments in securities | | | 3,678 |
| | 2,273 |
| | 1,405 |
| | 61.81 | % |
| Interest and other income | | 6,777 |
| | 8,765 |
| | (1,988 | ) | | (22.68 | )% | | 5,783 |
| | 7,230 |
| | (1,447 | ) | | (20.01 | )% |
| Gains on sales of real estate | | | 8,240 |
| | 82,775 |
| | (74,535 | ) | | (90.05 | )% |
| Gain on sale of investment in unconsolidated joint venture | | | — |
| | 59,370 |
| | (59,370 | ) | | (100.00 | )% |
| Income from unconsolidated joint ventures | | 22,770 |
| | 12,769 |
| | 10,001 |
| | 78.32 | % | | 11,232 |
| | 8,074 |
| | 3,158 |
| | 39.11 | % |
| Operating Income | | 857,358 |
| | 810,331 |
| | 47,027 |
| | 5.80 | % | |
| Other Expenses: | | | | | | | | | | | | | | | | |
| Add: | | | | | | | | | | | | | | | | |
| Depreciation and amortization | | 631,549 |
| | 620,064 |
| | 11,485 |
| | 1.85 | % | |
| Depreciation and amortization expense | | | 609,407 |
| | 682,776 |
| | (73,369 | ) | | (10.75 | )% |
| Transaction costs | | 1,259 |
| | 3,140 |
| | (1,881 | ) | | (59.90 | )% | | 668 |
| | 2,387 |
| | (1,719 | ) | | (72.02 | )% |
| General and administrative expense | | 96,319 |
| | 98,937 |
| | (2,618 | ) | | (2.65 | )% | | 113,715 |
| | 105,229 |
| | 8,486 |
| | 8.06 | % |
| Other Revenue: | | | | | | | | | | | | | | | | |
| Less: | | | | | | | | | | | | | | | | |
| Development and management services | | 22,554 |
| | 25,316 |
| | (2,762 | ) | | (10.91 | )% | |
| Development and management services revenue | | | 34,605 |
| | 28,284 |
| | 6,321 |
| | 22.35 | % |
| Net Operating Income | | $ | 1,563,931 |
| | $ | 1,507,156 |
| | $ | 56,775 |
| | 3.77 | % | | $ | 1,605,435 |
| | $ | 1,601,302 |
| | $ | 4,133 |
| | 0.26 | % |
Comparison of the year ended December 31, 20152017 to the year ended December 31, 20142016
The table below shows selected operating information for the Same Property Portfolio and the Total Property Portfolio. The Same Property Portfolio consists of 141144 properties totaling approximately 37.138.7 million net rentable square feet of space, excluding unconsolidated joint ventures. The Same Property Portfolio includes properties acquired or placed in-service on or prior to January 1, 20142016 and owned and in service through December 31, 2015.2017. The Total Property Portfolio includes the effects of the other properties either placed in-service, acquired or in development or redevelopment after January 1, 20142016 or disposed of on or prior to December 31, 2015.2017. This table includes a reconciliation from the Same Property Portfolio to the Total Property Portfolio by also providing information for the years ended December 31, 20152017 and 20142016 with respect to the properties which were placed in-service, acquired, in development or redevelopment or sold. For the years ended December 31, 2015 and 2014, we did not have any properties that were acquired.
| | | | Same Property Portfolio | | Properties Placed In-Service Portfolio | | Properties in Development or Redevelopment Portfolio | | Properties Sold Portfolio | | Total Property Portfolio | Same Property Portfolio | | Properties
Acquired Portfolio | | Properties
Placed In-Service
Portfolio | | Properties in
Development or
Redevelopment
Portfolio | | Properties Sold Portfolio | Total Property Portfolio |
| (dollars in thousands) | 2015 | | 2014 | | Increase/ (Decrease) | | % Change | | 2015 | | 2014 | | 2015 | | 2014 | | 2015 | | 2014 | | 2015 | | 2014 | | Increase/
(Decrease) | | %
Change | 2017 | | 2016 | | Increase/ (Decrease) | | % Change | | 2017 | | 2016 | | 2017 | | 2016 | | 2017 | | 2016 | | 2017 | | 2016 | | 2017 | | 2016 | | Increase/
(Decrease) | | %
Change |
| Rental Revenue: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Rental Revenue | $ | 2,226,478 |
| | $ | 2,194,353 |
| | $ | 32,125 |
| | 1.46 | % | | $ | 116,818 |
| | $ | 42,390 |
| | $ | 661 |
| | $ | 2,195 |
| | $ | 20,487 |
| | $ | 51,772 |
| | $ | 2,364,444 |
| | $ | 2,290,710 |
| | $ | 73,734 |
| | 3.22 | % | $ | 2,395,910 |
| | $ | 2,329,295 |
| | $ | 66,615 |
| | 2.86 | % | | $ | 7,669 |
| | $ | 3,929 |
| | $ | 73,414 |
| | $ | 45,814 |
| | $ | 4,375 |
| | $ | 18,913 |
| | $ | 846 |
| | $ | 3,709 |
| | $ | 2,482,214 |
| | $ | 2,401,660 |
| | $ | 80,554 |
| | 3.35 | % |
| Termination Income | 38,894 |
| | 11,223 |
| | 27,671 |
| | 246.56 | % | | — |
| | 171 |
| | — |
| | — |
| | — |
| | — |
| | 38,894 |
| | 11,394 |
| | 27,500 |
| | 241.36 | % | 24,467 |
| | 60,183 |
| | (35,716 | ) | | (59.35 | )% | | 6 |
| | — |
| | — |
| | — |
| | (1,415 | ) | | (890 | ) | | — |
| | — |
| | 23,058 |
| | 59,293 |
| | (36,235 | ) | | (61.11 | )% |
| Total Rental Revenue | 2,265,372 |
| | 2,205,576 |
| | 59,796 |
| | 2.71 | % | | 116,818 |
| | 42,561 |
| | 661 |
| | 2,195 |
| | 20,487 |
| | 51,772 |
| | 2,403,338 |
| | 2,302,104 |
| | 101,234 |
| | 4.40 | % | 2,420,377 |
| | 2,389,478 |
| | 30,899 |
| | 1.29 | % | | 7,675 |
| | 3,929 |
| | 73,414 |
| | 45,814 |
| | 2,960 |
| | 18,023 |
| | 846 |
| | 3,709 |
| | 2,505,272 |
| | 2,460,953 |
| | 44,319 |
| | 1.80 | % |
| Real Estate Operating Expenses | 816,830 |
| | 781,114 |
| | 35,716 |
| | 4.57 | % | | 37,998 |
| | 17,382 |
| | 254 |
| | 1,005 |
| | 8,943 |
| | 19,867 |
| | 864,025 |
| | 819,368 |
| | 44,657 |
| | 5.45 | % | 887,538 |
| | 856,637 |
| | 30,901 |
| | 3.61 | % | | 2,065 |
| | 857 |
| | 21,996 |
| | 11,564 |
| | 11,387 |
| | 11,745 |
| | 689 |
| | 1,889 |
| | 923,675 |
| | 882,692 |
| | 40,983 |
| | 4.64 | % |
| Net Operating Income, excluding residential and hotel | 1,448,542 |
| | 1,424,462 |
| | 24,080 |
| | 1.69 | % | | 78,820 |
| | 25,179 |
| | 407 |
| | 1,190 |
| | 11,544 |
| | 31,905 |
| | 1,539,313 |
| | 1,482,736 |
| | 56,577 |
| | 3.82 | % | |
| Residential Net Operating Income (1) | 2,645 |
| | 2,571 |
| | 74 |
| | 2.88 | % | | 6,801 |
| | 1,311 |
| | — |
| | — |
| | 1,210 |
| | 6,389 |
| | 10,656 |
| | 10,271 |
| | 385 |
| | 3.75 | % | |
| Net Operating Income (Loss), Excluding Residential and Hotel (1) | | 1,532,839 |
| | 1,532,841 |
| | (2 | ) | | — | % | | 5,610 |
| | 3,072 |
| | 51,418 |
| | 34,250 |
| | (8,427 | ) | | 6,278 |
| | 157 |
| | 1,820 |
| | 1,581,597 |
| | 1,578,261 |
| | 3,336 |
| | 0.21 | % |
| Residential Net Operating Income (Loss) (2) | | 10,294 |
| | 10,246 |
| | 48 |
| | 0.47 | % | | — |
| | — |
| | — |
| | — |
| | — |
| | (623 | ) | | — |
| | — |
| | 10,294 |
| | 9,623 |
| | 671 |
| | 6.97 | % |
Hotel Net Operating Income (1)(2) | 13,962 |
| | 14,149 |
| | (187 | ) | | (1.32 | )% | | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | 13,962 |
| | 14,149 |
| | (187 | ) | | (1.32 | )% | 13,544 |
| | 13,418 |
| | 126 |
| | 0.94 | % | | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | 13,544 |
| | 13,418 |
| | 126 |
| | 0.94 | % |
| Consolidated Net Operating Income (1) | $ | 1,465,149 |
| | $ | 1,441,182 |
| | $ | 23,967 |
| | 1.66 | % | | $ | 85,621 |
| | $ | 26,490 |
| | $ | 407 |
| | $ | 1,190 |
| | $ | 12,754 |
| | $ | 38,294 |
| | $ | 1,563,931 |
| | $ | 1,507,156 |
| | $ | 56,775 |
| | 3.77 | % | |
| Consolidated Net Operating Income (Loss) (1) (2) | | $ | 1,556,677 |
| | $ | 1,556,505 |
| | $ | 172 |
| | 0.01 | % | | $ | 5,610 |
| | $ | 3,072 |
| | $ | 51,418 |
| | $ | 34,250 |
| | $ | (8,427 | ) | | $ | 5,655 |
| | $ | 157 |
| | $ | 1,820 |
| | $ | 1,605,435 |
| | $ | 1,601,302 |
| | $ | 4,133 |
| | 0.26 | % |
_______________
| |
| (1) | The change in the Same Property Portfolio was driven by the decrease in termination income. For additional information, see page 79. |
| |
| (2) | For a detailed discussion of NOI, including the reasons management believes NOI is useful to investors, see page 56.64. Residential Net Operating Income for the yearsyear ended December 31, 20152017 and 20142016 are comprised of Residential Revenue of $18,883$16,596 and $26,193$16,699 less Residential Expenses of $8,227$6,302 and $15,922,$7,076, respectively. Hotel Net Operating Income for the yearsyear ended December 31, 20152017 and 20142016 are comprised of Hotel Revenue of $46,046$45,603 and $43,385$44,884 less Hotel Expenses of $32,084$32,059 and $29,236,$31,466, respectively, per the Consolidated Statements of Operations. |
Same Property Portfolio
Rental Revenue
Rental revenue from the Same Property Portfolio increased by approximately $32.1$66.6 million for the year ended December 31, 20152017 compared to 2014.2016. The increase was primarily the result of increasesan increase in revenue from our leases other recoveries and parking and other income of approximately $26.7 million, $4.2$62.9 million and $1.2$4.6 million, respectively. The increaserespectively, partially offset by decreases in other recoveries was primarily in the Boston region and related to tenant electric reimbursements.of approximately $0.9 million. Rental revenue from our leases increased by approximately $26.7$62.9 million as a result of our average revenue per square foot increasing by approximately $1.42,$1.70, contributing approximately $48.4$62.5 million, partially offset byand an approximately $21.7$0.4 million decreaseincrease due to a reduction in our average occupancy increasing from 93.9%91.53% to 92.8%91.54%.
Termination Income
Termination income increaseddecreased by approximately $27.7$35.7 million for the year ended December 31, 20152017 compared to 2014.2016.
Termination income for the year ended December 31, 20152017 resulted from the termination of 3633 tenants across the Same Property Portfolio which totaled approximately $38.9$24.5 million of which approximately $30.8$21.3 million $6.4was attributable to the New York Region. The remaining approximately $2.8 million $1.2 million and $0.5 millionof termination income was primarily related to early terminations inthe Washington, DC region. In addition, we received the fifth interim distribution from our unsecured creditor's claim against Lehman Brothers, Inc. of approximately $0.4 million (See Note 9 to the Consolidated Financial Statements).
Termination income for the year ended December 31, 2016 resulted from the termination of 35 tenants across the Same Property Portfolio which totaled approximately $60.2 million of which approximately $58.8 million was from our New York San Francisco, Boston and Washington, DC regions, respectively.region. On February 3, 2016, we entered into a lease termination agreement with a tenant for an approximately 85,000 square foot lease at our 250 West 55th Street property located in New York City. The lease was scheduled to expire on February 28, 2035. In consideration for the termination of the lease, the tenant paid us approximately $45.0 million. The remaining approximately $12.4 million of termination income from the New York region was primarily duerelated to distributionsnegotiated early releases with three other tenants. In addition, during the year ended December 31, 2016, we received the fourth interim distribution from our unsecured creditorcreditor's claim against Lehman Brothers, Inc. (see below) and our negotiated early terminations of a tenant at 767 Fifth Avenue (the General Motors Building), two tenants at 601 Lexington Avenue and a tenant in Princeton, New Jersey each in order to accommodate leasing the space to other tenants. Approximately $6.9 million of our termination income for the year December 31, 2015 was non-cash and resulted from the acceleration of “above-” and “below-market” lease revenue and straight-line rent adjustments.
On March 11, 2015 and September 9, 2015 we received the second and third interim distributions from our unsecured creditor claim against Lehman Brothers, Inc. aggregating approximately $8.1$1.4 million.
Termination income for the year ended December 31, 2014 resulted from the termination of 29 tenants across the Same Property Portfolio which totaled approximately $11.2 million of which approximately $7.7 million related to an initial distribution we received from our unsecured creditor claim against Lehman Brothers, Inc. (See Note 10 to the Consolidated Financial Statements).
Real Estate Operating Expenses
Real estate operating expenses from the Same Property Portfolio increased by approximately $35.7$30.9 million, or 4.6%3.6%, for the year ended December 31, 20152017 compared to 20142016, due primarily to (1) an increase of approximately $18.4 million, or 5.1%,increases in real estate taxes which we primarily experienced in our New York CBD properties, (2) an increase of approximately $7.3 million, or 6.2%, in repairs and maintenance expense, which we primarily experienced in our Boston and New York CBD buildings, (3) an increase of approximately $3.5 million, or 3.0%, in utilities expense in the Boston region and New York CBD buildings, (4) an increase of approximately $3.5 million, or 8.8%, in roads and grounds expense, which we primarily experienced in the Boston region and (5) an increase of approximately $3.0 million, or 2.1%, in other real estate operating expenses acrossof approximately $17.8 million, or 4.3%, and $13.1 million, or 2.7%, respectively. The increase in real estate taxes was primarily experienced in the portfolio.New York CBD properties.
Properties Acquired Portfolio
The table below lists the properties acquired between January 1, 2016 and December 31, 2017. Rental revenue and real estate operating expenses increased by approximately $3.7 million and $1.2 million, respectively for the year ended December 31, 2017 compared to 2016, as detailed below.
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | Rental Revenue | | Real Estate Operating Expenses |
| Name | | Date acquired | | Square Feet | | 2017 | | 2016 | | Change | | 2017 | | 2016 | | Change |
| | | | | | | (dollars in thousands) |
| 3625-3635 Peterson Way | | April 22, 2016 | | 218,366 |
| | $ | 5,936 |
| | $ | 3,929 |
| | $ | 2,007 |
| | $ | 1,227 |
| | $ | 857 |
| | $ | 370 |
|
| 103 Carnegie Center (1) | | May 15, 2017 | | 96,332 |
| | 1,739 |
| | — |
| | 1,739 |
| | 838 |
| | — |
| | 838 |
|
| | | | | 314,698 |
| | $ | 7,675 |
| | $ | 3,929 |
| | $ | 3,746 |
| | $ | 2,065 |
| | $ | 857 |
| | $ | 1,208 |
|
| |
| (1) | Rental revenue includes termination income of approximately $6,000 for the year ended December 31, 2017. |
Properties Placed In-Service Portfolio
The table below lists the properties that were placed in-service or partially placed in-service between January 1, 20142016 and December 31, 2015.2017. Rental revenue and real estate operating expenses from our Properties Placed In-Service Portfolio increased by approximately $80.4$27.6 million and $21.3$10.4 million, respectively, for the year ended December 31, 20152017 compared to 20142016, as detailed below.
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | Quarter Initially Placed In-Service | | Quarter Fully Placed In-Service | | | | Rental Revenue | | Real Estate Operating Expenses |
| Name | | | | Square Feet | | 2017 | | 2016 | | Change | | 2017 | | 2016 | | Change |
| | | | | | | | | (dollars in thousands) |
| 601 Massachusetts Avenue | | Third Quarter, 2015 | | Second Quarter, 2016 | | 478,818 |
| | $ | 37,987 |
| | $ | 34,050 |
| | $ | 3,937 |
| | $ | 9,827 |
| | $ | 7,919 |
| | $ | 1,908 |
|
| 804 Carnegie Center | | Second Quarter, 2016 | | Second Quarter, 2016 | | 130,000 |
| | 5,584 |
| | 3,947 |
| | 1,637 |
| | 1,400 |
| | 1,385 |
| | 15 |
|
| 10 CityPoint | | Second Quarter, 2016 | | Second Quarter, 2016 | | 241,199 |
| | 11,657 |
| | 5,540 |
| | 6,117 |
| | 3,480 |
| | 1,334 |
| | 2,146 |
|
| Reservoir Place North | | Second Quarter, 2016 | | Second Quarter, 2017 | | 73,258 |
| | — |
| | (8 | ) | | 8 |
| | 346 |
| | 116 |
| | 230 |
|
| 888 Boylston Street | | Third Quarter, 2016 | | Third Quarter, 2017 | | 417,000 |
| | 17,486 |
| | 2,285 |
| | 15,201 |
| | 6,597 |
| | 810 |
| | 5,787 |
|
| 191 Spring Street | | Fourth Quarter, 2017 | | N/A | | 171,000 |
| | 29 |
| | — |
| | 29 |
| | 55 |
| | — |
| | 55 |
|
| Salesforce Tower | | Fourth Quarter, 2017 | | N/A | | 1,400,000 |
| | 671 |
| | — |
| | 671 |
| | 291 |
| | — |
| | 291 |
|
| | | | | | | 2,911,275 |
| | $ | 73,414 |
| | $ | 45,814 |
| | $ | 27,600 |
| | $ | 21,996 |
| | $ | 11,564 |
| | $ | 10,432 |
|
Properties in Development or Redevelopment Portfolio
The table below lists the properties were in development or redevelopment between January 1, 2016 and December 31, 2017. Rental revenue and real estate operating expenses from our Properties in Development or Redevelopment Portfolio decreased by approximately $15.1 million and $0.4 million for the year ended December 31, 2017 compared to 2016, respectively.
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | Quarter Initially Placed In-Service | | Quarter Fully Placed In-Service | | | | Rental Revenue | | Real Estate Operating Expenses |
| Name | | | | Square Feet | | 2015 | | 2014 (1) | | Change | | 2015 | | 2014 | | Change |
| | | | | | | | | (dollars in thousands) |
| Office | | | | | | | | | | | | | | | | |
| 250 West 55th Street | | Third Quarter, 2013 | | Third Quarter, 2014 | | 986,823 |
| | $ | 64,539 |
| | $ | 25,794 |
| | $ | 38,745 |
| | $ | 23,272 |
| | $ | 12,530 |
| | $ | 10,742 |
|
| 680 Folsom Street (2) | | Fourth Quarter, 2013 | | Third Quarter, 2014 | | 524,793 |
| | 30,414 |
| | 15,926 |
| | 14,488 |
| | 8,384 |
| | 4,423 |
| | 3,961 |
|
| 535 Mission Street | | Fourth Quarter, 2014 | | Fourth Quarter, 2015 | | 307,235 |
| | 11,962 |
| | 841 |
| | 11,121 |
| | 4,013 |
| | 429 |
| | 3,584 |
|
| 690 Folsom Street | | Fourth Quarter, 2014 | | Fourth Quarter, 2015 | | 26,080 |
| | 963 |
| | — |
| | 963 |
| | 237 |
| | — |
| | 237 |
|
| The Point | | Third Quarter, 2015 | | Fourth Quarter, 2015 | | 16,300 |
| | 154 |
| | — |
| | 154 |
| | 67 |
| | — |
| | 67 |
|
| 601 Massachusetts Avenue | | Third Quarter, 2015 | | N/A | | 478,000 |
| | 8,786 |
| | — |
| | 8,786 |
| | 2,025 |
| | — |
| | 2,025 |
|
| | | | | | | 2,339,231 |
| | 116,818 |
| | 42,561 |
| | 74,257 |
| | 37,998 |
| | 17,382 |
| | 20,616 |
|
| Residential | | | | | | | | | | | | | | | | |
| The Avant at Reston Town Center (3) | | Fourth Quarter, 2013 | | First Quarter, 2014 | | 355,347 |
| | 10,901 |
| | 4,746 |
| | 6,155 |
| | 4,100 |
| | 3,435 |
| | 665 |
|
| | | | | | | 2,694,578 |
| | $ | 127,719 |
| | $ | 47,307 |
| | $ | 80,412 |
| | $ | 42,098 |
| | $ | 20,817 |
| | $ | 21,281 |
|
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | Rental Revenue | | Real Estate Operating Expenses |
| Name | | Date Commenced Development / Redevelopment | | Square Feet | | 2017 | | 2016 | | Change | | 2017 | | 2016 | | Change |
| | | | | | | (dollars in thousands) |
| One Five Nine East 53rd Street (1) | | August 19, 2016 | | 220,000 |
| | $ | 2,218 |
| | $ | 11,530 |
| | $ | (9,312 | ) | | $ | 7,368 |
| | $ | 8,173 |
| | $ | (805 | ) |
| 191 Spring Street (2) | | December 29, 2016 | | 171,000 |
| | — |
| | 2,813 |
| | (2,813 | ) | | 2,843 |
| | 2,025 |
| | 818 |
|
| 145 Broadway (3) | | April 6, 2017 | | 79,616 |
| | 742 |
| | 3,680 |
| | (2,938 | ) | | 1,176 |
| | 1,547 |
| | (371 | ) |
| | | | | 470,616 |
| | $ | 2,960 |
| | $ | 18,023 |
| | $ | (15,063 | ) | | $ | 11,387 |
| | $ | 11,745 |
| | $ | (358 | ) |
_______________
| |
| (1) | This is the low-rise portion of 601 Lexington Avenue in New York City. Rental revenue includes termination income of approximately $(1.4) million and $(0.9) million for the years ended December 31, 2017 and 2016, respectively. In addition, real estate operating expense includes demolition costs of approximately $5.8 million and $2.3 million for the years ended December 31, 2017 and 2016, respectively. |
| |
| (2) | Real estate operating expenses includes demolition costs of approximately $2.8 million and $0.3 million for the years ended December 31, 2017 and 2016, respectively. |
| |
| (3) | On April 6, 2017, we commenced the development of 145 Broadway, a build-to-suit Class A office project with approximately 485,000 net rentable square feet located in Cambridge, Massachusetts. Real estate operating expenses for the year ended December 31, 2017 includes approximately $0.8 million of demolition costs. |
In addition, during the year ended December 31, 2016, we had approximately $0.6 million of demolition costs related to our Proto Kendall Square residential development project.
Properties Sold Portfolio
The table below lists the properties we sold between January 1, 2016 and December 31, 2017. Rental revenue and real estate operating expenses from our Properties Sold Portfolio decreased by approximately $2.9 million and $1.2 million, respectively, for the year ended December 31, 2017 compared to 2016, as detailed below.
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | Rental Revenue | | Real Estate Operating Expenses |
| Name | | Date Sold | | Property Type | | Square Feet | | 2017 | | 2016 | | Change | | 2017 | | 2016 | | Change |
| | | | | | | | | (dollars in thousands) |
| 415 Main Street | | February 1, 2016 | | Office | | 231,000 |
| | $ | — |
| | $ | 1,675 |
| | $ | (1,675 | ) | | $ | — |
| | $ | 412 |
| | $ | (412 | ) |
| 30 Shattuck Road | | April 19, 2017 | | Land | | N/A |
| | — |
| | — |
| | — |
| | 14 |
| | 46 |
| | (32 | ) |
| 40 Shattuck Road | | June 13, 2017 | | Office | | 122,000 |
| | 846 |
| | 2,034 |
| | (1,188 | ) | | 599 |
| | 1,301 |
| | (702 | ) |
| Reston Eastgate | | August 30, 2017 | | Land | | N/A |
| | — |
| | — |
| | — |
| | 76 |
| | 130 |
| | (54 | ) |
| | | | | | | 353,000 |
| | $ | 846 |
| | $ | 3,709 |
| | $ | (2,863 | ) | | $ | 689 |
| | $ | 1,889 |
| | $ | (1,200 | ) |
For additional information on the sale of the above properties and land parcels refer to “Results of Operations—Other Income and Expense Items - Gains on Sales of Real Estate” within “Item 7—Management’s Discussion and Analysis of Financial Condition and Results of Operations.”
Other Operating Income and Expense Items
Residential Net Operating Income
Net operating income for our residential same properties increased by approximately $48,000 for the year ended December 31, 2017 compared to 2016.
The following reflects our occupancy and rate information for The Lofts at Atlantic Wharf and The Avant at Reston Town Center for the years ended December 31, 2017 and 2016.
|
| | | | | | | | | | | | | | | | | | | | | | |
| | | The Lofts at Atlantic Wharf | | The Avant at Reston Town Center |
| | | 2017 | | 2016 | | Percentage
Change | | 2017 | | 2016 | | Percentage
Change |
| Average Monthly Rental Rate (1) | | $ | 4,245 |
| | $ | 4,154 |
| | 2.2 | % | | $ | 2,391 |
| | $ | 2,385 |
| | 0.3 | % |
| Average Rental Rate Per Occupied Square Foot | | $ | 4.70 |
| | $ | 4.61 |
| | 2.0 | % | | $ | 2.64 |
| | $ | 2.62 |
| | 0.8 | % |
| Average Physical Occupancy (2) | | 94.3 | % | | 95.6 | % | | (1.4 | )% | | 93.8 | % | | 93.6 | % | | 0.2 | % |
| Average Economic Occupancy (3) | | 94.8 | % | | 96.5 | % | | (1.8 | )% | | 92.7 | % | | 93.6 | % | | (1.0 | )% |
_______________
| |
| (1) | Average Monthly Rental Rate is calculated as the average of the quotients obtained by dividing (A) rental revenue as determined in accordance with GAAP, by (B) the number of occupied units for each month within the applicable fiscal period. |
| |
| (2) | Average Physical Occupancy is defined as (1) the average number of occupied units divided by (2) the total number of units, expressed as a percentage. |
| |
| (3) | Average Economic Occupancy is defined as (1) total possible revenue less vacancy loss divided by (2) total possible revenue, expressed as a percentage. 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. |
Hotel Net Operating Income
Net operating income for the Boston Marriott Cambridge hotel property increased by approximately $0.1 million for the year ended December 31, 2017 compared to 2016.
The following reflects our occupancy and rate information for the Boston Marriott Cambridge hotel for the years ended December 31, 2017 and 2016.
|
| | | | | | | | | | | |
| | | 2017 | | 2016 | | Percentage Change |
| Occupancy | | 79.9 | % | | 79.5 | % | | 0.5 | % |
| Average daily rate | | $ | 276.67 |
| | $ | 271.38 |
| | 1.9 | % |
| REVPAR | | $ | 221.17 |
| | $ | 215.71 |
| | 2.5 | % |
Other Operating Income and Expense Items
Development and Management Services Revenue
Development and management services revenue increased by approximately $6.3 million for the year ended December 31, 2017 compared to 2016. Development revenue and management services revenue increased by approximately $4.0 million and $2.3 million, respectively. The increase in development revenue is primarily related to an approximately $2.5 million development fee we received as a result of a third-party terminating their development agreement with us. The remaining increase in development revenue was from a third-party development agreement in the Boston region and from our unconsolidated joint ventures that are developing Dock 72 in Brooklyn, New York and The Hub on Causeway in Boston, Massachusetts. Management services revenue increased primarily due to property management fees we earned from our unconsolidated joint venture, that acquired Colorado Center in Santa Monica, California on July 1, 2016, as well as an increase in service income that we earned from our tenants in our New York region.
General and Administrative Expense
General and administrative expense increased by approximately $8.5 million for the year ended December 31, 2017 compared to 2016 primarily due to compensation expense and other general and administrative expenses increasing by approximately $7.2 million and $1.3 million, respectively. The increase in compensation expense was primarily related to (1) an approximately $1.4 million increase in the value of our deferred compensation plan, (2) an approximately $2.8 million difference between the unrecognized expense remaining from the 2014 MYLTIP Units compared to the expense that was recognized during year ended December 31, 2017 for the 2017 MYLTIP Units (See Notes 10 and 16 to the Consolidated Financial Statements) and (3) an increase in other compensation related expenses of approximately $3.0 million. The increase in other general and administrative expenses was primarily related to the write-off of the remaining fees associated with BXP’s ATM stock offering program that was scheduled to expire on June 3, 2017 and an increase in other professional fees.
Wages directly related to the development and leasing of rental properties are capitalized and included in real estate assets or deferred charges on our Consolidated Balance Sheets and amortized over the useful lives of the applicable asset or lease term. Capitalized wages for the years ended December 31, 2017 and 2016 were approximately $18.6 million and $18.3 million, respectively. These costs are not included in the general and administrative expenses discussed above.
Transaction Costs
Transaction costs decreased by approximately $1.7 million for the year ended December 31, 2017 compared to 2016. This decrease was primarily related to the acquisition of 3625-3635 Peterson Way in Santa Clara, California, on April 22, 2016, and the acquisition of a 49.8% interest in an existing joint venture that owns and operates Colorado Center in Santa Monica, California on July 1, 2016. In general, transaction costs relate to the formation of new and pending joint ventures, pending and completed asset sales and the pursuit of other transactions, including acquisitions are expensed. However, in January 2017, the FASB issued ASU 2017-01, “Business Combinations (Topic 805): Clarifying the Definition of a Business” and we chose to early adopt it during the first quarter of 2017. We expect that acquisitions of real estate or in-substance real estate will not meet the revised definition of a business because substantially all of the fair value is concentrated in a single identifiable asset or group of similar identifiable assets (i.e. land, buildings, and related intangible assets) or because the
acquisition does not include a substantive process in the form of an acquired workforce or an acquired contract that cannot be replaced without significant cost, effort or delay (See Note 2 to the Consolidated Financial Statements).
Depreciation and Amortization Expense
Depreciation expense may differ between BXP and BPLP as a result of previously applied acquisition accounting by BXP for the issuance of common stock in connection with non-sponsor OP Unit redemptions by BPLP. This accounting resulted in a step-up of the real estate assets at BXP that was allocated to certain properties. The difference between the real estate assets of BXP as compared to BPLP for certain properties having an allocation of the real estate step-up will result in a corresponding difference in depreciation expense. For additional information see the Explanatory Note that follows the cover page of this Annual Report on Form 10-K.
Boston Properties, Inc.
Depreciation and amortization expense decreased by approximately $76.9 million for the year ended December 31, 2017 compared to 2016, as detailed below.
|
| | | | | | | | | | | | |
| Portfolio | | Depreciation and Amortization for the year ended December 31, |
| 2017 | | 2016 | | Change |
| | | (in thousands) |
| Same Property Portfolio (1) | | $ | 593,366 |
| | $ | 624,716 |
| | $ | (31,350 | ) |
| Properties Placed in-Service Portfolio | | 15,815 |
| | 8,913 |
| | 6,902 |
|
| Properties Acquired Portfolio | | 5,044 |
| | 2,693 |
| | 2,351 |
|
| Properties in Development or Redevelopment Portfolio (2) | | 3,050 |
| | 57,184 |
| | (54,134 | ) |
| Properties Sold Portfolio | | 272 |
| | 897 |
| | (625 | ) |
| | | $ | 617,547 |
| | $ | 694,403 |
| | $ | (76,856 | ) |
_______________
| |
| (1) | Includes approximately $171We commenced several repositioning and capital improvement projects during the year ended December 31, 2016 and as a result accelerated depreciation and amortization on the portion of termination income.the building that was being repositioned or undergoing capital improvements. |
| |
| (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. As a result, during the year ended December 31, 2016, 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 that was demolished. |
Boston Properties Limited Partnership
Depreciation and amortization expense decreased by approximately $73.4 million for the year ended December 31, 2017 compared to 2016, as detailed below.
|
| | | | | | | | | | | | |
| Portfolio | | Depreciation and Amortization for the year ended December 31, |
| 2017 | | 2016 | | Change |
| | | (in thousands) |
| Same Property Portfolio (1) | | $ | 585,226 |
| | $ | 616,669 |
| | $ | (31,443 | ) |
| Properties Placed in-Service Portfolio | | 15,815 |
| | 8,913 |
| | 6,902 |
|
| Properties Acquired Portfolio | | 5,044 |
| | 2,693 |
| | 2,351 |
|
| Properties in Development or Redevelopment Portfolio (2) | | 3,050 |
| | 53,604 |
| | (50,554 | ) |
| Properties Sold Portfolio | | 272 |
| | 897 |
| | (625 | ) |
| | | $ | 609,407 |
| | $ | 682,776 |
| | $ | (73,369 | ) |
_______________
| |
| (1) | We commenced several repositioning and capital improvement projects during the year ended December 31, 2016 and as a result accelerated depreciation and amortization on the portion of the building that was being repositioned or undergoing capital improvements. |
| |
| (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 that was demolished. |
Other Income and Expense Items
Income from Unconsolidated Joint Ventures
For the year ended December 31, 2017 compared to 2016, income from unconsolidated joint ventures increased by approximately $3.2 million due to an approximately $8.1 million increase in our share of net income which primarily resulted from the joint venture that owns Colorado Center in Santa Monica, California and our 901 New York Avenue joint venture in Washington, DC. These increases were partially offset by an approximately $4.9 million decrease in our share of net income, which primarily resulted from our Annapolis Junction and Market Square North joint ventures located in the Washington, DC region.
On July 28, 2017, the joint venture that owns Colorado Center, which we acquired on July 1, 2016, obtained mortgage loan financing, which increased interest expense and reduced the net income for the joint venture. The increase in net income from our 901 New York Avenue joint venture was related to our allocation of income and distributions for the year ended December 31, 2017. Due to our economic ownership interest as a result of the achievement of specified investment return thresholds, as provided for in the joint venture agreement, a disproportionate distribution was made by the joint venture to us.
The decrease in our share of net income from our Annapolis Junction joint venture is primarily due to a decrease in occupancy and an increase in interest expense related to Annapolis Junction Building One’s mortgage loan having an event of default and, commencing October 17, 2016, being charged interest at the default interest rate. The decrease in net income from our Market Square North joint venture was primarily related to an increase in depreciation expense. For additional information pertaining to the Annapolis Junction Building One mortgage loan refer to “Item 7—Management’s Discussion and Analysis of Financial Condition and Results of Operations—Capitalization—Off-Balance Sheet Arrangements—Joint Venture Indebtedness.”
Gain on Sale of Investment in Unconsolidated Joint Venture
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 agreed to assume certain unfunded leasing costs totaling approximately $14.2 million. Net proceeds to us totaled approximately $58.2 million, resulting in a gain on sale of investment totaling approximately $59.4 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.
Gains on Sales of Real Estate
The gains on sales of real estate may differ between BXP and BPLP as a result of previously applied acquisition accounting by BXP for the issuance of common stock in connection with non-sponsor OP Unit redemptions by BPLP. This accounting resulted in a step-up of the real estate assets at BXP that was allocated to certain properties. The difference between the real estate assets of BXP as compared to BPLP for certain properties having an allocation of the real estate step-up will result in a corresponding difference in the gains on sales of real estate when those properties are sold. For additional information see the Explanatory Note that follows the cover page of this Annual Report on Form 10-K.
Boston Properties, Inc.
Gains on sales of real estate decreased by approximately $72.9 million for the year ended December 31, 2017 compared to 2016, respectively, as detailed below.
|
| | | | | | | | | | | | | | | | | | | |
| Name | | Date sold | | Property Type | | Square Feet | | Sale Price | | Cash Proceeds | | Gain on Sale of Real Estate | |
| | | | | | | | | (dollars in millions) | |
| 2017 | | | | | | | | | | | | | |
| 30 Shattuck Road | | April 19, 2017 | | Land | | N/A | | $ | 5.0 |
| | $ | 5.0 |
| | $ | 3.7 |
| |
| 40 Shattuck Road | | June 13, 2017 | | Office | | 122,000 | | 12.0 |
| | 11.9 |
| | — |
| (1) |
| Reston Eastgate | | August 30, 2017 | | Land | | N/A | | 14.0 |
| | 13.2 |
| | 2.8 |
| |
| | | | | $ | 31.0 |
| | $ | 30.1 |
| | $ | 6.5 |
| (2) |
| 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 |
| (3) |
_______________
| |
| (1) | The gain on sale of real estate for this property iswas $28,000. |
| |
| (2) | Excludes approximately $1.1 million of gains on sale of real estate recognized during the year ended December 31, 2017 related to a two-building complex.previously deferred gain amount from sales of real estate occurring in prior years. |
| |
| (3) | This property has 359 apartment units and 26,179 net rentable square feetExcludes approximately $6.8 million of retail space.
a gain on sale of real estate recognized during the year ended December 31, 2016 related to a previously deferred gain amount from the 2014 sale of Patriots Park located in Reston, Virginia. |
Boston Properties Limited Partnership
Gains on sales of real estate decreased by approximately $74.5 million for the year ended December 31, 2017 compared to 2016, respectively, as detailed below.
|
| | | | | | | | | | | | | | | | | | | |
| Name | | Date sold | | Property Type | | Square Feet | | Sale Price | | Cash Proceeds | | Gain on Sale of Real Estate | |
| | | | | | | | | (dollars in millions) | |
| 2017 | | | | | | | | | | | | | |
| 30 Shattuck Road | | April 19, 2017 | | Land | | N/A | | $ | 5.0 |
| | $ | 5.0 |
| | $ | 3.7 |
| |
| 40 Shattuck Road | | June 13, 2017 | | Office | | 122,000 | | 12.0 |
| | 11.9 |
| | 0.6 |
| |
| Reston Eastgate | | August 30, 2017 | | Land | | N/A | | 14.0 |
| | 13.2 |
| | 2.8 |
| |
| | | | | $ | 31.0 |
| | $ | 30.1 |
| | $ | 7.1 |
| (1) |
| 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 |
| (2) |
_______________
| |
| (1) | Excludes approximately $1.1 million of gains on sale of real estate recognized during the year ended December 31, 2017 related to a previously deferred gain amount from sales of real estate occurring in prior years. |
| |
| (2) | Excludes approximately $6.8 million of a gain on sale of real estate recognized during the year ended December 31, 2016 related to a previously deferred gain amount from the 2014 sale of Patriots Park located in Reston, Virginia. |
Interest and Other Income
Interest and other income decreased by approximately $1.4 million for the year ended December 31, 2017 compared to 2016 due primarily to a decrease in Developmentother income of approximately $2.6 million, partially offset by an increase in interest income of approximately $1.2 million. The decrease in other income was primarily due to an approximately $1.3 million tax credit that we received from our Washington, DC region and approximately $1.7 million related to the sale of historic tax credits at The Lofts at Atlantic Wharf in Boston, Massachusetts, in each case during 2016. Neither of these items recurred during 2017. These decreases were partially offset by an increase in the income from a purchase rebate program in which we participate.
On October 20, 2010, we closed a transaction with a financial institution (the “HTC Investor”) related to the historic rehabilitation of The Lofts at Atlantic Wharf in Boston, Massachusetts. The HTC Investor contributed an aggregate of approximately $15 million to the project. As part of its contribution, the HTC Investor received substantially all of the benefits derived from the tax credits. Beginning in July 2012 through July 2016, we
recognized the cash received as revenue over the five-year tax credit recapture period as defined in the Internal Revenue Code.
Gains from Investments in Securities
Gains from investments in securities for the years ended December 31, 2017 and 2016 related to investments that we have made to reduce our market risk relating to a deferred compensation plan that we maintain for BXP's officers. Under this deferred compensation plan, each officer who is eligible to participate is permitted to defer a portion of the officer’s current income on a pre-tax basis and receive a tax-deferred return on these deferrals based on the performance of specific investments selected by the officer. In order to reduce our market risk relating to this plan, we typically acquire, in a separate account that is not restricted as to its use, similar or Redevelopment Portfolio
identical investments as those selected by each officer. This enables us to generally match our liabilities to officers of BXP under the deferred compensation plan with equivalent assets and thereby limit our market risk. The performance of these investments is recorded as gains from investments in securities. During the years ended December 31, 20152017 and 2014, the Properties in Development or Redevelopment Portfolio consisted2016, we recognized gains of approximately $3.7 million and $2.3 million, respectively, on these investments. By comparison, our Reservoir Place North property located in Waltham, Massachusetts. We commenced redevelopment of thisgeneral and administrative expense increased by approximately 73,000 net rentable square foot Class A Office property on May 1, 2015$3.7 million and it has an expected stabilization date in the first quarter of 2018. Prior to the commencement of redevelopment, this building was operational, and$2.3 million during the years ended December 31, 20152017 and 2014,2016, respectively, as a result of increases in our liability under our deferred compensation plan that were associated with the performance of the specific investments selected by officers of BXP participating in the plan.
Gains (Losses) from Early Extinguishments of Debt
On December 17, 2017, BPLP completed the redemption of $850 million in aggregate principal amount of its 3.700% senior notes due November 15, 2018. The redemption price was approximately $865.5 million, which included approximately $2.8 million of accrued and unpaid interest to, but not including, the redemption date. Excluding the accrued and unpaid interest, the redemption price was approximately 101.49% of the principal amount being redeemed. We recognized a loss from early extinguishment of debt totaling approximately $13.9 million, which amount included the payment of the redemption premium totaling approximately $12.7 million.
On June 7, 2017, our consolidated entity in which we have a 60% ownership interest and that owns 767 Fifth Avenue (the General Motors Building) located in New York City completed the refinancing of approximately $1.6 billion of indebtedness that had revenuebeen secured by direct and indirect interests in 767 Fifth Avenue. The new mortgage financing has a principal amount of $2.3 billion, bears interest at a fixed interest rate of 3.43% per annum and matures on June 9, 2027. The loan requires monthly interest-only payments during the 10-year term of the loan, with the entire principal amount due at maturity. The extinguished debt bore interest at a weighted-average rate of approximately 5.96% per annum, an effective GAAP interest rate of approximately 3.03% per annum and was scheduled to mature on October 7, 2017. There was no prepayment penalty associated with the repayment of the prior indebtedness. We recognized a net gain from early extinguishment of debt totaling approximately $14.6 million primarily consisting of the acceleration of the remaining balance related to the historical fair value debt adjustment.
On April 24, 2017, BPLP entered into the 2017 Credit Facility (See Note 8 to the Consolidated Financial Statements). Certain lenders, under the prior credit facility, chose to not participate in the 2017 Credit Facility and as such we recognized a loss on early extinguishment of debt of approximately $0.3 million related to the acceleration of finance fees associated with the prior credit agreement.
On September 1, 2016, we used a portion of the net proceeds from BPLP’s August 2016 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 including the impact of financing costs and interest rate hedges) 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 August 2016 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 including the impact of financing costs and interest rate hedges) 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 $2.2the acceleration of the remaining balance related to the effective portion of a previous interest rate hedging program included within accumulated other comprehensive loss.
Impairment Loss
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 respectively,during the year ended December 31, 2016.
Interest Expense
Interest expense decreased by approximately $38.4 million for the year ended December 31, 2017 compared to 2016, as detailed below.
|
| | | | |
| Component | | Change in interest expense for the year ended
December 31, 2017
compared to
December 31, 2016 |
| | | (in thousands) |
| Increases to interest expense due to: | | |
| Issuance of $1.0 billion in aggregate principal of 2.750% senior notes due 2026 on August 17, 2016 | | $ | 20,801 |
|
| Refinancing of the debt collateralized by 767 Fifth Avenue (the General Motors Building) | | 18,998 |
|
| Utilization of the Unsecured Line of Credit as well as an increase in capacity due to the execution of the 2017 Credit Facility (1) | | 2,342 |
|
| Issuance of $850 million in aggregate principal of 3.200% senior notes due 2025 on December 4, 2017 | | 2,080 |
|
| Issuance of $1.0 billion in aggregate principal of 3.650% senior notes due 2026 on January 20, 2016 | | 1,956 |
|
| Amortization of deferred financing fees for BPLP’s unsecured debt and credit facility | | 1,313 |
|
| Other interest expense (excluding senior notes) | | 165 |
|
| Total increases to interest expense | | 47,655 |
|
| Decreases to interest expense due to: | | |
| Repayment of mortgage financings (2) | | (44,900 | ) |
| Increase in capitalized interest (3) | | (21,833 | ) |
| Decrease in the interest for the Outside Members’ Notes Payable for the 767 Fifth Avenue (the General Motors Building) (4) | | (18,065 | ) |
| Redemption of $850 million in aggregate principal of 3.700% senior notes due 2018 on December 17, 2017 | | (1,225 | ) |
| Total decreases to interest expense | | (86,023 | ) |
| Total change in interest expense | | $ | (38,368 | ) |
_______________
| |
| (1) | See Note 8 to the Consolidated Financial Statements. |
| |
| (2) | Includes the repayment of the mortgage loans collateralized by Fountain Square, Embarcadero Center Four and 599 Lexington Avenue. |
| |
| (3) | The increase was primarily due to the commencement and continuation of several development projects. |
| |
| (4) | The related interest expense from the Outside Members’ Notes Payable totaled approximately $16.3 million and $34.3 million for the years ended December 31, 2017 and 2016, 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. On June 7, 2017, a portion of the outside members’ notes payable was repaid and the remaining portion was contributed as equity in the consolidated entity (See Note 10 to the Consolidated Financial Statements). |
Interest expense directly related to the development of rental properties is capitalized and included in real estate assets on our Consolidated Balance Sheets and amortized over the useful lives of the real estate or lease term. As portions of properties are placed in-service, we cease capitalizing interest on that portion and interest is then expensed. Interest capitalized for the years ended December 31, 2017 and 2016 were approximately $0.3$61.1 million and $1.0$39.2 million, respectively. These costs are not included in the interest expense referenced above.
At December 31, 2017, our variable rate debt consisted of real estate operating expenses, respectively.BPLP’s $2.0 billion 2017 Credit Facility, of which $45.0 million was outstanding at December 31, 2017. For a summary of our consolidated debt as of December 31, 2017 refer to the heading “Liquidity and Capital Resources—Capitalization—Debt Financing” within “Item 7—Management’s Discussion and Analysis of Financial Condition and Results of Operations.”
Properties Sold Portfolio
The table below lists the properties we sold between January 1, 20142017 and December 31, 2015.2018. Rental revenue and real estate and operating expenses from our Properties Sold Portfolio decreased by approximately $45.0$17.1 million and $19.4$7.3 million, respectively, for the year ended December 31, 20152018 compared to 20142017, as detailed below.
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | Rental Revenue | | Real Estate Operating Expenses |
| Name | | Date Sold | | Property Type | | Square Feet | | 2015 | | 2014 | | Change | | 2015 | | 2014 | | Change |
| | | | | | | | | (dollars in thousands) |
| Office and Land | | | | | | | | | | | | | | |
| Mountain View Technology Park (1) | | July 29, 2014 | | Office | | 135,000 |
| | $ | — |
| | $ | 2,603 |
| | $ | (2,603 | ) | | $ | — |
| | $ | 456 |
| | $ | (456 | ) |
| Mountain View Research Park Building Sixteen | | July 29, 2014 | | Office | | 63,000 |
| | — |
| | 1,510 |
| | (1,510 | ) | | — |
| | 235 |
| | (235 | ) |
| Broad Run Business Park | | August 22, 2014 | | Land Parcel | | N/A |
| | — |
| | 909 |
| | (909 | ) | | — |
| | 240 |
| | (240 | ) |
| Patriots Park (2) | | October 2, 2014 | | Office | | 706,000 |
| | — |
| | 18,722 |
| | (18,722 | ) | | — |
| | 6,057 |
| | (6,057 | ) |
| 130 Third Avenue | | October 24, 2014 | | Land Parcel | | N/A |
| | — |
| | 162 |
| | (162 | ) | | — |
| | 250 |
| | (250 | ) |
| 75 Ames Street | | December 30, 2014 | | Land Parcel | | N/A |
| | — |
| | 456 |
| | (456 | ) | | — |
| | — |
| | — |
|
| 505 9th Street, N.W. (3) | | September 18, 2015 | | Office | | 322,000 |
| | 18,072 |
| | 25,027 |
| | (6,955 | ) | | 6,334 |
| | 9,978 |
| | (3,644 | ) |
| Innovation Place (4) | | December 17, 2015 | | Office | | 574,000 |
| | 2,415 |
| | 2,383 |
| | 32 |
| | 2,609 |
| | 2,651 |
| | (42 | ) |
| | | | | | | | | $ | 20,487 |
| | 51,772 |
| | (31,285 | ) | | 8,943 |
| | 19,867 |
| | (10,924 | ) |
| Residential | | | | | | | | | | | | | | | | | | |
| Residences on The Avenue | | March 17, 2015 | | Residential | | 323,050 (5) |
| 3,230 |
| | 16,919 |
| | (13,689 | ) | | 2,020 |
| | 10,530 |
| | (8,510 | ) |
| | | | | | | | | $ | 23,717 |
| | $ | 68,691 |
| | $ | (44,974 | ) | | $ | 10,963 |
| | $ | 30,397 |
| | $ | (19,434 | ) |
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | Rental Revenue | | Real Estate Operating Expenses |
| Name | | Date Sold | | Property Type | | Square Feet | | 2018 | | 2017 | | Change | | 2018 | | 2017 | | Change |
| | | | | | | | | (dollars in thousands) |
| 30 Shattuck Road | | April 19, 2017 | | Land | | N/A |
| | $ | — |
| | $ | — |
| | $ | — |
| | $ | — |
| | $ | 14 |
| | $ | (14 | ) |
| 40 Shattuck Road | | June 13, 2017 | | Office | | 122,000 |
| | — |
| | 846 |
| | (846 | ) | | — |
| | 599 |
| | (599 | ) |
| Reston Eastgate | | August 30, 2017 | | Land | | N/A |
| | — |
| | — |
| | — |
| | — |
| | 76 |
| | (76 | ) |
| 500 E Street, S.W. | | January 9, 2018 | | Office | | 262,000 |
| | 270 |
| | 12,263 |
| | (11,993 | ) | | 129 |
| | 4,546 |
| | (4,417 | ) |
| 91 Hartwell Avenue (1) | | May 24, 2018 | | Office | | 119,000 |
| | 1,224 |
| | 3,110 |
| | (1,886 | ) | | 654 |
| | 1,620 |
| | (966 | ) |
| Quorum Office Park | | September 27, 2018 | | Office | | 268,000 |
| | 3,348 |
| | 4,336 |
| | (988 | ) | | 1,818 |
| | 2,237 |
| | (419 | ) |
| 1333 New Hampshire Avenue (2) | | November 30, 2018 | | Office | | 315,000 |
| | 14,407 |
| | 16,076 |
| | (1,669 | ) | | 5,180 |
| | 5,958 |
| | (778 | ) |
| Tower Oaks | | December 20, 2018 | | Land | | N/A |
| | 255 |
| | — |
| | 255 |
| | 207 |
| | 210 |
| | (3 | ) |
| | | | | | | 1,086,000 |
| | $ | 19,504 |
| | $ | 36,631 |
| | $ | (17,127 | ) | | $ | 7,988 |
| | $ | 15,260 |
| | $ | (7,272 | ) |
_______________
| |
| (1) | This property is a seven-building complex.Rental revenue includes termination income of approximately $5,000 for the year ended December 31, 2017. |
| |
| (2) | This property is a three-building complex. |
| |
(3) | This property was owned by a consolidated entity in which we had a 50% interest. |
| |
(4) | This is a 26-acre site with one occupiedRental revenue includes termination income of approximately $2.0 million for each of the years ended December 31, 2018 and three vacant existing office buildings. |
| |
(5) | This property has 335 apartment units and approximately 50,000 net rentable square feet of retail space.2017. |
For additional information on the sale of the above properties and land parcels refer to “Results of Operations—Other Income and Expense Items - Gains on Sales of Real Estate” within “Item“Item 7—Management’s Discussion and Analysis of Financial Condition and Results of Operations.”
Other Operating Income and Expense Items
Residential Net Operating Income
Net operating income for our residential same properties increaseddecreased by approximately $385,000$166,000 for the year ended December 31, 20152018 compared to 2014.2017.
The following reflects our occupancy and rate information for The Lofts at Atlantic Wharf the Residences on The Avenue and The Avant at Reston Town Center for the years ended December 31, 20152018 and 2014. On March 17, 2015, we sold the Residences on The Avenue and therefore there is no information shown for the year ended December 31, 2015.2017.
| | | | | The Lofts at Atlantic Wharf | | Residences on The Avenue (1) | | The Avant at Reston Town Center (2) | | The Lofts at Atlantic Wharf | | The Avant at Reston Town Center |
| | | 2015 | | 2014 | | Percentage
Change | | 2015 | | 2014 | | Percentage
Change | | 2015 | | 2014 | | Percentage
Change | | 2018 | | 2017 | | Percentage
Change | | 2018 | | 2017 | | Percentage
Change |
Average Monthly Rental Rate (3)(1) | | $ | 4,052 |
| | $ | 3,926 |
| | 3.2 | % | | N/A | | $ | 3,148 |
| | N/A | | $ | 2,268 |
| | $ | 2,235 |
| | 1.5 | % | | $ | 4,272 |
| | $ | 4,245 |
| | 0.6 | % | | $ | 2,411 |
| | $ | 2,391 |
| | 0.8 | % |
| Average Rental Rate Per Occupied Square Foot | | $ | 0.05 |
| | $ | 0.04 |
| | 3.0 | % | | N/A | | 3.9 | % | | N/A | | 2.5 | % | | 2.4 | % | | 4.2 | % | | $ | 4.74 |
| | $ | 4.70 |
| | 0.9 | % | | $ | 2.65 |
| | $ | 2.64 |
| | 0.4 | % |
Average Physical Occupancy (4)(2) | | 96.4 | % | | 96.3 | % | | 0.1 | % | | N/A | | 92.3 | % | | N/A | | 90.8 | % | | 38.8 | % | | 134.0 | % | | 93.9 | % | | 94.3 | % | | (0.4 | )% | | 93.6 | % | | 93.8 | % | | (0.2 | )% |
Average Economic Occupancy (5)(3) | | 97.4 | % | | 96.5 | % | | 0.9 | % | | N/A | | 91.5 | % | | N/A | | 89.2 | % | | 34.2 | % | | 160.8 | % | | 93.5 | % | | 94.8 | % | | (1.4 | )% | | 92.9 | % | | 92.7 | % | | 0.2 | % |
| | | | | | | | | | | | | | | | |
_______________
| |
| (1) | This property was sold duringAverage Monthly Rental Rate is calculated as the first quarteraverage of 2015. For the operating results refer to “Resultsquotients obtained by dividing (A) rental revenue as determined in accordance with GAAP, by (B) the number of Operations—Properties Sold Portfolio”occupied units for each month within “Item 7—Management’s Discussion and Analysis of Financial Condition and Results of Operations” and Note 3 to the Consolidated Financial Statements.
applicable fiscal period. |
| |
| (2) | This property was initially placed in-service during the fourth quarter of 2013 and fully placed in-service during the first quarter of 2014. For the operating results refer to “Results of Operations—Properties Placed In-Service Portfolio” within “Item 7—Management’s Discussion and Analysis of Financial Condition and Results of Operations.”
|
| |
(3) | Average Monthly Rental Rates are calculated by us as rental revenue in accordance with GAAP, divided by the weighted monthly average number of occupied units. |
| |
(4) | Average Physical Occupancy is defined as (1) the average number of occupied units divided by (2) the total number of units, expressed as a percentage. |
| |
(5)(3) | Average Economic Occupancy is defined as (1) total possible revenue less vacancy loss divided by (2) total possible revenue, expressed as a percentage of total possible revenue.percentage. 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'sproperty’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 |
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.
Hotel Net Operating Income
Net operating income for the Boston Marriott Cambridge hotel property decreasedincreased by approximately $0.2$1.7 million for the year ended December 31, 20152018 compared to 2014 due primarily an increase in the management fee paid to Marriott partially offset by improvements in revenue per available room (“REVPAR”) and the average daily rate.2017.
The following reflects our occupancy and rate information for the Boston Marriott Cambridge hotel for the years ended December 31, 20152018 and 2014.2017.
| | | | | 2015 | | 2014 | | Percentage Change | | 2018 | | 2017 | | Percentage Change |
| Occupancy | | 80.8 | % | | 80.9 | % | | (0.1 | )% | | 84.6 | % | | 79.9 | % | | 5.9 | % |
| Average daily rate | | $ | 275.43 |
| | $ | 254.96 |
| | 8.0 | % | | $ | 282.54 |
| | $ | 276.67 |
| | 2.1 | % |
| REVPAR | | $ | 222.47 |
| | $ | 206.22 |
| | 7.9 | % | | $ | 239.07 |
| | $ | 221.17 |
| | 8.1 | % |
Other Operating Income and Expense Items
Development and Management Services Revenue
Development and management services income decreasedrevenue increased by approximately $2.8$10.6 million for the year ended December 31, 20152018 compared to 2014.2017. Development income decreasedrevenue and management services revenue increased by approximately $3.7$3.2 million partially offset byand $7.4 million, respectively. The increase in development revenue is primarily related to an increase in management service income of approximately $0.9 million. The decreasefees associated with tenant improvement projects in development income isour Boston region and at Salesforce Tower located in San Francisco, California. Management services revenue increased primarily due to decreasesleasing commissions and other management services revenue. The increase in development fees earnedleasing commissions was primarily derived from our Boston and Washington, DC unconsolidated joint ventures and a third-party developments and our Washington, DC joint ventures.managed building in New York City. The increase in other management services revenue was primarily due to property and asset management fees is due primarily to an increase in tenant service incomewe earned from our tenants.Santa Monica Business Park unconsolidated joint venture, which we acquired on July 19, 2018.
General and Administrative Expense
General and administrative expenses decreasedexpense increased by approximately $2.6$8.0 million for the year ended December 31, 20152018 compared to 20142017 primarily due to compensation expense and other general and administrative expenses increasing by approximately $5.8 million and $2.2 million, respectively. The increase in compensation expense was primarily related to (1) an increase in the timingexpense associated with MYLTIP Awards, which includes the acceleration of the recognition of expenses under the Transition Benefits Agreementamortization that we entered into with Mortimer B. Zuckerman in 2013. Because Mr. Zuckerman remained employed by us through July 1, 2014, he received, on January 1, 2015, a lump sum payment of $6.7 million in cash and an equity award of LTIP Units with a value of approximately $11.1 million. The cash payment and equity awardoccurred for employees that vested in three equal installments on each of March 10, 2013, October 1, 2013these awards after satisfying age and July 1, 2014. Asservice requirements and (2) an increase in other compensation related expenses. These increases were partially offset by a result, we recognized approximately $4.0 million of compensation expense during the year ended December 31, 2014 related to the Transition Benefits Agreement that did not recur in 2015. We also had an approximately $1.7 million decrease in the value of BXP’sour deferred compensation plan and a $0.5 million decreaseplan. The increase in other general and administrative expenses (including compensation expense). These decreases were partially offset bywas primarily related to taxes.
We expect our general and administrative expenses to be between $136 million and $140 million for fiscal year 2019. Approximately $10 million of the following increases: (1) approximately $2.0 millionincrease in our 2019 guidance is related to the net effectadoption of the end of the measurement period for the 2011 OPP Awards in 2014,ASU 2016-02, “Leases (Topic 842.)” Under ASU 2016-02, lessors will only capitalize incremental direct leasing costs. As a decrease in the quarterlyresult, we will no longer be able to capitalize legal costs and internal leasing wages and instead will be required to expense relatedthese and other non-incremental costs as incurred (See Note 2 to the 2012 OPP Awards due to certain members of BXP’s senior management reached retirement age and therefore became fully vested and the issuance of the 2015 MYLTIP Units and (2) an approximately $1.6 million increase in health care costs.Consolidated Financial Statements).
WagesCurrently wages directly related to the development and leasing of rental properties are not included in our operating results. These costs are capitalized and included in real estate assets andor deferred charges on our Consolidated Balance Sheets and amortized over the useful lives of the applicable asset.asset or lease term. Capitalized wages for the years ended December 31, 20152018 and 20142017 were approximately $15.9$18.0 million and $14.5$18.6 million, respectively. These costs are not included in the general and administrative expenses discussed above.
Transaction Costs
Transaction costs decreasedincreased by approximately $1.9$0.9 million for the year ended December 31, 20152018 compared to 2014, Transaction costs for both periods were2017. This increase was primarily related to the formation of severalthe joint ventures that we entered into for 3 Hudson Boulevard in New York City and Santa Monica Business Park in Santa Monica, California (See Note 5 to the
Consolidated Financial Statements), as well as costs related to the sale of 6595 Springfield Center Drive (TSA Headquarters) in Springfield, Virginia (See Note 3 to the Consolidated Financial Statements) and other potential asset sales. In general, transaction costs relating to the formation of new and pending joint ventures pending and completed asset sales and the pursuit of other transactions including acquisitions.are expensed as incurred.
Depreciation and Amortization Expense
Depreciation expense may differ between BXP and BPLP as a result of previously applied acquisition accounting by BXP for the issuance of common stock in connection with non-sponsor OP Unit redemptions by BPLP. This accounting resulted in a step-up of the real estate assets at BXP that was allocated to certain properties. The difference between the real estate assets of BXP as compared to BPLP for certain properties having an allocation of the real estate step-up will result in a corresponding difference in depreciation expense. For additional information see the Explanatory Note.Note that follows the cover page of this Annual Report on Form 10-K.
Boston Properties, Inc.
Depreciation and amortization expense increased by approximately $11.0$28.1 million for the year ended December 31, 20152018 compared to 2014,2017, as detailed below.
| | | Portfolio | | Depreciation and Amortization for the year ended December 31, | | Depreciation and Amortization for the year ended December 31, |
| 2015 | | 2014 | | Change | 2018 | | 2017 | | Change |
| | | (in thousands) | | (in thousands) |
| Same Property Portfolio | | $ | 592,166 |
| | $ | 593,427 |
| | $ | (1,261 | ) | | $ | 613,726 |
| | $ | 602,976 |
| | $ | 10,750 |
|
| Properties Placed in-Service Portfolio | | 41,152 |
| | 18,184 |
| | 22,968 |
| | 26,841 |
| | 4,171 |
| | 22,670 |
|
| Properties Acquired Portfolio | | | 1,433 |
| | 1,151 |
| | 282 |
|
| Properties in Development or Redevelopment Portfolio | | 806 |
| | 569 |
| | 237 |
| | 15 |
| | 3,026 |
| | (3,011 | ) |
| Properties Sold Portfolio | | 5,418 |
| | 16,393 |
| | (10,975 | ) | | 3,634 |
| | 6,223 |
| | (2,589 | ) |
| | | $ | 639,542 |
| | $ | 628,573 |
| | $ | 10,969 |
| | $ | 645,649 |
| | $ | 617,547 |
| | $ | 28,102 |
|
Boston Properties Limited Partnership
Depreciation and amortization expense increased by approximately $11.5$28.5 million for the year ended December 31, 20152018 compared to 2014,2017, as detailed below.
| | | Portfolio | | Depreciation and Amortization for the year ended December 31, | | Depreciation and Amortization for the year ended December 31, |
| 2015 | | 2014 | | Change | 2018 | | 2017 | | Change |
| | | (in thousands) | | (in thousands) |
| Same Property Portfolio | | $ | 584,173 |
| | $ | 584,918 |
| | $ | (745 | ) | | $ | 605,968 |
| | $ | 594,836 |
| | $ | 11,132 |
|
| Properties Placed in-Service Portfolio | | 41,152 |
| | 18,184 |
| | 22,968 |
| | 26,841 |
| | 4,171 |
| | 22,670 |
|
| Properties Acquired Portfolio | | | 1,433 |
| | 1,151 |
| | 282 |
|
| Properties in Development or Redevelopment Portfolio | | 806 |
| | 569 |
| | 237 |
| | 15 |
| | 3,026 |
| | (3,011 | ) |
| Properties Sold Portfolio | | 5,418 |
| | 16,393 |
| | (10,975 | ) | | 3,634 |
| | 6,223 |
| | (2,589 | ) |
| | | $ | 631,549 |
| | $ | 620,064 |
| | $ | 11,485 |
| | $ | 637,891 |
| | $ | 609,407 |
| | $ | 28,484 |
|
Direct Reimbursements of Payroll and Related Costs From Management Services Contracts and Payroll and Related Costs From Management Service Contracts
ASU 2016-08 “Revenue from Contracts with Customers (Topic 606): Principal versus Agent Considerations” updated the principal versus agent considerations and as a result we determined that amounts reimbursed for payroll and related costs received from third parties in connection with management services contracts should be reflected on a gross basis instead of on a net basis as we have determined that we are the principal under these arrangements (See Note 2 to the Consolidated Financial Statements). It is anticipated that these two financial statement line items will offset each other.
Other Income and Expense Items
Income from Unconsolidated Joint Ventures
For the year ended December 31, 20152018 compared to 2014,2017, income from unconsolidated joint ventures increaseddecreased by approximately $10.0$9.0 million due primarily to an approximately $11.4$21.3 million decrease in our share of net income, which primarily resulted from our 901 New York Avenue, Metropolitan Square and Santa Monica Business Park joint ventures, detailed below. These decreases were partially offset by an approximately $12.3 million increase in our share of net income which primarily resulted from 901 New York Avenuethe gain on sale of real estate from the joint venture that owns Annapolis Junction in Washington, DC. Annapolis, Maryland.
During the year ended December 31, 2015, we received2018, our joint venture that owns Metropolitan Square in Washington, DC commenced a distributionrenovation project and recorded accelerated depreciation of approximately
$24.5 $22.4 million which was generated fromrelated to the excess loan proceedsremaining book value of the assets to be replaced. We have a 20% ownership interest in the Metropolitan Square joint venture. Therefore, this accelerated depreciation resulted in a decrease of approximately $4.5 million to our net income from the joint venture’s refinancingventure.
Our acquisition of its mortgage loana 55% ownership interest in Santa Monica Business Park in Santa Monica, California on July 19, 2018 resulted in an approximately $5.0 million decrease to a new 10-year mortgage loan totaling $225.0 million. Ourour net income from the joint venture. The decrease was primarily related to interest expense and depreciation and amortization expense.
The decrease in net income from our joint venture that owns 901 New York Avenue was related to our allocation of income and distributions for the year ended December 31, 2015 was not proportionate2017. Due to our nominaleconomic ownership interest as a result of the achievement of specified investment return thresholds, as provided for in the joint venture agreement.agreement, a disproportionate distribution was made by the joint venture to us.
On December 31, 2018, we entered into a distribution agreement with our partner in the joint venture in which we have a 50% interest and that owns Annapolis Junction. Under the agreement, the joint venture distributed its Annapolis Junction Building One property to the partner and the partner assumed the mortgage indebtedness collateralized by the property. We recognized a gain on sale of real estate totaling approximately $8.3 million, which is included within this financial statement line item.
Gains on Sales of Real Estate
The gains on sales of real estate may differ between BXP and BPLP as a result of previously applied acquisition accounting by BXP for the issuance of common stock in connection with non-sponsor OP Unit redemptions by BPLP. This increase was partially offset by an approximately $1.4 million decreaseaccounting resulted in our sharea step-up of net income from our other unconsolidated joint venturesthe real estate assets at BXP that was due primarilyallocated to termination income we received from our Metropolitan Square propertycertain properties. The difference between the real estate assets of BXP as compared to BPLP for certain properties having an allocation of the real estate step-up will result in Washington, DC duringa corresponding difference in the gains on sales of real estate when those properties are sold. For additional information, see the Explanatory Note that follows the cover page of this Form 10-K.
Boston Properties, Inc.
Gains on sales of real estate increased by approximately $174.7 million for the year ended December 31, 2014 that did not recur in 2015.2018 compared to 2017, as detailed below.
|
| | | | | | | | | | | | | | | | | | | | |
| Name | | Date Sold | | Property Type | | Square Feet | | Sale Price | | Net Cash Proceeds | | Gain on Sale of Real Estate | |
| | | | | | | | | (dollars in millions) | |
| 2018 | | | | | | | | | | | | | |
| 500 E Street, S.W. | | January 9, 2018 | | Office | | 262,000 |
| | $ | 118.6 |
| | $ | 116.1 |
| | $ | 96.4 |
| |
| 91 Hartwell Avenue | | May 24, 2018 | | Office | | 119,000 |
| | 22.2 |
| | 21.7 |
| | 15.5 |
| |
| Quorum Office Park | | September 27, 2018 | | Office | | 268,000 |
| | 35.3 |
| | 34.3 |
| | 7.9 |
| |
| 1333 New Hampshire Avenue | | November 30, 2018 | | Office | | 315,000 |
| | 142.0 |
| | 133.7 |
| | 44.4 |
| |
| Tower Oaks | | December 20, 2018 | | Land | | N/A |
| | 46.0 |
| | 25.9 |
| | 15.7 |
| |
| | | | | | | 964,000 |
| | $ | 364.1 |
| | $ | 331.7 |
| | $ | 179.9 |
| (1) |
| 2017 | | | | | | | | | | | | | |
| 30 Shattuck Road | | April 19, 2017 | | Land | | N/A |
| | $ | 5.0 |
| | $ | 5.0 |
| | $ | 3.7 |
| |
| 40 Shattuck Road | | June 13, 2017 | | Office | | 122,000 |
| | 12.0 |
| | 11.9 |
| | — |
| (2) |
| Reston Eastgate | | August 30, 2017 | | Land | | N/A |
| | 14.0 |
| | 13.2 |
| | 2.8 |
| |
| | | | | | | 122,000 |
| | $ | 31.0 |
| | $ | 30.1 |
| | $ | 6.5 |
| (3) |
| |
| (1) | Excludes approximately $2.6 million of gains on sales of real estate recognized during the year ended December 31, 2018 related to gain amounts from sales of real estate occurring in prior years. |
| |
| (2) | The gain on sale of real estate for this property was $28,000. |
| |
| (3) | Excludes approximately $1.1 million of gains on sale of real estate recognized during the year ended December 31, 2017 related to a previously deferred gain amount from sales of real estate occurring in prior years. |
Boston Properties Limited Partnership
Gains on sales of real estate increased by approximately $182.5 million for the year ended December 31, 2018 compared to 2017, as detailed below.
|
| | | | | | | | | | | | | | | | | | | | |
| Name | | Date Sold | | Property Type | | Square Feet | | Sale Price | | Net Cash Proceeds | | Gain on Sale of Real Estate | |
| | | | | | | | | (dollars in millions) | |
| 2018 | | | | | | | | | | | | | |
| 500 E Street, S.W. | | January 9, 2018 | | Office | | 262,000 |
| | $ | 118.6 |
| | $ | 116.1 |
| | $ | 98.9 |
| |
| 91 Hartwell Avenue | | May 24, 2018 | | Office | | 119,000 |
| | 22.2 |
| | 21.7 |
| | 15.9 |
| |
| Quorum Office Park | | September 27, 2018 | | Office | | 268,000 |
| | 35.3 |
| | 34.3 |
| | 9.2 |
| |
| 1333 New Hampshire Avenue | | November 30, 2018 | | Office | | 315,000 |
| | 142.0 |
| | 133.7 |
| | 48.4 |
| |
| Tower Oaks | | December 20, 2018 | | Land | | N/A |
| | 46.0 |
| | 25.9 |
| | 15.7 |
| |
| | | | | | | 964,000 |
| | $ | 364.1 |
| | $ | 331.7 |
| | $ | 188.1 |
| (1) |
| 2017 | | | | | | | | | | | | | |
| 30 Shattuck Road | | April 19, 2017 | | Land | | N/A |
| | $ | 5.0 |
| | $ | 5.0 |
| | $ | 3.7 |
| |
| 40 Shattuck Road | | June 13, 2017 | | Office | | 122,000 |
| | 12.0 |
| | 11.9 |
| | 0.6 |
| |
| Reston Eastgate | | August 30, 2017 | | Land | | N/A |
| | 14.0 |
| | 13.2 |
| | 2.8 |
| |
| | | | | | | 122,000 |
| | $ | 31.0 |
| | $ | 30.1 |
| | $ | 7.1 |
| (2) |
___________
| |
| (1) | Excludes approximately $2.6 million of gains on sales of real estate recognized during the year ended December 31, 2018 related to gain amounts from sales of real estate occurring in prior years. |
| |
| (2) | Excludes approximately $1.1 million of gains on sale of real estate recognized during the year ended December 31, 2017 related to a previously deferred gain amount from sales of real estate occurring in prior years. |
Interest and Other Income
Interest and other income decreasedincreased by approximately $2.0$5.0 million for the year ended December 31, 20152018 compared to 2014,2017 due primarily due to a tax refund we received from the District of Columbia during the year ended December 31, 2014 that did not recur during 2015.an increase in interest rates.
Gains (Losses) from Investments in Securities
Gains (losses) from investments in securities for the years ended December 31, 20152018 and 20142017 related to investments that we have made to reduce our market risk relating to a deferred compensation plan that we maintain for officers of BXP.BXP's officers. Under this deferred compensation plan, each officer who is eligible to participate is permitted to defer a portion of the officer’s current income on a pre-tax basis and receive a tax-deferred return on these deferrals based on the performance of specific investments selected by the officer. In order to reduce our market risk relating to this plan, we typically acquire, in a separate account that is not restricted as to its use, similar or identical investments as those selected by each officer. This enables us to generally match our liabilities to officers of BXP under the deferred compensation plan with equivalent assets and thereby limit our market risk. The performance of these investments is recorded as gains from investments in securities. During the years ended December 31, 20152018 and 2014,2017, we recognized gains (losses) of approximately $(0.7)$(1.9) million and $1.0$3.7 million, respectively, on these investments. By comparison, our general and administrative expense increased (decreased) by approximately $(0.6)$(1.9) million and $1.1$3.7 million during the years ended December 31, 20152018 and 2014,2017, respectively, as a result of increases (decreases)(decrease) in our liability under our deferred compensation plan that were associated with the performance of the specific investments selected by officers of BXP participating in the plan.
LossesGains (Losses) from Early Extinguishments of Debt
On December 15, 2015, we legally defeased13, 2018, BPLP completed the mortgage loan collateralized by our 100 & 200 Clarendon Street properties locatedredemption of $700.0 million in Boston, Massachusetts. The mortgage loan had an outstandingaggregate principal balance of $640.5 million, bore interest at a fixed rate of 5.68% per annum and was scheduled to mature on January 6, 2017. The cash outlay required for the defeasance in the net amount of its 5.875% senior notes due October 15, 2019. The redemption price was approximately $667.3$722.6 million. The redemption price included approximately $6.6 million of accrued and unpaid interest to, but not including, the redemption date. Excluding the accrued and unpaid interest, the redemption price was based on the purchase price of U.S. government securities that will generate sufficient cash flow to fund continued interest payments on the loan from the effective dateapproximately 102.28% of the defeasance through, and the repayment of the loan on, October 6, 2016, which is the date on which we could repay the loan at par. In connection with the defeasance, the mortgage and other liens on the property were extinguished and all existing collateral, including various guarantees, were released. As a result of the defeasance, weprincipal amount being redeemed. We recognized a loss from early extinguishment of debt oftotaling approximately $22.0 million, consisting of approximately $26.8$16.5 million, which isamount included the difference between the purchase price for the U.S. government securities acquired for the defeasance and the outstanding principal balancepayment of the mortgage loan, andredemption premium totaling approximately $1.4 million of unamortized deferred financing costs, offset by approximately $4.8 million from the acceleration of the remaining balance of the historical fair value debt adjustment and approximately $1.4 million of accrued interest expense through the effective date of the defeasance.$16.0 million.
On December 15, 2014, we used available cash to redeem $300.0 million in aggregate principal amount17, 2017, BPLP completed the redemption of BPLP’s 5.625% senior notes due 2015 (the “5.625% Notes”) and $250.0$850 million in aggregate principal amount of its 5.000%3.700% senior notes due 2015 (the “5.000% Notes”).November 15, 2018. The redemption price for the 5.625% Notes was determined in accordance with the applicable indenture and totaled approximately $308.0 million. The redemption price$865.5 million, which included approximately $2.8 million of accrued and unpaid interest to, but not including, the redemption date. Excluding suchthe accrued and unpaid interest, the redemption price was approximately 101.73% of the principal amount being redeemed. The redemption price for the 5.000% Notes was determined in accordance with the applicable indenture and totaled approximately $255.8 million. The redemption price included approximately $0.5 million of accrued and unpaid interest to, but not including, the redemption date. Excluding such accrued and unpaid interest, the redemption price was approximately 102.13%101.49% of the principal amount being redeemed. We recognized a loss onfrom early extinguishment of debt totaling approximately $10.6$13.9 million, which amount included the payment of the redemption premium totaling approximately $10.5$12.7 million.
On June 7, 2017, our consolidated entity in which we have a 60% ownership interest and that owns 767 Fifth Avenue (the General Motors Building) located in New York City completed the refinancing of approximately $1.6 billion of indebtedness that had been secured by direct and indirect interests in 767 Fifth Avenue. The new mortgage financing has a principal amount of $2.3 billion, bears interest at a fixed interest rate of 3.43% per annum and matures on June 9, 2027. The loan requires monthly interest-only payments during the 10-year term of the loan, with the entire principal amount due at maturity. The extinguished debt bore interest at a weighted-average rate of approximately 5.96% per annum, an effective GAAP interest rate of approximately 3.03% per annum and was scheduled to mature on October 7, 2017. There was no prepayment penalty associated with the repayment of the prior indebtedness. We recognized a net gain from early extinguishment of debt totaling approximately $14.6 million primarily consisting of the acceleration of the remaining balance related to the historical fair value debt adjustment.
On April 24, 2017, BPLP entered into the 2017 Credit Facility (See Note 8 to the Consolidated Financial Statements). Certain lenders, under the prior credit facility, chose to not participate in the 2017 Credit Facility and as such we recognized a loss on early extinguishment of debt of approximately $0.3 million related to the acceleration of finance fees associated with the prior credit agreement.
Impairment Losses
Impairment loss may differ between BXP and BPLP as a result of previously applied acquisition accounting by BXP for the issuance of common stock in connection with non-sponsor OP Unit redemptions by BPLP. This accounting resulted in a step-up of the real estate assets at BXP that was allocated to certain properties. The difference between the real estate assets of BXP as compared to BPLP for certain properties having an allocation of the real estate step-up will result in a corresponding difference in depreciation expense. For additional information see the Explanatory Note that follows the cover page of this Annual Report on Form 10-K.
On December 13, 2018, we completed the sale of our 6595 Springfield Center Drive development project located in Springfield, Virginia, for a sale price of approximately $98.1 million, consisting of the land and project costs incurred through the closing date. Net cash proceeds totaled approximately $97.1 million. Concurrently with the sale, we agreed to act as development manager and have guaranteed the completion of the project. The book value of the property exceeded its estimated fair value prior to the sale, and as a result, we recognized an impairment loss totaling approximately $8.7 million during the three months ended December 31, 2018. 6595 Springfield Center Drive is an approximately 634,000 net rentable square foot Class A office project.
During the three months ended December 31, 2018, we reevaluated our strategy for the sale of our 2600 Tower Oaks Boulevard property. Based on a shorter than expected hold period, we reduced the carrying value of the property to its estimated fair value at December 31, 2018 and recognized an impairment loss totaling approximately $3.1 million for BXP and approximately $1.5 million for BPLP. Our estimated fair value was based on a pending offer for the sale of the property. 2600 Tower Oaks Boulevard is an approximately 179,000 net rentable square foot Class A office property (See Note 19 to the Consolidated Financial Statements).
Interest Expense
Interest expense decreasedincreased by approximately $23.5$3.7 million for the year ended December 31, 20152018 compared to 20142017 as detailed below.
|
| | | | |
| Component | | Change in interest
expense for the year ended December 31, 2015
compared to
December 31, 2014 |
| | | (in thousands) |
| Increases to interest expense due to: | | |
| Decrease in capitalized interest (1) | | $ | 18,261 |
|
| Other interest expense (including senior notes) | | 192 |
|
| Total increases to interest expense | | 18,453 |
|
| Decreases to interest expense due to: | | |
| Redemption of $300.0 million in aggregate principal of BPLP’s 5.625% senior notes due 2015 on December 18, 2014 | | (18,052 | ) |
| Redemption of $250.0 million in aggregate principal of BPLP’s 5.000% senior notes due 2015 on December 18, 2014 | | (12,294 | ) |
| Repayment of $747.5 million in aggregate principal of BPLP’s 3.625% exchangeable senior notes due 2014 on February 18, 2014 | | (3,343 | ) |
| Interest expense associated with the accretion of the adjustment for the equity component allocation of BPLP’s unsecured exchangeable debt (2) | | (2,438 | ) |
| Repayment of mortgage financings (3) | | (2,303 | ) |
| Sale of 505 9th Street, N.W. on September 18, 2015 | | (2,136 | ) |
| Defeasance of the mortgage loan collateralized by 100 & 200 Clarendon Street on December 15, 2015 | | (1,434 | ) |
| Total decreases to interest expense | | (42,000 | ) |
| Total change in interest expense | | $ | (23,547 | ) |
|
| | | | |
| Component | | Change in interest expense for the year ended
December 31, 2018
compared to
December 31, 2017 |
| | | (in thousands) |
| Increases to interest expense due to: | | |
| Issuance of $850 million in aggregate principal of 3.200% senior notes due 2025 on December 4, 2017 | | $ | 25,383 |
|
| Refinancing of the debt collateralized by 767 Fifth Avenue (the General Motors Building) | | 15,448 |
|
| Utilization of the 2017 Credit Facility (1) | | 12,082 |
|
| Issuance of $1 billion in aggregate principal of 4.500% senior notes due 2028 on November 28, 2018 | | 4,148 |
|
| Other interest expense (excluding senior notes) | | 153 |
|
| Total increases to interest expense | | 57,214 |
|
| Decreases to interest expense due to: | | |
| Redemption of $850 million in aggregate principal of 3.700% senior notes due 2018 on December 17, 2017 | | (30,519 | ) |
| Decrease in the interest for the Outside Members' Notes Payable for the 767 Fifth Avenue (the General Motors Building) (2) | | (16,256 | ) |
| Increase in capitalized interest | | (4,696 | ) |
| Redemption of $700 million in aggregate principal of 5.875% senior notes due 2019 on December 13, 2018 | | (2,056 | ) |
| Total decreases to interest expense | | (53,527 | ) |
| Total change in interest expense | | $ | 3,687 |
|
_______________
| |
| (1) | The decrease was primarily dueSee Note 8 to the completion of several development projects. For a list of developments placed in-service refer to “Results of Operations—Properties Placed In-Service Portfolio” within “Item 7—Management’s Discussion and Analysis ofConsolidated Financial Condition and Results of Operations.”
Statements. |
| |
| (2) | AllThe related interest expense from the Outside Members’ Notes Payable totaled approximately $16.3 million for the year ended December 31, 2017. These amounts are allocated to the outside joint venture partners as an adjustment to Noncontrolling Interests in Property Partnerships in our Consolidated Statements of BPLP’s exchangeable seniorOperations. On June 7, 2017, a portion of the outside members’ notes werepayable was repaid and the remaining portion was contributed as of February 18, 2014. |
| |
(3) | Representsequity in the repayment of New Dominion Technology Park Building Two mortgage loan on July 1, 2014 and Kingstowne Two and Retail mortgage loan on October 1, 2015.consolidated entity. |
Interest expense directly related to the development of rental properties is not included in our operating results. These costs are capitalized and included in real estate assets on our Consolidated Balance Sheets and amortized over the useful lives of the real estate.estate or lease term. As portions of properties are placed in-service, we cease capitalizing interest on that portion and interest is
then expensed. Interest capitalized for the years ended December 31, 20152018 and 2014 was2017 were approximately $34.2$65.8 million and $52.5$61.1 million, respectively. These costs are not included in the interest expense referenced above.
At December 31, 2015,2018, our variable rate debt consisted of BPLP’s $1.0BPLP's $500.0 million Delayed Draw Facility and $1.5 billion Unsecured LineRevolving Facility. The Revolving Facility did not have any borrowings outstanding as of Credit, of which no amount was outstanding at December 31, 2015.2018. The Delayed Draw Facility had $500.0 million outstanding as of December 31, 2018. For a summary of our consolidated debt as of December 31, 20152018 and December 31, 20142017 refer to the heading “Liquidity and Capital Resources—Capitalization—Debt Financing” within “Item 7—Management’s Discussion and Analysis of Financial Condition and Results of Operations.”
Noncontrolling Interests in Property Partnerships
Noncontrolling interests in property partnerships increased by approximately $15.1 million for the year ended December 31, 2018 compared to 2017, as detailed below.
|
| | | | | | | | | | | | |
| Property | | Noncontrolling Interests in Property Partnerships for the year ended December 31, |
| 2018 | | 2017 | | Change |
| | | (in thousands) |
| Salesforce Tower (1) | | $ | (439 | ) | | $ | (528 | ) | | $ | 89 |
|
| 767 Fifth Avenue (the General Motors Building) (2) | | 1,791 |
| | (1,913 | ) | | 3,704 |
|
| Times Square Tower | | 26,997 |
| | 26,808 |
| | 189 |
|
| 601 Lexington Avenue (3) | | 18,802 |
| | 10,317 |
| | 8,485 |
|
| 100 Federal Street (4) | | 6,350 |
| | 3,722 |
| | 2,628 |
|
| Atlantic Wharf Office Building | | 9,408 |
| | 9,426 |
| | (18 | ) |
| | | $ | 62,909 |
| | $ | 47,832 |
| | $ | 15,077 |
|
_______________
| |
| (1) | See Notes 10 and 19 to the Consolidated Financial Statements. |
| |
| (2) | On June 7, 2017, our consolidated entity in which we have a 60% interest completed the refinancing of indebtedness that had been secured by direct and indirect interests in 767 Fifth Avenue. The net loss allocation was primarily due to the partners’ share of the interest expense for the outside members’ notes payable which was $16.3 million for the year ended December 31, 2017. However, during the year ended December 31, 2017, we recognized a net gain from early extinguishment of debt totaling approximately $14.6 million primarily consisting of the acceleration of the remaining balance related to the historical fair value debt adjustments and as a result, this contributed to the property having a reduced net loss allocation. In addition, during the year ended December 31, 2017, we accelerated the depreciation and amortization related to capital improvements being performed at the building and had approximately $14.2 million of termination income. Neither of these items reoccurred during the year ended December 31, 2018. |
| |
| (3) | 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. In addition, real estate operating expenses for the year ended December 31, 2017 included approximately $5.8 million of demolition costs, which did not reoccur during the year ended December 31, 2018. |
| |
| (4) | The year ended December 31, 2018 included an increase in rental revenue from our tenants. |
Noncontrolling Interest—Common Units of the Operating Partnership
For BXP, noncontrolling interest—common units of the Operating Partnership increased by approximately $14.6 million for the year ended December 31, 2018 compared to 2017 due primarily to an increase in allocable income, which was the result of recognizing a greater gain on sales of real estate amount during 2018, partially offset by a decrease in the noncontrolling interest’s ownership percentage. Due to our ownership structure, there is no corresponding line item on BPLP’s financial statements.
Results of Operations for the Years Ended December 31, 2017 and2016
Net income attributable to Boston Properties, Inc. common shareholders and net income attributable to Boston Properties Limited Partnership common unitholders decreased approximately $50.3 million and $62.5 million for the years ended December 31, 2017 compared to 2016, respectively, as detailed in the following tables
and for the reasons discussed below under the heading “Comparison of the year ended December 31, 2017 to the year ended December 31, 2016” within “Item 7—Management’s Discussion and Analysis of Financial Condition and Results of Operations.”
The following are reconciliations of Net Income Attributable to Boston Properties, Inc. Common Shareholders to Net Operating Income and Net Income Attributable to Boston Properties Limited Partnership Common Unitholders to Net Operating Income for the years ended December 31, 2017 and2016 (in thousands):
Boston Properties, Inc.
|
| | | | | | | | | | | | | | | |
| | | Total Property Portfolio |
| | | 2017 | | 2016 | | Increase/
(Decrease) | | %
Change |
| Net Income Attributable to Boston Properties, Inc. Common Shareholders | | $ | 451,939 |
| | $ | 502,285 |
| | $ | (50,346 | ) | | (10.02 | )% |
| Preferred dividends | | 10,500 |
| | 10,500 |
| | — |
| | — | % |
| Net Income Attributable to Boston Properties, Inc. | | 462,439 |
| | 512,785 |
| | (50,346 | ) | | (9.82 | )% |
| Net Income Attributable to Noncontrolling Interests: | | | | | | | | |
| Noncontrolling interest—common units of the Operating Partnership | | 52,210 |
| | 59,260 |
| | (7,050 | ) | | (11.90 | )% |
| Noncontrolling interests in property partnerships | | 47,832 |
| | (2,068 | ) | | 49,900 |
| | 2,412.96 | % |
| Net Income | | 562,481 |
| | 569,977 |
| | (7,496 | ) | | (1.32 | )% |
| Other Expenses: | | | | | | | | |
| Add: | | | | | | | | |
| Losses from interest rate contracts | | — |
| | 140 |
| | (140 | ) | | (100.00 | )% |
| Interest expense | | 374,481 |
| | 412,849 |
| | (38,368 | ) | | (9.29 | )% |
| Impairment losses | | — |
| | 1,783 |
| | (1,783 | ) | | (100.00 | )% |
| Other Income: | | | | | | | | |
| Less: | | | | | | | | |
| Gains (losses) from early extinguishments of debt | | 496 |
| | (371 | ) | | 867 |
| | 233.69 | % |
| Gains from investments in securities | | 3,678 |
| | 2,273 |
| | 1,405 |
| | 61.81 | % |
| Interest and other income | | 5,783 |
| | 7,230 |
| | (1,447 | ) | | (20.01 | )% |
| Gains on sales of real estate | | 7,663 |
| | 80,606 |
| | (72,943 | ) | | (90.49 | )% |
| Gain on sale of investment in unconsolidated joint venture | | — |
| | 59,370 |
| | (59,370 | ) | | (100.00 | )% |
| Income from unconsolidated joint ventures | | 11,232 |
| | 8,074 |
| | 3,158 |
| | 39.11 | % |
| Other Expenses: | | | | | | | | |
| Add: | | | | | | | | |
| Depreciation and amortization expense | | 617,547 |
| | 694,403 |
| | (76,856 | ) | | (11.07 | )% |
| Transaction costs | | 668 |
| | 2,387 |
| | (1,719 | ) | | (72.02 | )% |
| General and administrative expense | | 113,715 |
| | 105,229 |
| | 8,486 |
| | 8.06 | % |
| Other Revenue: | | | | | | | | |
| Less: | | | | | | | | |
| Development and management services revenue | | 34,605 |
| | 28,284 |
| | 6,321 |
| | 22.35 | % |
| Net Operating Income | | $ | 1,605,435 |
| | $ | 1,601,302 |
| | $ | 4,133 |
| | 0.26 | % |
Boston Properties Limited Partnership
|
| | | | | | | | | | | | | | | |
| | | Total Property Portfolio |
| | | 2017 | | 2016 | | Increase/
(Decrease) | | %
Change |
| Net Income Attributable to Boston Properties Limited Partnership Common Unitholders | | $ | 512,866 |
| | $ | 575,341 |
| | $ | (62,475 | ) | | (10.86 | )% |
| Preferred distributions | | 10,500 |
| | 10,500 |
| | — |
| | — | % |
| Net Income Attributable to Boston Properties Limited Partnership | | 523,366 |
| | 585,841 |
| | (62,475 | ) | | (10.66 | )% |
| Net Income Attributable to Noncontrolling Interests: | | | | | | | | |
| Noncontrolling interests in property partnerships | | 47,832 |
| | (2,068 | ) | | 49,900 |
| | 2,412.96 | % |
| Net Income | | 571,198 |
| | 583,773 |
| | (12,575 | ) | | (2.15 | )% |
| Other Expenses: | | | | | | | | |
| Add: | | | | | | | | |
| Losses from interest rate contracts | | — |
| | 140 |
| | (140 | ) | | (100.00 | )% |
| Interest expense | | 374,481 |
| | 412,849 |
| | (38,368 | ) | | (9.29 | )% |
| Impairment losses | | — |
| | 1,783 |
| | (1,783 | ) | | (100.00 | )% |
| Other Income: | | | | | | | | |
| Less: | | | | | | | | |
| Gains (losses) from early extinguishments of debt | | 496 |
| | (371 | ) | | 867 |
| | 233.69 | % |
| Gains from investments in securities | | 3,678 |
| | 2,273 |
| | 1,405 |
| | 61.81 | % |
| Interest and other income | | 5,783 |
| | 7,230 |
| | (1,447 | ) | | (20.01 | )% |
| Gains on sales of real estate | | 8,240 |
| | 82,775 |
| | (74,535 | ) | | (90.05 | )% |
| Gain on sale of investment in unconsolidated joint venture | | — |
| | 59,370 |
| | (59,370 | ) | | (100.00 | )% |
| Income from unconsolidated joint ventures | | 11,232 |
| | 8,074 |
| | 3,158 |
| | 39.11 | % |
| Other Expenses: | | | | | | | | |
| Add: | | | | | | | | |
| Depreciation and amortization expense | | 609,407 |
| | 682,776 |
| | (73,369 | ) | | (10.75 | )% |
| Transaction costs | | 668 |
| | 2,387 |
| | (1,719 | ) | | (72.02 | )% |
| General and administrative expense | | 113,715 |
| | 105,229 |
| | 8,486 |
| | 8.06 | % |
| Other Revenue: | | | | | | | | |
| Less: | | | | | | | | |
| Development and management services revenue | | 34,605 |
| | 28,284 |
| | 6,321 |
| | 22.35 | % |
| Net Operating Income | | $ | 1,605,435 |
| | $ | 1,601,302 |
| | $ | 4,133 |
| | 0.26 | % |
Comparison of the year ended December 31, 2017 to the year ended December 31, 2016
The table below shows selected operating information for the Same Property Portfolio and the Total Property Portfolio. The Same Property Portfolio consists of 144 properties totaling approximately 38.7 million net rentable square feet of space, excluding unconsolidated joint ventures. The Same Property Portfolio includes properties acquired or placed in-service on or prior to January 1, 2016 and owned and in service through December 31, 2017. The Total Property Portfolio includes the effects of the other properties either placed in-service, acquired or in development or redevelopment after January 1, 2016 or disposed of on or prior to December 31, 2017. This table includes a reconciliation from the Same Property Portfolio to the Total Property Portfolio by also providing information for the years ended December 31, 2017 and 2016 with respect to the properties which were placed in-service, acquired, in development or redevelopment or sold.
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Same Property Portfolio | | Properties
Acquired Portfolio | | Properties
Placed In-Service
Portfolio | | Properties in
Development or
Redevelopment
Portfolio | | Properties Sold Portfolio | Total Property Portfolio |
| (dollars in thousands) | 2017 | | 2016 | | Increase/ (Decrease) | | % Change | | 2017 | | 2016 | | 2017 | | 2016 | | 2017 | | 2016 | | 2017 | | 2016 | | 2017 | | 2016 | | Increase/
(Decrease) | | %
Change |
| Rental Revenue: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Rental Revenue | $ | 2,395,910 |
| | $ | 2,329,295 |
| | $ | 66,615 |
| | 2.86 | % | | $ | 7,669 |
| | $ | 3,929 |
| | $ | 73,414 |
| | $ | 45,814 |
| | $ | 4,375 |
| | $ | 18,913 |
| | $ | 846 |
| | $ | 3,709 |
| | $ | 2,482,214 |
| | $ | 2,401,660 |
| | $ | 80,554 |
| | 3.35 | % |
| Termination Income | 24,467 |
| | 60,183 |
| | (35,716 | ) | | (59.35 | )% | | 6 |
| | — |
| | — |
| | — |
| | (1,415 | ) | | (890 | ) | | — |
| | — |
| | 23,058 |
| | 59,293 |
| | (36,235 | ) | | (61.11 | )% |
| Total Rental Revenue | 2,420,377 |
| | 2,389,478 |
| | 30,899 |
| | 1.29 | % | | 7,675 |
| | 3,929 |
| | 73,414 |
| | 45,814 |
| | 2,960 |
| | 18,023 |
| | 846 |
| | 3,709 |
| | 2,505,272 |
| | 2,460,953 |
| | 44,319 |
| | 1.80 | % |
| Real Estate Operating Expenses | 887,538 |
| | 856,637 |
| | 30,901 |
| | 3.61 | % | | 2,065 |
| | 857 |
| | 21,996 |
| | 11,564 |
| | 11,387 |
| | 11,745 |
| | 689 |
| | 1,889 |
| | 923,675 |
| | 882,692 |
| | 40,983 |
| | 4.64 | % |
| Net Operating Income (Loss), Excluding Residential and Hotel (1) | 1,532,839 |
| | 1,532,841 |
| | (2 | ) | | — | % | | 5,610 |
| | 3,072 |
| | 51,418 |
| | 34,250 |
| | (8,427 | ) | | 6,278 |
| | 157 |
| | 1,820 |
| | 1,581,597 |
| | 1,578,261 |
| | 3,336 |
| | 0.21 | % |
| Residential Net Operating Income (Loss) (2) | 10,294 |
| | 10,246 |
| | 48 |
| | 0.47 | % | | — |
| | — |
| | — |
| | — |
| | — |
| | (623 | ) | | — |
| | — |
| | 10,294 |
| | 9,623 |
| | 671 |
| | 6.97 | % |
| Hotel Net Operating Income (2) | 13,544 |
| | 13,418 |
| | 126 |
| | 0.94 | % | | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | 13,544 |
| | 13,418 |
| | 126 |
| | 0.94 | % |
| Consolidated Net Operating Income (Loss) (1) (2) | $ | 1,556,677 |
| | $ | 1,556,505 |
| | $ | 172 |
| | 0.01 | % | | $ | 5,610 |
| | $ | 3,072 |
| | $ | 51,418 |
| | $ | 34,250 |
| | $ | (8,427 | ) | | $ | 5,655 |
| | $ | 157 |
| | $ | 1,820 |
| | $ | 1,605,435 |
| | $ | 1,601,302 |
| | $ | 4,133 |
| | 0.26 | % |
_______________
| |
| (1) | The change in the Same Property Portfolio was driven by the decrease in termination income. For additional information, see page 79. |
| |
| (2) | For a detailed discussion of NOI, including the reasons management believes NOI is useful to investors, see page 64. Residential Net Operating Income for the year ended December 31, 2017 and 2016 are comprised of Residential Revenue of $16,596 and $16,699 less Residential Expenses of $6,302 and $7,076, respectively. Hotel Net Operating Income for the year ended December 31, 2017 and 2016 are comprised of Hotel Revenue of $45,603 and $44,884 less Hotel Expenses of $32,059 and $31,466, respectively, per the Consolidated Statements of Operations. |
Same Property Portfolio
Rental Revenue
Rental revenue from the Same Property Portfolio increased by approximately $66.6 million for the year ended December 31, 2017 compared to 2016. The increase was primarily the result of an increase in revenue from our leases and parking and other income of approximately $62.9 million and $4.6 million, respectively, partially offset by decreases in other recoveries of approximately $0.9 million. Rental revenue from our leases increased by approximately $62.9 million as a result of our average revenue per square foot increasing by approximately $1.70, contributing approximately $62.5 million, and an approximately $0.4 million increase due to our average occupancy increasing from 91.53% to 91.54%.
Termination Income
Termination income decreased by approximately $35.7 million for the year ended December 31, 2017 compared to 2016.
Termination income for the year ended December 31, 2017 resulted from the termination of 33 tenants across the Same Property Portfolio which totaled approximately $24.5 million of which approximately $21.3 million was attributable to the New York Region. The remaining approximately $2.8 million of termination income was primarily related to the Washington, DC region. In addition, we received the fifth interim distribution from our unsecured creditor's claim against Lehman Brothers, Inc. of approximately $0.4 million (See Note 9 to the Consolidated Financial Statements).
Termination income for the year ended December 31, 2016 resulted from the termination of 35 tenants across the Same Property Portfolio which totaled approximately $60.2 million of which approximately $58.8 million was from our New York region. On February 3, 2016, we entered into a lease termination agreement with a tenant for an approximately 85,000 square foot lease at our 250 West 55th Street property located in New York City. The lease was scheduled to expire on February 28, 2035. In consideration for the termination of the lease, the tenant paid us approximately $45.0 million. The remaining approximately $12.4 million of termination income from the New York region was primarily related to negotiated early releases with three other tenants. In addition, during the year ended December 31, 2016, we received the fourth interim distribution from our unsecured creditor's claim against Lehman Brothers, Inc. of approximately $1.4 million.
Real Estate Operating Expenses
Real estate operating expenses from the Same Property Portfolio increased by approximately $30.9 million, or 3.6%, for the year ended December 31, 2017 compared to 2016, due primarily to increases in real estate taxes and other real estate operating expenses of approximately $17.8 million, or 4.3%, and $13.1 million, or 2.7%, respectively. The increase in real estate taxes was primarily experienced in the New York CBD properties.
Properties Acquired Portfolio
The table below lists the properties acquired between January 1, 2016 and December 31, 2017. Rental revenue and real estate operating expenses increased by approximately $3.7 million and $1.2 million, respectively for the year ended December 31, 2017 compared to 2016, as detailed below.
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | Rental Revenue | | Real Estate Operating Expenses |
| Name | | Date acquired | | Square Feet | | 2017 | | 2016 | | Change | | 2017 | | 2016 | | Change |
| | | | | | | (dollars in thousands) |
| 3625-3635 Peterson Way | | April 22, 2016 | | 218,366 |
| | $ | 5,936 |
| | $ | 3,929 |
| | $ | 2,007 |
| | $ | 1,227 |
| | $ | 857 |
| | $ | 370 |
|
| 103 Carnegie Center (1) | | May 15, 2017 | | 96,332 |
| | 1,739 |
| | — |
| | 1,739 |
| | 838 |
| | — |
| | 838 |
|
| | | | | 314,698 |
| | $ | 7,675 |
| | $ | 3,929 |
| | $ | 3,746 |
| | $ | 2,065 |
| | $ | 857 |
| | $ | 1,208 |
|
| |
| (1) | Rental revenue includes termination income of approximately $6,000 for the year ended December 31, 2017. |
Properties Placed In-Service Portfolio
The table below lists the properties that were placed in-service or partially placed in-service between January 1, 2016 and December 31, 2017. Rental revenue and real estate operating expenses from our Properties Placed In-Service Portfolio increased by approximately $27.6 million and $10.4 million, respectively, for the year ended December 31, 2017 compared to 2016, as detailed below.
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | Quarter Initially Placed In-Service | | Quarter Fully Placed In-Service | | | | Rental Revenue | | Real Estate Operating Expenses |
| Name | | | | Square Feet | | 2017 | | 2016 | | Change | | 2017 | | 2016 | | Change |
| | | | | | | | | (dollars in thousands) |
| 601 Massachusetts Avenue | | Third Quarter, 2015 | | Second Quarter, 2016 | | 478,818 |
| | $ | 37,987 |
| | $ | 34,050 |
| | $ | 3,937 |
| | $ | 9,827 |
| | $ | 7,919 |
| | $ | 1,908 |
|
| 804 Carnegie Center | | Second Quarter, 2016 | | Second Quarter, 2016 | | 130,000 |
| | 5,584 |
| | 3,947 |
| | 1,637 |
| | 1,400 |
| | 1,385 |
| | 15 |
|
| 10 CityPoint | | Second Quarter, 2016 | | Second Quarter, 2016 | | 241,199 |
| | 11,657 |
| | 5,540 |
| | 6,117 |
| | 3,480 |
| | 1,334 |
| | 2,146 |
|
| Reservoir Place North | | Second Quarter, 2016 | | Second Quarter, 2017 | | 73,258 |
| | — |
| | (8 | ) | | 8 |
| | 346 |
| | 116 |
| | 230 |
|
| 888 Boylston Street | | Third Quarter, 2016 | | Third Quarter, 2017 | | 417,000 |
| | 17,486 |
| | 2,285 |
| | 15,201 |
| | 6,597 |
| | 810 |
| | 5,787 |
|
| 191 Spring Street | | Fourth Quarter, 2017 | | N/A | | 171,000 |
| | 29 |
| | — |
| | 29 |
| | 55 |
| | — |
| | 55 |
|
| Salesforce Tower | | Fourth Quarter, 2017 | | N/A | | 1,400,000 |
| | 671 |
| | — |
| | 671 |
| | 291 |
| | — |
| | 291 |
|
| | | | | | | 2,911,275 |
| | $ | 73,414 |
| | $ | 45,814 |
| | $ | 27,600 |
| | $ | 21,996 |
| | $ | 11,564 |
| | $ | 10,432 |
|
Properties in Development or Redevelopment Portfolio
The table below lists the properties were in development or redevelopment between January 1, 2016 and December 31, 2017. Rental revenue and real estate operating expenses from our Properties in Development or Redevelopment Portfolio decreased by approximately $15.1 million and $0.4 million for the year ended December 31, 2017 compared to 2016, respectively.
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | Rental Revenue | | Real Estate Operating Expenses |
| Name | | Date Commenced Development / Redevelopment | | Square Feet | | 2017 | | 2016 | | Change | | 2017 | | 2016 | | Change |
| | | | | | | (dollars in thousands) |
| One Five Nine East 53rd Street (1) | | August 19, 2016 | | 220,000 |
| | $ | 2,218 |
| | $ | 11,530 |
| | $ | (9,312 | ) | | $ | 7,368 |
| | $ | 8,173 |
| | $ | (805 | ) |
| 191 Spring Street (2) | | December 29, 2016 | | 171,000 |
| | — |
| | 2,813 |
| | (2,813 | ) | | 2,843 |
| | 2,025 |
| | 818 |
|
| 145 Broadway (3) | | April 6, 2017 | | 79,616 |
| | 742 |
| | 3,680 |
| | (2,938 | ) | | 1,176 |
| | 1,547 |
| | (371 | ) |
| | | | | 470,616 |
| | $ | 2,960 |
| | $ | 18,023 |
| | $ | (15,063 | ) | | $ | 11,387 |
| | $ | 11,745 |
| | $ | (358 | ) |
_______________
| |
| (1) | This is the low-rise portion of 601 Lexington Avenue in New York City. Rental revenue includes termination income of approximately $(1.4) million and $(0.9) million for the years ended December 31, 2017 and 2016, respectively. In addition, real estate operating expense includes demolition costs of approximately $5.8 million and $2.3 million for the years ended December 31, 2017 and 2016, respectively. |
| |
| (2) | Real estate operating expenses includes demolition costs of approximately $2.8 million and $0.3 million for the years ended December 31, 2017 and 2016, respectively. |
| |
| (3) | On April 6, 2017, we commenced the development of 145 Broadway, a build-to-suit Class A office project with approximately 485,000 net rentable square feet located in Cambridge, Massachusetts. Real estate operating expenses for the year ended December 31, 2017 includes approximately $0.8 million of demolition costs. |
In addition, during the year ended December 31, 2016, we had approximately $0.6 million of demolition costs related to our Proto Kendall Square residential development project.
Properties Sold Portfolio
The table below lists the properties we sold between January 1, 2016 and December 31, 2017. Rental revenue and real estate operating expenses from our Properties Sold Portfolio decreased by approximately $2.9 million and $1.2 million, respectively, for the year ended December 31, 2017 compared to 2016, as detailed below.
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | Rental Revenue | | Real Estate Operating Expenses |
| Name | | Date Sold | | Property Type | | Square Feet | | 2017 | | 2016 | | Change | | 2017 | | 2016 | | Change |
| | | | | | | | | (dollars in thousands) |
| 415 Main Street | | February 1, 2016 | | Office | | 231,000 |
| | $ | — |
| | $ | 1,675 |
| | $ | (1,675 | ) | | $ | — |
| | $ | 412 |
| | $ | (412 | ) |
| 30 Shattuck Road | | April 19, 2017 | | Land | | N/A |
| | — |
| | — |
| | — |
| | 14 |
| | 46 |
| | (32 | ) |
| 40 Shattuck Road | | June 13, 2017 | | Office | | 122,000 |
| | 846 |
| | 2,034 |
| | (1,188 | ) | | 599 |
| | 1,301 |
| | (702 | ) |
| Reston Eastgate | | August 30, 2017 | | Land | | N/A |
| | — |
| | — |
| | — |
| | 76 |
| | 130 |
| | (54 | ) |
| | | | | | | 353,000 |
| | $ | 846 |
| | $ | 3,709 |
| | $ | (2,863 | ) | | $ | 689 |
| | $ | 1,889 |
| | $ | (1,200 | ) |
For additional information on the sale of the above properties and land parcels refer to “Results of Operations—Other Income and Expense Items - Gains on Sales of Real Estate” within “Item 7—Management’s Discussion and Analysis of Financial Condition and Results of Operations.”
Other Operating Income and Expense Items
Residential Net Operating Income
Net operating income for our residential same properties increased by approximately $48,000 for the year ended December 31, 2017 compared to 2016.
The following reflects our occupancy and rate information for The Lofts at Atlantic Wharf and The Avant at Reston Town Center for the years ended December 31, 2017 and 2016.
|
| | | | | | | | | | | | | | | | | | | | | | |
| | | The Lofts at Atlantic Wharf | | The Avant at Reston Town Center |
| | | 2017 | | 2016 | | Percentage
Change | | 2017 | | 2016 | | Percentage
Change |
| Average Monthly Rental Rate (1) | | $ | 4,245 |
| | $ | 4,154 |
| | 2.2 | % | | $ | 2,391 |
| | $ | 2,385 |
| | 0.3 | % |
| Average Rental Rate Per Occupied Square Foot | | $ | 4.70 |
| | $ | 4.61 |
| | 2.0 | % | | $ | 2.64 |
| | $ | 2.62 |
| | 0.8 | % |
| Average Physical Occupancy (2) | | 94.3 | % | | 95.6 | % | | (1.4 | )% | | 93.8 | % | | 93.6 | % | | 0.2 | % |
| Average Economic Occupancy (3) | | 94.8 | % | | 96.5 | % | | (1.8 | )% | | 92.7 | % | | 93.6 | % | | (1.0 | )% |
_______________
| |
| (1) | Average Monthly Rental Rate is calculated as the average of the quotients obtained by dividing (A) rental revenue as determined in accordance with GAAP, by (B) the number of occupied units for each month within the applicable fiscal period. |
| |
| (2) | Average Physical Occupancy is defined as (1) the average number of occupied units divided by (2) the total number of units, expressed as a percentage. |
| |
| (3) | Average Economic Occupancy is defined as (1) total possible revenue less vacancy loss divided by (2) total possible revenue, expressed as a percentage. 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. |
Hotel Net Operating Income
Net operating income for the Boston Marriott Cambridge hotel property increased by approximately $0.1 million for the year ended December 31, 2017 compared to 2016.
The following reflects our occupancy and rate information for the Boston Marriott Cambridge hotel for the years ended December 31, 2017 and 2016.
|
| | | | | | | | | | | |
| | | 2017 | | 2016 | | Percentage Change |
| Occupancy | | 79.9 | % | | 79.5 | % | | 0.5 | % |
| Average daily rate | | $ | 276.67 |
| | $ | 271.38 |
| | 1.9 | % |
| REVPAR | | $ | 221.17 |
| | $ | 215.71 |
| | 2.5 | % |
Other Operating Income and Expense Items
Development and Management Services Revenue
Development and management services revenue increased by approximately $6.3 million for the year ended December 31, 2017 compared to 2016. Development revenue and management services revenue increased by approximately $4.0 million and $2.3 million, respectively. The increase in development revenue is primarily related to an approximately $2.5 million development fee we received as a result of a third-party terminating their development agreement with us. The remaining increase in development revenue was from a third-party development agreement in the Boston region and from our unconsolidated joint ventures that are developing Dock 72 in Brooklyn, New York and The Hub on Causeway in Boston, Massachusetts. Management services revenue increased primarily due to property management fees we earned from our unconsolidated joint venture, that acquired Colorado Center in Santa Monica, California on July 1, 2016, as well as an increase in service income that we earned from our tenants in our New York region.
General and Administrative Expense
General and administrative expense increased by approximately $8.5 million for the year ended December 31, 2017 compared to 2016 primarily due to compensation expense and other general and administrative expenses increasing by approximately $7.2 million and $1.3 million, respectively. The increase in compensation expense was primarily related to (1) an approximately $1.4 million increase in the value of our deferred compensation plan, (2) an approximately $2.8 million difference between the unrecognized expense remaining from the 2014 MYLTIP Units compared to the expense that was recognized during year ended December 31, 2017 for the 2017 MYLTIP Units (See Notes 10 and 16 to the Consolidated Financial Statements) and (3) an increase in other compensation related expenses of approximately $3.0 million. The increase in other general and administrative expenses was primarily related to the write-off of the remaining fees associated with BXP’s ATM stock offering program that was scheduled to expire on June 3, 2017 and an increase in other professional fees.
Wages directly related to the development and leasing of rental properties are capitalized and included in real estate assets or deferred charges on our Consolidated Balance Sheets and amortized over the useful lives of the applicable asset or lease term. Capitalized wages for the years ended December 31, 2017 and 2016 were approximately $18.6 million and $18.3 million, respectively. These costs are not included in the general and administrative expenses discussed above.
Transaction Costs
Transaction costs decreased by approximately $1.7 million for the year ended December 31, 2017 compared to 2016. This decrease was primarily related to the acquisition of 3625-3635 Peterson Way in Santa Clara, California, on April 22, 2016, and the acquisition of a 49.8% interest in an existing joint venture that owns and operates Colorado Center in Santa Monica, California on July 1, 2016. In general, transaction costs relate to the formation of new and pending joint ventures, pending and completed asset sales and the pursuit of other transactions, including acquisitions are expensed. However, in January 2017, the FASB issued ASU 2017-01, “Business Combinations (Topic 805): Clarifying the Definition of a Business” and we chose to early adopt it during the first quarter of 2017. We expect that acquisitions of real estate or in-substance real estate will not meet the revised definition of a business because substantially all of the fair value is concentrated in a single identifiable asset or group of similar identifiable assets (i.e. land, buildings, and related intangible assets) or because the
acquisition does not include a substantive process in the form of an acquired workforce or an acquired contract that cannot be replaced without significant cost, effort or delay (See Note 2 to the Consolidated Financial Statements).
Depreciation and Amortization Expense
Depreciation expense may differ between BXP and BPLP as a result of previously applied acquisition accounting by BXP for the issuance of common stock in connection with non-sponsor OP Unit redemptions by BPLP. This accounting resulted in a step-up of the real estate assets at BXP that was allocated to certain properties. The difference between the real estate assets of BXP as compared to BPLP for certain properties having an allocation of the real estate step-up will result in a corresponding difference in depreciation expense. For additional information see the Explanatory Note that follows the cover page of this Annual Report on Form 10-K.
Boston Properties, Inc.
Depreciation and amortization expense decreased by approximately $76.9 million for the year ended December 31, 2017 compared to 2016, as detailed below.
|
| | | | | | | | | | | | |
| Portfolio | | Depreciation and Amortization for the year ended December 31, |
| 2017 | | 2016 | | Change |
| | | (in thousands) |
| Same Property Portfolio (1) | | $ | 593,366 |
| | $ | 624,716 |
| | $ | (31,350 | ) |
| Properties Placed in-Service Portfolio | | 15,815 |
| | 8,913 |
| | 6,902 |
|
| Properties Acquired Portfolio | | 5,044 |
| | 2,693 |
| | 2,351 |
|
| Properties in Development or Redevelopment Portfolio (2) | | 3,050 |
| | 57,184 |
| | (54,134 | ) |
| Properties Sold Portfolio | | 272 |
| | 897 |
| | (625 | ) |
| | | $ | 617,547 |
| | $ | 694,403 |
| | $ | (76,856 | ) |
_______________
| |
| (1) | We commenced several repositioning and capital improvement projects during the year ended December 31, 2016 and as a result accelerated depreciation and amortization on the portion of the building that was being repositioned or undergoing capital improvements. |
| |
| (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. As a result, during the year ended December 31, 2016, 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 that was demolished. |
Boston Properties Limited Partnership
Depreciation and amortization expense decreased by approximately $73.4 million for the year ended December 31, 2017 compared to 2016, as detailed below.
|
| | | | | | | | | | | | |
| Portfolio | | Depreciation and Amortization for the year ended December 31, |
| 2017 | | 2016 | | Change |
| | | (in thousands) |
| Same Property Portfolio (1) | | $ | 585,226 |
| | $ | 616,669 |
| | $ | (31,443 | ) |
| Properties Placed in-Service Portfolio | | 15,815 |
| | 8,913 |
| | 6,902 |
|
| Properties Acquired Portfolio | | 5,044 |
| | 2,693 |
| | 2,351 |
|
| Properties in Development or Redevelopment Portfolio (2) | | 3,050 |
| | 53,604 |
| | (50,554 | ) |
| Properties Sold Portfolio | | 272 |
| | 897 |
| | (625 | ) |
| | | $ | 609,407 |
| | $ | 682,776 |
| | $ | (73,369 | ) |
_______________
| |
| (1) | We commenced several repositioning and capital improvement projects during the year ended December 31, 2016 and as a result accelerated depreciation and amortization on the portion of the building that was being repositioned or undergoing capital improvements. |
| |
| (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 that was demolished. |
Other Income and Expense Items
Income from Unconsolidated Joint Ventures
For the year ended December 31, 2017 compared to 2016, income from unconsolidated joint ventures increased by approximately $3.2 million due to an approximately $8.1 million increase in our share of net income which primarily resulted from the joint venture that owns Colorado Center in Santa Monica, California and our 901 New York Avenue joint venture in Washington, DC. These increases were partially offset by an approximately $4.9 million decrease in our share of net income, which primarily resulted from our Annapolis Junction and Market Square North joint ventures located in the Washington, DC region.
On July 28, 2017, the joint venture that owns Colorado Center, which we acquired on July 1, 2016, obtained mortgage loan financing, which increased interest expense and reduced the net income for the joint venture. The increase in net income from our 901 New York Avenue joint venture was related to our allocation of income and distributions for the year ended December 31, 2017. Due to our economic ownership interest as a result of the achievement of specified investment return thresholds, as provided for in the joint venture agreement, a disproportionate distribution was made by the joint venture to us.
The decrease in our share of net income from our Annapolis Junction joint venture is primarily due to a decrease in occupancy and an increase in interest expense related to Annapolis Junction Building One’s mortgage loan having an event of default and, commencing October 17, 2016, being charged interest at the default interest rate. The decrease in net income from our Market Square North joint venture was primarily related to an increase in depreciation expense. For additional information pertaining to the Annapolis Junction Building One mortgage loan refer to “Item 7—Management’s Discussion and Analysis of Financial Condition and Results of Operations—Capitalization—Off-Balance Sheet Arrangements—Joint Venture Indebtedness.”
Gain on Sale of Investment in Unconsolidated Joint Venture
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 agreed to assume certain unfunded leasing costs totaling approximately $14.2 million. Net proceeds to us totaled approximately $58.2 million, resulting in a gain on sale of investment totaling approximately $59.4 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.
Gains on Sales of Real Estate
The gains on sales of real estate may differ between BXP and BPLP as a result of previously applied acquisition accounting by BXP for the issuance of common stock in connection with non-sponsor OP Unit redemptions by BPLP. This accounting resulted in a step-up of the real estate assets at BXP that was allocated to certain properties. The difference between the real estate assets of BXP as compared to BPLP for certain properties having an allocation of the real estate step-up will result in a corresponding difference in the gains on sales of real estate when those properties are sold. For additional information see the Explanatory Note.
Note that follows the cover page of this Annual Report on Form 10-K.
Boston Properties, Inc.
Gains on sales of real estate increaseddecreased by approximately $207.9$72.9 million for the year ended December 31, 20152017 compared to 20142016, respectively, as detailed below.
|
| | | | | | | | | | | | | | | | | | | |
| Name | | Date sold | | Property Type | | Square Feet | | Sale Price | | Cash Proceeds | | Gain on Sale of Real Estate | |
| | | | | | | | | (dollars in millions) | |
| 2015 | | | | | | | | | | | | | |
| Washingtonian North | | February 19, 2015 | | Land | | N/A | | $ | 8.7 |
| | $ | 8.4 |
| | $ | 3.5 |
| |
| Residences on The Avenue (1) | | March 17, 2015 | | Residential | | 323,050 | | 196.0 |
| | 192.5 |
| | 91.4 |
| |
| 505 9th Street, N.W. (2) | | September 18, 2015 | | Office | | 322,000 | | 318.0 |
| | 194.6 |
| | 199.5 |
| |
| Washingtonian North | | October 1, 2015 | | Land | | N/A | | 13.3 |
| | 13.8 |
| | 2.0 |
| |
| Innovation Place (3) | | December 17, 2015 | | Office | | 574,000 | | 207.0 |
| | 199.3 |
| | 79.1 |
| |
| | | | | | | | | $ | 743.0 |
| | $ | 608.6 |
| | $ | 375.5 |
| (4) |
| 2014 | | | | | | | | | | | | | |
| Mountain View Technology Park and Mountain View Research Park Building Sixteen (5) | | July 29, 2014 | | Office | | 198,000 | | $ | 92.1 |
| | $ | 90.6 |
| | $ | 35.9 |
| |
| One Reston Overlook (6) | | August 20, 2014 | | Land | | N/A | | 2.6 |
| | 2.6 |
| | 1.2 |
| |
| Broad Run Business Park (7) | | August 22, 2014 | | Land | | N/A | | 9.8 |
| | 9.7 |
| | 4.3 |
| |
| Patriots Park (8) | | October 2, 2014 | | Office | | 706,000 | | 321.0 |
| | 319.1 |
| | 84.6 |
| |
| 130 Third Avenue | | October 24, 2014 | | Land | | N/A | | 14.3 |
| | 13.6 |
| | 8.3 |
| |
| 75 Ames Street (9) | | December 30, 2014 | | Land | | N/A | | 56.8 |
| | N/A |
| | 33.8 |
| |
| | | | | $ | 496.6 |
| | $ | 435.6 |
| | $ | 168.1 |
| |
|
| | | | | | | | | | | | | | | | | | | |
| Name | | Date sold | | Property Type | | Square Feet | | Sale Price | | Cash Proceeds | | Gain on Sale of Real Estate | |
| | | | | | | | | (dollars in millions) | |
| 2017 | | | | | | | | | | | | | |
| 30 Shattuck Road | | April 19, 2017 | | Land | | N/A | | $ | 5.0 |
| | $ | 5.0 |
| | $ | 3.7 |
| |
| 40 Shattuck Road | | June 13, 2017 | | Office | | 122,000 | | 12.0 |
| | 11.9 |
| | — |
| (1) |
| Reston Eastgate | | August 30, 2017 | | Land | | N/A | | 14.0 |
| | 13.2 |
| | 2.8 |
| |
| | | | | $ | 31.0 |
| | $ | 30.1 |
| | $ | 6.5 |
| (2) |
| 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 |
| (3) |
_______________
| |
| (1) | This property has 335 apartment units and approximately 50,000 net rentable square feet of retail space. We have agreed to provide net operating income support of up to $6.0 million should the property’s net operating income fail to achieve certain thresholds, which has been recorded as a reduction to theThe gain on sale. Thissale of real estate for this property is subject to a ground lease that expires on February 1, 2068.was $28,000. |
| |
| (2) | 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 $101.1Excludes approximately $1.1 million of the gaingains on sale of real estate was allocatedrecognized during the year ended December 31, 2017 related to the outside partners and is included within Noncontrolling Interestsa previously deferred gain amount from sales of real estate occurring in Property Partnerships in our Consolidated Statements of Operations.prior years. |
| |
| (3) | This is a 26-acre site with one occupied and three vacant existing office buildings. The remainder of the site is currently used for 1,699 surface parking spaces, but the land supports an additional 537,000 square feet of office/R&D development and two parking structures with a total of approximately 3,000 parking spaces. |
| |
(4) | Excludes approximately $0.4$6.8 million of a gain on sale of real estate recognized during the three monthsyear ended December 31, 20152016 related to a previously deferred gain amountsamount from athe 2014 sale of real estate. |
| |
(5) | Mountain View TechnologyPatriots Park is a seven-building complex. |
| |
(6) | Land was taken by eminent domain. |
| |
(7) | Land parcel was subject to a ground lease that was scheduled to expire on October 31, 2048 with a tenant that exercised its purchase option under the ground lease. |
| |
(8) | This property is a three-building complex. We have agreed to provide rent support payments to the buyer with a maximum obligation of up to approximately $12.3 million related to the leasing of 17,762 net rentable square feet at the properties, which has been recorded as a reduction to the gain on sale. |
| |
(9) | We completed the conveyance to an unrelated third party of a condominium interest in our 75 Ames Street property located in Cambridge, Massachusetts. On May 23, 2011, we had entered into a ground lease for the vacant land parcel at 75 Ames Street and had also entered into a development agreement to serve as project manager for a 250,000 square foot research laboratory building to be developed on the site at the ground lessee’s expense and to also serve, upon completion of development, as property manager. Gross proceeds to us were approximately $56.8 million, including $11.4 million in development fees for our services, and were received beginning in May 2011. The cash received under the ground lease was initially recognized as unearned revenue and recognized over the 99-year term of the ground lease as ground lease revenue totaling approximately $459,000 per year prior to theReston, Virginia. |
conveyance of the condominium interest. The terms of the ground lease required us to form a condominium for the site upon completion of the development, at which time each party would subject their respective interests in the buildings and land to the condominium and would in turn be conveyed a condominium unit comprised of their respective building as well as an undivided ownership interest in the land. As a result of the conveyance and the transfer of title, we recognized a gain on sale of real estate.
Boston Properties Limited Partnership
Gains on sales of real estate increaseddecreased by approximately $202.4$74.5 million for the year ended December 31, 20152017 compared to 20142016, respectively, as detailed below.
|
| | | | | | | | | | | | | | | | | | | |
| Name | | Date sold | | Property Type | | Square Feet | | Sale Price | | Cash Proceeds | | Gain on Sale of Real Estate | |
| | | | | | | | | (dollars in millions) | |
| 2015 | | | | | | | | | | | | | |
| Washingtonian North | | February 19, 2015 | | Land | | N/A | | $ | 8.7 |
| | $ | 8.4 |
| | $ | 3.5 |
| |
| Residences on The Avenue (1) | | March 17, 2015 | | Residential | | 323,050 | | 196.0 |
| | 192.5 |
| | 91.4 |
| |
| 505 9th Street, N.W. (2) | | September 18, 2015 | | Office | | 322,000 | | 318.0 |
| | 194.6 |
| | 199.7 |
| |
| Washingtonian North | | October 1, 2015 | | Land | | N/A | | 13.3 |
| | 13.8 |
| | 2.0 |
| |
| Innovation Place (3) | | December 17, 2015 | | Office | | 574,000 | | 207.0 |
| | 199.3 |
| | 80.1 |
| |
| | | | | | | | | $ | 743.0 |
| | $ | 608.6 |
| | $ | 376.7 |
| (4) |
| 2014 | | | | | | | | | | | | | |
| Mountain View Technology Park and Mountain View Research Park Building Sixteen (5) | | July 29, 2014 | | Office | | 198,000 | | $ | 92.1 |
| | $ | 90.6 |
| | $ | 35.9 |
| |
| One Reston Overlook (6) | | August 20, 2014 | | Land | | N/A | | 2.6 |
| | 2.6 |
| | 1.2 |
| |
| Broad Run Business Park (7) | | August 22, 2014 | | Land | | N/A | | 9.8 |
| | 9.7 |
| | 4.3 |
| |
| Patriots Park (8) | | October 2, 2014 | | Office | | 706,000 | | 321.0 |
| | 319.1 |
| | 91.2 |
| |
| 130 Third Avenue | | October 24, 2014 | | Land | | N/A | | 14.3 |
| | 13.6 |
| | 8.3 |
| |
| 75 Ames Street (9) | | December 30, 2014 | | Land | | N/A | | 56.8 |
| | N/A |
| | 33.8 |
| |
| | | | | $ | 496.6 |
| | $ | 435.6 |
| | $ | 174.7 |
| |
|
| | | | | | | | | | | | | | | | | | | |
| Name | | Date sold | | Property Type | | Square Feet | | Sale Price | | Cash Proceeds | | Gain on Sale of Real Estate | |
| | | | | | | | | (dollars in millions) | |
| 2017 | | | | | | | | | | | | | |
| 30 Shattuck Road | | April 19, 2017 | | Land | | N/A | | $ | 5.0 |
| | $ | 5.0 |
| | $ | 3.7 |
| |
| 40 Shattuck Road | | June 13, 2017 | | Office | | 122,000 | | 12.0 |
| | 11.9 |
| | 0.6 |
| |
| Reston Eastgate | | August 30, 2017 | | Land | | N/A | | 14.0 |
| | 13.2 |
| | 2.8 |
| |
| | | | | $ | 31.0 |
| | $ | 30.1 |
| | $ | 7.1 |
| (1) |
| 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 |
| (2) |
_______________
| |
| (1) | This property has 335 apartment units andExcludes approximately 50,000 net rentable square feet$1.1 million of retail space. We have agreed to provide net operating income supportgains on sale of up to $6.0 million shouldreal estate recognized during the property’s net operating income fail to achieve certain thresholds, which has been recorded as a reduction to the gain on sale. This property is subjectyear ended December 31, 2017 related to a ground lease that expires on February 1, 2068.previously deferred gain amount from sales of real estate occurring in prior years. |
| |
| (2) | 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 $101.1Excludes approximately $6.8 million of thea gain on sale of real estate recognized during the year ended December 31, 2016 related to a previously deferred gain amount from the 2014 sale of Patriots Park located in Reston, Virginia. |
Interest and Other Income
Interest and other income decreased by approximately $1.4 million for the year ended December 31, 2017 compared to 2016 due primarily to a decrease in other income of approximately $2.6 million, partially offset by an increase in interest income of approximately $1.2 million. The decrease in other income was primarily due to an approximately $1.3 million tax credit that we received from our Washington, DC region and approximately $1.7 million related to the sale of historic tax credits at The Lofts at Atlantic Wharf in Boston, Massachusetts, in each case during 2016. Neither of these items recurred during 2017. These decreases were partially offset by an increase in the income from a purchase rebate program in which we participate.
On October 20, 2010, we closed a transaction with a financial institution (the “HTC Investor”) related to the historic rehabilitation of The Lofts at Atlantic Wharf in Boston, Massachusetts. The HTC Investor contributed an aggregate of approximately $15 million to the project. As part of its contribution, the HTC Investor received substantially all of the benefits derived from the tax credits. Beginning in July 2012 through July 2016, we
recognized the cash received as revenue over the five-year tax credit recapture period as defined in the Internal Revenue Code.
Gains from Investments in Securities
Gains from investments in securities for the years ended December 31, 2017 and 2016 related to investments that we have made to reduce our market risk relating to a deferred compensation plan that we maintain for BXP's officers. Under this deferred compensation plan, each officer who is eligible to participate is permitted to defer a portion of the officer’s current income on a pre-tax basis and receive a tax-deferred return on these deferrals based on the performance of specific investments selected by the officer. In order to reduce our market risk relating to this plan, we typically acquire, in a separate account that is not restricted as to its use, similar or identical investments as those selected by each officer. This enables us to generally match our liabilities to officers of BXP under the deferred compensation plan with equivalent assets and thereby limit our market risk. The performance of these investments is recorded as gains from investments in securities. During the years ended December 31, 2017 and 2016, we recognized gains of approximately $3.7 million and $2.3 million, respectively, on these investments. By comparison, our general and administrative expense increased by approximately $3.7 million and $2.3 million during the years ended December 31, 2017 and 2016, respectively, as a result of increases in our liability under our deferred compensation plan that were associated with the performance of the specific investments selected by officers of BXP participating in the plan.
Gains (Losses) from Early Extinguishments of Debt
On December 17, 2017, BPLP completed the redemption of $850 million in aggregate principal amount of its 3.700% senior notes due November 15, 2018. The redemption price was approximately $865.5 million, which included approximately $2.8 million of accrued and unpaid interest to, but not including, the redemption date. Excluding the accrued and unpaid interest, the redemption price was approximately 101.49% of the principal amount being redeemed. We recognized a loss from early extinguishment of debt totaling approximately $13.9 million, which amount included the payment of the redemption premium totaling approximately $12.7 million.
On June 7, 2017, our consolidated entity in which we have a 60% ownership interest and that owns 767 Fifth Avenue (the General Motors Building) located in New York City completed the refinancing of approximately $1.6 billion of indebtedness that had been secured by direct and indirect interests in 767 Fifth Avenue. The new mortgage financing has a principal amount of $2.3 billion, bears interest at a fixed interest rate of 3.43% per annum and matures on June 9, 2027. The loan requires monthly interest-only payments during the 10-year term of the loan, with the entire principal amount due at maturity. The extinguished debt bore interest at a weighted-average rate of approximately 5.96% per annum, an effective GAAP interest rate of approximately 3.03% per annum and was scheduled to mature on October 7, 2017. There was no prepayment penalty associated with the repayment of the prior indebtedness. We recognized a net gain from early extinguishment of debt totaling approximately $14.6 million primarily consisting of the acceleration of the remaining balance related to the historical fair value debt adjustment.
On April 24, 2017, BPLP entered into the 2017 Credit Facility (See Note 8 to the Consolidated Financial Statements). Certain lenders, under the prior credit facility, chose to not participate in the 2017 Credit Facility and as such we recognized a loss on early extinguishment of debt of approximately $0.3 million related to the acceleration of finance fees associated with the prior credit agreement.
On September 1, 2016, we used a portion of the net proceeds from BPLP’s August 2016 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 including the impact of financing costs and interest rate hedges) 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 August 2016 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 including the impact of financing costs and interest rate hedges) 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.
Impairment Loss
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 year ended December 31, 2016.
Interest Expense
Interest expense decreased by approximately $38.4 million for the year ended December 31, 2017 compared to 2016, as detailed below.
|
| | | | |
| Component | | Change in interest expense for the year ended
December 31, 2017
compared to
December 31, 2016 |
| | | (in thousands) |
| Increases to interest expense due to: | | |
| Issuance of $1.0 billion in aggregate principal of 2.750% senior notes due 2026 on August 17, 2016 | | $ | 20,801 |
|
| Refinancing of the debt collateralized by 767 Fifth Avenue (the General Motors Building) | | 18,998 |
|
| Utilization of the Unsecured Line of Credit as well as an increase in capacity due to the execution of the 2017 Credit Facility (1) | | 2,342 |
|
| Issuance of $850 million in aggregate principal of 3.200% senior notes due 2025 on December 4, 2017 | | 2,080 |
|
| Issuance of $1.0 billion in aggregate principal of 3.650% senior notes due 2026 on January 20, 2016 | | 1,956 |
|
| Amortization of deferred financing fees for BPLP’s unsecured debt and credit facility | | 1,313 |
|
| Other interest expense (excluding senior notes) | | 165 |
|
| Total increases to interest expense | | 47,655 |
|
| Decreases to interest expense due to: | | |
| Repayment of mortgage financings (2) | | (44,900 | ) |
| Increase in capitalized interest (3) | | (21,833 | ) |
| Decrease in the interest for the Outside Members’ Notes Payable for the 767 Fifth Avenue (the General Motors Building) (4) | | (18,065 | ) |
| Redemption of $850 million in aggregate principal of 3.700% senior notes due 2018 on December 17, 2017 | | (1,225 | ) |
| Total decreases to interest expense | | (86,023 | ) |
| Total change in interest expense | | $ | (38,368 | ) |
_______________
| |
| (1) | See Note 8 to the Consolidated Financial Statements. |
| |
| (2) | Includes the repayment of the mortgage loans collateralized by Fountain Square, Embarcadero Center Four and 599 Lexington Avenue. |
| |
| (3) | The increase was primarily due to the commencement and continuation of several development projects. |
| |
| (4) | The related interest expense from the Outside Members’ Notes Payable totaled approximately $16.3 million and $34.3 million for the years ended December 31, 2017 and 2016, respectively. These amounts are allocated to the outside joint venture partners and is included withinas an adjustment to Noncontrolling Interests in Property Partnerships in our Consolidated Statements of Operations. |
| |
(3) | This is On June 7, 2017, a 26-acre site with one occupied and three vacant existing office buildings. The remainderportion of the site is currently used for 1,699 surface parking spaces, butoutside members’ notes payable was repaid and the land supports an additional 537,000 square feet of office/R&D development and two parking structures with a total of approximately 3,000 parking spaces. |
| |
(4) | Excludes approximately $0.4 million of gain on sale of real estate recognized duringremaining portion was contributed as equity in the three months ended December 31, 2015 related to previously deferred gain amounts from a 2014 sale of real estate. |
| |
(5) | Mountain View Technology Park is a seven-building complex. |
| |
(6) | Land was taken by eminent domain. |
| |
(7) | Land parcel was subject to a ground lease that was scheduled to expire on October 31, 2048 with a tenant that exercised its purchase option under the ground lease. |
| |
(8) | This property is a three-building complex. We have agreed to provide rent support paymentsconsolidated entity (See Note 10 to the buyer with a maximum obligation of up to approximately $12.3 million related to the leasing of 17,762 net rentable square feet at the properties, which has been recorded as a reduction to the gain on sale.Consolidated Financial Statements). |
| |
(9) | We completed the conveyance to an unrelated third party of a condominium interest in our 75 Ames Street property located in Cambridge, Massachusetts. On May 23, 2011, we had entered into a ground lease for the vacant land parcel at 75 Ames Street and had also entered into a development agreement to serve as project manager for a 250,000 square foot research laboratory building to be developed on the site at the ground lessee’s expense and to also serve, upon completion of development, as property manager. Gross proceeds to us were approximately $56.8 million, including $11.4 million in development fees for our services, and were received beginning in May 2011. The cash received under the ground lease was initially recognized as unearned revenue and recognized over the 99-year term of the ground lease as ground lease revenue totaling approximately $459,000 per year prior to the conveyance of the condominium interest. The terms of the ground lease required us to form a condominium for the site upon completion of the development, at which time each party would subject their respective interests in the buildings and land to the condominium and would in turn be conveyed a condominium unit comprised of their respective building as well as an undivided ownership interest in the land. As a result of the conveyance and the transfer of title, we recognized a gain on sale of real estate. |
Interest expense directly related to the development of rental properties is capitalized and included in real estate assets on our Consolidated Balance Sheets and amortized over the useful lives of the real estate or lease term. As portions of properties are placed in-service, we cease capitalizing interest on that portion and interest is then expensed. Interest capitalized for the years ended December 31, 2017 and 2016 were approximately $61.1 million and $39.2 million, respectively. These costs are not included in the interest expense referenced above.
At December 31, 2017, our variable rate debt consisted of BPLP’s $2.0 billion 2017 Credit Facility, of which $45.0 million was outstanding at December 31, 2017. For a summary of our consolidated debt as of December 31, 2017 refer to the heading “Liquidity and Capital Resources—Capitalization—Debt Financing” within “Item 7—Management’s Discussion and Analysis of Financial Condition and Results of Operations.”
Losses from Interest Rate Contracts
On August 17, 2016, in conjunction with BPLP’s offering of senior unsecured notes, 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 year ended December 31, 2016 related to the partial ineffectiveness of the interest rate contracts. We will reclassify into earnings, as an increase to interest expense, approximately $49.2 million (or approximately $4.9 million per year over the 10-year term of the 2.750% senior unsecured notes due 2026) 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.
Noncontrolling interestsInterests in property partnershipsProperty Partnerships
Noncontrolling interests in property partnerships increased by approximately $119.3$49.9 million for the year ended December 31, 20152017 compared to 20142016, as detailed below.
|
| | | | | | | | | | | | | | |
| Property | | Date of Consolidation | | Partners’ Noncontrolling Interest for the year ended December 31, |
| 2015 | | 2014 | | Change |
| | | | | (in thousands) |
| 505 9th Street (1) | | October 1, 2007 | | $ | 103,507 |
| | $ | 2,332 |
| | $ | 101,175 |
|
| Fountain Square (2) | | October 4, 2012 | | 5,121 |
| | 11,083 |
| | (5,962 | ) |
| 767 Fifth Avenue (the General Motors Building) (3) | | May 31, 2013 | | (20,784 | ) | | (14,990 | ) | | (5,794 | ) |
| Times Square Tower | | October 9, 2013 | | 26,858 |
| | 26,736 |
| | 122 |
|
| 601 Lexington Avenue | | October 30, 2014 | | 21,763 |
| | 3,177 |
| | 18,586 |
|
| 100 Federal Street | | October 30, 2014 | | 3,986 |
| | 646 |
| | 3,340 |
|
| Atlantic Wharf Office Building | | October 30, 2014 | | 9,404 |
| | 1,577 |
| | 7,827 |
|
| | | | | $ | 149,855 |
| | $ | 30,561 |
| | $ | 119,294 |
|
|
| | | | | | | | | | | | |
| Property | | Noncontrolling Interests in Property Partnerships for the year ended December 31, |
| 2017 | | 2016 | | Change |
| | | (in thousands) |
| Salesforce Tower (1) | | $ | (528 | ) | | $ | (34 | ) | | $ | (494 | ) |
| 767 Fifth Avenue (the General Motors Building) (2) | | (1,913 | ) | | (26,777 | ) | | 24,864 |
|
| Times Square Tower | | 26,808 |
| | 26,777 |
| | 31 |
|
| 601 Lexington Avenue (3) | | 10,317 |
| | (12,462 | ) | | 22,779 |
|
| 100 Federal Street | | 3,722 |
| | 1,119 |
| | 2,603 |
|
| Atlantic Wharf Office Building | | 9,426 |
| | 9,309 |
| | 117 |
|
| | | $ | 47,832 |
| | $ | (2,068 | ) | | $ | 49,900 |
|
_______________
| |
| (1) | On September 18, 2015, we recognized a gain on sale of real estate totaling approximately $199.5 millionSee Notes 10 and $199.7 million for BXP and BPLP, respectively, of which approximately $101.1 million was allocated to the outside partners (See Note 1119 to the Consolidated Financial Statements).Statements. |
| |
| (2) | On August 6, 2015,June 7, 2017, our consolidated entity in which we have a 60% interest completed the parties amended the joint venture agreement which required us to acquire our partner’s nominal 50% interest on September 15, 2015 for approximately $100.9 millionrefinancing of indebtedness that had been secured by direct and indirect interests in cash. As a result, we stopped accreting the changes in the redemption value through the Consolidated Statement of Operations as of August 6, 2015 (See Note 11 to the Consolidated Financial Statements). Upon our acquisition, we owned 100% and therefore we no longer have noncontrolling interest on this property. During the year ended December 31, 2014, we made an out-of-period adjustment of approximately $1.9 million related to the cumulative non-cash adjustment to the accretion of the changes in the redemption value of the noncontrolling interest. |
| |
(3) | 767 Fifth Avenue. The net loss allocation iswas primarily due to the partners’ share of the interest expense for the outside members’ notes payable which was $30.8$16.3 million and $28.3$34.3 million for the years ended December 31, 20152017 and 2014,2016, respectively.On June 7, 2017, a portion of the outside members’ notes payable was repaid and the remaining portion was contributed as equity in the consolidated entity (See Note 10 to the Consolidated Financial Statements). |
| |
| (3) | 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. |
Noncontrolling Interest—Common Units of the Operating Partnership
For BXP, noncontrolling interest—common units of the Operating Partnership increaseddecreased by approximately $16.1$7.1 million for the year ended December 31, 20152017 compared to 20142016 due primarily to increasesa decreases in allocable income, which was the result of recognizing a greater gain on sales of real estate amount during 2016 and a decrease in the noncontrolling interest’s ownership percentage. Due to our ownership structure, there is no corresponding line item on BPLP’s financial statements.
Liquidity and Capital Resources
General
Our principal liquidity needs for the next twelve months and beyond are to:
fund normal recurring expenses;
meet debt service and principal repayment obligations, including balloon payments on maturing debt;
fund development/redevelopment costs;
fund capital expenditures, including major renovations, tenant improvements and leasing costs;
fund development costs;planned and possible acquisitions of properties, either directly or indirectly through the acquisition of equity interests therein, including the acquisition price and promote payment to our partner for its 5% interest in Salesforce Tower;
fund dividend requirements on ourBXP’s Series B Preferred Stock
fund possible property acquisitions;Stock; and
make the minimum distributionsdistribution required to enable BXP to maintain its REIT qualification under the Internal Revenue Code of 1986, as amended.
We expect to satisfy these needs using one or more of the following:
cash flow from operations;
distribution of cash flows from joint ventures;
cash and cash equivalent balances;
issuances of BXP equity securities and/or additional preferred or common units of partnership interest in BPLP;
BPLP’s Unsecured Line of2017 Credit orFacility and other short-term bridge facilities;
construction loans;
long-term secured and unsecured indebtedness (including unsecured exchangeable indebtedness); and
sales of real estate.estate; and
issuances of BXP equity securities and/or additional preferred or common units of partnership interest in BPLP.
We draw on multiple financing sources to fund our long-term capital needs. Our current consolidated development properties are expected to be primarily funded with our available cash balances, BPLP's Unsecured Line of Credit, unsecured bridgeconstruction loans and BPLP’s Revolving Facility, while our unconsolidated development projects are expected to be primarily funded with construction loans. We use BPLP’s Unsecured Line of CreditRevolving Facility primarily as a bridge facility to fund acquisition opportunities, refinance outstanding indebtedness and meet short-term development and working capital needs. Although we may seek to fund our development projects with construction loans, which may be guaranteedrequire guarantees by BPLP, the financing for each particular project ultimately depends on several factors, including, among others, the project’s size and duration, whether the property is held in joint venture structure, the extent of pre-leasing and our available cash and access to cost effective capital at the given time.
The following table presents information on properties under construction as of December 31, 20162018 (dollars in thousands):
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Construction Properties | | Estimated Stabilization Date | | Location | | # of Buildings | | Square Feet | | Investment to Date (1) | | Estimated Total Investment (1) | | Estimated Future Equity Requirement (1) | | Percentage Leased (2) | |
| Office and Retail | | | | | | | | | | | | | | | | | |
| Prudential Center Retail Expansion | | Third Quarter, 2017 | | Boston, MA | | — |
| | 15,000 |
| | $ | 9,599 |
| | $ | 10,760 |
| | $ | 1,161 |
| | 100 | % | (3 | ) |
| 888 Boylston Street | | Fourth Quarter, 2017 | | Boston, MA | | 1 |
| | 425,000 |
| | 231,986 |
| | 271,500 |
| | 39,514 |
| | 84 | % | (4 | ) |
| Salesforce Tower (95% ownership) | | First Quarter, 2019 | | San Francisco, CA | | 1 |
| | 1,400,000 |
| | 711,759 |
| | 1,073,500 |
| | 382,850 |
| | 62 | % | (5 | ) |
| The Hub on Causeway (50% ownership) | | Fourth Quarter, 2019 | | Boston, MA | | 1 |
| | 385,000 |
| | 27,090 |
| | 141,870 |
| | 114,780 |
| | 33 | % | |
| Dock 72 (50% ownership) | | First Quarter, 2020 | | Brooklyn, NY | | 1 |
| | 670,000 |
| | 37,769 |
| | 204,900 |
| | 42,131 |
| | 33 | % | (6 | ) |
| Total Office and Retail Properties under Construction | | | | 4 |
| | 2,895,000 |
| | 1,018,203 |
| | 1,702,530 |
| | 580,436 |
| | 55 | % | |
| Residential | | | | | | | | | | | | | | | | | |
| Proto at Cambridge (274 units) | | First Quarter, 2019 | | Cambridge, MA | | 1 |
| | 164,000 |
| | 24,957 |
| | 140,170 |
| | 115,213 |
| | N/A |
| |
| Signature at Reston (508 units) | | Second Quarter, 2020 | | Reston, VA | | 1 |
| | 490,000 |
| | 86,938 |
| | 234,854 |
| | 147,916 |
| | N/A |
| |
| Signature at Reston - Retail | | | | | | — |
| | 24,600 |
| | — |
| | — |
| | — |
| | 81 | % | |
| Total Residential Properties Under Construction | | 2 |
| | 678,600 |
| | 111,895 |
| | 375,024 |
| | 263,129 |
| | 59 | % | (7 | ) |
| Redevelopment | | | | | | | | | | | | | | | | | |
| Reservoir Place North | | First Quarter, 2018 | | Waltham, MA | | 1 |
| | 73,000 |
| | 15,322 |
| | 24,510 |
| | 9,188 |
| | — | % | (8 | ) |
| 191 Spring Street | | Third Quarter, 2018 | | Lexington, MA | | 1 |
| | 160,000 |
| | 1,762 |
| | 53,920 |
| | 52,158 |
| | 50 | % | |
| 159 East 53rd (55% ownership) (9) | | Fourth Quarter, 2019 | | New York, NY | | — |
| | 220,000 |
| | 14,597 |
| | 106,000 |
| | 91,403 |
| | — | % | |
| Total Redevelopment Properties under Construction | | 2 |
| | 453,000 |
| | 31,681 |
| | 184,430 |
| | 152,749 |
| | 17 | % | |
| Total Properties under Construction and Redevelopment | | 8 |
| | 4,026,600 |
| | $ | 1,161,779 |
| | $ | 2,261,984 |
| | $ | 996,314 |
| | 50 | % | (7 | ) |
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | Financings | | | | | |
| Construction Properties | | Estimated Stabilization Date | | Location | | # of Buildings | | Estimated Square Feet | | Investment to Date (1)(2)(3) | | Estimated Total Investment (1)(2) | | Total Available (1) | | Outstanding at 12/31/2018 (1) | | Estimated Future Equity Requirement (1)(2)(4) | | Percentage Leased (5) | |
| Office | | | | | | | | | | | | | | | | | | | | | |
| The Hub on Causeway - Podium (50% ownership) | | Fourth Quarter, 2019 | | Boston, MA | | 1 |
| | 385,000 |
| | $ | 119,019 |
| | $ | 141,870 |
| | $ | 102,300 |
| | $ | 59,016 |
| | $ | — |
| | 88 | % | |
| 145 Broadway | | Fourth Quarter, 2019 | | Cambridge, MA | | 1 |
| | 485,000 |
| | 234,919 |
| | 366,400 |
| | — |
| | — |
| | 131,481 |
| | 98 | % | |
| Dock 72 (50% ownership) | | Third Quarter, 2020 | | Brooklyn, NY | | 1 |
| | 670,000 |
| | 156,698 |
| | 223,000 |
| | 125,000 |
| | 65,386 |
| | 6,688 |
| | 33 | % | |
| 17Fifty Presidents Street | | Third Quarter, 2020 | | Reston, VA | | 1 |
| | 276,000 |
| | 43,742 |
| | 142,900 |
| | — |
| | — |
| | 99,158 |
| | 100 | % | |
| 20 CityPoint | | First Quarter, 2021 | | Waltham, MA | | 1 |
| | 211,000 |
| | 54,718 |
| | 97,000 |
| | — |
| | — |
| | 42,282 |
| | 63 | % | |
| 100 Causeway Street (50% ownership) | | Third Quarter, 2022 | | Boston, MA | | 1 |
| | 627,000 |
| | 54,374 |
| | 267,300 |
| | — |
| | — |
| | 212,926 |
| | 70 | % | |
| 7750 Wisconsin Avenue (Marriott International Headquarters) (50% ownership) | | Third Quarter, 2022 | | Bethesda, MD | | 1 |
| | 740,000 |
| | 54,194 |
| | 198,900 |
| | — |
| | — |
| | 144,706 |
| | 100 | % | |
| Reston Gateway | | Fourth Quarter, 2023 | | Reston, VA | | 2 |
| | 1,062,000 |
| | 34,385 |
| | 715,300 |
| | — |
| | — |
| | 680,915 |
| | 80 | % | |
| Total Office Properties under Construction | | | | 9 |
| | 4,456,000 |
| | 752,049 |
| | 2,152,670 |
| | 227,300 |
| | 124,402 |
| | 1,318,156 |
| | 78 | % | |
| Residential | | | | | | | | | | | | | | | | | | | | | |
| The Hub on Causeway - Residential (440 units) (50% ownership) | | Fourth Quarter, 2021 | | Boston, MA | | 1 |
| | 320,000 |
| | 81,540 |
| | 153,500 |
| | 90,000 |
| | 20,235 |
| | 2,195 |
| | N/A |
| |
| MacArthur Station Residences (402 units) | | Fourth Quarter, 2021 | | Oakland, CA | | 1 |
| | 324,000 |
| | 58,984 |
| | 263,600 |
| | — |
| | — |
| | 204,616 |
| | N/A |
| (6) |
| Total Residential Properties under Construction | | | | 2 |
| | 644,000 |
| | 140,524 |
| | 417,100 |
| | 90,000 |
| | 20,235 |
| | 206,811 |
| | N/A |
| |
| Redevelopment Properties | | | | | | | | | | | | | | | | | | | |
| One Five Nine East 53rd Street (55% ownership) | | Fourth Quarter, 2019 | | New York, NY | | — |
| | 220,000 |
| | 103,988 |
| | 150,000 |
| | — |
| | — |
| | 46,012 |
| | 90 | % | (7) |
| Total Redevelopment Properties under Construction | | — |
| | 220,000 |
| | 103,988 |
| | 150,000 |
| | — |
| | — |
| | 46,012 |
| | 90 | % | |
| Total Properties under Construction and Redevelopment | | 11 |
| | 5,320,000 |
| | $ | 996,561 |
| | $ | 2,719,770 |
| | $ | 317,300 |
| | $ | 144,637 |
| | $ | 1,570,979 |
| | 78 | % | (8) |
___________
| |
| (1) | Represents our share. Includes net revenue during lease up period, interest carry, acquisition expenses and approximately $44.6 million of construction cost and leasing commission accruals. |
| |
| (2) | Investment to Date, Estimated Total Investment and Estimated Future Equity Requirement all include our share of acquisition expenses, as applicable, and reflect our share of the estimated net revenue/expenses that we expect to incur prior to stabilization of the project, including any amounts actually received or paid through December 31, 2018. |
| |
| (3) | Includes approximately $78.7 million of unpaid but accrued construction costs and leasing commissions. |
| |
| (4) | Excludes approximately $78.7 million of unpaid but accrued construction costs and leasing commissions. |
| |
| (5) | Represents percentage leased as of February 22, 2017,2019, including leases with future commencement dates, excluding residential units. |
| |
(3) | This property was 39% placed in-service. |
| |
(4) | This property was 28% placed in-service. |
| |
(5) | Under the joint venture agreement, if the project is funded with 100% equity, we have agreed to fund 50% of our partner’s equity requirement, structured as preferred equity. We will fund approximately $25.4 million at a rate of LIBOR plus 3.0% per annum and receive priority distributions from all distributions to our partner until the principal and interest are repaid. As of December 31, 2016, we have funded approximately $4.3 million.dates. |
| |
| (6) | This development hasProject is subject to a $125 million construction facility. As of December 31, 2016, no amounts have been drawn under this facility.99-year ground lease (including extension options) with an option to purchase in the future. |
| |
| (7) | Includes approximately 9,000 square feetThe increase in the Estimated Total Investment relates primarily to the costs of executing a thirty-year lease on all of the office space plus costs associated with enhancements to the retail space atcomponent of the Proto at Cambridge residential development, which is 0% leased.project. |
| |
| (8) | This property was 4% placed in-service. |
| |
(9) | Formerly the low-rise portion of 601 Lexington Avenue.Percentage leased excludes residential units. |
Contractual rental revenue, recoveries from tenants, other income from operations, available cash balances, mortgage financings and draws on BPLP’s Unsecured Line of CreditRevolving Facility are the principal sources of capital that we use to payfund operating expenses, debt service, maintenance and repositioning capital expenditures, tenant improvements and the minimum distribution required to enable BXP to maintain its REIT qualification. We seek to maximize income from our existing properties by maintaining quality standards for our properties that promote high occupancy rates and permit increases in rental rates while reducing tenant turnover and controlling operating expenses. Our sources of revenue also include third-party fees generated by our property management, leasing and development and construction businesses, as well as the sale of assets from time to time. We believe our revenue, together with our cash balances and proceeds from financing activities, will continue to provide the funds necessary for our short-term liquidity needs, including our properties under development and redevelopment.
Material adverse changes in one or more sources of capital may adversely affect our net cash flows. SuchIn turn, these changes in turn, could adversely affect our ability to fund operating expenses, dividends and distributions, debt service payments, maintenance and repositioning capital expenditures and tenant improvements. In addition, a material adverse change in the cash provided by our operations may affect our ability to comply with the financial covenants under BPLP’s Unsecured Line of2017 Credit Facility and unsecured senior notes.
Our primary uses of capital will be the completion of our current and committed development and redevelopment projects. As of December 31, 2016,2018, our share of the remaining development and redevelopment costs that we expect to fund through 20202023 is approximately $1.0$1.6 billion. WithIn addition, we have secured an anchor tenant and plan to begin the development, in 2019, of 2100 Pennsylvania Avenue in Washington, DC, an approximately $289.7470,000 square foot project with an estimated total investment of $360 million and have signed a lease with Google, subject to certain conditions, to expand within Kendall Center, replacing an existing 115,000 net rentable square foot building with an approximately 400,000 net rentable square foot, modern Class A office building.
As of February 22, 2019, we have approximately $318 million of cash and cash equivalents and approximately $869 million$1.4 billion available under BPLP’s Unsecured Line of Credit, as of February 22, 2017, we believe we have sufficient capital to complete these projects.BPLP's Revolving Facility. We believe that our strong liquidity, including ourthe availability under BPLP’s Unsecured Line of Credit,Revolving Facility, and proceeds from debt financings and asset sales will provide sufficient liquidity to fund our remaining capital requirements on existing development and redevelopment projects, fund pending new developments and pursue additionalstill be able to act opportunistically on attractive investment opportunities. During the fourth quarter, we reduced our overall borrowing cost and extended our debt maturities by refinancing $700.0 million of 5.875% unsecured senior notes that were scheduled to mature on October 15, 2019 with the proceeds from the issuance of $1.0 billion aggregate principal amount of 4.500% unsecured senior notes maturing in December 2028. Excluding our unconsolidated joint venture assets, we have no debt maturing in 2019.
We also have full availabilitynot sold any shares under BXP’s $600BXP's $600.0 million at-the-market equity offering program (“ATM Program”). The ATM Program expires June 3, 2017 and we expect to establish a subsequent ATM Program.at the market (ATM) program.
Our consolidated debt maturities through the end of 2017 consist of indebtedness secured by direct and indirect interests in 767 Fifth Avenue (the General Motors Building) in New York City totaling approximately $1.8 billion. Of this amount, approximately $0.2 billion represents outside members’ notes payable, which are allocated to our partners through noncontrolling interest. Because the amount of each member loan as a percentage of the total amount of member loans is equal to��each member’s percentage ownership interest in the consolidated joint venture entity that owns 767 Fifth Avenue, we do not expect the joint venture to require newly raised cash to repay the loans. Based on our 60% ownership of the consolidated entity that owns 767 Fifth Avenue, our share of the remaining $1.6 billion of maturing debt is approximately $960 million. These loans have a weighted-average coupon/stated interest rate of approximately 5.96% per annum, a GAAP interest rate of approximately 3.01% per annum and mature in October 2017, and they may be prepaid without penalty beginning in June 2017.
To reduce the risk associated with potential future interest rate increases prior to refinancing this debt, 767 Fifth Partners LLC, which is a subsidiary of the consolidated entity in which we have a 60% interest and that owns 767 Fifth Avenue (the General Motors Building) in New York City, entered into forward-starting interest rate swap contracts that fix the 10-year swap rate at a weighted-average rate of approximately 2.619% per annum on notional amounts aggregating $450 million. These swaps are targeting the refinancing of the property’s mortgage/mezzanine loans on June 1, 2017, and we currently expect to refinance these loans with a new secured financing (See Note 7 to the Consolidated Financial Statements).
Given the relatively low interest rates currently available to us in the debt markets, weWe may seek to enhance our liquidity to provide sufficient capacity to meet our debt obligations and to fund our remaining capital requirements on existing developmentdevelopment/redevelopment projects, our foreseeable potential development activity and pursue additional attractive additional investment opportunities. Depending on interest rates and overall conditions in the public debt markets, we may determinedecide to access the public debt markets in advance of the need for the funds and thisfunds. Doing so may result in us carrying additional cash and cash equivalents pending BPLP’s use of the proceeds, and doing soit would be dilutive to our earnings because it would increaseby increasing our net interest expense.
REIT Tax Distribution Considerations
Dividend
BXP as a REIT is subject to a number of organizational and operational requirements, including a requirement that BXP currently distribute at least 90% of its annual taxable income (excluding capital gains and with certain other adjustments). Our policy is for BXP to distribute at least 100% of its taxable income, including capital gains, to avoid paying federal tax. On December 19, 2016,September 18, 2018, the Board of Directors of BXP increased our regular quarterly dividend to $0.75from $0.80 per common share.share to $0.95 per common share, or 18.75%, beginning with the third quarter of 2018. Common and LTIP unitholders of limited partnership interest in BPLP, as of the close of business on December 30, 2016,September 28, 2018, received the same total distribution per unit on January 30, 2017.October 31, 2018.
BXP’s Board of Directors will continue to evaluate BXP’s dividend rate in light of our actual and projected taxable income, liquidity requirements and other circumstances, and there can be no assurance that the future dividends declared by its Board of Directors will not differ materially.
Application of Recent Regulations
In September 2013, the Internal Revenue Service released final regulations governing when taxpayers like us must capitalize and depreciate costs for acquiring, maintaining, repairing and replacing tangible property and when they can deduct such costs. These final regulations are effective for tax years beginning on or after January 1, 2014. These regulations
permitted us to deduct certain types of expenditures that were previously required to be capitalized by us. They also allowed us to make a one-time election to immediately deduct certain amounts that were capitalized in previous years that are not required to be capitalized under the new regulations. We analyzed how the application of the new regulations affects our business and decided to make the election for the 2014 tax year. Although such an election had an immaterial impact on our GAAP financial statements and Funds from Operations, it materially reduced our taxable income and therefore BXP’s dividend payout requirements under applicable REIT tax regulations for 2014. It also could have an impact on BXP’s dividend payout requirements in future years, as the amounts deducted in 2014 will no longer be depreciated over time, and amounts expended and deducted in future periods will vary, potentially resulting in more variation in our distribution requirement from year to year depending on our annual cost of now-deductible expenditures that previously would have been capitalized. Although BXP made the election for tax year 2014, there can be no assurance concerning the impact, if any, on the dividends declared by the Board of Directors of BXP in future taxable years.
Sales
To the extent that we sell assets at a gain and cannot efficiently use the proceeds in a tax deferred manner for either our development activities or attractive acquisitions, BXP would, at the appropriate time, decide whether it is better to declare a special dividend, adopt a stock repurchase program, reduce our indebtedness or retain the cash for future investment opportunities. Such a decision will depend on many factors including, among others, the timing, availability and terms of development and acquisition opportunities, our then-current and anticipated leverage, the cost and availability of capital from other sources, the price of BXP’s common stock and REIT distribution requirements. At a minimum, we expect that BXP would distribute at least that amount of proceeds necessary for BXP to avoid paying corporate level tax on the applicable gains realized from any asset sales.
From time to time in selected cases, whether due to a change in use, structuring issues to comply with applicable REIT regulations or other reasons, we may sell an asset that is held by a taxable REIT subsidiary (“TRS”). Such a sale by a TRS would be subject to federal and local taxes.
Cash Flow Summary
The following summary discussion of our cash flows is based on the Consolidated Statements of Cash Flows and is not meant to be an all-inclusive discussion of the changes in our cash flows for the periods presented below.
Cash and cash equivalents wereand cash held in escrows aggregated approximately $0.4 billion$639.2 million and $0.7 billion$505.4 million at December 31, 20162018 and 2015,2017, respectively, representing a decreasean increase of approximately $0.3 billion.$133.8 million. The following table sets forth changes in cash flows:
| | | | Year ended December 31, | Year ended December 31, |
| 2016 | | 2015 | | Increase (Decrease) | 2018 | | 2017 | | Increase
(Decrease) |
(in thousands) | | Net cash provided by operating activities | $ | 1,036,874 |
| | $ | 799,411 |
| | $ | 237,463 |
| $ | 1,150,245 |
| | $ | 911,979 |
| | $ | 238,266 |
|
| Net cash used in investing activities | (1,329,057 | ) | | (280,226 | ) | | (1,048,831 | ) | (1,098,876 | ) | | (882,044 | ) | | (216,832 | ) |
| Net cash used in financing activities | (74,621 | ) | | (1,558,546 | ) | | 1,483,925 |
| |
| Net cash provided by financing activities | | 82,453 |
| | 55,346 |
| | 27,107 |
|
Our principal source of cash flow is related to the operation of our properties. The average term of our in-place tenant leases, including our unconsolidated joint ventures, is approximately 7.37.5 years with occupancy rates historically in the range of 90% to 94%. Our properties generate a relatively consistent stream of cash flow that provides us with resources to pay operating expenses, debt service and fund regular quarterly dividend and distribution payment requirements. In addition, over the past several years, we have raised capital through the sale of some of our properties, secured and unsecured borrowings and equity offerings of BXP.
Cash is used in investing activities to fund acquisitions, development, net investments in unconsolidated joint ventures and maintenance and repositioning capital expenditures. We selectively invest in new projects that enable us to take advantage of our development, leasing, financing and property management skills and invest in existing buildings to enhance or maintain their market position. Cash used in investing activities for the year ended December 31, 20162018 consisted primarily of development projects, building and tenant improvements, and capital contributions to unconsolidated joint ventures and issuances of notes receivable, partially offset by the proceeds from the salesales of real estate. Cash used in investing activities for the year ended December 31, 20152017 consisted primarily of the defeasance of a mortgage loan, funding of our development projects, building and tenant improvements and capital contributions and distributions to/from unconsolidated joint ventures, partially offset by the proceeds from the sales of real estate as detailed below:
|
| | | | | | | |
| | Year ended December 31, |
| | 2016 | | 2015 |
| | (in thousands) |
| Acquisition of real estate (1) | $ | (78,000 | ) | | $ | — |
|
| Construction in progress (2) | (500,350 | ) | | (374,664 | ) |
| Building and other capital improvements | (150,640 | ) | | (112,755 | ) |
| Tenant improvements | (230,298 | ) | | (144,572 | ) |
| Proceeds from sales of real estate (3) | 122,750 |
| | 602,600 |
|
| 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 | 1,596 |
| | 5,312 |
|
| Cash released from escrow for investing activities (4) | 6,694 |
| | — |
|
| Capital contributions to unconsolidated joint ventures (5) | (575,795 | ) | | (38,207 | ) |
| Capital distributions from unconsolidated joint ventures (6) | 20,440 |
| | 24,527 |
|
| Proceeds from sale of investment in unconsolidated joint venture (7) | 55,707 |
| | — |
|
| Investments in marketable securities (8) | — |
| | (667,335 | ) |
| Investments in securities, net | (1,161 | ) | | (1,574 | ) |
| Net cash used in investing activities | $ | (1,329,057 | ) | | $ | (280,226 | ) |
|
| | | | | | | |
| | Year ended December 31, |
| | 2018 | | 2017 |
| | (in thousands) |
| Acquisition of real estate (1) | $ | — |
| | $ | (15,953 | ) |
| Construction in progress (2) | (694,791 | ) | | (608,404 | ) |
| Building and other capital improvements | (189,771 | ) | | (222,482 | ) |
| Tenant improvements | (210,034 | ) | | (205,331 | ) |
| Proceeds from sales of real estate (3) | 455,409 |
| | 29,810 |
|
| Capital contributions to unconsolidated joint ventures (4) | (345,717 | ) | | (109,015 | ) |
| Capital distributions from unconsolidated joint ventures (5) | — |
| | 251,000 |
|
| Deposit on capital lease (6) | (13,615 | ) | | — |
|
| Issuance of related party note receivable (7) | (80,000 | ) | | — |
|
| Issuance of note receivable (8) | (19,455 | ) | | — |
|
| Investments in securities, net | (902 | ) | | (1,669 | ) |
| Net cash used in investing activities | $ | (1,098,876 | ) | | $ | (882,044 | ) |
Cash used in investing activities changed primarily due to the following:
| |
| (1) | On April 22, 2016,May 15, 2017, we acquired 3625-3635 Peterson Way103 Carnegie Center located in Santa Clara, CaliforniaPrinceton, New Jersey for a purchase price of approximately $78.0$16.0 million in cash, (See Note 3 to the Consolidated Financial Statements).including transaction costs. |
| |
| (2) | Construction in progress for the year ended December 31, 20162018 includes ongoing expenditures associated with 601 Massachusetts Avenue, 804 Carnegie Center, 10 CityPoint, Reservoir Place North, 888 Boylston191 Spring Street, Salesforce Tower, Signature at Reston and the Prudential Center retail expansion,Proto Kendall Square, which were partially or fully placed in-service during the year ended December 31, 2016.2018. In addition, we incurred costs associated with our continued developmentdevelopment/redevelopment of Salesforce Tower, 159One Five Nine East 53rd Street, (the low-rise portion of 601 Lexington Avenue), 191 Spring145 Broadway, 20 CityPoint, 17Fifty Presidents Street, 6595 Springfield Center Drive, Reston Gateway and Proto at Cambridge and Signature at Reston residential projects.MacArthur Station Residences. |
Construction in progress for the year ended December 31, 20152017 includes ongoing expenditures associated with 690 FolsomReservoir Place North, 888 Boylston Street 535 Mission Street, 601 Massachusetts Avenue and The Point,the Prudential Center retail expansion, which were fully or partially placed in-service during the year ended December 31, 2015.2017. In addition, we incurred costs associated with our continued development/redevelopment of 804 Carnegie Center, Salesforce Tower, 888 BoylstonOne Five Nine East 53rd Street, 10191 Spring Street, 145 Broadway, 6595 Springfield Center Drive, 20 CityPoint the Prudential Center retail expansion, Reservoir Place North and MacArthur Station Residences, Proto at CambridgeKendall Square and Signature at Reston residential projects.
| |
| (3) | On August 16, 2016,January 9, 2018, we completed the sale of a parcel of land within our Broad Run Business Park500 E Street, S.W. property located in Loudoun County, Virginia.Washington, DC for a net contract sale price of approximately $118.6 million. Net cash proceeds totaled approximately $17.9 million. The$116.1 million, resulting in a gain on sale of the land parcel was completed as part of a like-kind exchange under Section 1031 of the Internal Revenue Code.real estate totaling approximately $96.4 million for BXP and approximately $98.9 million for BPLP. 500 E Street, S.W. is an approximately 262,000 net rentable square foot Class A office property. |
On February 1, 2016,May 24, 2018, we completed the sale of our 415 Main Street91 Hartwell Avenue property located in Cambridge,Lexington, Massachusetts to the tenant for a gross sale price of approximately $105.4$22.2 million. Net cash proceeds totaled approximately $104.9 million. As of December 31, 2016, we had released from escrow approximately $104.7$21.7 million, of the proceeds that were being held for possible investmentresulting in a like-kind exchange in accordance with Section 1031gain on sale of the Internal Revenue Code.real estate totaling approximately $15.5 million for BXP and approximately $15.9 million for BPLP. 91 Hartwell Avenue is an approximately 119,000 net rentable square foot Class A office property.
On December 17, 2015,September 27, 2018, we completed the sale of our Innovation Place property for a gross sale price of $207.0 million. Net cash proceeds totaled approximately $199.3 million.
On October 1, 2015, we completed the sale of an additional parcel of land within our Washingtonian NorthQuorum Office Park property located in Gaithersburg, MarylandChelmsford, Massachusetts for a gross sale price of approximately $13.3$35.3 million. Net cash proceeds, which included reimbursements for certain infrastructure costs, totaled approximately $13.8 million.
On September 18, 2015, a consolidated entity in which we have a 50% interest completed the sale of its 505 9th Street, N.W. property located in Washington, DC for approximately $318.0 million, including the assumption by the buyer of
approximately $117.0 million of mortgage indebtedness. Net cash proceeds totaled approximately $194.6$34.3 million, resulting in a gain on sale of which our share wasreal estate totaling approximately $97.3 million.$7.9 million for BXP and approximately $9.2 million for BPLP. Quorum Office Park is an approximately 268,000 net rentable square foot Class A office property.
On March 17, 2015,November 30, 2018, we completed the sale of our Residences on The1333 New Hampshire Avenue property located in Washington, DC for a gross sale price of $196.0 million.approximately $142.0 million, including the retention of a $5.5 million future payment by the anchor tenant. Net cash proceeds totaled approximately $192.5 million. We have released from escrow$133.7 million, resulting in a gain on sale of real estate totaling approximately $192.3$44.4 million for BXP and approximately $48.4 million for BPLP. 1333 New Hampshire Avenue is an approximately 315,000 net rentable square foot Class A office property.
On December 13, 2018, we completed the sale of our 6595 Springfield Center Drive development project located in Springfield, Virginia, for a sale price of approximately $98.1 million, consisting of the land and project costs incurred through the closing date. Net cash proceeds that were being held for possible investment in a like-kind exchange in accordance with Section 1031totaled approximately $97.1 million. The book value of the Internal Revenue Code.property exceeded its estimated fair value prior to the sale, and as a result, we recognized an impairment loss totaling approximately $8.7 million during the three months ended December 31, 2018. 6595 Springfield Center Drive is an approximately 634,000 net rentable square foot Class A office project.
On February 19, 2015,December 20, 2018, we completed the sale of a 41-acre parcel of land withinat our Washingtonian NorthTower Oaks property located in Gaithersburg,Rockville, Maryland for a gross sale price of $8.7approximately $46.0 million. Net cash proceeds totaled approximately $8.4$25.9 million, resulting in a gain on sale of real estate totaling approximately $15.7 million. We have released from escrow approximately $8.3agreed to provide seller financing to the buyer totaling $21.0 million, which is collateralized by a portion of the land parcel, bears interest at an effective rate of 1.92% per annum and matures on December 20, 2021.
On April 19, 2017, we completed the sale of an approximately 9.5-acre parcel of land at 30 Shattuck Road located in Andover, Massachusetts for a gross sale price of $5.0 million. Net cash proceeds that were being heldtotaled approximately $5.0 million.
On June 13, 2017, we completed the sale of 40 Shattuck Road located in Andover, Massachusetts for possible investmenta gross sale price of $12.0 million. Net cash proceeds totaled approximately $11.9 million.
On August 30, 2017, we completed the sale of our Reston Eastgate property located in Reston, Virginia for a like-kind exchange in accordance with Section 1031gross sale price of the Internal Revenue Code.$14.0 million. Net cash proceeds totaled approximately $13.2 million.
| |
| (4) | Cash released from escrow for investing activities for the year ended December 31, 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 6 to the Consolidated Financial Statements). |
| |
(5) | Capital contributions to unconsolidated joint ventures for the year ended December 31, 2016 were2018 consisted primarily due toof cash contributions of approximately $507.1$189.1 million, to fund our acquisition of a 49.8% interest in Colorado Center on July 1, 2016 (See Note 5 to the Consolidated Financial Statements). In addition, we had capital contributions of approximately $33.1$47.6 million, $22.2$46.9 million, $46.3 million and $13.1$11.0 million to our Santa Monica Business Park, 7750 Wisconsin Avenue, 3 Hudson Boulevard, Hub on Causeway and Dock 72 and 1265 Main Street joint ventures, respectively, which were primarily used to fund development activities.respectively. |
Capital contributions to unconsolidated joint ventures for the year ended December 31, 2015 were2017 consisted primarily due toof cash contributions of approximately $14.3$45.4 million, $11.9$38.4 million and $11.5$21.6 million to our Hub on Causeway, 1265 Main Street and Dock 72 at the Brooklyn Navy Yardand 7750 Wisconsin Avenue joint ventures, respectively, which were primarily used to fund development activities.respectively.
| |
(6)(5) | Capital distributions from unconsolidated joint ventures for the year ended December 31, 2016 were primarily due to2017 consisted of a returncash distribution of capital made by the$251.0 million from our Colorado Center joint venture that owns 1265 Main Street located in Waltham, MA. On December 8, 2016, the joint venture obtained mortgage financing totaling $40.4 million collateralized by the property and subsequently distributedresulting from the proceeds of the new mortgage financing. |
Capital distributions from unconsolidated joint ventures for the year ended December 31, 2015 were primarily due to a distribution made by the joint venture that owns 901 New York Avenue located in Washington, DC. During the year ended December 31, 2015, we received a distribution of approximately $24.5 million, which was generated from the excess loan proceeds from the joint venture’s refinancing of its mortgage loan to a new 10-year mortgage loan totaling $225.0 million. Our allocation of income and distributions for the year ended December 31, 2015 was not proportionate to our nominal ownership interest as a result of the achievement of specified investment return thresholds, as provided for in the joint venture agreement.
| |
| (6) | Deposit on capital lease reflects the cash deposit made on the portion of the Platform 16 ground lease for which the land was not available for lease from the lessor (See Notes 3 and 19 to the Consolidated Financial Statements). |
| |
| (7) | On October 20, 2016,Issuance of related party note receivable consisted of the $80.0 million of mortgage financing that we andprovided to our partner in the unconsolidated joint venture that owns Metropolitan Square located3 Hudson Boulevard in Washington, DC, completed the sale of an 80%New York City. The financing bears interest in the joint venture forat 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 agreedvariable rate equal to assumeLIBOR plus 3.50% per annum and matures on July 13, 2023, with extension options, subject to certain unfunded leasing costs totaling approximately $14.2 million. Net proceeds to us totaled approximately $58.2 million, resulting in a gain on sale of investment totaling approximately $59.4 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.conditions. |
| |
| (8) | On December 15, 2015, we legally defeasedIssuance of note receivable consisted of the mortgage loan$21.0 million of seller financing provided by us to the buyer in connection with the sale of land at our Tower Oaks property located in Rockville, Maryland, which is collateralized by our 100 & 200 Clarendon Street properties located in Boston, Massachusetts. The mortgage loan had an outstanding principal balancea portion of $640.5 million, borethe land parcel, bears interest at a fixedan effective rate of 5.68%1.92% per annum and was scheduled to maturematures on January 6, 2017. The cash outlay required for the defeasance in the net amount of approximately $667.3 million was based on the purchase price of U.S. government securities that will generate sufficient cash flow to fund continued interest payments on the loan from the effective date of the defeasance through, and the repayment of the loan on, October 6, 2016, which is the date on which we could repay the loan at par.December 20, 2021. |
Cash used inprovided by financing activities for the year ended December 31, 20162018 totaled approximately $0.1 billion.$82.5 million. This consisted primarily of the approximately $1.3 billion repayment ofproceeds from BPLP's Delayed Draw Facility totaling $500.0 million and net borrowings from BPLP's unsecured senior notes and Revolving Facility, partially offset by the secured debt collateralized by our Fountain Square, Embarcadero Center Four and 599 Lexington Avenue properties and the approximately $671.6 million payment of our regular and special dividends and distributions to our shareholders and unitholders, partially offset by the issuances by BPLP of $1.0 billion in aggregate principal amount of its 3.650% senior unsecured notes due 2026 and $1.0 billion in aggregate principal amount of its 2.750% senior unsecured notes due 2026.unitholders. Future debt payments are discussed below under the heading “Capitalization-DebtCapitalization—Debt Financing.”
Capitalization
The following table presents Consolidated Market Capitalization and BXP’s Share of Combined Market Capitalization, as well as the corresponding ratios of Consolidated Debt to Consolidated Market Capitalization and BXP’s Share of Combined Debt to BXP’s Share of Combined Market Capitalization (dollars and shares / units in thousands):
| | | | | December 31, 2016 | | | December 31, 2018 | |
| | | Shares / Units Outstanding | | Common Stock Equivalent | | Equivalent Value (1) | | | Shares / Units Outstanding | | Common Stock Equivalent | | Equivalent Value (1) | |
| Common Stock | | 153,790,175 |
| | 153,790,175 |
| | $ | 19,343,728 |
| (2) | | 154,458 |
| | 154,458 |
| | $ | 17,384,248 |
| |
| Common Operating Partnership Units | | 17,984,099 |
| | 17,984,099 |
| | 2,262,040 |
| (3) | | 17,775 |
| | 17,775 |
| | 2,000,576 |
| (2) |
| 5.25% Series B Cumulative Redeemable Preferred Stock | | 80,000 |
| | — |
| | 200,000 |
| (4) | | 80 |
| | — |
| | 200,000 |
| |
| Total Equity | | | | 171,774,274 |
| | $ | 21,805,768 |
| | | | | 172,233 |
| | $ | 19,584,824 |
| |
| | | | | | | | | | | | | | | |
| Consolidated Debt | | | | | | $ | 9,796,133 |
| | | | | | | $ | 11,007,757 |
| |
| Add: | | | | | | | | | | | | | | |
BXP’s share of unconsolidated joint venture debt (5)(3) | | | | | | 318,193 |
| | | | | | | 890,574 |
| |
| Combined Debt | | | | | | 10,114,326 |
| | |
| Subtract: | | | | | | | | | | | | | | |
| Partners’ share of Consolidated Debt (6) | | | | | | (1,144,473 | ) | | |
| BXP’s Share of Combined Debt | | | | | | $ | 8,969,853 |
| | |
| Partners’ share of Consolidated Debt (4) | | | | | | | (1,204,774 | ) | |
| BXP’s Share of Debt | | | | | | | $ | 10,693,557 |
| |
| | | | | | | | | | | | | | | |
| Consolidated Market Capitalization | | | | | | $ | 31,601,901 |
| | | | | | | $ | 30,592,581 |
| |
| BXP’s Share of Combined Market Capitalization | | | | | | $ | 30,775,621 |
| | |
| BXP’s Share of Market Capitalization | | | | | | | $ | 30,278,381 |
| |
| Consolidated Debt/Consolidated Market Capitalization | | | | | | 31.00 | % | | | | | | | 35.98 | % | |
| BXP’s Share of Combined Debt/BXP’s Share of Combined Market Capitalization | | | | | | 29.15 | % | | |
| BXP’s Share of Debt/BXP’s Share of Market Capitalization | | | | | | | 35.32 | % | |
_______________
| |
| (1) | ValuesExcept for the Series B Cumulative Redeemable Preferred Stock, which is valued at the liquidation preference of $2,500 per share, values are based on the closing price per share of BXP’s Common Stock on December 31, 20162018 of $125.78, 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).$112.55. |
| |
| (2) | As of December 31,Includes 991,577 long-term incentive plan units (including 118,067 2012 OPP Units, 68,889 2013 MYLTIP Units, 23,187 2014 MYLTIP Units and 28,724 2015 MYLTIP Units), but excludes MYLTIP Units granted between 2016 includes 59,777 shares of restricted Common Stock.and 2018. |
| |
| (3) | Includes 904,588 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 103109 for additional information. |
| |
(6)(4) | See page 9099 for additional information. |
Consolidated Debt to Consolidated Market Capitalization Ratio is a measure of leverage commonly used by analysts in the REIT industry.sector. We present this measure as a percentage and it is calculated by dividing (A) our consolidated debt by (B) our consolidated market capitalization, which is the market value of our outstanding equity securities plus our consolidated debt. Consolidated market capitalization is the sum of:
(1) our consolidated debt; plus
(2) the product of (x) the closing price per share of BXP common stock on December 31, 2016,2018, as reported by the New York Stock Exchange, multiplied by (y) the sum of:
| |
| (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, and |
| |
| (iv) | the number of OP Units issuable upon conversion of 2012 OPP Units, that were issued in the form of LTIP2013 MYLTIP Units, and |
| |
(v) | the number of OP2014 MYLTIP Units issuable upon conversion of 2013and 2015 MYLTIP Units that were issued in the form of LTIP Units; plusand |
(3) the aggregate liquidation preference ($2,500 per share) of the outstanding shares of BXP’s 5.25% Series B Cumulative Redeemable Preferred Stock.
The calculation of consolidated market capitalization does not include LTIP Units issued in the form of MYLTIP Awards unless and until certain performance thresholds are achieved and they are earned. Because their three-year performance periods have not yet ended, 2014, 20152016, 2017 and 20162018 MYLTIP Units (See Note 2019 to the Consolidated Financial Statements) are not included in this calculation as of December 31, 2016.2018.
We also present BXP’s Share Debt to BXP's Share of Combined Market Capitalization ratio, which is calculated in the same manner, except that BXP’s Share of Combined Debt is utilized instead of our consolidated debt in both the numerator and the denominator. BXP’s Share of Combined Debt is defined as our Combined Debt,consolidated debt plus our share of debt from our unconsolidated joint ventures (calculated based upon our ownership percentage), minus our partners’ share of debt from our consolidated joint ventures (calculated based upon the partners’ percentage ownership interests). Combined Debt is defined as the sum of (x) our consolidated debt, plus (y) our share of debt from our unconsolidated joint ventures (calculated based upon our percentage ownership interest)interests adjusted for basis differentials). Management believes that CombinedBXP’s Share of Debt provides useful information to investors regarding our financial condition because it includes our share of debt from unconsolidated joint ventures and for BXP’s Share of Combined Debt, excludes our partners’ share of debt from consolidated joint ventures, in each case presented on the same basis. We have several significant joint ventures and presenting various measures of financial condition in this manner can help investors better understand our financial condition and/or results of operations after taking into account our economic interest in these joint ventures. We caution investors that the ownership percentages used in calculating Combined Debt and BXP’s Share of Combined Debt may not completely and accurately depict all of the legal and economic implications of holding an interest in a consolidated or unconsolidated joint venture. For example, in addition to partners’ interests in profits and capital, partnershipventure agreements vary in the allocation of rights regarding decision making (both for routine and major decisions), distributions, transferability of interests, liquidations etc.and other matters. Moreover, in some cases we exercise significant influence over, but do not control, the joint venture in which case GAAP requires that we account for the joint venture entity using the equity method of accounting and we do not consolidate it for financial reporting purposes. As a result, presentations of measures on a Combined basis and showing BXP’s Share of a Combined amountfinancial measure should be considered with and as a supplement to our financial information presented in accordance with GAAP.
We present these supplemental ratios because our degree of leverage could affect our ability to obtain additional financing for working capital, capital expenditures, acquisitions, development or other general corporate purposes and because different investors and lenders consider one or both of these ratios. Investors should understand that these ratios are, in part, a function of the market price of the common stock of BXP and as such will fluctuate with changes in such price, and they do not necessarily reflect our capacity to incur additional debt to finance our activities or our ability to manage our existing debt obligations. However, for a company like BXP, whose assets are primarily income-producing real estate, these ratios may provide investors with an alternate indication of leverage, so long as they are evaluated along with the ratio of indebtedness to other measures of asset value used by financial analysts and other financial ratios, as well as the various components of our outstanding indebtedness.
For a discussion of our unconsolidated joint venture indebtedness, see “Liquidity and Capital Resources—Capitalization—Off-Balance Sheet Arrangements—Joint Venture Indebtedness” within “Item 7—Management’s Discussion and Analysis of Financial Condition and Results of Operations.” and for a discussion of our consolidated joint venture indebtedness see “Liquidity and Capital Resources—Capitalization—Mortgage Notes Payable, Net” and “—Mezzanine Notes Payable” and “Outside Members’ Notes Payable” within “Item 7—Management’s Discussion and Analysis of Financial Condition and Results of Operations.”
Debt FinancingDerivative Instruments and Hedging Activities
Derivative instruments and hedging activities require management to make judgments on the nature of its derivatives and their effectiveness as hedges. These judgments determine if the changes in fair value of the derivative instruments are reported in the Consolidated Statements of Operations as a component of net income or as a component of comprehensive income and as a component of equity on the Consolidated Balance Sheets. While management believes its judgments are reasonable, a change in a derivative’s effectiveness as a hedge could materially affect expenses, net income and equity. We account for both the effective and ineffective portions of changes in the fair value of a derivative in other comprehensive income (loss) and subsequently reclassify the fair value of the derivative to earnings over the term that the hedged transaction affects earnings and in the same line item as the hedged transaction within the statements of operations (see New Accounting Pronouncements Adopted “Derivatives and Hedging”within Note 2 to the Consolidated Financial Statements).
Income Taxes
Boston Properties Inc.
BXP has elected to be treated as a REIT under Sections 856 through 860 of the Internal Revenue Code of 1986, as amended (the “Code”), commencing with its taxable year ended December 31, 1997. As a result, it generally will not be subject to federal corporate income tax on its taxable income that is distributed to its stockholders. A REIT is subject to a number of organizational and operational requirements, including a requirement that it currently distribute at least 90% of its annual taxable income (with certain adjustments). BXP’s policy is to distribute at least 100% of its taxable income. Accordingly, the only provision for federal income taxes in the accompanying consolidated financial statements relates to BXP’s consolidated taxable REIT subsidiaries. BXP’s taxable REIT subsidiaries did not have significant tax provisions or deferred income tax items. BXP has no uncertain tax positions recognized as of December 31, 2018 and 2017.
We own a hotel property that we lease to one of our taxable REIT subsidiary and managed by Marriott International, Inc. The hotel taxable REIT subsidiary, a wholly owned subsidiary of BPLP, is the lessee pursuant to the lease for the hotel property. As lessor, BPLP is entitled to a percentage of gross receipts from the hotel property. Marriott International, Inc. continues to manage the hotel property under the Marriott name and under terms of the existing management agreement. The hotel taxable REIT subsidiary is subject to tax at the federal and state level and, accordingly, BXP has recorded a tax provision in its Consolidated Statements of Operations for the years ended December 31, 2018, 2017 and 2016.
The net difference between the tax basis and the reported amounts of BXP’s assets and liabilities is approximately $1.9 billion and $1.8 billion as of December 31, 2018 and 2017, respectively, which is primarily related to the difference in basis of contributed property and accrued rental income.
Certain entities included in BXP’s Consolidated Financial Statements are subject to certain state and local taxes. These taxes are recorded as operating expenses in the accompanying consolidated financial statements.
The following table reconciles GAAP net income attributable to Boston Properties, Inc. to taxable income (unaudited):
|
| | | | | | | | | | | | |
| | | For the year ended December 31, |
| | | 2018 | | 2017 | | 2016 |
| | | (in thousands) |
| Net income attributable to Boston Properties, Inc. | | $ | 582,847 |
| | $ | 462,439 |
| | $ | 512,785 |
|
| Straight-line rent and net “above-” and “below-market” rent adjustments | | (53,080 | ) | | (77,801 | ) | | (65,861 | ) |
| Book/Tax differences from depreciation and amortization | | 109,756 |
| | 142,234 |
| | 235,819 |
|
| Book/Tax differences from interest expense | | (18,190 | ) | | (18,136 | ) | | (36,223 | ) |
| Book/Tax differences on gains/(losses) from capital transactions | | (26,428 | ) | | 1,123 |
| | (70,880 | ) |
| Book/Tax differences from stock-based compensation | | 48,817 |
| | 37,990 |
| | 33,463 |
|
| Tangible Property Regulations | | (128,639 | ) | | (116,265 | ) | | (104,783 | ) |
| Other book/tax differences, net | | 56,870 |
| | 33,411 |
| | (6,121 | ) |
| Taxable income | | $ | 571,953 |
| | $ | 464,995 |
| | $ | 498,199 |
|
Boston Properties Limited Partnership
The partners are required to report their respective share of BPLP’s taxable income or loss on their respective tax returns and are liable for any related taxes thereon. Accordingly, the only provision for federal income taxes in the accompanying consolidated financial statements relates to BPLP’s consolidated taxable REIT subsidiaries. BPLP’s taxable REIT subsidiaries did not have significant tax provisions or deferred income tax items. BPLP has no uncertain tax positions recognized as of December 31, 2018 and 2017.
We own a hotel property that we lease to one of our taxable REIT subsidiaries and that is managed by Marriott International, Inc. The hotel taxable REIT subsidiary, a wholly owned subsidiary BPLP is the lessee pursuant to the lease for the hotel property. As lessor, BPLP is entitled to a percentage of gross receipts from the hotel property. Marriott International, Inc. continues to manage the hotel property under the Marriott name and under terms of the existing management agreement. The hotel taxable REIT subsidiary is subject to tax at the federal and state level and, accordingly, BPLP has recorded a tax provision in its Consolidated Statements of Operations for the years ended December 31, 2018, 2017 and 2016.
The net difference between the tax basis and the reported amounts of BPLP’s assets and liabilities is approximately $2.8 billion and $2.9 billion as of December 31, 2018 and 2017, respectively, which is primarily related to the difference in basis of contributed property and accrued rental income.
Certain entities included in BPLP’s consolidated financial statements are subject to certain state and local taxes. These taxes are recorded as operating expenses in the accompanying consolidated financial statements.
The following table reconciles GAAP net income attributable to Boston Properties Limited Partnership to taxable income (unaudited):
|
| | | | | | | | | | | | |
| | | For the year ended December 31, |
| | | 2018 | | 2017 | | 2016 |
| | | (in thousands) |
| Net income attributable to Boston Properties Limited Partnership | | $ | 667,403 |
| | $ | 523,366 |
| | $ | 585,841 |
|
| Straight-line rent and net “above-” and “below-market” rent adjustments | | (59,199 | ) | | (86,773 | ) | | (73,604 | ) |
| Book/Tax differences from depreciation and amortization | | 109,673 |
| | 144,436 |
| | 245,239 |
|
| Book/Tax differences from interest expense | | (20,287 | ) | | (20,227 | ) | | (40,481 | ) |
| Book/Tax differences on gains/(losses) from capital transactions | | 5,762 |
| | 784 |
| | (69,683 | ) |
| Book/Tax differences from stock-based compensation | | 54,445 |
| | 42,371 |
| | 37,397 |
|
| Tangible Property Regulations | | (143,468 | ) | | (129,673 | ) | | (117,102 | ) |
| Other book/tax differences, net | | 70,003 |
| | 37,607 |
| | (3,387 | ) |
| Taxable income | | $ | 684,332 |
| | $ | 511,891 |
| | $ | 564,220 |
|
Recent Accounting Pronouncements
For a discussion concerning new accounting pronouncements that may have an effect on our Consolidated Financial Statements(See Note 2 to the Consolidated Financial Statements).
Results of Operations for the Years Ended December 31, 2018 and 2017
Net income attributable to Boston Properties, Inc. common shareholders and net income attributable to Boston Properties Limited Partnership common unitholders increased approximately $120.4 million and $144.0 million for the year ended December 31, 2018 compared to 2017, respectively, as detailed in the following tables and for the reasons discussed below under the heading “Comparison of the year ended December 31, 2018 to the year ended December 31, 2017” within “Item 7—Management’s Discussion and Analysis of Financial Condition and Results of Operations.”
The following are reconciliations of Net Income Attributable to Boston Properties, Inc. Common Shareholders to Net Operating Income and Net Income Attributable to Boston Properties Limited Partnership Common Unitholders to Net Operating Income for the years ended December 31, 2018 and 2017 (in thousands):
Boston Properties, Inc.
|
| | | | | | | | | | | | | | | |
| | | Total Property Portfolio |
| | | 2018 | | 2017 | | Increase/
(Decrease) | | %
Change |
| Net Income Attributable to Boston Properties, Inc. Common Shareholders | | $ | 572,347 |
| | $ | 451,939 |
| | $ | 120,408 |
| | 26.64 | % |
| Preferred dividends | | 10,500 |
| | 10,500 |
| | — |
| | — | % |
| Net Income Attributable to Boston Properties, Inc. | | 582,847 |
| | 462,439 |
| | 120,408 |
| | 26.04 | % |
| Net Income Attributable to Noncontrolling Interests: | | | | | | | | |
| Noncontrolling interest—common units of the Operating Partnership | | 66,807 |
| | 52,210 |
| | 14,597 |
| | 27.96 | % |
| Noncontrolling interests in property partnerships | | 62,909 |
| | 47,832 |
| | 15,077 |
| | 31.52 | % |
| Net Income | | 712,563 |
| | 562,481 |
| | 150,082 |
| | 26.68 | % |
| Other Expenses: | | | | | | | | |
| Add: | | | | | | | | |
| Interest expense | | 378,168 |
| | 374,481 |
| | 3,687 |
| | 0.98 | % |
| Impairment losses | | 11,812 |
| | — |
| | 11,812 |
| | 100.00 | % |
| Other Income: | | | | | | | | |
| Less: | | | | | | | | |
| Gains (losses) from early extinguishments of debt | | (16,490 | ) | | 496 |
| | (16,986 | ) | | (3,424.60 | )% |
| Gains (losses) from investments in securities | | (1,865 | ) | | 3,678 |
| | (5,543 | ) | | (150.71 | )% |
| Interest and other income | | 10,823 |
| | 5,783 |
| | 5,040 |
| | 87.15 | % |
| Gains on sales of real estate | | 182,356 |
| | 7,663 |
| | 174,693 |
| | 2,279.69 | % |
| Income from unconsolidated joint ventures | | 2,222 |
| | 11,232 |
| | (9,010 | ) | | (80.22 | )% |
| Other Expenses: | | | | | | | | |
| Add: | | | | | | | | |
| Depreciation and amortization expense | | 645,649 |
| | 617,547 |
| | 28,102 |
| | 4.55 | % |
| Transaction costs | | 1,604 |
| | 668 |
| | 936 |
| | 140.12 | % |
| Payroll and related costs from management services contracts | | 9,590 |
| | — |
| | 9,590 |
| | 100.00 | % |
| General and administrative expense | | 121,722 |
| | 113,715 |
| | 8,007 |
| | 7.04 | % |
| Other Revenue: | | | | | | | | |
| Less: | | | | | | | | |
| Direct reimbursements of payroll and related costs from management services contracts | | 9,590 |
| | — |
| | 9,590 |
| | 100.00 | % |
| Development and management services revenue | | 45,158 |
| | 34,605 |
| | 10,553 |
| | 30.50 | % |
| Net Operating Income | | $ | 1,649,314 |
| | $ | 1,605,435 |
| | $ | 43,879 |
| | 2.73 | % |
Boston Properties Limited Partnership
|
| | | | | | | | | | | | | | | |
| | | Total Property Portfolio |
| | | 2018 | | 2017 | | Increase/
(Decrease) | | %
Change |
| Net Income Attributable to Boston Properties Limited Partnership Common Unitholders | | $ | 656,903 |
| | $ | 512,866 |
| | $ | 144,037 |
| | 28.08 | % |
| Preferred distributions | | 10,500 |
| | 10,500 |
| | — |
| | — | % |
| Net Income Attributable to Boston Properties Limited Partnership | | 667,403 |
| | 523,366 |
| | 144,037 |
| | 27.52 | % |
| Net Income Attributable to Noncontrolling Interests: | | | | | | | | |
| Noncontrolling interests in property partnerships | | 62,909 |
| | 47,832 |
| | 15,077 |
| | 31.52 | % |
| Net Income | | 730,312 |
| | 571,198 |
| | 159,114 |
| | 27.86 | % |
| Other Expenses: | | | | | | | | |
| Add: | | | | | | | | |
| Interest expense | | 378,168 |
| | 374,481 |
| | 3,687 |
| | 0.98 | % |
| Impairment losses | | 10,181 |
| | — |
| | 10,181 |
| | 100.00 | % |
| Other Income: | | | | | | | | |
| Less: | | | | | | | | |
| Gains (losses) from early extinguishments of debt | | (16,490 | ) | | 496 |
| | (16,986 | ) | | (3,424.60 | )% |
| Gains (losses) from investments in securities | | (1,865 | ) | | 3,678 |
| | (5,543 | ) | | (150.71 | )% |
| Interest and other income | | 10,823 |
| | 5,783 |
| | 5,040 |
| | 87.15 | % |
| Gains on sales of real estate | | 190,716 |
| | 8,240 |
| | 182,476 |
| | 2,214.51 | % |
| Income from unconsolidated joint ventures | | 2,222 |
| | 11,232 |
| | (9,010 | ) | | (80.22 | )% |
| Other Expenses: | | | | | | | | |
| Add: | | | | | | | | |
| Depreciation and amortization expense | | 637,891 |
| | 609,407 |
| | 28,484 |
| | 4.67 | % |
| Transaction costs | | 1,604 |
| | 668 |
| | 936 |
| | 140.12 | % |
| Payroll and related costs from management services contracts | | 9,590 |
| | — |
| | 9,590 |
| | 100.00 | % |
| General and administrative expense | | 121,722 |
| | 113,715 |
| | 8,007 |
| | 7.04 | % |
| Other Revenue: | | | | | | | | |
| Less: | | | | | | | | |
| Direct reimbursements of payroll and related costs from management services contracts | | 9,590 |
| | — |
| | 9,590 |
| | 100.00 | % |
| Development and management services revenue | | 45,158 |
| | 34,605 |
| | 10,553 |
| | 30.50 | % |
| Net Operating Income | | $ | 1,649,314 |
| | $ | 1,605,435 |
| | $ | 43,879 |
| | 2.73 | % |
At December 31, 2018, 2017 and 2016, we owned or had approximately $9.8 billioninterests in a portfolio of outstanding consolidated indebtedness, representing approximately 31.00%197, 179 and 174 commercial real estate properties, respectively (in each case, the “Total Property Portfolio”). As a result of changes within our Total Property Portfolio, the financial data presented below shows significant changes in revenue and expenses from period-to-period. Accordingly, we do not believe that our period-to-period financial data with respect to the Total Property Portfolio are necessarily meaningful. Therefore, the comparison of operating results for the years ended December 31, 2018, 2017 and 2016 show separately the changes attributable to the properties that were owned by us and in-service throughout each period compared (the “Same Property Portfolio”) and the changes attributable to the properties included in the Placed In-Service, Acquired, Development or Redevelopment or Sold Portfolios.
In our analysis of operating results, particularly to make comparisons of net operating income between periods meaningful, it is important to provide information for properties that were in-service and owned by us throughout each period presented. We refer to properties acquired or placed in-service prior to the beginning of the earliest period presented and owned by us and in-service through the end of the latest period presented as our Same Property Portfolio. The Same Property Portfolio therefore excludes properties placed in-service, acquired or in development or redevelopment after the beginning of the earliest period presented or disposed of prior to the end of the latest period presented.
Net operating income (“NOI”) is a non-GAAP financial measure equal to net income attributable to Boston Properties, Inc. common shareholders and net income attributable to Boston Properties Limited Partnership common unitholders, as applicable, the most directly comparable GAAP financial measures, plus (1) preferred dividends/distributions, net income attributable to noncontrolling interests, interest expense, impairment losses, depreciation and amortization expense, transaction costs, payroll and related costs from management services contracts and corporate general and administrative expense less (2) gains (losses) from early extinguishments of debt, gains (losses) from investments in securities, interest and other income, gains on sales of real estate, income from unconsolidated joint ventures, direct reimbursements of payroll and related costs from management services contracts and development and management services revenue. We use NOI internally as a performance measure and believe it provides useful information to investors regarding our results of operations and financial condition because, when compared across periods, it reflects the impact on operations from trends in occupancy rates, rental rates, operating costs and acquisition and development activity on an unleveraged basis, providing perspective not immediately apparent from net income attributable to Boston Properties, Inc. common shareholders and net income attributable to Boston Properties Limited Partnership common unitholders. For example, interest expense is not necessarily linked to the operating performance of a real estate asset and is often incurred at the corporate level as opposed to the property level. Similarly, interest expense may be incurred at the property level even though the financing proceeds may be used at the corporate level (e.g., used for other investment activity). In addition, depreciation and amortization expense, because of historical cost accounting and useful life estimates, may distort operating performance measures at the property level. NOI presented by us may not be comparable to NOI reported by other REITs or real estate companies that define NOI differently.
We believe that, in order to facilitate a clear understanding of our operating results, NOI should be examined in conjunction with net income attributable to Boston Properties, Inc. common shareholders and net income attributable to Boston Properties Limited Partnership common unitholders as presented in our Consolidated Market CapitalizationFinancial Statements. NOI should not be considered as calculated above consistinga substitute for net income attributable to Boston Properties, Inc. common shareholders or net income attributable to Boston Properties Limited Partnership common unitholders (determined in accordance with GAAP) or any other GAAP financial measures and should only be considered together with and as a supplement to our financial information prepared in accordance with GAAP.
The gains on sales of real estate, depreciation expense and impairment losses may differ between BXP and BPLP as a result of previously applied acquisition accounting by BXP for the issuance of common stock in connection with non-sponsor OP Unit redemptions by BPLP. This accounting resulted in a step-up of the real estate assets at BXP that was allocated to certain properties. The difference between the real estate assets of BXP as compared to BPLP for certain properties having an allocation of the real estate step-up will result in a corresponding difference in the gains on sales of real estate and depreciation expense when those properties are sold. For additional information see the Explanatory Note that follows the cover page of this Annual Report on Form 10-K.
Comparison of the year ended December 31, 2018 to the year ended December 31, 2017
The table below shows selected operating information for the Same Property Portfolio and the Total Property Portfolio. The Same Property Portfolio consists of 143 properties totaling approximately 38.5 million net rentable square feet of space, excluding unconsolidated joint ventures. The Same Property Portfolio includes properties acquired or placed in-service on or prior to January 1, 2017 and owned and in service through December 31, 2018. The Total Property Portfolio includes the effects of the other properties either placed in-service, acquired or in development or redevelopment after January 1, 2017 or disposed of on or prior to December 31, 2018. This table includes a reconciliation from the Same Property Portfolio to the Total Property Portfolio by also providing information for the years ended December 31, 2018 and 2017 with respect to the properties that were placed in-service, acquired, in development or redevelopment or sold.
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Same Property Portfolio | | Properties
Acquired Portfolio | | Properties
Placed In-Service
Portfolio | | Properties in Development or Redevelopment Portfolio | | Properties Sold Portfolio | | Total Property Portfolio |
| (dollars in thousands) | 2018 | | 2017 | | Increase/ (Decrease) | | % Change | | 2018 | | 2017 | | 2018 | | 2017 | | 2018 | | 2017 | | 2018 | | 2017 | | 2018 | | 2017 | | Increase/
(Decrease) | | %
Change |
| Rental Revenue: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Rental Revenue | $ | 2,479,396 |
| | $ | 2,423,282 |
| | $ | 56,114 |
| | 2.32 | % | | $ | 2,720 |
| | $ | 1,733 |
| | $ | 79,319 |
| | $ | 18,186 |
| | $ | 3,467 |
| | $ | 4,375 |
| | $ | 17,552 |
| | $ | 34,638 |
| | $ | 2,582,454 |
| | $ | 2,482,214 |
| | $ | 100,240 |
| | 4.04 | % |
| Termination Income | 6,246 |
| | 22,474 |
| | (16,228 | ) | | (72.21 | )% | | 2 |
| | 6 |
| | — |
| | — |
| | 5 |
| | (1,415 | ) | | 1,952 |
| | 1,993 |
| | 8,205 |
| | 23,058 |
| | (14,853 | ) | | (64.42 | )% |
| Total Rental Revenue | 2,485,642 |
| | 2,445,756 |
| | 39,886 |
| | 1.63 | % | | 2,722 |
| | 1,739 |
| | 79,319 |
| | 18,186 |
| | 3,472 |
| | 2,960 |
| | 19,504 |
| | 36,631 |
| | 2,590,659 |
| | 2,505,272 |
| | 85,387 |
| | 3.41 | % |
| Real Estate Operating Expenses | 923,643 |
| | 888,901 |
| | 34,742 |
| | 3.91 | % | | 1,299 |
| | 838 |
| | 31,912 |
| | 7,289 |
| | 1,705 |
| | 11,387 |
| | 7,988 |
| | 15,260 |
| | 966,547 |
| | 923,675 |
| | 42,872 |
| | 4.64 | % |
| Net Operating Income (Loss), Excluding Residential and Hotel | 1,561,999 |
| | 1,556,855 |
| | 5,144 |
| | 0.33 | % | | 1,423 |
| | 901 |
| | 47,407 |
| | 10,897 |
| | 1,767 |
| | (8,427 | ) | | 11,516 |
| | 21,371 |
| | 1,624,112 |
| | 1,581,597 |
| | 42,515 |
| | 2.69 | % |
| Residential Net Operating Income (Loss) (1) | 10,121 |
| | 10,287 |
| | (166 | ) | | (1.61 | )% | | — |
| | — |
| | (174 | ) | | 7 |
| | — |
| | — |
| | — |
| | — |
| | 9,947 |
| | 10,294 |
| | (347 | ) | | (3.37 | )% |
| Hotel Net Operating Income (1) | 15,255 |
| | 13,544 |
| | 1,711 |
| | 12.63 | % | | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | 15,255 |
| | 13,544 |
| | 1,711 |
| | 12.63 | % |
| Consolidated Net Operating Income (Loss) (1) | $ | 1,587,375 |
| | $ | 1,580,686 |
| | $ | 6,689 |
| | 0.42 | % | | $ | 1,423 |
| | $ | 901 |
| | $ | 47,233 |
| | $ | 10,904 |
| | $ | 1,767 |
| | $ | (8,427 | ) | | $ | 11,516 |
| | $ | 21,371 |
| | $ | 1,649,314 |
| | $ | 1,605,435 |
| | $ | 43,879 |
| | 2.73 | % |
_______________
| |
| (1) | For a detailed discussion of NOI, including the reasons management believes NOI is useful to investors, see page 64. Residential Net Operating Income for the year ended December 31, 2018 and 2017 are comprised of Residential Revenue of $22,551 and $16,596 less Residential Expenses of $12,604 and $6,302, respectively. Hotel Net Operating Income for the year ended December 31, 2018 and 2017 are comprised of Hotel Revenue of $49,118 and $45,603 less Hotel Expenses of $33,863 and $32,059, respectively, per the Consolidated Statements of Operations. |
Same Property Portfolio
Rental Revenue
Rental revenue from the Same Property Portfolio increased by approximately $56.1 million for the year ended December 31, 2018 compared to 2017. The increase was primarily the result of an increase in revenue from our leases, parking and other income and other recoveries of approximately $54.2 million, $1.8 million and $0.1 million, respectively. Rental revenue from our leases increased by approximately $54.2 million as a result of our average revenue per square foot increasing by approximately $1.42, contributing approximately $45.0 million, and an approximately $9.2 million increase due to our average occupancy increasing from 91.55% to 91.93%.
Termination Income
Termination income decreased by approximately $16.2 million for the year ended December 31, 2018 compared to 2017.
Termination income for the year ended December 31, 2018 resulted from the termination of 30 tenants across the Same Property Portfolio which totaled approximately $6.2 million of which approximately $4.8 million was attributable to the New York Region. In addition, we received the sixth interim distribution from our unsecured creditor's claim against Lehman Brothers, Inc. of approximately $0.3 million (See Note 9 to the Consolidated Financial Statements).
Termination income for the year ended December 31, 2017 resulted from the termination of 30 tenants across the Same Property Portfolio which totaled approximately $22.5 million of which approximately $21.7 million was attributable to the New York Region. The remaining approximately $0.8 million of termination income was primarily related to the Washington, DC region. In addition, we received the fifth interim distribution from our unsecured creditor's claim against Lehman Brothers, Inc. of approximately $0.4 million (See Note 9 to the Consolidated Financial Statements).
Real Estate Operating Expenses
Real estate operating expenses from the Same Property Portfolio increased by approximately $34.7 million, or 3.9%, for the year ended December 31, 2018 compared to 2017, due primarily to increases in real estate taxes and other real estate operating expenses of approximately $21.8 million, or 5.0%, and $12.9 million, or 2.8%, respectively. The increase in real estate taxes was primarily experienced in the New York CBD properties.
Properties Acquired Portfolio
The table below lists the properties acquired between January 1, 2017 and December 31, 2018. Rental revenue and real estate operating expenses increased by approximately $1.0 million and $0.5 million, respectively, for the year ended December 31, 2018 compared to 2017, as detailed below. |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | Rental Revenue | | Real Estate Operating Expenses |
| Name | | Date acquired | | Square Feet | | 2018 | | 2017 | | Change | | 2018 | | 2017 | | Change |
| | | | | | | (dollars in thousands) |
| 103 Carnegie Center (1) | | May 15, 2017 | | 96,332 |
| | $ | 2,722 |
| | $ | 1,739 |
| | $ | 983 |
| | $ | 1,299 |
| | $ | 838 |
| | $ | 461 |
|
| | | | | 96,332 |
| | $ | 2,722 |
| | $ | 1,739 |
| | $ | 983 |
| | $ | 1,299 |
| | $ | 838 |
| | $ | 461 |
|
_______________
| |
| (1) | Rental revenue includes termination income of approximately $2,000 and $6,000 for the years ended December 31, 2018 and 2017, respectively. |
Properties Placed In-Service Portfolio
The table below lists the properties that were placed in-service or partially placed in-service between January 1, 2017 and December 31, 2018. Rental revenue and real estate operating expenses from our Properties Placed In-Service Portfolio increased by approximately $67.0 million and $30.6 million, respectively, for the year ended December 31, 2018 compared to 2017, as detailed below.
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | Quarter Initially Placed In-Service | | Quarter Fully Placed In-Service | | | | Rental Revenue | | Real Estate Operating Expenses |
| Name | | | | Square Feet | | 2018 | | 2017 | | Change | | 2018 | | 2017 | | Change |
| | | | | | | | | (dollars in thousands) |
| Office | | | | | | | | | | | | | | | | | | |
| Reservoir Place North | | Second Quarter, 2016 | | Second Quarter, 2017 | | 73,258 |
| | $ | 3 |
| | $ | — |
| | $ | 3 |
| | $ | 516 |
| | $ | 346 |
| | $ | 170 |
|
| 888 Boylston Street | | Third Quarter, 2016 | | Third Quarter, 2017 | | 417,320 |
| | 32,129 |
| | 17,486 |
| | 14,643 |
| | 9,507 |
| | 6,597 |
| | 2,910 |
|
| 191 Spring Street | | Fourth Quarter, 2017 | | Fourth Quarter 2018 | | 170,997 |
| | 4,917 |
| | 29 |
| | 4,888 |
| | 1,723 |
| | 55 |
| | 1,668 |
|
| Salesforce Tower | | Fourth Quarter, 2017 | | Fourth Quarter 2018 | | 1,420,682 |
| | 42,270 |
| | 671 |
| | 41,599 |
| | 20,166 |
| | 291 |
| | 19,875 |
|
| Total Office | | | | | | 2,082,257 |
|
| 79,319 |
|
| 18,186 |
|
| 61,133 |
|
| 31,912 |
|
| 7,289 |
|
| 24,623 |
|
| | | | | | | | | | | | | | | | | | | |
| Residential | | | | | | | | | | | | | | | | | | |
| Signature at Reston | | First Quarter, 2018 | | Second Quarter, 2018 | | 517,783 |
| | 3,879 |
| | — |
| | 3,879 |
| | 4,510 |
| | — |
| | 4,510 |
|
| Proto Kendall Square | | Second Quarter, 2018 | | Third Quarter, 2018 | | 166,717 |
| | 1,944 |
| | — |
| | 1,944 |
| | 1,487 |
| | — |
| | 1,487 |
|
| Total Residential | | | | | | 684,500 |
|
| 5,823 |
|
| — |
|
| 5,823 |
|
| 5,997 |
|
| — |
|
| 5,997 |
|
| | | | | | | 2,766,757 |
| | $ | 85,142 |
| | $ | 18,186 |
| | $ | 66,956 |
| | $ | 37,909 |
| | $ | 7,289 |
| | $ | 30,620 |
|
Properties in Development or Redevelopment Portfolio
The table below lists the properties were in development or redevelopment between January 1, 2017 and December 31, 2018. Rental revenue from our Properties in Development or Redevelopment Portfolio increased by approximately $0.5 million and real estate operating expenses decreased approximately $9.7 million for the year ended December 31, 2018 compared to 2017.
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | Rental Revenue | | Real Estate Operating Expenses |
| Name | | Date Commenced Development / Redevelopment | | Square Feet | | 2018 | | 2017 | | Change | | 2018 | | 2017 | | Change |
| | | | | | | (dollars in thousands) |
| One Five Nine East 53rd Street (1) | | August 19, 2016 | | 220,000 |
| | $ | 3,472 |
| | $ | 2,218 |
| | $ | 1,254 |
| | $ | 1,702 |
| | $ | 7,368 |
| | $ | (5,666 | ) |
| 191 Spring Street (2) | | December 29, 2016 | | 160,000 |
| | — |
| | — |
| | — |
| | — |
| | 2,843 |
| | (2,843 | ) |
| 145 Broadway (3) | | April 6, 2017 | | 79,616 |
| | — |
| | 742 |
| | (742 | ) | | 3 |
| | 1,176 |
| | (1,173 | ) |
| | | | | 459,616 |
| | $ | 3,472 |
| | $ | 2,960 |
| | $ | 512 |
| | $ | 1,705 |
| | $ | 11,387 |
| | $ | (9,682 | ) |
_______________
| |
| (1) | This is the low-rise portion of 601 Lexington Avenue in New York City. Rental revenue includes termination income of approximately $5,000 and $(1.4) million for the years ended December 31, 2018 and 2017, respectively. In addition, real estate operating expenses for the year ended December 31, 2017 includes approximately $5.8 million of demolition costs. |
| |
| (2) | Real estate operating expenses for the year ended December 31, 2017 includes approximately $2.8 million of demolition costs. |
| |
| (3) | On April 6, 2017, we commenced the development of 145 Broadway, a build-to-suit Class A office project with approximately 485,000 net rentable square feet located in Cambridge, Massachusetts. Real estate operating expenses for the year ended December 31, 2017 includes approximately $0.8 million of demolition costs. |
Properties Sold Portfolio
The table below lists the properties we sold between January 1, 2017 and December 31, 2018. Rental revenue and real estate operating expenses from our Properties Sold Portfolio decreased by approximately $17.1 million and $7.3 million, respectively, for the year ended December 31, 2018 compared to 2017, as detailed below.
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | Rental Revenue | | Real Estate Operating Expenses |
| Name | | Date Sold | | Property Type | | Square Feet | | 2018 | | 2017 | | Change | | 2018 | | 2017 | | Change |
| | | | | | | | | (dollars in thousands) |
| 30 Shattuck Road | | April 19, 2017 | | Land | | N/A |
| | $ | — |
| | $ | — |
| | $ | — |
| | $ | — |
| | $ | 14 |
| | $ | (14 | ) |
| 40 Shattuck Road | | June 13, 2017 | | Office | | 122,000 |
| | — |
| | 846 |
| | (846 | ) | | — |
| | 599 |
| | (599 | ) |
| Reston Eastgate | | August 30, 2017 | | Land | | N/A |
| | — |
| | — |
| | — |
| | — |
| | 76 |
| | (76 | ) |
| 500 E Street, S.W. | | January 9, 2018 | | Office | | 262,000 |
| | 270 |
| | 12,263 |
| | (11,993 | ) | | 129 |
| | 4,546 |
| | (4,417 | ) |
| 91 Hartwell Avenue (1) | | May 24, 2018 | | Office | | 119,000 |
| | 1,224 |
| | 3,110 |
| | (1,886 | ) | | 654 |
| | 1,620 |
| | (966 | ) |
| Quorum Office Park | | September 27, 2018 | | Office | | 268,000 |
| | 3,348 |
| | 4,336 |
| | (988 | ) | | 1,818 |
| | 2,237 |
| | (419 | ) |
| 1333 New Hampshire Avenue (2) | | November 30, 2018 | | Office | | 315,000 |
| | 14,407 |
| | 16,076 |
| | (1,669 | ) | | 5,180 |
| | 5,958 |
| | (778 | ) |
| Tower Oaks | | December 20, 2018 | | Land | | N/A |
| | 255 |
| | — |
| | 255 |
| | 207 |
| | 210 |
| | (3 | ) |
| | | | | | | 1,086,000 |
| | $ | 19,504 |
| | $ | 36,631 |
| | $ | (17,127 | ) | | $ | 7,988 |
| | $ | 15,260 |
| | $ | (7,272 | ) |
_______________
| |
| (1) | Rental revenue includes termination income of approximately $5,000 for the year ended December 31, 2017. |
| |
| (2) | Rental revenue includes termination income of approximately $2.0 million for each of the years ended December 31, 2018 and 2017. |
For additional information on the sale of the above properties and land parcels refer to “Results of Operations—Other Income and Expense Items - Gains on Sales of Real Estate” within “Item 7—Management’s Discussion and Analysis of Financial Condition and Results of Operations.”
Other Operating Income and Expense Items
Residential Net Operating Income
Net operating income for our residential same properties decreased by approximately $166,000 for the year ended December 31, 2018 compared to 2017.
The following reflects our occupancy and rate information for The Lofts at Atlantic Wharf and The Avant at Reston Town Center for the years ended December 31, 2018 and 2017.
|
| | | | | | | | | | | | | | | | | | | | | | |
| | | The Lofts at Atlantic Wharf | | The Avant at Reston Town Center |
| | | 2018 | | 2017 | | Percentage
Change | | 2018 | | 2017 | | Percentage
Change |
| Average Monthly Rental Rate (1) | | $ | 4,272 |
| | $ | 4,245 |
| | 0.6 | % | | $ | 2,411 |
| | $ | 2,391 |
| | 0.8 | % |
| Average Rental Rate Per Occupied Square Foot | | $ | 4.74 |
| | $ | 4.70 |
| | 0.9 | % | | $ | 2.65 |
| | $ | 2.64 |
| | 0.4 | % |
| Average Physical Occupancy (2) | | 93.9 | % | | 94.3 | % | | (0.4 | )% | | 93.6 | % | | 93.8 | % | | (0.2 | )% |
| Average Economic Occupancy (3) | | 93.5 | % | | 94.8 | % | | (1.4 | )% | | 92.9 | % | | 92.7 | % | | 0.2 | % |
_______________
| |
| (1) | Average Monthly Rental Rate is calculated as the average of the quotients obtained by dividing (A) rental revenue as determined in accordance with GAAP, by (B) the number of occupied units for each month within the applicable fiscal period. |
| |
| (2) | Average Physical Occupancy is defined as (1) the average number of occupied units divided by (2) the total number of units, expressed as a percentage. |
| |
| (3) | Average Economic Occupancy is defined as (1) total possible revenue less vacancy loss divided by (2) total possible revenue, expressed as a percentage. 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.
Hotel Net Operating Income
Net operating income for the Boston Marriott Cambridge hotel property increased by approximately $1.7 million for the year ended December 31, 2018 compared to 2017.
The following reflects our occupancy and rate information for the Boston Marriott Cambridge hotel for the years ended December 31, 2018 and 2017.
|
| | | | | | | | | | | |
| | | 2018 | | 2017 | | Percentage Change |
| Occupancy | | 84.6 | % | | 79.9 | % | | 5.9 | % |
| Average daily rate | | $ | 282.54 |
| | $ | 276.67 |
| | 2.1 | % |
| REVPAR | | $ | 239.07 |
| | $ | 221.17 |
| | 8.1 | % |
Other Operating Income and Expense Items
Development and Management Services Revenue
Development and management services revenue increased by approximately $10.6 million for the year ended December 31, 2018 compared to 2017. Development revenue and management services revenue increased by approximately $3.2 million and $7.4 million, respectively. The increase in development revenue is primarily related to an increase in fees associated with tenant improvement projects in our Boston region and at Salesforce Tower located in San Francisco, California. Management services revenue increased primarily due to leasing commissions and other management services revenue. The increase in leasing commissions was primarily derived from our Boston and Washington, DC unconsolidated joint ventures and a third-party managed building in New York City. The increase in other management services revenue was primarily due to property and asset management fees we earned from our Santa Monica Business Park unconsolidated joint venture, which we acquired on July 19, 2018.
General and Administrative Expense
General and administrative expense increased by approximately $8.0 million for the year ended December 31, 2018 compared to 2017 primarily due to compensation expense and other general and administrative expenses increasing by approximately $5.8 million and $2.2 million, respectively. The increase in compensation expense was primarily related to (1) $7.246 billion (netan increase in the expense associated with MYLTIP Awards, which includes the acceleration of discount)amortization that occurred for employees that vested in publicly traded unsecuredthese awards after satisfying age and service requirements and (2) an increase in other compensation related expenses. These increases were partially offset by a decrease in the value of our deferred compensation plan. The increase in other general and administrative expenses was primarily related to taxes.
We expect our general and administrative expenses to be between $136 million and $140 million for fiscal year 2019. Approximately $10 million of the increase in our 2019 guidance is related to the adoption of ASU 2016-02, “Leases (Topic 842.)” Under ASU 2016-02, lessors will only capitalize incremental direct leasing costs. As a result, we will no longer be able to capitalize legal costs and internal leasing wages and instead will be required to expense these and other non-incremental costs as incurred (See Note 2 to the Consolidated Financial Statements).
Currently wages directly related to the development and leasing of rental properties are capitalized and included in real estate assets or deferred charges on our Consolidated Balance Sheets and amortized over the useful lives of the applicable asset or lease term. Capitalized wages for the years ended December 31, 2018 and 2017 were approximately $18.0 million and $18.6 million, respectively. These costs are not included in the general and administrative expenses discussed above.
Transaction Costs
Transaction costs increased by approximately $0.9 million for the year ended December 31, 2018 compared to 2017. This increase was primarily related to the formation of the joint ventures that we entered into for 3 Hudson Boulevard in New York City and Santa Monica Business Park in Santa Monica, California (See Note 5 to the
Consolidated Financial Statements), as well as costs related to the sale of 6595 Springfield Center Drive (TSA Headquarters) in Springfield, Virginia (See Note 3 to the Consolidated Financial Statements) and other potential asset sales. In general, transaction costs relating to the formation of new and pending joint ventures and the pursuit of other transactions are expensed as incurred.
Depreciation and Amortization Expense
Depreciation expense may differ between BXP and BPLP as a result of previously applied acquisition accounting by BXP for the issuance of common stock in connection with non-sponsor OP Unit redemptions by BPLP. This accounting resulted in a step-up of the real estate assets at BXP that was allocated to certain properties. The difference between the real estate assets of BXP as compared to BPLP for certain properties having an allocation of the real estate step-up will result in a corresponding difference in depreciation expense. For additional information see the Explanatory Note that follows the cover page of this Annual Report on Form 10-K.
Boston Properties, Inc.
Depreciation and amortization expense increased by approximately $28.1 million for the year ended December 31, 2018 compared to 2017, as detailed below.
|
| | | | | | | | | | | | |
| Portfolio | | Depreciation and Amortization for the year ended December 31, |
| 2018 | | 2017 | | Change |
| | | (in thousands) |
| Same Property Portfolio | | $ | 613,726 |
| | $ | 602,976 |
| | $ | 10,750 |
|
| Properties Placed in-Service Portfolio | | 26,841 |
| | 4,171 |
| | 22,670 |
|
| Properties Acquired Portfolio | | 1,433 |
| | 1,151 |
| | 282 |
|
| Properties in Development or Redevelopment Portfolio | | 15 |
| | 3,026 |
| | (3,011 | ) |
| Properties Sold Portfolio | | 3,634 |
| | 6,223 |
| | (2,589 | ) |
| | | $ | 645,649 |
| | $ | 617,547 |
| | $ | 28,102 |
|
Boston Properties Limited Partnership
Depreciation and amortization expense increased by approximately $28.5 million for the year ended December 31, 2018 compared to 2017, as detailed below.
|
| | | | | | | | | | | | |
| Portfolio | | Depreciation and Amortization for the year ended December 31, |
| 2018 | | 2017 | | Change |
| | | (in thousands) |
| Same Property Portfolio | | $ | 605,968 |
| | $ | 594,836 |
| | $ | 11,132 |
|
| Properties Placed in-Service Portfolio | | 26,841 |
| | 4,171 |
| | 22,670 |
|
| Properties Acquired Portfolio | | 1,433 |
| | 1,151 |
| | 282 |
|
| Properties in Development or Redevelopment Portfolio | | 15 |
| | 3,026 |
| | (3,011 | ) |
| Properties Sold Portfolio | | 3,634 |
| | 6,223 |
| | (2,589 | ) |
| | | $ | 637,891 |
| | $ | 609,407 |
| | $ | 28,484 |
|
Direct Reimbursements of Payroll and Related Costs From Management Services Contracts and Payroll and Related Costs From Management Service Contracts
ASU 2016-08 “Revenue from Contracts with Customers (Topic 606): Principal versus Agent Considerations” updated the principal versus agent considerations and as a result we determined that amounts reimbursed for payroll and related costs received from third parties in connection with management services contracts should be reflected on a gross basis instead of on a net basis as we have determined that we are the principal under these arrangements (See Note 2 to the Consolidated Financial Statements). It is anticipated that these two financial statement line items will offset each other.
Other Income and Expense Items
Income from Unconsolidated Joint Ventures
For the year ended December 31, 2018 compared to 2017, income from unconsolidated joint ventures decreased by approximately $9.0 million due to an approximately $21.3 million decrease in our share of net income, which primarily resulted from our 901 New York Avenue, Metropolitan Square and Santa Monica Business Park joint ventures, detailed below. These decreases were partially offset by an approximately $12.3 million increase in our share of net income which primarily resulted from the gain on sale of real estate from the joint venture that owns Annapolis Junction in Annapolis, Maryland.
During the year ended December 31, 2018, our joint venture that owns Metropolitan Square in Washington, DC commenced a renovation project and recorded accelerated depreciation of approximately $22.4 million related to the remaining book value of the assets to be replaced. We have a 20% ownership interest in the Metropolitan Square joint venture. Therefore, this accelerated depreciation resulted in a decrease of approximately $4.5 million to our net income from the joint venture.
Our acquisition of a 55% ownership interest in Santa Monica Business Park in Santa Monica, California on July 19, 2018 resulted in an approximately $5.0 million decrease to our net income from the joint venture. The decrease was primarily related to interest expense and depreciation and amortization expense.
The decrease in net income from our joint venture that owns 901 New York Avenue was related to our allocation of income and distributions for the year ended December 31, 2017. Due to our economic ownership interest as a result of the achievement of specified investment return thresholds, as provided for in the joint venture agreement, a disproportionate distribution was made by the joint venture to us.
On December 31, 2018, we entered into a distribution agreement with our partner in the joint venture in which we have a 50% interest and that owns Annapolis Junction. Under the agreement, the joint venture distributed its Annapolis Junction Building One property to the partner and the partner assumed the mortgage indebtedness collateralized by the property. We recognized a gain on sale of real estate totaling approximately $8.3 million, which is included within this financial statement line item.
Gains on Sales of Real Estate
The gains on sales of real estate may differ between BXP and BPLP as a result of previously applied acquisition accounting by BXP for the issuance of common stock in connection with non-sponsor OP Unit redemptions by BPLP. This accounting resulted in a step-up of the real estate assets at BXP that was allocated to certain properties. The difference between the real estate assets of BXP as compared to BPLP for certain properties having an allocation of the real estate step-up will result in a corresponding difference in the gains on sales of real estate when those properties are sold. For additional information, see the Explanatory Note that follows the cover page of this Form 10-K.
Boston Properties, Inc.
Gains on sales of real estate increased by approximately $174.7 million for the year ended December 31, 2018 compared to 2017, as detailed below.
|
| | | | | | | | | | | | | | | | | | | | |
| Name | | Date Sold | | Property Type | | Square Feet | | Sale Price | | Net Cash Proceeds | | Gain on Sale of Real Estate | |
| | | | | | | | | (dollars in millions) | |
| 2018 | | | | | | | | | | | | | |
| 500 E Street, S.W. | | January 9, 2018 | | Office | | 262,000 |
| | $ | 118.6 |
| | $ | 116.1 |
| | $ | 96.4 |
| |
| 91 Hartwell Avenue | | May 24, 2018 | | Office | | 119,000 |
| | 22.2 |
| | 21.7 |
| | 15.5 |
| |
| Quorum Office Park | | September 27, 2018 | | Office | | 268,000 |
| | 35.3 |
| | 34.3 |
| | 7.9 |
| |
| 1333 New Hampshire Avenue | | November 30, 2018 | | Office | | 315,000 |
| | 142.0 |
| | 133.7 |
| | 44.4 |
| |
| Tower Oaks | | December 20, 2018 | | Land | | N/A |
| | 46.0 |
| | 25.9 |
| | 15.7 |
| |
| | | | | | | 964,000 |
| | $ | 364.1 |
| | $ | 331.7 |
| | $ | 179.9 |
| (1) |
| 2017 | | | | | | | | | | | | | |
| 30 Shattuck Road | | April 19, 2017 | | Land | | N/A |
| | $ | 5.0 |
| | $ | 5.0 |
| | $ | 3.7 |
| |
| 40 Shattuck Road | | June 13, 2017 | | Office | | 122,000 |
| | 12.0 |
| | 11.9 |
| | — |
| (2) |
| Reston Eastgate | | August 30, 2017 | | Land | | N/A |
| | 14.0 |
| | 13.2 |
| | 2.8 |
| |
| | | | | | | 122,000 |
| | $ | 31.0 |
| | $ | 30.1 |
| | $ | 6.5 |
| (3) |
| |
| (1) | Excludes approximately $2.6 million of gains on sales of real estate recognized during the year ended December 31, 2018 related to gain amounts from sales of real estate occurring in prior years. |
| |
| (2) | The gain on sale of real estate for this property was $28,000. |
| |
| (3) | Excludes approximately $1.1 million of gains on sale of real estate recognized during the year ended December 31, 2017 related to a previously deferred gain amount from sales of real estate occurring in prior years. |
Boston Properties Limited Partnership
Gains on sales of real estate increased by approximately $182.5 million for the year ended December 31, 2018 compared to 2017, as detailed below.
|
| | | | | | | | | | | | | | | | | | | | |
| Name | | Date Sold | | Property Type | | Square Feet | | Sale Price | | Net Cash Proceeds | | Gain on Sale of Real Estate | |
| | | | | | | | | (dollars in millions) | |
| 2018 | | | | | | | | | | | | | |
| 500 E Street, S.W. | | January 9, 2018 | | Office | | 262,000 |
| | $ | 118.6 |
| | $ | 116.1 |
| | $ | 98.9 |
| |
| 91 Hartwell Avenue | | May 24, 2018 | | Office | | 119,000 |
| | 22.2 |
| | 21.7 |
| | 15.9 |
| |
| Quorum Office Park | | September 27, 2018 | | Office | | 268,000 |
| | 35.3 |
| | 34.3 |
| | 9.2 |
| |
| 1333 New Hampshire Avenue | | November 30, 2018 | | Office | | 315,000 |
| | 142.0 |
| | 133.7 |
| | 48.4 |
| |
| Tower Oaks | | December 20, 2018 | | Land | | N/A |
| | 46.0 |
| | 25.9 |
| | 15.7 |
| |
| | | | | | | 964,000 |
| | $ | 364.1 |
| | $ | 331.7 |
| | $ | 188.1 |
| (1) |
| 2017 | | | | | | | | | | | | | |
| 30 Shattuck Road | | April 19, 2017 | | Land | | N/A |
| | $ | 5.0 |
| | $ | 5.0 |
| | $ | 3.7 |
| |
| 40 Shattuck Road | | June 13, 2017 | | Office | | 122,000 |
| | 12.0 |
| | 11.9 |
| | 0.6 |
| |
| Reston Eastgate | | August 30, 2017 | | Land | | N/A |
| | 14.0 |
| | 13.2 |
| | 2.8 |
| |
| | | | | | | 122,000 |
| | $ | 31.0 |
| | $ | 30.1 |
| | $ | 7.1 |
| (2) |
___________
| |
| (1) | Excludes approximately $2.6 million of gains on sales of real estate recognized during the year ended December 31, 2018 related to gain amounts from sales of real estate occurring in prior years. |
| |
| (2) | Excludes approximately $1.1 million of gains on sale of real estate recognized during the year ended December 31, 2017 related to a previously deferred gain amount from sales of real estate occurring in prior years. |
Interest and Other Income
Interest and other income increased by approximately $5.0 million for the year ended December 31, 2018 compared to 2017 due primarily to an increase in interest rates.
Gains (Losses) from Investments in Securities
Gains (losses) from investments in securities for the years ended December 31, 2018 and 2017 related to investments that we have made to reduce our market risk relating to a deferred compensation plan that we maintain for BXP's officers. Under this deferred compensation plan, each officer who is eligible to participate is permitted to defer a portion of the officer’s current income on a pre-tax basis and receive a tax-deferred return on these deferrals based on the performance of specific investments selected by the officer. In order to reduce our market risk relating to this plan, we typically acquire, in a separate account that is not restricted as to its use, similar or identical investments as those selected by each officer. This enables us to generally match our liabilities to officers of BXP under the deferred compensation plan with equivalent assets and thereby limit our market risk. The performance of these investments is recorded as gains from investments in securities. During the years ended December 31, 2018 and 2017, we recognized gains (losses) of approximately $(1.9) million and $3.7 million, respectively, on these investments. By comparison, our general and administrative expense increased (decreased) by approximately $(1.9) million and $3.7 million during the years ended December 31, 2018 and 2017, respectively, as a result of increases (decrease) in our liability under our deferred compensation plan that were associated with the performance of the specific investments selected by officers of BXP participating in the plan.
Gains (Losses) from Early Extinguishments of Debt
On December 13, 2018, BPLP completed the redemption of $700.0 million in aggregate principal amount of its 5.875% senior notes havingdue October 15, 2019. The redemption price was approximately $722.6 million. The redemption price included approximately $6.6 million of accrued and unpaid interest to, but not including, the redemption date. Excluding the accrued and unpaid interest, the redemption price was approximately 102.28% of the principal amount being redeemed. We recognized a GAAP weighted-averageloss from early extinguishment of debt totaling approximately $16.5 million, which amount included the payment of the redemption premium totaling approximately $16.0 million.
On December 17, 2017, BPLP completed the redemption of $850 million in aggregate principal amount of its 3.700% senior notes due November 15, 2018. The redemption price was approximately $865.5 million, which included approximately $2.8 million of accrued and unpaid interest rateto, but not including, the redemption date. Excluding the accrued and unpaid interest, the redemption price was approximately 101.49% of 4.21% per annumthe principal amount being redeemed. We recognized a loss from early extinguishment of debt totaling approximately $13.9 million, which amount included the payment of the redemption premium totaling approximately $12.7 million.
On June 7, 2017, our consolidated entity in which we have a 60% ownership interest and maturities in 2018 through 2026; (2) $2.1 billion of property-specific mortgage debt having a GAAP weighted-average interest rate of 3.33% per annum and weighted-average term of 2.3 years, (3) $0.3 billion of mezzanine notes payable associated withthat owns 767 Fifth Avenue (the General Motors Building), having located in New York City completed the refinancing of approximately $1.6 billion of indebtedness that had been secured by direct and indirect interests in 767 Fifth Avenue. The new mortgage financing has a principal amount of $2.3 billion, bears interest at a fixed interest rate of 3.43% per annum and matures on June 9, 2027. The loan requires monthly interest-only payments during the 10-year term of the loan, with the entire principal amount due at maturity. The extinguished debt bore interest at a weighted-average rate of approximately 5.96% per annum, an effective GAAP interest rate of 5.53%approximately 3.03% per annum and maturingwas scheduled to mature on October 7, 2017. There was no prepayment penalty associated with the repayment of the prior indebtedness. We recognized a net gain from early extinguishment of debt totaling approximately $14.6 million primarily consisting of the acceleration of the remaining balance related to the historical fair value debt adjustment.
On April 24, 2017, BPLP entered into the 2017 Credit Facility (See Note 8 to the Consolidated Financial Statements). Certain lenders, under the prior credit facility, chose to not participate in the 2017 Credit Facility and (4) $0.2 billionas such we recognized a loss on early extinguishment of outside members’ notes payable,debt of approximately $0.3 million related to the acceleration of finance fees associated with the prior credit agreement.
Impairment Losses
Impairment loss may differ between BXP and BPLP as a result of previously applied acquisition accounting by BXP for the issuance of common stock in connection with non-sponsor OP Unit redemptions by BPLP. This accounting resulted in a step-up of the real estate assets at BXP that matures on June 9, 2017, which arewas allocated to certain properties. The difference between the real estate assets of BXP as compared to BPLP for certain properties having an allocation of the real estate step-up will result in a corresponding difference in depreciation expense. For additional information see the Explanatory Note that follows the cover page of this Annual Report on Form 10-K.
On December 13, 2018, we completed the sale of our partners’6595 Springfield Center Drive development project located in Springfield, Virginia, for a sale price of approximately $98.1 million, consisting of the land and project costs incurred through noncontrolling interest, associatedthe closing date. Net cash proceeds totaled approximately $97.1 million. Concurrently with 767 Fifth Avenue (the General Motors Building) in New York City.the sale, we agreed to act as development manager and have guaranteed the completion of the project. The book value of the property exceeded its estimated fair value prior to the sale, and as a result, we recognized an impairment loss totaling approximately $8.7 million during the three months ended December 31, 2018. 6595 Springfield Center Drive is an approximately 634,000 net rentable square foot Class A office project.
The table below summarizesDuring the aggregatethree months ended December 31, 2018, we reevaluated our strategy for the sale of our 2600 Tower Oaks Boulevard property. Based on a shorter than expected hold period, we reduced the carrying value of our mortgage notes payable, mezzanine notes payable and outside members’ notes payable, BPLP’s unsecured senior notes and BPLP’s Unsecured Line of Credit and Consolidated Debt Financing Statisticsthe property to its estimated fair value at December 31, 20162018 and recognized an impairment loss totaling approximately $3.1 million for BXP and approximately $1.5 million for BPLP. Our estimated fair value was based on a pending offer for the sale of the property. 2600 Tower Oaks Boulevard is an approximately 179,000 net rentable square foot Class A office property (See Note 19 to the Consolidated Financial Statements).
Interest Expense
Interest expense increased by approximately $3.7 million for the year ended December 31, 2018 compared to 2017 as detailed below.
|
| | | | |
| Component | | Change in interest expense for the year ended
December 31, 2018
compared to
December 31, 2017 |
| | | (in thousands) |
| Increases to interest expense due to: | | |
| Issuance of $850 million in aggregate principal of 3.200% senior notes due 2025 on December 4, 2017 | | $ | 25,383 |
|
| Refinancing of the debt collateralized by 767 Fifth Avenue (the General Motors Building) | | 15,448 |
|
| Utilization of the 2017 Credit Facility (1) | | 12,082 |
|
| Issuance of $1 billion in aggregate principal of 4.500% senior notes due 2028 on November 28, 2018 | | 4,148 |
|
| Other interest expense (excluding senior notes) | | 153 |
|
| Total increases to interest expense | | 57,214 |
|
| Decreases to interest expense due to: | | |
| Redemption of $850 million in aggregate principal of 3.700% senior notes due 2018 on December 17, 2017 | | (30,519 | ) |
| Decrease in the interest for the Outside Members' Notes Payable for the 767 Fifth Avenue (the General Motors Building) (2) | | (16,256 | ) |
| Increase in capitalized interest | | (4,696 | ) |
| Redemption of $700 million in aggregate principal of 5.875% senior notes due 2019 on December 13, 2018 | | (2,056 | ) |
| Total decreases to interest expense | | (53,527 | ) |
| Total change in interest expense | | $ | 3,687 |
|
_______________
| |
| (1) | See Note 8 to the Consolidated Financial Statements. |
| |
| (2) | The related interest expense from the Outside Members’ Notes Payable totaled approximately $16.3 million for the year ended December 31, 2017. 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. On June 7, 2017, a portion of the outside members’ notes payable was repaid and the remaining portion was contributed as equity in the consolidated entity. |
Interest expense directly related to the development of rental properties is capitalized and included in real estate assets on our Consolidated Balance Sheets and amortized over the useful lives of the real estate or lease term. As portions of properties are placed in-service, we cease capitalizing interest on that portion and interest is
then expensed. Interest capitalized for the years ended December 31, 2018 and 2017 were approximately $65.8 million and $61.1 million, respectively. These costs are not included in the interest expense referenced above.
At December 31, 2018, our variable rate debt consisted of BPLP's $500.0 million Delayed Draw Facility and $1.5 billion Revolving Facility. The Revolving Facility did not have any borrowings outstanding as of December 31, 2018. The Delayed Draw Facility had $500.0 million outstanding as of December 31, 2018. For a summary of our consolidated debt as of December 31, 2018 and December 31, 2015. Because the outside members’ notes payable are allocated2017 refer to the partners they have not been includedheading “Liquidity and Capital Resources—Capitalization—Debt Financing” within “Item 7—Management’s Discussion and Analysis of Financial Condition and Results of Operations.”
Noncontrolling Interests in Property Partnerships
Noncontrolling interests in property partnerships increased by approximately $15.1 million for the Consolidated Debt Financing Statistics.year ended December 31, 2018 compared to 2017, as detailed below.
|
| | | | | | | |
| | December 31, |
| | 2016 | | 2015 |
| | (Dollars in thousands) |
| Debt Summary: | | | |
| Balance | | | |
| Fixed rate mortgage notes payable | $ | 2,063,087 |
| | $ | 3,435,242 |
|
| Variable rate mortgage notes payable | — |
| | — |
|
| Unsecured senior notes, net of discount | 7,245,953 |
| | 5,264,819 |
|
| Unsecured Line of Credit | — |
| | — |
|
| Mezzanine notes payable | 307,093 |
| | 308,482 |
|
| Outside members' notes payable | 180,000 |
| | 180,000 |
|
| Consolidated Debt | 9,796,133 |
| | 9,188,543 |
|
| Add: | | | |
| Our share of unconsolidated joint venture debt (1) | 318,193 |
| | 351,926 |
|
| Combined Debt | 10,114,326 |
| | 9,540,469 |
|
| Less: | | | |
| Partners’ share of consolidated mortgage notes payable (2) | (841,636 | ) | | (864,749 | ) |
| Partners’ share of consolidated mezzanine notes payable (3) | (122,837 | ) | | (123,393 | ) |
| Outside members' notes payable | (180,000 | ) | | (180,000 | ) |
| BXP’s Share of Combined Debt | $ | 8,969,853 |
| | $ | 8,372,327 |
|
| | | | |
| | December 31, |
| | 2016 | | 2015 |
| Consolidated Debt Financing Statistics: | | | |
| Percent of total debt: | | | |
| Fixed rate | 100.00 | % | | 100.00 | % |
| Variable rate | — | % | | — | % |
| Total | 100.00 | % | | 100.00 | % |
| GAAP Weighted-average interest rate at end of period: | | | |
| Fixed rate | 4.06 | % | | 4.34 | % |
| Variable rate | — | % | | — | % |
| Total | 4.06 | % | | 4.34 | % |
| Coupon/Stated Weighted-average interest rate at end of period: | | | |
| Fixed rate | 4.50 | % | | 4.91 | % |
| Variable rate | — | % | | — | % |
| Total | 4.50 | % | | 4.91 | % |
| Weighted-average maturity at end of period (in years): | | | |
| Fixed rate | 5.0 |
| | 4.3 |
|
| Variable rate | — |
| | — |
|
| Total | 5.0 |
| | 4.3 |
|
|
| | | | | | | | | | | | |
| Property | | Noncontrolling Interests in Property Partnerships for the year ended December 31, |
| 2018 | | 2017 | | Change |
| | | (in thousands) |
| Salesforce Tower (1) | | $ | (439 | ) | | $ | (528 | ) | | $ | 89 |
|
| 767 Fifth Avenue (the General Motors Building) (2) | | 1,791 |
| | (1,913 | ) | | 3,704 |
|
| Times Square Tower | | 26,997 |
| | 26,808 |
| | 189 |
|
| 601 Lexington Avenue (3) | | 18,802 |
| | 10,317 |
| | 8,485 |
|
| 100 Federal Street (4) | | 6,350 |
| | 3,722 |
| | 2,628 |
|
| Atlantic Wharf Office Building | | 9,408 |
| | 9,426 |
| | (18 | ) |
| | | $ | 62,909 |
| | $ | 47,832 |
| | $ | 15,077 |
|
_______________
| |
| (1) | See page 103 for additional information.Notes 10 and 19 to the Consolidated Financial Statements. |
| |
| (2) | On June 7, 2017, our consolidated entity in which we have a 60% interest completed the refinancing of indebtedness that had been secured by direct and indirect interests in 767 Fifth Avenue. The net loss allocation was primarily due to the partners’ share of the interest expense for the outside members’ notes payable which was $16.3 million for the year ended December 31, 2017. However, during the year ended December 31, 2017, we recognized a net gain from early extinguishment of debt totaling approximately $14.6 million primarily consisting of the acceleration of the remaining balance related to the historical fair value debt adjustments and as a result, this contributed to the property having a reduced net loss allocation. In addition, during the year ended December 31, 2017, we accelerated the depreciation and amortization related to capital improvements being performed at the building and had approximately $14.2 million of termination income. Neither of these items reoccurred during the year ended December 31, 2018. |
| |
| (3) | 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. In addition, real estate operating expenses for the year ended December 31, 2017 included approximately $5.8 million of demolition costs, which did not reoccur during the year ended December 31, 2018. |
| |
| (4) | The year ended December 31, 2018 included an increase in rental revenue from our tenants. |
Noncontrolling Interest—Common Units of the Operating Partnership
For BXP, noncontrolling interest—common units of the Operating Partnership increased by approximately $14.6 million for the year ended December 31, 2018 compared to 2017 due primarily to an increase in allocable income, which was the result of recognizing a greater gain on sales of real estate amount during 2018, partially offset by a decrease in the noncontrolling interest’s ownership percentage. Due to our ownership structure, there is no corresponding line item on BPLP’s financial statements.
Results of Operations for the Years Ended December 31, 2017 and2016
Net income attributable to Boston Properties, Inc. common shareholders and net income attributable to Boston Properties Limited Partnership common unitholders decreased approximately $50.3 million and $62.5 million for the years ended December 31, 2017 compared to 2016, respectively, as detailed in the following tables
and for the reasons discussed below under the heading “Comparison of the year ended December 31, 2017 to the year ended December 31, 2016” within “Item 7—Management’s Discussion and Analysis of Financial Condition and Results of Operations.”
The following are reconciliations of Net Income Attributable to Boston Properties, Inc. Common Shareholders to Net Operating Income and Net Income Attributable to Boston Properties Limited Partnership Common Unitholders to Net Operating Income for the years ended December 31, 2017 and2016 (in thousands):
Boston Properties, Inc.
|
| | | | | | | | | | | | | | | |
| | | Total Property Portfolio |
| | | 2017 | | 2016 | | Increase/
(Decrease) | | %
Change |
| Net Income Attributable to Boston Properties, Inc. Common Shareholders | | $ | 451,939 |
| | $ | 502,285 |
| | $ | (50,346 | ) | | (10.02 | )% |
| Preferred dividends | | 10,500 |
| | 10,500 |
| | — |
| | — | % |
| Net Income Attributable to Boston Properties, Inc. | | 462,439 |
| | 512,785 |
| | (50,346 | ) | | (9.82 | )% |
| Net Income Attributable to Noncontrolling Interests: | | | | | | | | |
| Noncontrolling interest—common units of the Operating Partnership | | 52,210 |
| | 59,260 |
| | (7,050 | ) | | (11.90 | )% |
| Noncontrolling interests in property partnerships | | 47,832 |
| | (2,068 | ) | | 49,900 |
| | 2,412.96 | % |
| Net Income | | 562,481 |
| | 569,977 |
| | (7,496 | ) | | (1.32 | )% |
| Other Expenses: | | | | | | | | |
| Add: | | | | | | | | |
| Losses from interest rate contracts | | — |
| | 140 |
| | (140 | ) | | (100.00 | )% |
| Interest expense | | 374,481 |
| | 412,849 |
| | (38,368 | ) | | (9.29 | )% |
| Impairment losses | | — |
| | 1,783 |
| | (1,783 | ) | | (100.00 | )% |
| Other Income: | | | | | | | | |
| Less: | | | | | | | | |
| Gains (losses) from early extinguishments of debt | | 496 |
| | (371 | ) | | 867 |
| | 233.69 | % |
| Gains from investments in securities | | 3,678 |
| | 2,273 |
| | 1,405 |
| | 61.81 | % |
| Interest and other income | | 5,783 |
| | 7,230 |
| | (1,447 | ) | | (20.01 | )% |
| Gains on sales of real estate | | 7,663 |
| | 80,606 |
| | (72,943 | ) | | (90.49 | )% |
| Gain on sale of investment in unconsolidated joint venture | | — |
| | 59,370 |
| | (59,370 | ) | | (100.00 | )% |
| Income from unconsolidated joint ventures | | 11,232 |
| | 8,074 |
| | 3,158 |
| | 39.11 | % |
| Other Expenses: | | | | | | | | |
| Add: | | | | | | | | |
| Depreciation and amortization expense | | 617,547 |
| | 694,403 |
| | (76,856 | ) | | (11.07 | )% |
| Transaction costs | | 668 |
| | 2,387 |
| | (1,719 | ) | | (72.02 | )% |
| General and administrative expense | | 113,715 |
| | 105,229 |
| | 8,486 |
| | 8.06 | % |
| Other Revenue: | | | | | | | | |
| Less: | | | | | | | | |
| Development and management services revenue | | 34,605 |
| | 28,284 |
| | 6,321 |
| | 22.35 | % |
| Net Operating Income | | $ | 1,605,435 |
| | $ | 1,601,302 |
| | $ | 4,133 |
| | 0.26 | % |
Boston Properties Limited Partnership
|
| | | | | | | | | | | | | | | |
| | | Total Property Portfolio |
| | | 2017 | | 2016 | | Increase/
(Decrease) | | %
Change |
| Net Income Attributable to Boston Properties Limited Partnership Common Unitholders | | $ | 512,866 |
| | $ | 575,341 |
| | $ | (62,475 | ) | | (10.86 | )% |
| Preferred distributions | | 10,500 |
| | 10,500 |
| | — |
| | — | % |
| Net Income Attributable to Boston Properties Limited Partnership | | 523,366 |
| | 585,841 |
| | (62,475 | ) | | (10.66 | )% |
| Net Income Attributable to Noncontrolling Interests: | | | | | | | | |
| Noncontrolling interests in property partnerships | | 47,832 |
| | (2,068 | ) | | 49,900 |
| | 2,412.96 | % |
| Net Income | | 571,198 |
| | 583,773 |
| | (12,575 | ) | | (2.15 | )% |
| Other Expenses: | | | | | | | | |
| Add: | | | | | | | | |
| Losses from interest rate contracts | | — |
| | 140 |
| | (140 | ) | | (100.00 | )% |
| Interest expense | | 374,481 |
| | 412,849 |
| | (38,368 | ) | | (9.29 | )% |
| Impairment losses | | — |
| | 1,783 |
| | (1,783 | ) | | (100.00 | )% |
| Other Income: | | | | | | | | |
| Less: | | | | | | | | |
| Gains (losses) from early extinguishments of debt | | 496 |
| | (371 | ) | | 867 |
| | 233.69 | % |
| Gains from investments in securities | | 3,678 |
| | 2,273 |
| | 1,405 |
| | 61.81 | % |
| Interest and other income | | 5,783 |
| | 7,230 |
| | (1,447 | ) | | (20.01 | )% |
| Gains on sales of real estate | | 8,240 |
| | 82,775 |
| | (74,535 | ) | | (90.05 | )% |
| Gain on sale of investment in unconsolidated joint venture | | — |
| | 59,370 |
| | (59,370 | ) | | (100.00 | )% |
| Income from unconsolidated joint ventures | | 11,232 |
| | 8,074 |
| | 3,158 |
| | 39.11 | % |
| Other Expenses: | | | | | | | | |
| Add: | | | | | | | | |
| Depreciation and amortization expense | | 609,407 |
| | 682,776 |
| | (73,369 | ) | | (10.75 | )% |
| Transaction costs | | 668 |
| | 2,387 |
| | (1,719 | ) | | (72.02 | )% |
| General and administrative expense | | 113,715 |
| | 105,229 |
| | 8,486 |
| | 8.06 | % |
| Other Revenue: | | | | | | | | |
| Less: | | | | | | | | |
| Development and management services revenue | | 34,605 |
| | 28,284 |
| | 6,321 |
| | 22.35 | % |
| Net Operating Income | | $ | 1,605,435 |
| | $ | 1,601,302 |
| | $ | 4,133 |
| | 0.26 | % |
Comparison of the year ended December 31, 2017 to the year ended December 31, 2016
The table below shows selected operating information for the Same Property Portfolio and the Total Property Portfolio. The Same Property Portfolio consists of 144 properties totaling approximately 38.7 million net rentable square feet of space, excluding unconsolidated joint ventures. The Same Property Portfolio includes properties acquired or placed in-service on or prior to January 1, 2016 and owned and in service through December 31, 2017. The Total Property Portfolio includes the effects of the other properties either placed in-service, acquired or in development or redevelopment after January 1, 2016 or disposed of on or prior to December 31, 2017. This table includes a reconciliation from the Same Property Portfolio to the Total Property Portfolio by also providing information for the years ended December 31, 2017 and 2016 with respect to the properties which were placed in-service, acquired, in development or redevelopment or sold.
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Same Property Portfolio | | Properties
Acquired Portfolio | | Properties
Placed In-Service
Portfolio | | Properties in
Development or
Redevelopment
Portfolio | | Properties Sold Portfolio | Total Property Portfolio |
| (dollars in thousands) | 2017 | | 2016 | | Increase/ (Decrease) | | % Change | | 2017 | | 2016 | | 2017 | | 2016 | | 2017 | | 2016 | | 2017 | | 2016 | | 2017 | | 2016 | | Increase/
(Decrease) | | %
Change |
| Rental Revenue: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Rental Revenue | $ | 2,395,910 |
| | $ | 2,329,295 |
| | $ | 66,615 |
| | 2.86 | % | | $ | 7,669 |
| | $ | 3,929 |
| | $ | 73,414 |
| | $ | 45,814 |
| | $ | 4,375 |
| | $ | 18,913 |
| | $ | 846 |
| | $ | 3,709 |
| | $ | 2,482,214 |
| | $ | 2,401,660 |
| | $ | 80,554 |
| | 3.35 | % |
| Termination Income | 24,467 |
| | 60,183 |
| | (35,716 | ) | | (59.35 | )% | | 6 |
| | — |
| | — |
| | — |
| | (1,415 | ) | | (890 | ) | | — |
| | — |
| | 23,058 |
| | 59,293 |
| | (36,235 | ) | | (61.11 | )% |
| Total Rental Revenue | 2,420,377 |
| | 2,389,478 |
| | 30,899 |
| | 1.29 | % | | 7,675 |
| | 3,929 |
| | 73,414 |
| | 45,814 |
| | 2,960 |
| | 18,023 |
| | 846 |
| | 3,709 |
| | 2,505,272 |
| | 2,460,953 |
| | 44,319 |
| | 1.80 | % |
| Real Estate Operating Expenses | 887,538 |
| | 856,637 |
| | 30,901 |
| | 3.61 | % | | 2,065 |
| | 857 |
| | 21,996 |
| | 11,564 |
| | 11,387 |
| | 11,745 |
| | 689 |
| | 1,889 |
| | 923,675 |
| | 882,692 |
| | 40,983 |
| | 4.64 | % |
| Net Operating Income (Loss), Excluding Residential and Hotel (1) | 1,532,839 |
| | 1,532,841 |
| | (2 | ) | | — | % | | 5,610 |
| | 3,072 |
| | 51,418 |
| | 34,250 |
| | (8,427 | ) | | 6,278 |
| | 157 |
| | 1,820 |
| | 1,581,597 |
| | 1,578,261 |
| | 3,336 |
| | 0.21 | % |
| Residential Net Operating Income (Loss) (2) | 10,294 |
| | 10,246 |
| | 48 |
| | 0.47 | % | | — |
| | — |
| | — |
| | — |
| | — |
| | (623 | ) | | — |
| | — |
| | 10,294 |
| | 9,623 |
| | 671 |
| | 6.97 | % |
| Hotel Net Operating Income (2) | 13,544 |
| | 13,418 |
| | 126 |
| | 0.94 | % | | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | 13,544 |
| | 13,418 |
| | 126 |
| | 0.94 | % |
| Consolidated Net Operating Income (Loss) (1) (2) | $ | 1,556,677 |
| | $ | 1,556,505 |
| | $ | 172 |
| | 0.01 | % | | $ | 5,610 |
| | $ | 3,072 |
| | $ | 51,418 |
| | $ | 34,250 |
| | $ | (8,427 | ) | | $ | 5,655 |
| | $ | 157 |
| | $ | 1,820 |
| | $ | 1,605,435 |
| | $ | 1,601,302 |
| | $ | 4,133 |
| | 0.26 | % |
_______________
| |
| (1) | The change in the Same Property Portfolio was driven by the decrease in termination income. For additional information, see page 79. |
| |
| (2) | For a detailed discussion of NOI, including the reasons management believes NOI is useful to investors, see page 64. Residential Net Operating Income for the year ended December 31, 2017 and 2016 are comprised of Residential Revenue of $16,596 and $16,699 less Residential Expenses of $6,302 and $7,076, respectively. Hotel Net Operating Income for the year ended December 31, 2017 and 2016 are comprised of Hotel Revenue of $45,603 and $44,884 less Hotel Expenses of $32,059 and $31,466, respectively, per the Consolidated Statements of Operations. |
Same Property Portfolio
Rental Revenue
Rental revenue from the Same Property Portfolio increased by approximately $66.6 million for the year ended December 31, 2017 compared to 2016. The increase was primarily the result of an increase in revenue from our leases and parking and other income of approximately $62.9 million and $4.6 million, respectively, partially offset by decreases in other recoveries of approximately $0.9 million. Rental revenue from our leases increased by approximately $62.9 million as a result of our average revenue per square foot increasing by approximately $1.70, contributing approximately $62.5 million, and an approximately $0.4 million increase due to our average occupancy increasing from 91.53% to 91.54%.
Termination Income
Termination income decreased by approximately $35.7 million for the year ended December 31, 2017 compared to 2016.
Termination income for the year ended December 31, 2017 resulted from the termination of 33 tenants across the Same Property Portfolio which totaled approximately $24.5 million of which approximately $21.3 million was attributable to the New York Region. The remaining approximately $2.8 million of termination income was primarily related to the Washington, DC region. In addition, we received the fifth interim distribution from our unsecured creditor's claim against Lehman Brothers, Inc. of approximately $0.4 million (See Note 9 to the Consolidated Financial Statements).
Termination income for the year ended December 31, 2016 resulted from the termination of 35 tenants across the Same Property Portfolio which totaled approximately $60.2 million of which approximately $58.8 million was from our New York region. On February 3, 2016, we entered into a lease termination agreement with a tenant for an approximately 85,000 square foot lease at our 250 West 55th Street property located in New York City. The lease was scheduled to expire on February 28, 2035. In consideration for the termination of the lease, the tenant paid us approximately $45.0 million. The remaining approximately $12.4 million of termination income from the New York region was primarily related to negotiated early releases with three other tenants. In addition, during the year ended December 31, 2016, we received the fourth interim distribution from our unsecured creditor's claim against Lehman Brothers, Inc. of approximately $1.4 million.
Real Estate Operating Expenses
Real estate operating expenses from the Same Property Portfolio increased by approximately $30.9 million, or 3.6%, for the year ended December 31, 2017 compared to 2016, due primarily to increases in real estate taxes and other real estate operating expenses of approximately $17.8 million, or 4.3%, and $13.1 million, or 2.7%, respectively. The increase in real estate taxes was primarily experienced in the New York CBD properties.
Properties Acquired Portfolio
The table below lists the properties acquired between January 1, 2016 and December 31, 2017. Rental revenue and real estate operating expenses increased by approximately $3.7 million and $1.2 million, respectively for the year ended December 31, 2017 compared to 2016, as detailed below.
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | Rental Revenue | | Real Estate Operating Expenses |
| Name | | Date acquired | | Square Feet | | 2017 | | 2016 | | Change | | 2017 | | 2016 | | Change |
| | | | | | | (dollars in thousands) |
| 3625-3635 Peterson Way | | April 22, 2016 | | 218,366 |
| | $ | 5,936 |
| | $ | 3,929 |
| | $ | 2,007 |
| | $ | 1,227 |
| | $ | 857 |
| | $ | 370 |
|
| 103 Carnegie Center (1) | | May 15, 2017 | | 96,332 |
| | 1,739 |
| | — |
| | 1,739 |
| | 838 |
| | — |
| | 838 |
|
| | | | | 314,698 |
| | $ | 7,675 |
| | $ | 3,929 |
| | $ | 3,746 |
| | $ | 2,065 |
| | $ | 857 |
| | $ | 1,208 |
|
| |
| (1) | Rental revenue includes termination income of approximately $6,000 for the year ended December 31, 2017. |
Properties Placed In-Service Portfolio
The table below lists the properties that were placed in-service or partially placed in-service between January 1, 2016 and December 31, 2017. Rental revenue and real estate operating expenses from our Properties Placed In-Service Portfolio increased by approximately $27.6 million and $10.4 million, respectively, for the year ended December 31, 2017 compared to 2016, as detailed below.
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | Quarter Initially Placed In-Service | | Quarter Fully Placed In-Service | | | | Rental Revenue | | Real Estate Operating Expenses |
| Name | | | | Square Feet | | 2017 | | 2016 | | Change | | 2017 | | 2016 | | Change |
| | | | | | | | | (dollars in thousands) |
| 601 Massachusetts Avenue | | Third Quarter, 2015 | | Second Quarter, 2016 | | 478,818 |
| | $ | 37,987 |
| | $ | 34,050 |
| | $ | 3,937 |
| | $ | 9,827 |
| | $ | 7,919 |
| | $ | 1,908 |
|
| 804 Carnegie Center | | Second Quarter, 2016 | | Second Quarter, 2016 | | 130,000 |
| | 5,584 |
| | 3,947 |
| | 1,637 |
| | 1,400 |
| | 1,385 |
| | 15 |
|
| 10 CityPoint | | Second Quarter, 2016 | | Second Quarter, 2016 | | 241,199 |
| | 11,657 |
| | 5,540 |
| | 6,117 |
| | 3,480 |
| | 1,334 |
| | 2,146 |
|
| Reservoir Place North | | Second Quarter, 2016 | | Second Quarter, 2017 | | 73,258 |
| | — |
| | (8 | ) | | 8 |
| | 346 |
| | 116 |
| | 230 |
|
| 888 Boylston Street | | Third Quarter, 2016 | | Third Quarter, 2017 | | 417,000 |
| | 17,486 |
| | 2,285 |
| | 15,201 |
| | 6,597 |
| | 810 |
| | 5,787 |
|
| 191 Spring Street | | Fourth Quarter, 2017 | | N/A | | 171,000 |
| | 29 |
| | — |
| | 29 |
| | 55 |
| | — |
| | 55 |
|
| Salesforce Tower | | Fourth Quarter, 2017 | | N/A | | 1,400,000 |
| | 671 |
| | — |
| | 671 |
| | 291 |
| | — |
| | 291 |
|
| | | | | | | 2,911,275 |
| | $ | 73,414 |
| | $ | 45,814 |
| | $ | 27,600 |
| | $ | 21,996 |
| | $ | 11,564 |
| | $ | 10,432 |
|
Properties in Development or Redevelopment Portfolio
The table below lists the properties were in development or redevelopment between January 1, 2016 and December 31, 2017. Rental revenue and real estate operating expenses from our Properties in Development or Redevelopment Portfolio decreased by approximately $15.1 million and $0.4 million for the year ended December 31, 2017 compared to 2016, respectively.
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | Rental Revenue | | Real Estate Operating Expenses |
| Name | | Date Commenced Development / Redevelopment | | Square Feet | | 2017 | | 2016 | | Change | | 2017 | | 2016 | | Change |
| | | | | | | (dollars in thousands) |
| One Five Nine East 53rd Street (1) | | August 19, 2016 | | 220,000 |
| | $ | 2,218 |
| | $ | 11,530 |
| | $ | (9,312 | ) | | $ | 7,368 |
| | $ | 8,173 |
| | $ | (805 | ) |
| 191 Spring Street (2) | | December 29, 2016 | | 171,000 |
| | — |
| | 2,813 |
| | (2,813 | ) | | 2,843 |
| | 2,025 |
| | 818 |
|
| 145 Broadway (3) | | April 6, 2017 | | 79,616 |
| | 742 |
| | 3,680 |
| | (2,938 | ) | | 1,176 |
| | 1,547 |
| | (371 | ) |
| | | | | 470,616 |
| | $ | 2,960 |
| | $ | 18,023 |
| | $ | (15,063 | ) | | $ | 11,387 |
| | $ | 11,745 |
| | $ | (358 | ) |
_______________
| |
| (1) | This is the low-rise portion of 601 Lexington Avenue in New York City. Rental revenue includes termination income of approximately $(1.4) million and $(0.9) million for the years ended December 31, 2017 and 2016, respectively. In addition, real estate operating expense includes demolition costs of approximately $5.8 million and $2.3 million for the years ended December 31, 2017 and 2016, respectively. |
| |
| (2) | Real estate operating expenses includes demolition costs of approximately $2.8 million and $0.3 million for the years ended December 31, 2017 and 2016, respectively. |
| |
| (3) | On April 6, 2017, we commenced the development of 145 Broadway, a build-to-suit Class A office project with approximately 485,000 net rentable square feet located in Cambridge, Massachusetts. Real estate operating expenses for the year ended December 31, 2017 includes approximately $0.8 million of demolition costs. |
In addition, during the year ended December 31, 2016, we had approximately $0.6 million of demolition costs related to our Proto Kendall Square residential development project.
Properties Sold Portfolio
The table below lists the properties we sold between January 1, 2016 and December 31, 2017. Rental revenue and real estate operating expenses from our Properties Sold Portfolio decreased by approximately $2.9 million and $1.2 million, respectively, for the year ended December 31, 2017 compared to 2016, as detailed below.
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | Rental Revenue | | Real Estate Operating Expenses |
| Name | | Date Sold | | Property Type | | Square Feet | | 2017 | | 2016 | | Change | | 2017 | | 2016 | | Change |
| | | | | | | | | (dollars in thousands) |
| 415 Main Street | | February 1, 2016 | | Office | | 231,000 |
| | $ | — |
| | $ | 1,675 |
| | $ | (1,675 | ) | | $ | — |
| | $ | 412 |
| | $ | (412 | ) |
| 30 Shattuck Road | | April 19, 2017 | | Land | | N/A |
| | — |
| | — |
| | — |
| | 14 |
| | 46 |
| | (32 | ) |
| 40 Shattuck Road | | June 13, 2017 | | Office | | 122,000 |
| | 846 |
| | 2,034 |
| | (1,188 | ) | | 599 |
| | 1,301 |
| | (702 | ) |
| Reston Eastgate | | August 30, 2017 | | Land | | N/A |
| | — |
| | — |
| | — |
| | 76 |
| | 130 |
| | (54 | ) |
| | | | | | | 353,000 |
| | $ | 846 |
| | $ | 3,709 |
| | $ | (2,863 | ) | | $ | 689 |
| | $ | 1,889 |
| | $ | (1,200 | ) |
For additional information on the sale of the above properties and land parcels refer to “Results of Operations—Other Income and Expense Items - Gains on Sales of Real Estate” within “Item 7—Management’s Discussion and Analysis of Financial Condition and Results of Operations.”
Other Operating Income and Expense Items
Residential Net Operating Income
Net operating income for our residential same properties increased by approximately $48,000 for the year ended December 31, 2017 compared to 2016.
The following reflects our occupancy and rate information for The Lofts at Atlantic Wharf and The Avant at Reston Town Center for the years ended December 31, 2017 and 2016.
|
| | | | | | | | | | | | | | | | | | | | | | |
| | | The Lofts at Atlantic Wharf | | The Avant at Reston Town Center |
| | | 2017 | | 2016 | | Percentage
Change | | 2017 | | 2016 | | Percentage
Change |
| Average Monthly Rental Rate (1) | | $ | 4,245 |
| | $ | 4,154 |
| | 2.2 | % | | $ | 2,391 |
| | $ | 2,385 |
| | 0.3 | % |
| Average Rental Rate Per Occupied Square Foot | | $ | 4.70 |
| | $ | 4.61 |
| | 2.0 | % | | $ | 2.64 |
| | $ | 2.62 |
| | 0.8 | % |
| Average Physical Occupancy (2) | | 94.3 | % | | 95.6 | % | | (1.4 | )% | | 93.8 | % | | 93.6 | % | | 0.2 | % |
| Average Economic Occupancy (3) | | 94.8 | % | | 96.5 | % | | (1.8 | )% | | 92.7 | % | | 93.6 | % | | (1.0 | )% |
_______________
| |
| (1) | Average Monthly Rental Rate is calculated as the average of the quotients obtained by dividing (A) rental revenue as determined in accordance with GAAP, by (B) the number of occupied units for each month within the applicable fiscal period. |
| |
| (2) | Average Physical Occupancy is defined as (1) the average number of occupied units divided by (2) the total number of units, expressed as a percentage. |
| |
| (3) | Average Economic Occupancy is defined as (1) total possible revenue less vacancy loss divided by (2) total possible revenue, expressed as a percentage. 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. |
Hotel Net Operating Income
Net operating income for the Boston Marriott Cambridge hotel property increased by approximately $0.1 million for the year ended December 31, 2017 compared to 2016.
The following reflects our occupancy and rate information for the Boston Marriott Cambridge hotel for the years ended December 31, 2017 and 2016.
|
| | | | | | | | | | | |
| | | 2017 | | 2016 | | Percentage Change |
| Occupancy | | 79.9 | % | | 79.5 | % | | 0.5 | % |
| Average daily rate | | $ | 276.67 |
| | $ | 271.38 |
| | 1.9 | % |
| REVPAR | | $ | 221.17 |
| | $ | 215.71 |
| | 2.5 | % |
Other Operating Income and Expense Items
Development and Management Services Revenue
Development and management services revenue increased by approximately $6.3 million for the year ended December 31, 2017 compared to 2016. Development revenue and management services revenue increased by approximately $4.0 million and $2.3 million, respectively. The increase in development revenue is primarily related to an approximately $2.5 million development fee we received as a result of a third-party terminating their development agreement with us. The remaining increase in development revenue was from a third-party development agreement in the Boston region and from our unconsolidated joint ventures that are developing Dock 72 in Brooklyn, New York and The Hub on Causeway in Boston, Massachusetts. Management services revenue increased primarily due to property management fees we earned from our unconsolidated joint venture, that acquired Colorado Center in Santa Monica, California on July 1, 2016, as well as an increase in service income that we earned from our tenants in our New York region.
General and Administrative Expense
General and administrative expense increased by approximately $8.5 million for the year ended December 31, 2017 compared to 2016 primarily due to compensation expense and other general and administrative expenses increasing by approximately $7.2 million and $1.3 million, respectively. The increase in compensation expense was primarily related to (1) an approximately $1.4 million increase in the value of our deferred compensation plan, (2) an approximately $2.8 million difference between the unrecognized expense remaining from the 2014 MYLTIP Units compared to the expense that was recognized during year ended December 31, 2017 for the 2017 MYLTIP Units (See Notes 10 and 16 to the Consolidated Financial Statements) and (3) an increase in other compensation related expenses of approximately $3.0 million. The increase in other general and administrative expenses was primarily related to the write-off of the remaining fees associated with BXP’s ATM stock offering program that was scheduled to expire on June 3, 2017 and an increase in other professional fees.
Wages directly related to the development and leasing of rental properties are capitalized and included in real estate assets or deferred charges on our Consolidated Balance Sheets and amortized over the useful lives of the applicable asset or lease term. Capitalized wages for the years ended December 31, 2017 and 2016 were approximately $18.6 million and $18.3 million, respectively. These costs are not included in the general and administrative expenses discussed above.
Transaction Costs
Transaction costs decreased by approximately $1.7 million for the year ended December 31, 2017 compared to 2016. This decrease was primarily related to the acquisition of 3625-3635 Peterson Way in Santa Clara, California, on April 22, 2016, and the acquisition of a 49.8% interest in an existing joint venture that owns and operates Colorado Center in Santa Monica, California on July 1, 2016. In general, transaction costs relate to the formation of new and pending joint ventures, pending and completed asset sales and the pursuit of other transactions, including acquisitions are expensed. However, in January 2017, the FASB issued ASU 2017-01, “Business Combinations (Topic 805): Clarifying the Definition of a Business” and we chose to early adopt it during the first quarter of 2017. We expect that acquisitions of real estate or in-substance real estate will not meet the revised definition of a business because substantially all of the fair value is concentrated in a single identifiable asset or group of similar identifiable assets (i.e. land, buildings, and related intangible assets) or because the
acquisition does not include a substantive process in the form of an acquired workforce or an acquired contract that cannot be replaced without significant cost, effort or delay (See Note 2 to the Consolidated Financial Statements).
Depreciation and Amortization Expense
Depreciation expense may differ between BXP and BPLP as a result of previously applied acquisition accounting by BXP for the issuance of common stock in connection with non-sponsor OP Unit redemptions by BPLP. This accounting resulted in a step-up of the real estate assets at BXP that was allocated to certain properties. The difference between the real estate assets of BXP as compared to BPLP for certain properties having an allocation of the real estate step-up will result in a corresponding difference in depreciation expense. For additional information see the Explanatory Note that follows the cover page of this Annual Report on Form 10-K.
Boston Properties, Inc.
Depreciation and amortization expense decreased by approximately $76.9 million for the year ended December 31, 2017 compared to 2016, as detailed below.
|
| | | | | | | | | | | | |
| Portfolio | | Depreciation and Amortization for the year ended December 31, |
| 2017 | | 2016 | | Change |
| | | (in thousands) |
| Same Property Portfolio (1) | | $ | 593,366 |
| | $ | 624,716 |
| | $ | (31,350 | ) |
| Properties Placed in-Service Portfolio | | 15,815 |
| | 8,913 |
| | 6,902 |
|
| Properties Acquired Portfolio | | 5,044 |
| | 2,693 |
| | 2,351 |
|
| Properties in Development or Redevelopment Portfolio (2) | | 3,050 |
| | 57,184 |
| | (54,134 | ) |
| Properties Sold Portfolio | | 272 |
| | 897 |
| | (625 | ) |
| | | $ | 617,547 |
| | $ | 694,403 |
| | $ | (76,856 | ) |
_______________
| |
| (1) | We commenced several repositioning and capital improvement projects during the year ended December 31, 2016 and as a result accelerated depreciation and amortization on the portion of the building that was being repositioned or undergoing capital improvements. |
| |
| (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. As a result, during the year ended December 31, 2016, 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 that was demolished. |
Boston Properties Limited Partnership
Depreciation and amortization expense decreased by approximately $73.4 million for the year ended December 31, 2017 compared to 2016, as detailed below.
|
| | | | | | | | | | | | |
| Portfolio | | Depreciation and Amortization for the year ended December 31, |
| 2017 | | 2016 | | Change |
| | | (in thousands) |
| Same Property Portfolio (1) | | $ | 585,226 |
| | $ | 616,669 |
| | $ | (31,443 | ) |
| Properties Placed in-Service Portfolio | | 15,815 |
| | 8,913 |
| | 6,902 |
|
| Properties Acquired Portfolio | | 5,044 |
| | 2,693 |
| | 2,351 |
|
| Properties in Development or Redevelopment Portfolio (2) | | 3,050 |
| | 53,604 |
| | (50,554 | ) |
| Properties Sold Portfolio | | 272 |
| | 897 |
| | (625 | ) |
| | | $ | 609,407 |
| | $ | 682,776 |
| | $ | (73,369 | ) |
_______________
| |
| (1) | We commenced several repositioning and capital improvement projects during the year ended December 31, 2016 and as a result accelerated depreciation and amortization on the portion of the building that was being repositioned or undergoing capital improvements. |
| |
| (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 that was demolished. |
Other Income and Expense Items
Income from Unconsolidated Joint Ventures
For the year ended December 31, 2017 compared to 2016, income from unconsolidated joint ventures increased by approximately $3.2 million due to an approximately $8.1 million increase in our share of net income which primarily resulted from the joint venture that owns Colorado Center in Santa Monica, California and our 901 New York Avenue joint venture in Washington, DC. These increases were partially offset by an approximately $4.9 million decrease in our share of net income, which primarily resulted from our Annapolis Junction and Market Square North joint ventures located in the Washington, DC region.
On July 28, 2017, the joint venture that owns Colorado Center, which we acquired on July 1, 2016, obtained mortgage loan financing, which increased interest expense and reduced the net income for the joint venture. The increase in net income from our 901 New York Avenue joint venture was related to our allocation of income and distributions for the year ended December 31, 2017. Due to our economic ownership interest as a result of the achievement of specified investment return thresholds, as provided for in the joint venture agreement, a disproportionate distribution was made by the joint venture to us.
The decrease in our share of net income from our Annapolis Junction joint venture is primarily due to a decrease in occupancy and an increase in interest expense related to Annapolis Junction Building One’s mortgage loan having an event of default and, commencing October 17, 2016, being charged interest at the default interest rate. The decrease in net income from our Market Square North joint venture was primarily related to an increase in depreciation expense. For additional information pertaining to the Annapolis Junction Building One mortgage loan refer to “Item 7—Management’s Discussion and Analysis of Financial Condition and Results of Operations—Capitalization—Off-Balance Sheet Arrangements—Joint Venture Indebtedness.”
Gain on Sale of Investment in Unconsolidated Joint Venture
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 agreed to assume certain unfunded leasing costs totaling approximately $14.2 million. Net proceeds to us totaled approximately $58.2 million, resulting in a gain on sale of investment totaling approximately $59.4 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.
Gains on Sales of Real Estate
The gains on sales of real estate may differ between BXP and BPLP as a result of previously applied acquisition accounting by BXP for the issuance of common stock in connection with non-sponsor OP Unit redemptions by BPLP. This accounting resulted in a step-up of the real estate assets at BXP that was allocated to certain properties. The difference between the real estate assets of BXP as compared to BPLP for certain properties having an allocation of the real estate step-up will result in a corresponding difference in the gains on sales of real estate when those properties are sold. For additional information see the Explanatory Note that follows the cover page of this Annual Report on Form 10-K.
Boston Properties, Inc.
Gains on sales of real estate decreased by approximately $72.9 million for the year ended December 31, 2017 compared to 2016, respectively, as detailed below.
|
| | | | | | | | | | | | | | | | | | | |
| Name | | Date sold | | Property Type | | Square Feet | | Sale Price | | Cash Proceeds | | Gain on Sale of Real Estate | |
| | | | | | | | | (dollars in millions) | |
| 2017 | | | | | | | | | | | | | |
| 30 Shattuck Road | | April 19, 2017 | | Land | | N/A | | $ | 5.0 |
| | $ | 5.0 |
| | $ | 3.7 |
| |
| 40 Shattuck Road | | June 13, 2017 | | Office | | 122,000 | | 12.0 |
| | 11.9 |
| | — |
| (1) |
| Reston Eastgate | | August 30, 2017 | | Land | | N/A | | 14.0 |
| | 13.2 |
| | 2.8 |
| |
| | | | | $ | 31.0 |
| | $ | 30.1 |
| | $ | 6.5 |
| (2) |
| 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 |
| (3) |
_______________
| |
| (1) | The gain on sale of real estate for this property was $28,000. |
| |
| (2) | Excludes approximately $1.1 million of gains on sale of real estate recognized during the year ended December 31, 2017 related to a previously deferred gain amount from sales of real estate occurring in prior years. |
| |
| (3) | Excludes approximately $6.8 million of a gain on sale of real estate recognized during the year ended December 31, 2016 related to a previously deferred gain amount from the 2014 sale of Patriots Park located in Reston, Virginia. |
Boston Properties Limited Partnership
Gains on sales of real estate decreased by approximately $74.5 million for the year ended December 31, 2017 compared to 2016, respectively, as detailed below.
|
| | | | | | | | | | | | | | | | | | | |
| Name | | Date sold | | Property Type | | Square Feet | | Sale Price | | Cash Proceeds | | Gain on Sale of Real Estate | |
| | | | | | | | | (dollars in millions) | |
| 2017 | | | | | | | | | | | | | |
| 30 Shattuck Road | | April 19, 2017 | | Land | | N/A | | $ | 5.0 |
| | $ | 5.0 |
| | $ | 3.7 |
| |
| 40 Shattuck Road | | June 13, 2017 | | Office | | 122,000 | | 12.0 |
| | 11.9 |
| | 0.6 |
| |
| Reston Eastgate | | August 30, 2017 | | Land | | N/A | | 14.0 |
| | 13.2 |
| | 2.8 |
| |
| | | | | $ | 31.0 |
| | $ | 30.1 |
| | $ | 7.1 |
| (1) |
| 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 |
| (2) |
_______________
| |
| (1) | Excludes approximately $1.1 million of gains on sale of real estate recognized during the year ended December 31, 2017 related to a previously deferred gain amount from sales of real estate occurring in prior years. |
| |
| (2) | Excludes approximately $6.8 million of a gain on sale of real estate recognized during the year ended December 31, 2016 related to a previously deferred gain amount from the 2014 sale of Patriots Park located in Reston, Virginia. |
Interest and Other Income
Interest and other income decreased by approximately $1.4 million for the year ended December 31, 2017 compared to 2016 due primarily to a decrease in other income of approximately $2.6 million, partially offset by an increase in interest income of approximately $1.2 million. The decrease in other income was primarily due to an approximately $1.3 million tax credit that we received from our Washington, DC region and approximately $1.7 million related to the sale of historic tax credits at The Lofts at Atlantic Wharf in Boston, Massachusetts, in each case during 2016. Neither of these items recurred during 2017. These decreases were partially offset by an increase in the income from a purchase rebate program in which we participate.
On October 20, 2010, we closed a transaction with a financial institution (the “HTC Investor”) related to the historic rehabilitation of The Lofts at Atlantic Wharf in Boston, Massachusetts. The HTC Investor contributed an aggregate of approximately $15 million to the project. As part of its contribution, the HTC Investor received substantially all of the benefits derived from the tax credits. Beginning in July 2012 through July 2016, we
recognized the cash received as revenue over the five-year tax credit recapture period as defined in the Internal Revenue Code.
Gains from Investments in Securities
Gains from investments in securities for the years ended December 31, 2017 and 2016 related to investments that we have made to reduce our market risk relating to a deferred compensation plan that we maintain for BXP's officers. Under this deferred compensation plan, each officer who is eligible to participate is permitted to defer a portion of the officer’s current income on a pre-tax basis and receive a tax-deferred return on these deferrals based on the performance of specific investments selected by the officer. In order to reduce our market risk relating to this plan, we typically acquire, in a separate account that is not restricted as to its use, similar or identical investments as those selected by each officer. This enables us to generally match our liabilities to officers of BXP under the deferred compensation plan with equivalent assets and thereby limit our market risk. The performance of these investments is recorded as gains from investments in securities. During the years ended December 31, 2017 and 2016, we recognized gains of approximately $3.7 million and $2.3 million, respectively, on these investments. By comparison, our general and administrative expense increased by approximately $3.7 million and $2.3 million during the years ended December 31, 2017 and 2016, respectively, as a result of increases in our liability under our deferred compensation plan that were associated with the performance of the specific investments selected by officers of BXP participating in the plan.
Gains (Losses) from Early Extinguishments of Debt
On December 17, 2017, BPLP completed the redemption of $850 million in aggregate principal amount of its 3.700% senior notes due November 15, 2018. The redemption price was approximately $865.5 million, which included approximately $2.8 million of accrued and unpaid interest to, but not including, the redemption date. Excluding the accrued and unpaid interest, the redemption price was approximately 101.49% of the principal amount being redeemed. We recognized a loss from early extinguishment of debt totaling approximately $13.9 million, which amount included the payment of the redemption premium totaling approximately $12.7 million.
On June 7, 2017, our consolidated entity in which we have a 60% ownership interest and that owns 767 Fifth Avenue (the General Motors Building) located in New York City completed the refinancing of approximately $1.6 billion of indebtedness that had been secured by direct and indirect interests in 767 Fifth Avenue. The new mortgage financing has a principal amount of $2.3 billion, bears interest at a fixed interest rate of 3.43% per annum and matures on June 9, 2027. The loan requires monthly interest-only payments during the 10-year term of the loan, with the entire principal amount due at maturity. The extinguished debt bore interest at a weighted-average rate of approximately 5.96% per annum, an effective GAAP interest rate of approximately 3.03% per annum and was scheduled to mature on October 7, 2017. There was no prepayment penalty associated with the repayment of the prior indebtedness. We recognized a net gain from early extinguishment of debt totaling approximately $14.6 million primarily consisting of the acceleration of the remaining balance related to the historical fair value debt adjustment.
On April 24, 2017, BPLP entered into the 2017 Credit Facility (See Note 8 to the Consolidated Financial Statements). Certain lenders, under the prior credit facility, chose to not participate in the 2017 Credit Facility and as such we recognized a loss on early extinguishment of debt of approximately $0.3 million related to the acceleration of finance fees associated with the prior credit agreement.
On September 1, 2016, we used a portion of the net proceeds from BPLP’s August 2016 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 including the impact of financing costs and interest rate hedges) 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 August 2016 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 including the impact of financing costs and interest rate hedges) 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.
Impairment Loss
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 year ended December 31, 2016.
Interest Expense
Interest expense decreased by approximately $38.4 million for the year ended December 31, 2017 compared to 2016, as detailed below.
|
| | | | |
| Component | | Change in interest expense for the year ended
December 31, 2017
compared to
December 31, 2016 |
| | | (in thousands) |
| Increases to interest expense due to: | | |
| Issuance of $1.0 billion in aggregate principal of 2.750% senior notes due 2026 on August 17, 2016 | | $ | 20,801 |
|
| Refinancing of the debt collateralized by 767 Fifth Avenue (the General Motors Building) | | 18,998 |
|
| Utilization of the Unsecured Line of Credit as well as an increase in capacity due to the execution of the 2017 Credit Facility (1) | | 2,342 |
|
| Issuance of $850 million in aggregate principal of 3.200% senior notes due 2025 on December 4, 2017 | | 2,080 |
|
| Issuance of $1.0 billion in aggregate principal of 3.650% senior notes due 2026 on January 20, 2016 | | 1,956 |
|
| Amortization of deferred financing fees for BPLP’s unsecured debt and credit facility | | 1,313 |
|
| Other interest expense (excluding senior notes) | | 165 |
|
| Total increases to interest expense | | 47,655 |
|
| Decreases to interest expense due to: | | |
| Repayment of mortgage financings (2) | | (44,900 | ) |
| Increase in capitalized interest (3) | | (21,833 | ) |
| Decrease in the interest for the Outside Members’ Notes Payable for the 767 Fifth Avenue (the General Motors Building) (4) | | (18,065 | ) |
| Redemption of $850 million in aggregate principal of 3.700% senior notes due 2018 on December 17, 2017 | | (1,225 | ) |
| Total decreases to interest expense | | (86,023 | ) |
| Total change in interest expense | | $ | (38,368 | ) |
_______________
| |
| (1) | See page 92Note 8 to the Consolidated Financial Statements. |
| |
| (2) | Includes the repayment of the mortgage loans collateralized by Fountain Square, Embarcadero Center Four and 599 Lexington Avenue. |
| |
| (3) | The increase was primarily due to the commencement and continuation of several development projects. |
| |
| (4) | The related interest expense from the Outside Members’ Notes Payable totaled approximately $16.3 million and $34.3 million for additional information.the years ended December 31, 2017 and 2016, 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. On June 7, 2017, a portion of the outside members’ notes payable was repaid and the remaining portion was contributed as equity in the consolidated entity (See Note 10 to the Consolidated Financial Statements). |
Interest expense directly related to the development of rental properties is capitalized and included in real estate assets on our Consolidated Balance Sheets and amortized over the useful lives of the real estate or lease term. As portions of properties are placed in-service, we cease capitalizing interest on that portion and interest is then expensed. Interest capitalized for the years ended December 31, 2017 and 2016 were approximately $61.1 million and $39.2 million, respectively. These costs are not included in the interest expense referenced above.
At December 31, 2017, our variable rate debt consisted of BPLP’s $2.0 billion 2017 Credit Facility, of which $45.0 million was outstanding at December 31, 2017. For a summary of our consolidated debt as of December 31, 2017 refer to the heading “Liquidity and Capital Resources—Capitalization—Debt Financing” within “Item 7—Management’s Discussion and Analysis of Financial Condition and Results of Operations.”
Losses from Interest Rate Contracts
On August 17, 2016, in conjunction with BPLP’s offering of senior unsecured notes, 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 year ended December 31, 2016 related to the partial ineffectiveness of the interest rate contracts. We will reclassify into earnings, as an increase to interest expense, approximately $49.2 million (or approximately $4.9 million per year over the 10-year term of the 2.750% senior unsecured notes due 2026) 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.
Noncontrolling Interests in Property Partnerships
Noncontrolling interests in property partnerships increased by approximately $49.9 million for the year ended December 31, 2017 compared to 2016, as detailed below.
|
| | | | | | | | | | | | |
| Property | | Noncontrolling Interests in Property Partnerships for the year ended December 31, |
| 2017 | | 2016 | | Change |
| | | (in thousands) |
| Salesforce Tower (1) | | $ | (528 | ) | | $ | (34 | ) | | $ | (494 | ) |
| 767 Fifth Avenue (the General Motors Building) (2) | | (1,913 | ) | | (26,777 | ) | | 24,864 |
|
| Times Square Tower | | 26,808 |
| | 26,777 |
| | 31 |
|
| 601 Lexington Avenue (3) | | 10,317 |
| | (12,462 | ) | | 22,779 |
|
| 100 Federal Street | | 3,722 |
| | 1,119 |
| | 2,603 |
|
| Atlantic Wharf Office Building | | 9,426 |
| | 9,309 |
| | 117 |
|
| | | $ | 47,832 |
| | $ | (2,068 | ) | | $ | 49,900 |
|
_______________
| |
| (1) | See Notes 10 and 19 to the Consolidated Financial Statements. |
| |
| (2) | On June 7, 2017, our consolidated entity in which we have a 60% interest completed the refinancing of indebtedness that had been secured by direct and indirect interests in 767 Fifth Avenue. The net loss allocation was primarily due to the partners’ share of the interest expense for the outside members’ notes payable which was $16.3 million and $34.3 million for the years ended December 31, 2017 and 2016, respectively. On June 7, 2017, a portion of the outside members’ notes payable was repaid and the remaining portion was contributed as equity in the consolidated entity (See Note 10 to the Consolidated Financial Statements). |
| |
| (3) | 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. |
Noncontrolling Interest—Common Units of the Operating Partnership
For BXP, noncontrolling interest—common units of the Operating Partnership decreased by approximately $7.1 million for the year ended December 31, 2017 compared to 2016 due primarily to a decreases in allocable income, which was the result of recognizing a greater gain on sales of real estate amount during 2016 and a decrease in the noncontrolling interest’s ownership percentage. Due to our ownership structure, there is no corresponding line item on BPLP’s financial statements.
Liquidity and Capital Resources
General
Our principal liquidity needs for the next twelve months and beyond are to:
fund normal recurring expenses;
meet debt service and principal repayment obligations, including balloon payments on maturing debt;
fund development/redevelopment costs;
fund capital expenditures, including major renovations, tenant improvements and leasing costs;
fund planned and possible acquisitions of properties, either directly or indirectly through the acquisition of equity interests therein, including the acquisition price and promote payment to our partner for its 5% interest in Salesforce Tower;
fund dividend requirements on BXP’s Series B Preferred Stock; and
make the minimum distribution required to enable BXP to maintain its REIT qualification under the Internal Revenue Code of 1986, as amended.
We expect to satisfy these needs using one or more of the following:
cash flow from operations;
distribution of cash flows from joint ventures;
cash and cash equivalent balances;
BPLP’s 2017 Credit Facility and other short-term bridge facilities;
construction loans;
long-term secured and unsecured indebtedness (including unsecured exchangeable indebtedness);
sales of real estate; and
issuances of BXP equity securities and/or additional preferred or common units of partnership interest in BPLP.
We draw on multiple financing sources to fund our long-term capital needs. Our current consolidated development properties are expected to be primarily funded with our available cash balances, construction loans and BPLP’s Revolving Facility, while our unconsolidated development projects are expected to be primarily funded with construction loans. We use BPLP’s Revolving Facility primarily as a bridge facility to fund acquisition opportunities, refinance outstanding indebtedness and meet short-term development and working capital needs. Although we may seek to fund our development projects with construction loans, which may require guarantees by BPLP, the financing for each particular project ultimately depends on several factors, including, among others, the project’s size and duration, the extent of pre-leasing and our available cash and access to cost effective capital at the given time.
The following table presents information on properties under construction as of December 31, 2018 (dollars in thousands):
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | Financings | | | | | |
| Construction Properties | | Estimated Stabilization Date | | Location | | # of Buildings | | Estimated Square Feet | | Investment to Date (1)(2)(3) | | Estimated Total Investment (1)(2) | | Total Available (1) | | Outstanding at 12/31/2018 (1) | | Estimated Future Equity Requirement (1)(2)(4) | | Percentage Leased (5) | |
| Office | | | | | | | | | | | | | | | | | | | | | |
| The Hub on Causeway - Podium (50% ownership) | | Fourth Quarter, 2019 | | Boston, MA | | 1 |
| | 385,000 |
| | $ | 119,019 |
| | $ | 141,870 |
| | $ | 102,300 |
| | $ | 59,016 |
| | $ | — |
| | 88 | % | |
| 145 Broadway | | Fourth Quarter, 2019 | | Cambridge, MA | | 1 |
| | 485,000 |
| | 234,919 |
| | 366,400 |
| | — |
| | — |
| | 131,481 |
| | 98 | % | |
| Dock 72 (50% ownership) | | Third Quarter, 2020 | | Brooklyn, NY | | 1 |
| | 670,000 |
| | 156,698 |
| | 223,000 |
| | 125,000 |
| | 65,386 |
| | 6,688 |
| | 33 | % | |
| 17Fifty Presidents Street | | Third Quarter, 2020 | | Reston, VA | | 1 |
| | 276,000 |
| | 43,742 |
| | 142,900 |
| | — |
| | — |
| | 99,158 |
| | 100 | % | |
| 20 CityPoint | | First Quarter, 2021 | | Waltham, MA | | 1 |
| | 211,000 |
| | 54,718 |
| | 97,000 |
| | — |
| | — |
| | 42,282 |
| | 63 | % | |
| 100 Causeway Street (50% ownership) | | Third Quarter, 2022 | | Boston, MA | | 1 |
| | 627,000 |
| | 54,374 |
| | 267,300 |
| | — |
| | — |
| | 212,926 |
| | 70 | % | |
| 7750 Wisconsin Avenue (Marriott International Headquarters) (50% ownership) | | Third Quarter, 2022 | | Bethesda, MD | | 1 |
| | 740,000 |
| | 54,194 |
| | 198,900 |
| | — |
| | — |
| | 144,706 |
| | 100 | % | |
| Reston Gateway | | Fourth Quarter, 2023 | | Reston, VA | | 2 |
| | 1,062,000 |
| | 34,385 |
| | 715,300 |
| | — |
| | — |
| | 680,915 |
| | 80 | % | |
| Total Office Properties under Construction | | | | 9 |
| | 4,456,000 |
| | 752,049 |
| | 2,152,670 |
| | 227,300 |
| | 124,402 |
| | 1,318,156 |
| | 78 | % | |
| Residential | | | | | | | | | | | | | | | | | | | | | |
| The Hub on Causeway - Residential (440 units) (50% ownership) | | Fourth Quarter, 2021 | | Boston, MA | | 1 |
| | 320,000 |
| | 81,540 |
| | 153,500 |
| | 90,000 |
| | 20,235 |
| | 2,195 |
| | N/A |
| |
| MacArthur Station Residences (402 units) | | Fourth Quarter, 2021 | | Oakland, CA | | 1 |
| | 324,000 |
| | 58,984 |
| | 263,600 |
| | — |
| | — |
| | 204,616 |
| | N/A |
| (6) |
| Total Residential Properties under Construction | | | | 2 |
| | 644,000 |
| | 140,524 |
| | 417,100 |
| | 90,000 |
| | 20,235 |
| | 206,811 |
| | N/A |
| |
| Redevelopment Properties | | | | | | | | | | | | | | | | | | | |
| One Five Nine East 53rd Street (55% ownership) | | Fourth Quarter, 2019 | | New York, NY | | — |
| | 220,000 |
| | 103,988 |
| | 150,000 |
| | — |
| | — |
| | 46,012 |
| | 90 | % | (7) |
| Total Redevelopment Properties under Construction | | — |
| | 220,000 |
| | 103,988 |
| | 150,000 |
| | — |
| | — |
| | 46,012 |
| | 90 | % | |
| Total Properties under Construction and Redevelopment | | 11 |
| | 5,320,000 |
| | $ | 996,561 |
| | $ | 2,719,770 |
| | $ | 317,300 |
| | $ | 144,637 |
| | $ | 1,570,979 |
| | 78 | % | (8) |
___________
| |
| (2) | Investment to Date, Estimated Total Investment and Estimated Future Equity Requirement all include our share of acquisition expenses, as applicable, and reflect our share of the estimated net revenue/expenses that we expect to incur prior to stabilization of the project, including any amounts actually received or paid through December 31, 2018. |
| |
| (3) | Includes approximately $78.7 million of unpaid but accrued construction costs and leasing commissions. |
| |
| (4) | Excludes approximately $78.7 million of unpaid but accrued construction costs and leasing commissions. |
| |
| (5) | Represents percentage leased as of February 22, 2019, including leases with future commencement dates. |
| |
| (6) | Project is subject to a 99-year ground lease (including extension options) with an option to purchase in the future. |
| |
| (7) | The increase in the Estimated Total Investment relates primarily to the costs of executing a thirty-year lease on all of the office space plus costs associated with enhancements to the retail component of the project. |
| |
| (8) | Percentage leased excludes residential units. |
Contractual rental revenue, recoveries from tenants, other income from operations, available cash balances, mortgage financings and draws on BPLP’s Revolving Facility are the principal sources of capital that we use to fund operating expenses, debt service, maintenance and repositioning capital expenditures, tenant improvements and the minimum distribution required to enable BXP to maintain its REIT qualification. We seek to maximize income from our existing properties by maintaining quality standards for our properties that promote high occupancy rates and permit increases in rental rates while reducing tenant turnover and controlling operating expenses. Our sources of revenue also include third-party fees generated by our property management, leasing and development and construction businesses, as well as the sale of assets from time to time. We believe our revenue, together with our cash balances and proceeds from financing activities, will continue to provide the funds necessary for our short-term liquidity needs, including our properties under development and redevelopment.
Material adverse changes in one or more sources of capital may adversely affect our net cash flows. In turn, these changes could adversely affect our ability to fund operating expenses, dividends and distributions, debt service payments, maintenance and repositioning capital expenditures and tenant improvements. In addition, a material adverse change in the cash provided by our operations may affect our ability to comply with the financial covenants under BPLP’s 2017 Credit Facility and unsecured senior notes.
Our primary uses of capital will be the completion of our current and committed development and redevelopment projects. As of December 31, 2018, our share of the remaining development and redevelopment costs that we expect to fund through 2023 is approximately $1.6 billion. In addition, we have secured an anchor tenant and plan to begin the development, in 2019, of 2100 Pennsylvania Avenue in Washington, DC, an approximately 470,000 square foot project with an estimated total investment of $360 million and have signed a lease with Google, subject to certain conditions, to expand within Kendall Center, replacing an existing 115,000 net rentable square foot building with an approximately 400,000 net rentable square foot, modern Class A office building.
As of February 22, 2019, we have approximately $318 million of cash and cash equivalents and approximately $1.4 billion available under BPLP's Revolving Facility. We believe that our strong liquidity, including the availability under BPLP’s Revolving Facility, and proceeds from debt financings and asset sales will provide sufficient liquidity to fund our remaining capital requirements on existing development and redevelopment projects, fund pending new developments and still be able to act opportunistically on attractive investment opportunities. During the fourth quarter, we reduced our overall borrowing cost and extended our debt maturities by refinancing $700.0 million of 5.875% unsecured senior notes that were scheduled to mature on October 15, 2019 with the proceeds from the issuance of $1.0 billion aggregate principal amount of 4.500% unsecured senior notes maturing in December 2028. Excluding our unconsolidated joint venture assets, we have no debt maturing in 2019.
We also have not sold any shares under BXP's $600.0 million at the market (ATM) program.
We may seek to enhance our liquidity to provide sufficient capacity to meet our debt obligations and to fund our remaining capital requirements on existing development/redevelopment projects, our foreseeable potential development activity and pursue additional attractive investment opportunities. Depending on interest rates and overall conditions in the debt markets, we may decide to access the debt markets in advance of the need for the funds. Doing so may result in us carrying additional cash and cash equivalents pending BPLP’s use of the proceeds, and it would be dilutive to our earnings by increasing our net interest expense.
REIT Tax Distribution Considerations
Dividend
BXP as a REIT is subject to a number of organizational and operational requirements, including a requirement that BXP currently distribute at least 90% of its annual taxable income (excluding capital gains and with certain other adjustments). Our policy is for BXP to distribute at least 100% of its taxable income, including capital gains, to avoid paying federal tax. On September 18, 2018, the Board of Directors of BXP increased our regular quarterly dividend from $0.80 per common share to $0.95 per common share, or 18.75%, beginning with the third quarter of 2018. Common and LTIP unitholders of limited partnership interest in BPLP, as of the close of business on September 28, 2018, received the same total distribution per unit on October 31, 2018.
BXP’s Board of Directors will continue to evaluate BXP’s dividend rate in light of our actual and projected taxable income, liquidity requirements and other circumstances, and there can be no assurance that the future dividends declared by its Board of Directors will not differ materially.
Sales
To the extent that we sell assets at a gain and cannot efficiently use the proceeds in a tax deferred manner for either our development activities or attractive acquisitions, BXP would, at the appropriate time, decide whether it is better to declare a special dividend, adopt a stock repurchase program, reduce indebtedness or retain the cash for future investment opportunities. Such a decision will depend on many factors including, among others, the timing, availability and terms of development and acquisition opportunities, our then-current and anticipated leverage, the cost and availability of capital from other sources, the price of BXP’s common stock and REIT distribution requirements. At a minimum, we expect that BXP would distribute at least that amount of proceeds necessary for BXP to avoid paying corporate level tax on the applicable gains realized from any asset sales.
From time to time in selected cases, whether due to a change in use, structuring issues to comply with applicable REIT regulations or other reasons, we may sell an asset that is held by a taxable REIT subsidiary (“TRS”). Such a sale by a TRS would be subject to federal and local taxes.
Cash Flow Summary
The following summary discussion of our cash flows is based on the Consolidated Statements of Cash Flows and is not meant to be an all-inclusive discussion of the changes in our cash flows for the periods presented below.
Cash and cash equivalents and cash held in escrows aggregated approximately $639.2 million and $505.4 million at December 31, 2018 and 2017, respectively, representing an increase of approximately $133.8 million. The following table sets forth changes in cash flows:
|
| | | | | | | | | | | |
| | Year ended December 31, |
| 2018 | | 2017 | | Increase
(Decrease) |
| (in thousands) |
| Net cash provided by operating activities | $ | 1,150,245 |
| | $ | 911,979 |
| | $ | 238,266 |
|
| Net cash used in investing activities | (1,098,876 | ) | | (882,044 | ) | | (216,832 | ) |
| Net cash provided by financing activities | 82,453 |
| | 55,346 |
| | 27,107 |
|
Our principal source of cash flow is related to the operation of our properties. The average term of our in-place tenant leases, including our unconsolidated joint ventures, is approximately 7.5 years with occupancy rates historically in the range of 90% to 94%. Our properties generate a relatively consistent stream of cash flow that provides us with resources to pay operating expenses, debt service and fund regular quarterly dividend and distribution payment requirements. In addition, over the past several years, we have raised capital through the sale of some of our properties, secured and unsecured borrowings and equity offerings of BXP.
Cash is used in investing activities to fund acquisitions, development, net investments in unconsolidated joint ventures and maintenance and repositioning capital expenditures. We selectively invest in new projects that enable us to take advantage of our development, leasing, financing and property management skills and invest in existing buildings to enhance or maintain their market position. Cash used in investing activities for the year ended December 31, 2018 consisted primarily of development projects, building and tenant improvements, capital contributions to unconsolidated joint ventures and issuances of notes receivable, partially offset by the proceeds from the sales of real estate. Cash used in investing activities for the year ended December 31, 2017 consisted primarily of development projects, building and tenant improvements and capital contributions and distributions to/from unconsolidated joint ventures, as detailed below:
|
| | | | | | | |
| | Year ended December 31, |
| | 2018 | | 2017 |
| | (in thousands) |
| Acquisition of real estate (1) | $ | — |
| | $ | (15,953 | ) |
| Construction in progress (2) | (694,791 | ) | | (608,404 | ) |
| Building and other capital improvements | (189,771 | ) | | (222,482 | ) |
| Tenant improvements | (210,034 | ) | | (205,331 | ) |
| Proceeds from sales of real estate (3) | 455,409 |
| | 29,810 |
|
| Capital contributions to unconsolidated joint ventures (4) | (345,717 | ) | | (109,015 | ) |
| Capital distributions from unconsolidated joint ventures (5) | — |
| | 251,000 |
|
| Deposit on capital lease (6) | (13,615 | ) | | — |
|
| Issuance of related party note receivable (7) | (80,000 | ) | | — |
|
| Issuance of note receivable (8) | (19,455 | ) | | — |
|
| Investments in securities, net | (902 | ) | | (1,669 | ) |
| Net cash used in investing activities | $ | (1,098,876 | ) | | $ | (882,044 | ) |
Cash used in investing activities changed primarily due to the following:
| |
| (1) | On May 15, 2017, we acquired 103 Carnegie Center located in Princeton, New Jersey for a purchase price of approximately $16.0 million in cash, including transaction costs. |
| |
| (2) | Construction in progress for the year ended December 31, 2018 includes ongoing expenditures associated with 191 Spring Street, Salesforce Tower, Signature at Reston and Proto Kendall Square, which were fully placed in-service during the year ended December 31, 2018. In addition, we incurred costs associated with our continued development/redevelopment of One Five Nine East 53rd Street, 145 Broadway, 20 CityPoint, 17Fifty Presidents Street, 6595 Springfield Center Drive, Reston Gateway and MacArthur Station Residences. |
Construction in progress for the year ended December 31, 2017 includes ongoing expenditures associated with Reservoir Place North, 888 Boylston Street and the Prudential Center retail expansion, which were fully placed in-service during the year ended December 31, 2017. In addition, we incurred costs associated with our continued development/redevelopment of Salesforce Tower, One Five Nine East 53rd Street, 191 Spring Street, 145 Broadway, 6595 Springfield Center Drive, 20 CityPoint and MacArthur Station Residences, Proto Kendall Square and Signature at Reston residential projects.
| |
| (3) | On January 9, 2018, we completed the sale of our 500 E Street, S.W. property located in Washington, DC for a net contract sale price of approximately $118.6 million. Net cash proceeds totaled approximately $116.1 million, resulting in a gain on sale of real estate totaling approximately $96.4 million for BXP and approximately $98.9 million for BPLP. 500 E Street, S.W. is an approximately 262,000 net rentable square foot Class A office property. |
On May 24, 2018, we completed the sale of our 91 Hartwell Avenue property located in Lexington, Massachusetts for a gross sale price of approximately $22.2 million. Net cash proceeds totaled approximately $21.7 million, resulting in a gain on sale of real estate totaling approximately $15.5 million for BXP and approximately $15.9 million for BPLP. 91 Hartwell Avenue is an approximately 119,000 net rentable square foot Class A office property.
On September 27, 2018, we completed the sale of our Quorum Office Park property located in Chelmsford, Massachusetts for a gross sale price of approximately $35.3 million. Net cash proceeds totaled approximately $34.3 million, resulting in a gain on sale of real estate totaling approximately $7.9 million for BXP and approximately $9.2 million for BPLP. Quorum Office Park is an approximately 268,000 net rentable square foot Class A office property.
On November 30, 2018, we completed the sale of our 1333 New Hampshire Avenue property located in Washington, DC for a gross sale price of approximately $142.0 million, including the retention of a $5.5 million future payment by the anchor tenant. Net cash proceeds totaled approximately $133.7 million, resulting in a gain on sale of real estate totaling approximately $44.4 million for BXP and approximately $48.4 million for BPLP. 1333 New Hampshire Avenue is an approximately 315,000 net rentable square foot Class A office property.
On December 13, 2018, we completed the sale of our 6595 Springfield Center Drive development project located in Springfield, Virginia, for a sale price of approximately $98.1 million, consisting of the land and project costs incurred through the closing date. Net cash proceeds totaled approximately $97.1 million. The book value of the property exceeded its estimated fair value prior to the sale, and as a result, we recognized an impairment loss totaling approximately $8.7 million during the three months ended December 31, 2018. 6595 Springfield Center Drive is an approximately 634,000 net rentable square foot Class A office project.
On December 20, 2018, we completed the sale of a 41-acre parcel of land at our Tower Oaks property located in Rockville, Maryland for a gross sale price of approximately $46.0 million. Net cash proceeds totaled approximately $25.9 million, resulting in a gain on sale of real estate totaling approximately $15.7 million. We have agreed to provide seller financing to the buyer totaling $21.0 million, which is collateralized by a portion of the land parcel, bears interest at an effective rate of 1.92% per annum and matures on December 20, 2021.
On April 19, 2017, we completed the sale of an approximately 9.5-acre parcel of land at 30 Shattuck Road located in Andover, Massachusetts for a gross sale price of $5.0 million. Net cash proceeds totaled approximately $5.0 million.
On June 13, 2017, we completed the sale of 40 Shattuck Road located in Andover, Massachusetts for a gross sale price of $12.0 million. Net cash proceeds totaled approximately $11.9 million.
On August 30, 2017, we completed the sale of our Reston Eastgate property located in Reston, Virginia for a gross sale price of $14.0 million. Net cash proceeds totaled approximately $13.2 million.
| |
| (4) | Capital contributions to unconsolidated joint ventures for the year ended December 31, 2018 consisted primarily of cash contributions of approximately $189.1 million, $47.6 million, $46.9 million, $46.3 million and $11.0 million to our Santa Monica Business Park, 7750 Wisconsin Avenue, 3 Hudson Boulevard, Hub on Causeway and Dock 72 joint ventures, respectively. |
Capital contributions to unconsolidated joint ventures for the year ended December 31, 2017 consisted primarily of cash contributions of approximately $45.4 million, $38.4 million and $21.6 million to our Hub on Causeway, Dock 72 and 7750 Wisconsin Avenue joint ventures, respectively.
| |
| (5) | Capital distributions from unconsolidated joint ventures for the year ended December 31, 2017 consisted of a cash distribution of $251.0 million from our Colorado Center joint venture resulting from the proceeds of the new mortgage financing. |
| |
| (6) | Deposit on capital lease reflects the cash deposit made on the portion of the Platform 16 ground lease for which the land was not available for lease from the lessor (See Notes 3 and 19 to the Consolidated Financial Statements). |
| |
| (7) | Issuance of related party note receivable consisted of the $80.0 million of mortgage financing that we provided to our unconsolidated joint venture that owns 3 Hudson Boulevard in New York City. The financing bears interest at a variable rate equal to LIBOR plus 3.50% per annum and matures on July 13, 2023, with extension options, subject to certain conditions. |
| |
| (8) | Issuance of note receivable consisted of the $21.0 million of seller financing provided by us to the buyer in connection with the sale of land at our Tower Oaks property located in Rockville, Maryland, which is collateralized by a portion of the land parcel, bears interest at an effective rate of 1.92% per annum and matures on December 20, 2021. |
Cash provided by financing activities for the year ended December 31, 2018 totaled approximately $82.5 million. This consisted primarily of the proceeds from BPLP's Delayed Draw Facility totaling $500.0 million and net borrowings from BPLP's unsecured senior notes and Revolving Facility, partially offset by the payment of our regular dividends and distributions to our shareholders and unitholders. Future debt payments are discussed below under the heading “Capitalization—Debt Financing.”
Capitalization
The following table presents Consolidated Market Capitalization and BXP’s Share of Market Capitalization, as well as the corresponding ratios of Consolidated Debt to Consolidated Market Capitalization and BXP’s Share of Debt to BXP’s Share of Market Capitalization (dollars and shares / units in thousands):
|
| | | | | | | | | | | |
| | | December 31, 2018 | |
| | | Shares / Units Outstanding | | Common Stock Equivalent | | Equivalent Value (1) | |
| Common Stock | | 154,458 |
| | 154,458 |
| | $ | 17,384,248 |
| |
| Common Operating Partnership Units | | 17,775 |
| | 17,775 |
| | 2,000,576 |
| (2) |
| 5.25% Series B Cumulative Redeemable Preferred Stock | | 80 |
| | — |
| | 200,000 |
| |
| Total Equity | | | | 172,233 |
| | $ | 19,584,824 |
| |
| | | | | | | | |
| Consolidated Debt | | | | | | $ | 11,007,757 |
| |
| Add: | | | | | | | |
| BXP’s share of unconsolidated joint venture debt (3) | | | | | | 890,574 |
| |
| Subtract: | | | | | | | |
| Partners’ share of Consolidated Debt (4) | | | | | | (1,204,774 | ) | |
| BXP’s Share of Debt | | | | | | $ | 10,693,557 |
| |
| | | | | | | | |
| Consolidated Market Capitalization | | | | | | $ | 30,592,581 |
| |
| BXP’s Share of Market Capitalization | | | | | | $ | 30,278,381 |
| |
| Consolidated Debt/Consolidated Market Capitalization | | | | | | 35.98 | % | |
| BXP’s Share of Debt/BXP’s Share of Market Capitalization | | | | | | 35.32 | % | |
_______________
| |
| (1) | Except for the Series B Cumulative Redeemable Preferred Stock, which is valued at the liquidation preference of $2,500 per share, values are based on the closing price per share of BXP’s Common Stock on December 31, 2018 of $112.55. |
| |
| (2) | Includes 991,577 long-term incentive plan units (including 118,067 2012 OPP Units, 68,889 2013 MYLTIP Units, 23,187 2014 MYLTIP Units and 28,724 2015 MYLTIP Units), but excludes MYLTIP Units granted between 2016 and 2018. |
| |
| (3) | See page 93109 for additional information. |
| |
| (4) | See page 99 for additional information. |
Unsecured Line
Consolidated Debt to Consolidated Market Capitalization Ratio is a measure of Creditleverage commonly used by analysts in the REIT sector. We present this measure as a percentage and it is calculated by dividing (A) our consolidated debt by (B) our consolidated market capitalization, which is the market value of our outstanding equity securities plus our consolidated debt. Consolidated market capitalization is the sum of:
BPLP has a $1.0 billion revolving credit facility (the “Unsecured Line(1) our consolidated debt;
(2) the product of Credit”) with a maturity date(x) the closing price per share of July 26, 2018. BPLP may increaseBXP common stock on December 31, 2018, as reported by the total commitment to $1.5 billion, subject to syndicationNew York Stock Exchange, multiplied by (y) the sum of:
| |
| (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, and |
| |
| (iv) | the number of OP Units issuable upon conversion of 2012 OPP Units, 2013 MYLTIP Units, 2014 MYLTIP Units and 2015 MYLTIP Units that were issued in the form of LTIP Units; and |
(3) the aggregate liquidation preference ($2,500 per share) of the increase and other conditions. At BPLP’s option, loans outstanding under the Unsecured Lineshares of Credit will bear interest at a rate per annum equal to (1)BXP’s 5.25% Series B Cumulative Redeemable Preferred Stock.
The calculation of consolidated market capitalization does not include LTIP Units issued in the caseform of loans denominated in Dollars, Euro or Sterling, LIBOR or, in the case of loans denominated in Canadian Dollars, CDOR, in each case, plus a margin ranging from 0.925% to 1.70% based on BPLP’s credit rating or (2) an alternate base rate equal to the greatest of (a) the Administrative Agent’s prime rate, (b) the Federal Funds rate plus 0.5% or (c) LIBOR for a one
month period plus 1.00%, in each case, plus a margin ranging from 0.0% to 0.70% based on BPLP’s credit rating. The Unsecured Line of Credit also contains a competitive bid option that allows banks thatMYLTIP Awards unless and until certain performance thresholds are part of the lender consortium to bid to make loan advances to BPLP at a reduced interest rate. In addition, BPLP is also obligated to pay (1) in quarterly installments a facility fee on the total commitment at a rate per annum ranging from 0.125% to 0.35% based on BPLP’s credit ratingachieved and (2) an annual fee on the undrawn amount of each letter of credit equal to the LIBOR margin. Based on BPLP’s current credit ratings, the LIBORthey are earned. Because their three-year performance periods have not yet ended, 2016, 2017 and CDOR margin is 1.00%, the alternate base rate margin is 0.0% and the facility fee is 0.15%.
The terms of the Unsecured Line of Credit require that BPLP maintain a number of customary financial and other covenants on an ongoing basis, including: (1) a leverage ratio not to exceed 60%, however, the leverage ratio may increase to no greater than 65% provided that it is reduced back to 60% within one year, (2) a secured debt leverage ratio not to exceed 55%, (3) a fixed charge coverage ratio of at least 1.40, (4) an unsecured debt leverage ratio not to exceed 60%, however, the unsecured debt leverage ratio may increase to no greater than 65% provided that it is reduced back to 60% within one year, (5) an unsecured debt interest coverage ratio of at least 1.75 and (6) limitations on permitted investments. BPLP believes it is in compliance with the financial and other covenants listed above.
As of December 31, 2016, BPLP had no amounts outstanding and letters of credit totaling approximately $6.0 million outstanding under the Unsecured Line of Credit, and the ability to borrow approximately $994.0 million. As of February 22, 2017, BPLP had approximately $125 million outstanding and letters of credit totaling approximately $6.0 million outstanding under the Unsecured Line of Credit, and the ability to borrow approximately $869.0 million.
Unsecured Senior Notes, Net
On January 20, 2016, BPLP completed a public offering of $1.0 billion in aggregate principal amount of its 3.650% senior unsecured notes due 2026. The notes were priced at 99.708% of the principal amount to yield an effective rate (including financing fees) of approximately 3.766% per annum to maturity. The notes will mature on February 1, 2026, unless earlier redeemed. The aggregate net proceeds from the offering were approximately $988.9 million after deducting underwriting discounts and transaction expenses.
On 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 contracts2018 MYLTIP Units (See Note 719 to the Consolidated Financial Statements), 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.
The indenture under which our unsecured senior notes were issued contains restrictions on incurring debt and using our assets as security are not included in other financing transactions and other customary financial and other covenants, including (1) a leverage ratio not to exceed 60%, (2) a secured debt leverage ratio not to exceed 50%, (3) an interest coverage ratio of greater than 1.50, and (4) unencumbered asset value to be no less than 150% of our unsecured debt. As of December 31, 2016, BPLP believes it was in compliance with each of these financial restrictions and requirements.
For a description of BPLP's outstanding unsecured senior notesthis calculation as of December 31, 2016,2018.
We also present BXP’s Share Debt to BXP's Share of Market Capitalization ratio, which is calculated in the same manner, except that BXP’s Share of Debt is utilized instead of our consolidated debt in both the numerator and the denominator. BXP’s Share of Debt is defined as our consolidated debt plus our share of debt from our unconsolidated joint ventures (calculated based upon our ownership percentage), minus our partners’ share of debt from our consolidated joint ventures (calculated based upon the partners’ percentage ownership interests adjusted for basis differentials). Management believes that BXP’s Share of Debt provides useful information to investors regarding our financial condition because it includes our share of debt from unconsolidated joint ventures and excludes our partners’ share of debt from consolidated joint ventures, in each case presented on the same basis. We have several significant joint ventures and presenting various measures of financial condition in this manner can help investors better understand our financial condition and/or results of operations after taking into account our economic interest in these joint ventures. We caution investors that the ownership percentages used in calculating BXP’s Share of Debt may not completely and accurately depict all of the legal and economic implications of holding an interest in a consolidated or unconsolidated joint venture. For example, in addition to partners’ interests in profits and capital, venture agreements vary in the allocation of rights regarding decision making (both for routine and major decisions), distributions, transferability of interests, liquidations and other matters. Moreover, in some cases we exercise significant influence over, but do not control, the joint venture in which case GAAP requires that we account for the joint venture entity using the equity method of accounting and we do not consolidate it for financial reporting purposes. As a result, presentations of BXP’s Share of a financial measure should be considered with and as a supplement to our financial information presented in accordance with GAAP.
We present these supplemental ratios because our degree of leverage could affect our ability to obtain additional financing for working capital, capital expenditures, acquisitions, development or other general corporate purposes and because different investors and lenders consider one or both of these ratios. Investors should understand that these ratios are, in part, a function of the market price of the common stock of BXP and as such will fluctuate with changes in such price, and they do not necessarily reflect our capacity to incur additional debt to finance our activities or our ability to manage our existing debt obligations. However, for a company like BXP, whose assets are primarily income-producing real estate, these ratios may provide investors with an alternate indication of leverage, so long as they are evaluated along with the ratio of indebtedness to other measures of asset value used by financial analysts and other financial ratios, as well as the various components of our outstanding indebtedness.
For a discussion of our unconsolidated joint venture indebtedness, see Note 8 to the Consolidated“Liquidity and Capital Resources—Capitalization—Off-Balance Sheet Arrangements—Joint Venture Indebtedness” within “Item 7—Management’s Discussion and Analysis of Financial Statements.Condition and Results of Operations.” and for a discussion of our consolidated joint venture indebtedness see “Liquidity and Capital Resources—Capitalization—Mortgage Notes Payable, Net” within “Item 7—Management’s Discussion and Analysis of Financial Condition and Results of Operations.”
Derivative Instruments and Hedging Activities
On FebruaryDerivative instruments and hedging activities require management to make judgments on the nature of its derivatives and their effectiveness as hedges. These judgments determine if the changes in fair value of the derivative instruments are reported in the Consolidated Statements of Operations as a component of net income or as a component of comprehensive income and as a component of equity on the Consolidated Balance Sheets. While management believes its judgments are reasonable, a change in a derivative’s effectiveness as a hedge could materially affect expenses, net income and equity. We account for both the effective and ineffective portions of changes in the fair value of a derivative in other comprehensive income (loss) and subsequently reclassify the fair value of the derivative to earnings over the term that the hedged transaction affects earnings and in the same line item as the hedged transaction within the statements of operations (see New Accounting Pronouncements Adopted “Derivatives and Hedging”within Note 2 to the Consolidated Financial Statements).
Income Taxes
Boston Properties Inc.
BXP has elected to be treated as a REIT under Sections 856 through 860 of the Internal Revenue Code of 1986, as amended (the “Code”), commencing with its taxable year ended December 31, 1997. As a result, it generally will not be subject to federal corporate income tax on its taxable income that is distributed to its stockholders. A REIT is subject to a number of organizational and operational requirements, including a requirement that it currently distribute at least 90% of its annual taxable income (with certain adjustments). BXP’s policy is to distribute at least 100% of its taxable income. Accordingly, the only provision for federal income taxes in the accompanying consolidated financial statements relates to BXP’s consolidated taxable REIT subsidiaries. BXP’s taxable REIT subsidiaries did not have significant tax provisions or deferred income tax items. BXP has no uncertain tax positions recognized as of December 31, 2018 and 2017.
We own a hotel property that we lease to one of our taxable REIT subsidiary and managed by Marriott International, Inc. The hotel taxable REIT subsidiary, a wholly owned subsidiary of BPLP, is the lessee pursuant to the lease for the hotel property. As lessor, BPLP is entitled to a percentage of gross receipts from the hotel property. Marriott International, Inc. continues to manage the hotel property under the Marriott name and under terms of the existing management agreement. The hotel taxable REIT subsidiary is subject to tax at the federal and state level and, accordingly, BXP has recorded a tax provision in its Consolidated Statements of Operations for the years ended December 31, 2018, 2017 and 2016.
The net difference between the tax basis and the reported amounts of BXP’s assets and liabilities is approximately $1.9 billion and $1.8 billion as of December 31, 2018 and 2017, respectively, which is primarily related to the difference in basis of contributed property and accrued rental income.
Certain entities included in BXP’s Consolidated Financial Statements are subject to certain state and local taxes. These taxes are recorded as operating expenses in the accompanying consolidated financial statements.
The following table reconciles GAAP net income attributable to Boston Properties, Inc. to taxable income (unaudited):
|
| | | | | | | | | | | | |
| | | For the year ended December 31, |
| | | 2018 | | 2017 | | 2016 |
| | | (in thousands) |
| Net income attributable to Boston Properties, Inc. | | $ | 582,847 |
| | $ | 462,439 |
| | $ | 512,785 |
|
| Straight-line rent and net “above-” and “below-market” rent adjustments | | (53,080 | ) | | (77,801 | ) | | (65,861 | ) |
| Book/Tax differences from depreciation and amortization | | 109,756 |
| | 142,234 |
| | 235,819 |
|
| Book/Tax differences from interest expense | | (18,190 | ) | | (18,136 | ) | | (36,223 | ) |
| Book/Tax differences on gains/(losses) from capital transactions | | (26,428 | ) | | 1,123 |
| | (70,880 | ) |
| Book/Tax differences from stock-based compensation | | 48,817 |
| | 37,990 |
| | 33,463 |
|
| Tangible Property Regulations | | (128,639 | ) | | (116,265 | ) | | (104,783 | ) |
| Other book/tax differences, net | | 56,870 |
| | 33,411 |
| | (6,121 | ) |
| Taxable income | | $ | 571,953 |
| | $ | 464,995 |
| | $ | 498,199 |
|
Boston Properties Limited Partnership
The partners are required to report their respective share of BPLP’s taxable income or loss on their respective tax returns and are liable for any related taxes thereon. Accordingly, the only provision for federal income taxes in the accompanying consolidated financial statements relates to BPLP’s consolidated taxable REIT subsidiaries. BPLP’s taxable REIT subsidiaries did not have significant tax provisions or deferred income tax items. BPLP has no uncertain tax positions recognized as of December 31, 2018 and 2017.
We own a hotel property that we lease to one of our taxable REIT subsidiaries and that is managed by Marriott International, Inc. The hotel taxable REIT subsidiary, a wholly owned subsidiary BPLP is the lessee pursuant to the lease for the hotel property. As lessor, BPLP is entitled to a percentage of gross receipts from the hotel property. Marriott International, Inc. continues to manage the hotel property under the Marriott name and under terms of the existing management agreement. The hotel taxable REIT subsidiary is subject to tax at the federal and state level and, accordingly, BPLP has recorded a tax provision in its Consolidated Statements of Operations for the years ended December 31, 2018, 2017 and 2016.
The net difference between the tax basis and the reported amounts of BPLP’s assets and liabilities is approximately $2.8 billion and $2.9 billion as of December 31, 2018 and 2017, respectively, which is primarily related to the difference in basis of contributed property and accrued rental income.
Certain entities included in BPLP’s consolidated financial statements are subject to certain state and local taxes. These taxes are recorded as operating expenses in the accompanying consolidated financial statements.
The following table reconciles GAAP net income attributable to Boston Properties Limited Partnership to taxable income (unaudited):
|
| | | | | | | | | | | | |
| | | For the year ended December 31, |
| | | 2018 | | 2017 | | 2016 |
| | | (in thousands) |
| Net income attributable to Boston Properties Limited Partnership | | $ | 667,403 |
| | $ | 523,366 |
| | $ | 585,841 |
|
| Straight-line rent and net “above-” and “below-market” rent adjustments | | (59,199 | ) | | (86,773 | ) | | (73,604 | ) |
| Book/Tax differences from depreciation and amortization | | 109,673 |
| | 144,436 |
| | 245,239 |
|
| Book/Tax differences from interest expense | | (20,287 | ) | | (20,227 | ) | | (40,481 | ) |
| Book/Tax differences on gains/(losses) from capital transactions | | 5,762 |
| | 784 |
| | (69,683 | ) |
| Book/Tax differences from stock-based compensation | | 54,445 |
| | 42,371 |
| | 37,397 |
|
| Tangible Property Regulations | | (143,468 | ) | | (129,673 | ) | | (117,102 | ) |
| Other book/tax differences, net | | 70,003 |
| | 37,607 |
| | (3,387 | ) |
| Taxable income | | $ | 684,332 |
| | $ | 511,891 |
| | $ | 564,220 |
|
Recent Accounting Pronouncements
For a discussion concerning new accounting pronouncements that may have an effect on our Consolidated Financial Statements(See Note 2 to the Consolidated Financial Statements).
Results of Operations for the Years Ended December 31, 2018 and 2017
Net income attributable to Boston Properties, Inc. common shareholders and net income attributable to Boston Properties Limited Partnership common unitholders increased approximately $120.4 million and $144.0 million for the year ended December 31, 2018 compared to 2017, respectively, as detailed in the following tables and for the reasons discussed below under the heading “Comparison of the year ended December 31, 2018 to the year ended December 31, 2017” within “Item 7—Management’s Discussion and Analysis of Financial Condition and Results of Operations.”
The following are reconciliations of Net Income Attributable to Boston Properties, Inc. Common Shareholders to Net Operating Income and Net Income Attributable to Boston Properties Limited Partnership Common Unitholders to Net Operating Income for the years ended December 31, 2018 and 2017 (in thousands):
Boston Properties, Inc.
|
| | | | | | | | | | | | | | | |
| | | Total Property Portfolio |
| | | 2018 | | 2017 | | Increase/
(Decrease) | | %
Change |
| Net Income Attributable to Boston Properties, Inc. Common Shareholders | | $ | 572,347 |
| | $ | 451,939 |
| | $ | 120,408 |
| | 26.64 | % |
| Preferred dividends | | 10,500 |
| | 10,500 |
| | — |
| | — | % |
| Net Income Attributable to Boston Properties, Inc. | | 582,847 |
| | 462,439 |
| | 120,408 |
| | 26.04 | % |
| Net Income Attributable to Noncontrolling Interests: | | | | | | | | |
| Noncontrolling interest—common units of the Operating Partnership | | 66,807 |
| | 52,210 |
| | 14,597 |
| | 27.96 | % |
| Noncontrolling interests in property partnerships | | 62,909 |
| | 47,832 |
| | 15,077 |
| | 31.52 | % |
| Net Income | | 712,563 |
| | 562,481 |
| | 150,082 |
| | 26.68 | % |
| Other Expenses: | | | | | | | | |
| Add: | | | | | | | | |
| Interest expense | | 378,168 |
| | 374,481 |
| | 3,687 |
| | 0.98 | % |
| Impairment losses | | 11,812 |
| | — |
| | 11,812 |
| | 100.00 | % |
| Other Income: | | | | | | | | |
| Less: | | | | | | | | |
| Gains (losses) from early extinguishments of debt | | (16,490 | ) | | 496 |
| | (16,986 | ) | | (3,424.60 | )% |
| Gains (losses) from investments in securities | | (1,865 | ) | | 3,678 |
| | (5,543 | ) | | (150.71 | )% |
| Interest and other income | | 10,823 |
| | 5,783 |
| | 5,040 |
| | 87.15 | % |
| Gains on sales of real estate | | 182,356 |
| | 7,663 |
| | 174,693 |
| | 2,279.69 | % |
| Income from unconsolidated joint ventures | | 2,222 |
| | 11,232 |
| | (9,010 | ) | | (80.22 | )% |
| Other Expenses: | | | | | | | | |
| Add: | | | | | | | | |
| Depreciation and amortization expense | | 645,649 |
| | 617,547 |
| | 28,102 |
| | 4.55 | % |
| Transaction costs | | 1,604 |
| | 668 |
| | 936 |
| | 140.12 | % |
| Payroll and related costs from management services contracts | | 9,590 |
| | — |
| | 9,590 |
| | 100.00 | % |
| General and administrative expense | | 121,722 |
| | 113,715 |
| | 8,007 |
| | 7.04 | % |
| Other Revenue: | | | | | | | | |
| Less: | | | | | | | | |
| Direct reimbursements of payroll and related costs from management services contracts | | 9,590 |
| | — |
| | 9,590 |
| | 100.00 | % |
| Development and management services revenue | | 45,158 |
| | 34,605 |
| | 10,553 |
| | 30.50 | % |
| Net Operating Income | | $ | 1,649,314 |
| | $ | 1,605,435 |
| | $ | 43,879 |
| | 2.73 | % |
Boston Properties Limited Partnership
|
| | | | | | | | | | | | | | | |
| | | Total Property Portfolio |
| | | 2018 | | 2017 | | Increase/
(Decrease) | | %
Change |
| Net Income Attributable to Boston Properties Limited Partnership Common Unitholders | | $ | 656,903 |
| | $ | 512,866 |
| | $ | 144,037 |
| | 28.08 | % |
| Preferred distributions | | 10,500 |
| | 10,500 |
| | — |
| | — | % |
| Net Income Attributable to Boston Properties Limited Partnership | | 667,403 |
| | 523,366 |
| | 144,037 |
| | 27.52 | % |
| Net Income Attributable to Noncontrolling Interests: | | | | | | | | |
| Noncontrolling interests in property partnerships | | 62,909 |
| | 47,832 |
| | 15,077 |
| | 31.52 | % |
| Net Income | | 730,312 |
| | 571,198 |
| | 159,114 |
| | 27.86 | % |
| Other Expenses: | | | | | | | | |
| Add: | | | | | | | | |
| Interest expense | | 378,168 |
| | 374,481 |
| | 3,687 |
| | 0.98 | % |
| Impairment losses | | 10,181 |
| | — |
| | 10,181 |
| | 100.00 | % |
| Other Income: | | | | | | | | |
| Less: | | | | | | | | |
| Gains (losses) from early extinguishments of debt | | (16,490 | ) | | 496 |
| | (16,986 | ) | | (3,424.60 | )% |
| Gains (losses) from investments in securities | | (1,865 | ) | | 3,678 |
| | (5,543 | ) | | (150.71 | )% |
| Interest and other income | | 10,823 |
| | 5,783 |
| | 5,040 |
| | 87.15 | % |
| Gains on sales of real estate | | 190,716 |
| | 8,240 |
| | 182,476 |
| | 2,214.51 | % |
| Income from unconsolidated joint ventures | | 2,222 |
| | 11,232 |
| | (9,010 | ) | | (80.22 | )% |
| Other Expenses: | | | | | | | | |
| Add: | | | | | | | | |
| Depreciation and amortization expense | | 637,891 |
| | 609,407 |
| | 28,484 |
| | 4.67 | % |
| Transaction costs | | 1,604 |
| | 668 |
| | 936 |
| | 140.12 | % |
| Payroll and related costs from management services contracts | | 9,590 |
| | — |
| | 9,590 |
| | 100.00 | % |
| General and administrative expense | | 121,722 |
| | 113,715 |
| | 8,007 |
| | 7.04 | % |
| Other Revenue: | | | | | | | | |
| Less: | | | | | | | | |
| Direct reimbursements of payroll and related costs from management services contracts | | 9,590 |
| | — |
| | 9,590 |
| | 100.00 | % |
| Development and management services revenue | | 45,158 |
| | 34,605 |
| | 10,553 |
| | 30.50 | % |
| Net Operating Income | | $ | 1,649,314 |
| | $ | 1,605,435 |
| | $ | 43,879 |
| | 2.73 | % |
At December 31, 2018, 2017 and 2016, we owned or had interests in a portfolio of 197, 179 and 174 commercial real estate properties, respectively (in each case, the “Total Property Portfolio”). As a result of changes within our Total Property Portfolio, the financial data presented below shows significant changes in revenue and expenses from period-to-period. Accordingly, we do not believe that our period-to-period financial data with respect to the Total Property Portfolio are necessarily meaningful. Therefore, the comparison of operating results for the years ended December 31, 2018, 2017 and 2016 show separately the changes attributable to the properties that were owned by us and in-service throughout each period compared (the “Same Property Portfolio”) and the changes attributable to the properties included in the Placed In-Service, Acquired, Development or Redevelopment or Sold Portfolios.
In our analysis of operating results, particularly to make comparisons of net operating income between periods meaningful, it is important to provide information for properties that were in-service and owned by us throughout each period presented. We refer to properties acquired or placed in-service prior to the beginning of the earliest period presented and owned by us and in-service through the end of the latest period presented as our Same Property Portfolio. The Same Property Portfolio therefore excludes properties placed in-service, acquired or in development or redevelopment after the beginning of the earliest period presented or disposed of prior to the end of the latest period presented.
Net operating income (“NOI”) is a non-GAAP financial measure equal to net income attributable to Boston Properties, Inc. common shareholders and net income attributable to Boston Properties Limited Partnership common unitholders, as applicable, the most directly comparable GAAP financial measures, plus (1) preferred dividends/distributions, net income attributable to noncontrolling interests, interest expense, impairment losses, depreciation and amortization expense, transaction costs, payroll and related costs from management services contracts and corporate general and administrative expense less (2) gains (losses) from early extinguishments of debt, gains (losses) from investments in securities, interest and other income, gains on sales of real estate, income from unconsolidated joint ventures, direct reimbursements of payroll and related costs from management services contracts and development and management services revenue. We use NOI internally as a performance measure and believe it provides useful information to investors regarding our results of operations and financial condition because, when compared across periods, it reflects the impact on operations from trends in occupancy rates, rental rates, operating costs and acquisition and development activity on an unleveraged basis, providing perspective not immediately apparent from net income attributable to Boston Properties, Inc. common shareholders and net income attributable to Boston Properties Limited Partnership common unitholders. For example, interest expense is not necessarily linked to the operating performance of a real estate asset and is often incurred at the corporate level as opposed to the property level. Similarly, interest expense may be incurred at the property level even though the financing proceeds may be used at the corporate level (e.g., used for other investment activity). In addition, depreciation and amortization expense, because of historical cost accounting and useful life estimates, may distort operating performance measures at the property level. NOI presented by us may not be comparable to NOI reported by other REITs or real estate companies that define NOI differently.
We believe that, in order to facilitate a clear understanding of our operating results, NOI should be examined in conjunction with net income attributable to Boston Properties, Inc. common shareholders and net income attributable to Boston Properties Limited Partnership common unitholders as presented in our Consolidated Financial Statements. NOI should not be considered as a substitute for net income attributable to Boston Properties, Inc. common shareholders or net income attributable to Boston Properties Limited Partnership common unitholders (determined in accordance with GAAP) or any other GAAP financial measures and should only be considered together with and as a supplement to our financial information prepared in accordance with GAAP.
The gains on sales of real estate, depreciation expense and impairment losses may differ between BXP and BPLP as a result of previously applied acquisition accounting by BXP for the issuance of common stock in connection with non-sponsor OP Unit redemptions by BPLP. This accounting resulted in a step-up of the real estate assets at BXP that was allocated to certain properties. The difference between the real estate assets of BXP as compared to BPLP for certain properties having an allocation of the real estate step-up will result in a corresponding difference in the gains on sales of real estate and depreciation expense when those properties are sold. For additional information see the Explanatory Note that follows the cover page of this Annual Report on Form 10-K.
Comparison of the year ended December 31, 2018 to the year ended December 31, 2017
The table below shows selected operating information for the Same Property Portfolio and the Total Property Portfolio. The Same Property Portfolio consists of 143 properties totaling approximately 38.5 million net rentable square feet of space, excluding unconsolidated joint ventures. The Same Property Portfolio includes properties acquired or placed in-service on or prior to January 1, 2017 and owned and in service through December 31, 2018. The Total Property Portfolio includes the effects of the other properties either placed in-service, acquired or in development or redevelopment after January 1, 2017 or disposed of on or prior to December 31, 2018. This table includes a reconciliation from the Same Property Portfolio to the Total Property Portfolio by also providing information for the years ended December 31, 2018 and 2017 with respect to the properties that were placed in-service, acquired, in development or redevelopment or sold.
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Same Property Portfolio | | Properties
Acquired Portfolio | | Properties
Placed In-Service
Portfolio | | Properties in Development or Redevelopment Portfolio | | Properties Sold Portfolio | | Total Property Portfolio |
| (dollars in thousands) | 2018 | | 2017 | | Increase/ (Decrease) | | % Change | | 2018 | | 2017 | | 2018 | | 2017 | | 2018 | | 2017 | | 2018 | | 2017 | | 2018 | | 2017 | | Increase/
(Decrease) | | %
Change |
| Rental Revenue: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Rental Revenue | $ | 2,479,396 |
| | $ | 2,423,282 |
| | $ | 56,114 |
| | 2.32 | % | | $ | 2,720 |
| | $ | 1,733 |
| | $ | 79,319 |
| | $ | 18,186 |
| | $ | 3,467 |
| | $ | 4,375 |
| | $ | 17,552 |
| | $ | 34,638 |
| | $ | 2,582,454 |
| | $ | 2,482,214 |
| | $ | 100,240 |
| | 4.04 | % |
| Termination Income | 6,246 |
| | 22,474 |
| | (16,228 | ) | | (72.21 | )% | | 2 |
| | 6 |
| | — |
| | — |
| | 5 |
| | (1,415 | ) | | 1,952 |
| | 1,993 |
| | 8,205 |
| | 23,058 |
| | (14,853 | ) | | (64.42 | )% |
| Total Rental Revenue | 2,485,642 |
| | 2,445,756 |
| | 39,886 |
| | 1.63 | % | | 2,722 |
| | 1,739 |
| | 79,319 |
| | 18,186 |
| | 3,472 |
| | 2,960 |
| | 19,504 |
| | 36,631 |
| | 2,590,659 |
| | 2,505,272 |
| | 85,387 |
| | 3.41 | % |
| Real Estate Operating Expenses | 923,643 |
| | 888,901 |
| | 34,742 |
| | 3.91 | % | | 1,299 |
| | 838 |
| | 31,912 |
| | 7,289 |
| | 1,705 |
| | 11,387 |
| | 7,988 |
| | 15,260 |
| | 966,547 |
| | 923,675 |
| | 42,872 |
| | 4.64 | % |
| Net Operating Income (Loss), Excluding Residential and Hotel | 1,561,999 |
| | 1,556,855 |
| | 5,144 |
| | 0.33 | % | | 1,423 |
| | 901 |
| | 47,407 |
| | 10,897 |
| | 1,767 |
| | (8,427 | ) | | 11,516 |
| | 21,371 |
| | 1,624,112 |
| | 1,581,597 |
| | 42,515 |
| | 2.69 | % |
| Residential Net Operating Income (Loss) (1) | 10,121 |
| | 10,287 |
| | (166 | ) | | (1.61 | )% | | — |
| | — |
| | (174 | ) | | 7 |
| | — |
| | — |
| | — |
| | — |
| | 9,947 |
| | 10,294 |
| | (347 | ) | | (3.37 | )% |
| Hotel Net Operating Income (1) | 15,255 |
| | 13,544 |
| | 1,711 |
| | 12.63 | % | | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | 15,255 |
| | 13,544 |
| | 1,711 |
| | 12.63 | % |
| Consolidated Net Operating Income (Loss) (1) | $ | 1,587,375 |
| | $ | 1,580,686 |
| | $ | 6,689 |
| | 0.42 | % | | $ | 1,423 |
| | $ | 901 |
| | $ | 47,233 |
| | $ | 10,904 |
| | $ | 1,767 |
| | $ | (8,427 | ) | | $ | 11,516 |
| | $ | 21,371 |
| | $ | 1,649,314 |
| | $ | 1,605,435 |
| | $ | 43,879 |
| | 2.73 | % |
_______________
| |
| (1) | For a detailed discussion of NOI, including the reasons management believes NOI is useful to investors, see page 64. Residential Net Operating Income for the year ended December 31, 2018 and 2017 are comprised of Residential Revenue of $22,551 and $16,596 less Residential Expenses of $12,604 and $6,302, respectively. Hotel Net Operating Income for the year ended December 31, 2018 and 2017 are comprised of Hotel Revenue of $49,118 and $45,603 less Hotel Expenses of $33,863 and $32,059, respectively, per the Consolidated Statements of Operations. |
Same Property Portfolio
Rental Revenue
Rental revenue from the Same Property Portfolio increased by approximately $56.1 million for the year ended December 31, 2018 compared to 2017. The increase was primarily the result of an increase in revenue from our leases, parking and other income and other recoveries of approximately $54.2 million, $1.8 million and $0.1 million, respectively. Rental revenue from our leases increased by approximately $54.2 million as a result of our average revenue per square foot increasing by approximately $1.42, contributing approximately $45.0 million, and an approximately $9.2 million increase due to our average occupancy increasing from 91.55% to 91.93%.
Termination Income
Termination income decreased by approximately $16.2 million for the year ended December 31, 2018 compared to 2017.
Termination income for the year ended December 31, 2018 resulted from the termination of 30 tenants across the Same Property Portfolio which totaled approximately $6.2 million of which approximately $4.8 million was attributable to the New York Region. In addition, we received the sixth interim distribution from our unsecured creditor's claim against Lehman Brothers, Inc. of approximately $0.3 million (See Note 9 to the Consolidated Financial Statements).
Termination income for the year ended December 31, 2017 resulted from the termination of 30 tenants across the Same Property Portfolio which totaled approximately $22.5 million of which approximately $21.7 million was attributable to the New York Region. The remaining approximately $0.8 million of termination income was primarily related to the Washington, DC region. In addition, we received the fifth interim distribution from our unsecured creditor's claim against Lehman Brothers, Inc. of approximately $0.4 million (See Note 9 to the Consolidated Financial Statements).
Real Estate Operating Expenses
Real estate operating expenses from the Same Property Portfolio increased by approximately $34.7 million, or 3.9%, for the year ended December 31, 2018 compared to 2017, due primarily to increases in real estate taxes and other real estate operating expenses of approximately $21.8 million, or 5.0%, and $12.9 million, or 2.8%, respectively. The increase in real estate taxes was primarily experienced in the New York CBD properties.
Properties Acquired Portfolio
The table below lists the properties acquired between January 1, 2017 and December 31, 2018. Rental revenue and real estate operating expenses increased by approximately $1.0 million and $0.5 million, respectively, for the year ended December 31, 2018 compared to 2017, as detailed below. |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | Rental Revenue | | Real Estate Operating Expenses |
| Name | | Date acquired | | Square Feet | | 2018 | | 2017 | | Change | | 2018 | | 2017 | | Change |
| | | | | | | (dollars in thousands) |
| 103 Carnegie Center (1) | | May 15, 2017 | | 96,332 |
| | $ | 2,722 |
| | $ | 1,739 |
| | $ | 983 |
| | $ | 1,299 |
| | $ | 838 |
| | $ | 461 |
|
| | | | | 96,332 |
| | $ | 2,722 |
| | $ | 1,739 |
| | $ | 983 |
| | $ | 1,299 |
| | $ | 838 |
| | $ | 461 |
|
_______________
| |
| (1) | Rental revenue includes termination income of approximately $2,000 and $6,000 for the years ended December 31, 2018 and 2017, respectively. |
Properties Placed In-Service Portfolio
The table below lists the properties that were placed in-service or partially placed in-service between January 1, 2017 and December 31, 2018. Rental revenue and real estate operating expenses from our Properties Placed In-Service Portfolio increased by approximately $67.0 million and $30.6 million, respectively, for the year ended December 31, 2018 compared to 2017, as detailed below.
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | Quarter Initially Placed In-Service | | Quarter Fully Placed In-Service | | | | Rental Revenue | | Real Estate Operating Expenses |
| Name | | | | Square Feet | | 2018 | | 2017 | | Change | | 2018 | | 2017 | | Change |
| | | | | | | | | (dollars in thousands) |
| Office | | | | | | | | | | | | | | | | | | |
| Reservoir Place North | | Second Quarter, 2016 | | Second Quarter, 2017 | | 73,258 |
| | $ | 3 |
| | $ | — |
| | $ | 3 |
| | $ | 516 |
| | $ | 346 |
| | $ | 170 |
|
| 888 Boylston Street | | Third Quarter, 2016 | | Third Quarter, 2017 | | 417,320 |
| | 32,129 |
| | 17,486 |
| | 14,643 |
| | 9,507 |
| | 6,597 |
| | 2,910 |
|
| 191 Spring Street | | Fourth Quarter, 2017 | | Fourth Quarter 2018 | | 170,997 |
| | 4,917 |
| | 29 |
| | 4,888 |
| | 1,723 |
| | 55 |
| | 1,668 |
|
| Salesforce Tower | | Fourth Quarter, 2017 | | Fourth Quarter 2018 | | 1,420,682 |
| | 42,270 |
| | 671 |
| | 41,599 |
| | 20,166 |
| | 291 |
| | 19,875 |
|
| Total Office | | | | | | 2,082,257 |
|
| 79,319 |
|
| 18,186 |
|
| 61,133 |
|
| 31,912 |
|
| 7,289 |
|
| 24,623 |
|
| | | | | | | | | | | | | | | | | | | |
| Residential | | | | | | | | | | | | | | | | | | |
| Signature at Reston | | First Quarter, 2018 | | Second Quarter, 2018 | | 517,783 |
| | 3,879 |
| | — |
| | 3,879 |
| | 4,510 |
| | — |
| | 4,510 |
|
| Proto Kendall Square | | Second Quarter, 2018 | | Third Quarter, 2018 | | 166,717 |
| | 1,944 |
| | — |
| | 1,944 |
| | 1,487 |
| | — |
| | 1,487 |
|
| Total Residential | | | | | | 684,500 |
|
| 5,823 |
|
| — |
|
| 5,823 |
|
| 5,997 |
|
| — |
|
| 5,997 |
|
| | | | | | | 2,766,757 |
| | $ | 85,142 |
| | $ | 18,186 |
| | $ | 66,956 |
| | $ | 37,909 |
| | $ | 7,289 |
| | $ | 30,620 |
|
Properties in Development or Redevelopment Portfolio
The table below lists the properties were in development or redevelopment between January 1, 2017 and December 31, 2018. Rental revenue from our Properties in Development or Redevelopment Portfolio increased by approximately $0.5 million and real estate operating expenses decreased approximately $9.7 million for the year ended December 31, 2018 compared to 2017.
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | Rental Revenue | | Real Estate Operating Expenses |
| Name | | Date Commenced Development / Redevelopment | | Square Feet | | 2018 | | 2017 | | Change | | 2018 | | 2017 | | Change |
| | | | | | | (dollars in thousands) |
| One Five Nine East 53rd Street (1) | | August 19, 2016 | | 220,000 |
| | $ | 3,472 |
| | $ | 2,218 |
| | $ | 1,254 |
| | $ | 1,702 |
| | $ | 7,368 |
| | $ | (5,666 | ) |
| 191 Spring Street (2) | | December 29, 2016 | | 160,000 |
| | — |
| | — |
| | — |
| | — |
| | 2,843 |
| | (2,843 | ) |
| 145 Broadway (3) | | April 6, 2017 | | 79,616 |
| | — |
| | 742 |
| | (742 | ) | | 3 |
| | 1,176 |
| | (1,173 | ) |
| | | | | 459,616 |
| | $ | 3,472 |
| | $ | 2,960 |
| | $ | 512 |
| | $ | 1,705 |
| | $ | 11,387 |
| | $ | (9,682 | ) |
_______________
| |
| (1) | This is the low-rise portion of 601 Lexington Avenue in New York City. Rental revenue includes termination income of approximately $5,000 and $(1.4) million for the years ended December 31, 2018 and 2017, respectively. In addition, real estate operating expenses for the year ended December 31, 2017 includes approximately $5.8 million of demolition costs. |
| |
| (2) | Real estate operating expenses for the year ended December 31, 2017 includes approximately $2.8 million of demolition costs. |
| |
| (3) | On April 6, 2017, we commenced the development of 145 Broadway, a build-to-suit Class A office project with approximately 485,000 net rentable square feet located in Cambridge, Massachusetts. Real estate operating expenses for the year ended December 31, 2017 includes approximately $0.8 million of demolition costs. |
Properties Sold Portfolio
The table below lists the properties we sold between January 1, 2017 and December 31, 2018. Rental revenue and real estate operating expenses from our Properties Sold Portfolio decreased by approximately $17.1 million and $7.3 million, respectively, for the year ended December 31, 2018 compared to 2017, as detailed below.
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | Rental Revenue | | Real Estate Operating Expenses |
| Name | | Date Sold | | Property Type | | Square Feet | | 2018 | | 2017 | | Change | | 2018 | | 2017 | | Change |
| | | | | | | | | (dollars in thousands) |
| 30 Shattuck Road | | April 19, 2017 | | Land | | N/A |
| | $ | — |
| | $ | — |
| | $ | — |
| | $ | — |
| | $ | 14 |
| | $ | (14 | ) |
| 40 Shattuck Road | | June 13, 2017 | | Office | | 122,000 |
| | — |
| | 846 |
| | (846 | ) | | — |
| | 599 |
| | (599 | ) |
| Reston Eastgate | | August 30, 2017 | | Land | | N/A |
| | — |
| | — |
| | — |
| | — |
| | 76 |
| | (76 | ) |
| 500 E Street, S.W. | | January 9, 2018 | | Office | | 262,000 |
| | 270 |
| | 12,263 |
| | (11,993 | ) | | 129 |
| | 4,546 |
| | (4,417 | ) |
| 91 Hartwell Avenue (1) | | May 24, 2018 | | Office | | 119,000 |
| | 1,224 |
| | 3,110 |
| | (1,886 | ) | | 654 |
| | 1,620 |
| | (966 | ) |
| Quorum Office Park | | September 27, 2018 | | Office | | 268,000 |
| | 3,348 |
| | 4,336 |
| | (988 | ) | | 1,818 |
| | 2,237 |
| | (419 | ) |
| 1333 New Hampshire Avenue (2) | | November 30, 2018 | | Office | | 315,000 |
| | 14,407 |
| | 16,076 |
| | (1,669 | ) | | 5,180 |
| | 5,958 |
| | (778 | ) |
| Tower Oaks | | December 20, 2018 | | Land | | N/A |
| | 255 |
| | — |
| | 255 |
| | 207 |
| | 210 |
| | (3 | ) |
| | | | | | | 1,086,000 |
| | $ | 19,504 |
| | $ | 36,631 |
| | $ | (17,127 | ) | | $ | 7,988 |
| | $ | 15,260 |
| | $ | (7,272 | ) |
_______________
| |
| (1) | Rental revenue includes termination income of approximately $5,000 for the year ended December 31, 2017. |
| |
| (2) | Rental revenue includes termination income of approximately $2.0 million for each of the years ended December 31, 2018 and 2017. |
For additional information on the sale of the above properties and land parcels refer to “Results of Operations—Other Income and Expense Items - Gains on Sales of Real Estate” within “Item 7—Management’s Discussion and Analysis of Financial Condition and Results of Operations.”
Other Operating Income and Expense Items
Residential Net Operating Income
Net operating income for our residential same properties decreased by approximately $166,000 for the year ended December 31, 2018 compared to 2017.
The following reflects our occupancy and rate information for The Lofts at Atlantic Wharf and The Avant at Reston Town Center for the years ended December 31, 2018 and 2017.
|
| | | | | | | | | | | | | | | | | | | | | | |
| | | The Lofts at Atlantic Wharf | | The Avant at Reston Town Center |
| | | 2018 | | 2017 | | Percentage
Change | | 2018 | | 2017 | | Percentage
Change |
| Average Monthly Rental Rate (1) | | $ | 4,272 |
| | $ | 4,245 |
| | 0.6 | % | | $ | 2,411 |
| | $ | 2,391 |
| | 0.8 | % |
| Average Rental Rate Per Occupied Square Foot | | $ | 4.74 |
| | $ | 4.70 |
| | 0.9 | % | | $ | 2.65 |
| | $ | 2.64 |
| | 0.4 | % |
| Average Physical Occupancy (2) | | 93.9 | % | | 94.3 | % | | (0.4 | )% | | 93.6 | % | | 93.8 | % | | (0.2 | )% |
| Average Economic Occupancy (3) | | 93.5 | % | | 94.8 | % | | (1.4 | )% | | 92.9 | % | | 92.7 | % | | 0.2 | % |
_______________
| |
| (1) | Average Monthly Rental Rate is calculated as the average of the quotients obtained by dividing (A) rental revenue as determined in accordance with GAAP, by (B) the number of occupied units for each month within the applicable fiscal period. |
| |
| (2) | Average Physical Occupancy is defined as (1) the average number of occupied units divided by (2) the total number of units, expressed as a percentage. |
| |
| (3) | Average Economic Occupancy is defined as (1) total possible revenue less vacancy loss divided by (2) total possible revenue, expressed as a percentage. 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.
Hotel Net Operating Income
Net operating income for the Boston Marriott Cambridge hotel property increased by approximately $1.7 million for the year ended December 31, 2018 compared to 2017.
The following reflects our occupancy and rate information for the Boston Marriott Cambridge hotel for the years ended December 31, 2018 and 2017.
|
| | | | | | | | | | | |
| | | 2018 | | 2017 | | Percentage Change |
| Occupancy | | 84.6 | % | | 79.9 | % | | 5.9 | % |
| Average daily rate | | $ | 282.54 |
| | $ | 276.67 |
| | 2.1 | % |
| REVPAR | | $ | 239.07 |
| | $ | 221.17 |
| | 8.1 | % |
Other Operating Income and Expense Items
Development and Management Services Revenue
Development and management services revenue increased by approximately $10.6 million for the year ended December 31, 2018 compared to 2017. Development revenue and management services revenue increased by approximately $3.2 million and $7.4 million, respectively. The increase in development revenue is primarily related to an increase in fees associated with tenant improvement projects in our Boston region and at Salesforce Tower located in San Francisco, California. Management services revenue increased primarily due to leasing commissions and other management services revenue. The increase in leasing commissions was primarily derived from our Boston and Washington, DC unconsolidated joint ventures and a third-party managed building in New York City. The increase in other management services revenue was primarily due to property and asset management fees we earned from our Santa Monica Business Park unconsolidated joint venture, which we acquired on July 19, 2015,2018.
General and Administrative Expense
General and administrative expense increased by approximately $8.0 million for the year ended December 31, 2018 compared to 2017 primarily due to compensation expense and other general and administrative expenses increasing by approximately $5.8 million and $2.2 million, respectively. The increase in compensation expense was primarily related to (1) an increase in the expense associated with MYLTIP Awards, which includes the acceleration of amortization that occurred for employees that vested in these awards after satisfying age and service requirements and (2) an increase in other compensation related expenses. These increases were partially offset by a decrease in the value of our deferred compensation plan. The increase in other general and administrative expenses was primarily related to taxes.
We expect our general and administrative expenses to be between $136 million and $140 million for fiscal year 2019. Approximately $10 million of the increase in our 2019 guidance is related to the adoption of ASU 2016-02, “Leases (Topic 842.)” Under ASU 2016-02, lessors will only capitalize incremental direct leasing costs. As a result, we will no longer be able to capitalize legal costs and internal leasing wages and instead will be required to expense these and other non-incremental costs as incurred (See Note 2 to the Consolidated Financial Statements).
Currently wages directly related to the development and leasing of rental properties are capitalized and included in real estate assets or deferred charges on our Consolidated Balance Sheets and amortized over the useful lives of the applicable asset or lease term. Capitalized wages for the years ended December 31, 2018 and 2017 were approximately $18.0 million and $18.6 million, respectively. These costs are not included in the general and administrative expenses discussed above.
Transaction Costs
Transaction costs increased by approximately $0.9 million for the year ended December 31, 2018 compared to 2017. This increase was primarily related to the formation of the joint ventures that we entered into for 3 Hudson Boulevard in New York City and Santa Monica Business Park in Santa Monica, California (See Note 5 to the
Consolidated Financial Statements), as well as costs related to the sale of 6595 Springfield Center Drive (TSA Headquarters) in Springfield, Virginia (See Note 3 to the Consolidated Financial Statements) and other potential asset sales. In general, transaction costs relating to the formation of new and pending joint ventures and the pursuit of other transactions are expensed as incurred.
Depreciation and Amortization Expense
Depreciation expense may differ between BXP and BPLP commencedas a planned interest rate hedging program. result of previously applied acquisition accounting by BXP for the issuance of common stock in connection with non-sponsor OP Unit redemptions by BPLP. This accounting resulted in a step-up of the real estate assets at BXP that was allocated to certain properties. The difference between the real estate assets of BXP as compared to BPLP for certain properties having an allocation of the real estate step-up will result in a corresponding difference in depreciation expense. For additional information see the Explanatory Note that follows the cover page of this Annual Report on Form 10-K.
Boston Properties, Inc.
Depreciation and amortization expense increased by approximately $28.1 million for the year ended December 31, 2018 compared to 2017, as detailed below.
|
| | | | | | | | | | | | |
| Portfolio | | Depreciation and Amortization for the year ended December 31, |
| 2018 | | 2017 | | Change |
| | | (in thousands) |
| Same Property Portfolio | | $ | 613,726 |
| | $ | 602,976 |
| | $ | 10,750 |
|
| Properties Placed in-Service Portfolio | | 26,841 |
| | 4,171 |
| | 22,670 |
|
| Properties Acquired Portfolio | | 1,433 |
| | 1,151 |
| | 282 |
|
| Properties in Development or Redevelopment Portfolio | | 15 |
| | 3,026 |
| | (3,011 | ) |
| Properties Sold Portfolio | | 3,634 |
| | 6,223 |
| | (2,589 | ) |
| | | $ | 645,649 |
| | $ | 617,547 |
| | $ | 28,102 |
|
Boston Properties Limited Partnership
Depreciation and amortization expense increased by approximately $28.5 million for the year ended December 31, 2018 compared to 2017, as detailed below.
|
| | | | | | | | | | | | |
| Portfolio | | Depreciation and Amortization for the year ended December 31, |
| 2018 | | 2017 | | Change |
| | | (in thousands) |
| Same Property Portfolio | | $ | 605,968 |
| | $ | 594,836 |
| | $ | 11,132 |
|
| Properties Placed in-Service Portfolio | | 26,841 |
| | 4,171 |
| | 22,670 |
|
| Properties Acquired Portfolio | | 1,433 |
| | 1,151 |
| | 282 |
|
| Properties in Development or Redevelopment Portfolio | | 15 |
| | 3,026 |
| | (3,011 | ) |
| Properties Sold Portfolio | | 3,634 |
| | 6,223 |
| | (2,589 | ) |
| | | $ | 637,891 |
| | $ | 609,407 |
| | $ | 28,484 |
|
Direct Reimbursements of Payroll and Related Costs From Management Services Contracts and Payroll and Related Costs From Management Service Contracts
ASU 2016-08 “Revenue from Contracts with Customers (Topic 606): Principal versus Agent Considerations” updated the principal versus agent considerations and as a result we determined that amounts reimbursed for payroll and related costs received from third parties in connection with management services contracts should be reflected on a gross basis instead of on a net basis as we have determined that we are the principal under these arrangements (See Note 2 to the Consolidated Financial Statements). It is anticipated that these two financial statement line items will offset each other.
Other Income and Expense Items
Income from Unconsolidated Joint Ventures
For the year ended December 31, 2018 compared to 2017, income from unconsolidated joint ventures decreased by approximately $9.0 million due to an approximately $21.3 million decrease in our share of net income, which primarily resulted from our 901 New York Avenue, Metropolitan Square and Santa Monica Business Park joint ventures, detailed below. These decreases were partially offset by an approximately $12.3 million increase in our share of net income which primarily resulted from the gain on sale of real estate from the joint venture that owns Annapolis Junction in Annapolis, Maryland.
During the year ended December 31, 2015,2018, our joint venture that owns Metropolitan Square in Washington, DC commenced a renovation project and recorded accelerated depreciation of approximately $22.4 million related to the remaining book value of the assets to be replaced. We have a 20% ownership interest in the Metropolitan Square joint venture. Therefore, this accelerated depreciation resulted in a decrease of approximately $4.5 million to our net income from the joint venture.
Our acquisition of a 55% ownership interest in Santa Monica Business Park in Santa Monica, California on July 19, 2018 resulted in an approximately $5.0 million decrease to our net income from the joint venture. The decrease was primarily related to interest expense and depreciation and amortization expense.
The decrease in net income from our joint venture that owns 901 New York Avenue was related to our allocation of income and distributions for the year ended December 31, 2017. Due to our economic ownership interest as a result of the achievement of specified investment return thresholds, as provided for in the joint venture agreement, a disproportionate distribution was made by the joint venture to us.
On December 31, 2018, we entered into a distribution agreement with our partner in the joint venture in which we have a 50% interest and that owns Annapolis Junction. Under the agreement, the joint venture distributed its Annapolis Junction Building One property to the partner and the partner assumed the mortgage indebtedness collateralized by the property. We recognized a gain on sale of real estate totaling approximately $8.3 million, which is included within this financial statement line item.
Gains on Sales of Real Estate
The gains on sales of real estate may differ between BXP and BPLP as a result of previously applied acquisition accounting by BXP for the issuance of common stock in connection with non-sponsor OP Unit redemptions by BPLP. This accounting resulted in a step-up of the real estate assets at BXP that was allocated to certain properties. The difference between the real estate assets of BXP as compared to BPLP for certain properties having an allocation of the real estate step-up will result in a corresponding difference in the gains on sales of real estate when those properties are sold. For additional information, see the Explanatory Note that follows the cover page of this Form 10-K.
Boston Properties, Inc.
Gains on sales of real estate increased by approximately $174.7 million for the year ended December 31, 2018 compared to 2017, as detailed below.
|
| | | | | | | | | | | | | | | | | | | | |
| Name | | Date Sold | | Property Type | | Square Feet | | Sale Price | | Net Cash Proceeds | | Gain on Sale of Real Estate | |
| | | | | | | | | (dollars in millions) | |
| 2018 | | | | | | | | | | | | | |
| 500 E Street, S.W. | | January 9, 2018 | | Office | | 262,000 |
| | $ | 118.6 |
| | $ | 116.1 |
| | $ | 96.4 |
| |
| 91 Hartwell Avenue | | May 24, 2018 | | Office | | 119,000 |
| | 22.2 |
| | 21.7 |
| | 15.5 |
| |
| Quorum Office Park | | September 27, 2018 | | Office | | 268,000 |
| | 35.3 |
| | 34.3 |
| | 7.9 |
| |
| 1333 New Hampshire Avenue | | November 30, 2018 | | Office | | 315,000 |
| | 142.0 |
| | 133.7 |
| | 44.4 |
| |
| Tower Oaks | | December 20, 2018 | | Land | | N/A |
| | 46.0 |
| | 25.9 |
| | 15.7 |
| |
| | | | | | | 964,000 |
| | $ | 364.1 |
| | $ | 331.7 |
| | $ | 179.9 |
| (1) |
| 2017 | | | | | | | | | | | | | |
| 30 Shattuck Road | | April 19, 2017 | | Land | | N/A |
| | $ | 5.0 |
| | $ | 5.0 |
| | $ | 3.7 |
| |
| 40 Shattuck Road | | June 13, 2017 | | Office | | 122,000 |
| | 12.0 |
| | 11.9 |
| | — |
| (2) |
| Reston Eastgate | | August 30, 2017 | | Land | | N/A |
| | 14.0 |
| | 13.2 |
| | 2.8 |
| |
| | | | | | | 122,000 |
| | $ | 31.0 |
| | $ | 30.1 |
| | $ | 6.5 |
| (3) |
| |
| (1) | Excludes approximately $2.6 million of gains on sales of real estate recognized during the year ended December 31, 2018 related to gain amounts from sales of real estate occurring in prior years. |
| |
| (2) | The gain on sale of real estate for this property was $28,000. |
| |
| (3) | Excludes approximately $1.1 million of gains on sale of real estate recognized during the year ended December 31, 2017 related to a previously deferred gain amount from sales of real estate occurring in prior years. |
Boston Properties Limited Partnership
Gains on sales of real estate increased by approximately $182.5 million for the year ended December 31, 2018 compared to 2017, as detailed below.
|
| | | | | | | | | | | | | | | | | | | | |
| Name | | Date Sold | | Property Type | | Square Feet | | Sale Price | | Net Cash Proceeds | | Gain on Sale of Real Estate | |
| | | | | | | | | (dollars in millions) | |
| 2018 | | | | | | | | | | | | | |
| 500 E Street, S.W. | | January 9, 2018 | | Office | | 262,000 |
| | $ | 118.6 |
| | $ | 116.1 |
| | $ | 98.9 |
| |
| 91 Hartwell Avenue | | May 24, 2018 | | Office | | 119,000 |
| | 22.2 |
| | 21.7 |
| | 15.9 |
| |
| Quorum Office Park | | September 27, 2018 | | Office | | 268,000 |
| | 35.3 |
| | 34.3 |
| | 9.2 |
| |
| 1333 New Hampshire Avenue | | November 30, 2018 | | Office | | 315,000 |
| | 142.0 |
| | 133.7 |
| | 48.4 |
| |
| Tower Oaks | | December 20, 2018 | | Land | | N/A |
| | 46.0 |
| | 25.9 |
| | 15.7 |
| |
| | | | | | | 964,000 |
| | $ | 364.1 |
| | $ | 331.7 |
| | $ | 188.1 |
| (1) |
| 2017 | | | | | | | | | | | | | |
| 30 Shattuck Road | | April 19, 2017 | | Land | | N/A |
| | $ | 5.0 |
| | $ | 5.0 |
| | $ | 3.7 |
| |
| 40 Shattuck Road | | June 13, 2017 | | Office | | 122,000 |
| | 12.0 |
| | 11.9 |
| | 0.6 |
| |
| Reston Eastgate | | August 30, 2017 | | Land | | N/A |
| | 14.0 |
| | 13.2 |
| | 2.8 |
| |
| | | | | | | 122,000 |
| | $ | 31.0 |
| | $ | 30.1 |
| | $ | 7.1 |
| (2) |
___________
| |
| (1) | Excludes approximately $2.6 million of gains on sales of real estate recognized during the year ended December 31, 2018 related to gain amounts from sales of real estate occurring in prior years. |
| |
| (2) | Excludes approximately $1.1 million of gains on sale of real estate recognized during the year ended December 31, 2017 related to a previously deferred gain amount from sales of real estate occurring in prior years. |
Interest and Other Income
Interest and other income increased by approximately $5.0 million for the year ended December 31, 2018 compared to 2017 due primarily to an increase in interest rates.
Gains (Losses) from Investments in Securities
Gains (losses) from investments in securities for the years ended December 31, 2018 and 2017 related to investments that we have made to reduce our market risk relating to a deferred compensation plan that we maintain for BXP's officers. Under this deferred compensation plan, each officer who is eligible to participate is permitted to defer a portion of the officer’s current income on a pre-tax basis and receive a tax-deferred return on these deferrals based on the performance of specific investments selected by the officer. In order to reduce our market risk relating to this plan, we typically acquire, in a separate account that is not restricted as to its use, similar or identical investments as those selected by each officer. This enables us to generally match our liabilities to officers of BXP under the deferred compensation plan with equivalent assets and thereby limit our market risk. The performance of these investments is recorded as gains from investments in securities. During the years ended December 31, 2018 and 2017, we recognized gains (losses) of approximately $(1.9) million and $3.7 million, respectively, on these investments. By comparison, our general and administrative expense increased (decreased) by approximately $(1.9) million and $3.7 million during the years ended December 31, 2018 and 2017, respectively, as a result of increases (decrease) in our liability under our deferred compensation plan that were associated with the performance of the specific investments selected by officers of BXP participating in the plan.
Gains (Losses) from Early Extinguishments of Debt
On December 13, 2018, BPLP completed the redemption of $700.0 million in aggregate principal amount of its 5.875% senior notes due October 15, 2019. The redemption price was approximately $722.6 million. The redemption price included approximately $6.6 million of accrued and unpaid interest to, but not including, the redemption date. Excluding the accrued and unpaid interest, the redemption price was approximately 102.28% of the principal amount being redeemed. We recognized a loss from early extinguishment of debt totaling approximately $16.5 million, which amount included the payment of the redemption premium totaling approximately $16.0 million.
On December 17, 2017, BPLP completed the redemption of $850 million in aggregate principal amount of its 3.700% senior notes due November 15, 2018. The redemption price was approximately $865.5 million, which included approximately $2.8 million of accrued and unpaid interest to, but not including, the redemption date. Excluding the accrued and unpaid interest, the redemption price was approximately 101.49% of the principal amount being redeemed. We recognized a loss from early extinguishment of debt totaling approximately $13.9 million, which amount included the payment of the redemption premium totaling approximately $12.7 million.
On June 7, 2017, our consolidated entity in which we have a 60% ownership interest and that owns 767 Fifth Avenue (the General Motors Building) located in New York City completed the refinancing of approximately $1.6 billion of indebtedness that had been secured by direct and indirect interests in 767 Fifth Avenue. The new mortgage financing has a principal amount of $2.3 billion, bears interest at a fixed interest rate of 3.43% per annum and matures on June 9, 2027. The loan requires monthly interest-only payments during the 10-year term of the loan, with the entire principal amount due at maturity. The extinguished debt bore interest at a weighted-average rate of approximately 5.96% per annum, an effective GAAP interest rate of approximately 3.03% per annum and was scheduled to mature on October 7, 2017. There was no prepayment penalty associated with the repayment of the prior indebtedness. We recognized a net gain from early extinguishment of debt totaling approximately $14.6 million primarily consisting of the acceleration of the remaining balance related to the historical fair value debt adjustment.
On April 24, 2017, BPLP entered into seventeenthe 2017 Credit Facility (See Note 8 to the Consolidated Financial Statements). Certain lenders, under the prior credit facility, chose to not participate in the 2017 Credit Facility and as such we recognized a loss on early extinguishment of debt of approximately $0.3 million related to the acceleration of finance fees associated with the prior credit agreement.
Impairment Losses
Impairment loss may differ between BXP and BPLP as a result of previously applied acquisition accounting by BXP for the issuance of common stock in connection with non-sponsor OP Unit redemptions by BPLP. This accounting resulted in a step-up of the real estate assets at BXP that was allocated to certain properties. The difference between the real estate assets of BXP as compared to BPLP for certain properties having an allocation of the real estate step-up will result in a corresponding difference in depreciation expense. For additional information see the Explanatory Note that follows the cover page of this Annual Report on Form 10-K.
On December 13, 2018, we completed the sale of our 6595 Springfield Center Drive development project located in Springfield, Virginia, for a sale price of approximately $98.1 million, consisting of the land and project costs incurred through the closing date. Net cash proceeds totaled approximately $97.1 million. Concurrently with the sale, we agreed to act as development manager and have guaranteed the completion of the project. The book value of the property exceeded its estimated fair value prior to the sale, and as a result, we recognized an impairment loss totaling approximately $8.7 million during the three months ended December 31, 2018. 6595 Springfield Center Drive is an approximately 634,000 net rentable square foot Class A office project.
During the three months ended December 31, 2018, we reevaluated our strategy for the sale of our 2600 Tower Oaks Boulevard property. Based on a shorter than expected hold period, we reduced the carrying value of the property to its estimated fair value at December 31, 2018 and recognized an impairment loss totaling approximately $3.1 million for BXP and approximately $1.5 million for BPLP. Our estimated fair value was based on a pending offer for the sale of the property. 2600 Tower Oaks Boulevard is an approximately 179,000 net rentable square foot Class A office property (See Note 19 to the Consolidated Financial Statements).
Interest Expense
Interest expense increased by approximately $3.7 million for the year ended December 31, 2018 compared to 2017 as detailed below.
|
| | | | |
| Component | | Change in interest expense for the year ended
December 31, 2018
compared to
December 31, 2017 |
| | | (in thousands) |
| Increases to interest expense due to: | | |
| Issuance of $850 million in aggregate principal of 3.200% senior notes due 2025 on December 4, 2017 | | $ | 25,383 |
|
| Refinancing of the debt collateralized by 767 Fifth Avenue (the General Motors Building) | | 15,448 |
|
| Utilization of the 2017 Credit Facility (1) | | 12,082 |
|
| Issuance of $1 billion in aggregate principal of 4.500% senior notes due 2028 on November 28, 2018 | | 4,148 |
|
| Other interest expense (excluding senior notes) | | 153 |
|
| Total increases to interest expense | | 57,214 |
|
| Decreases to interest expense due to: | | |
| Redemption of $850 million in aggregate principal of 3.700% senior notes due 2018 on December 17, 2017 | | (30,519 | ) |
| Decrease in the interest for the Outside Members' Notes Payable for the 767 Fifth Avenue (the General Motors Building) (2) | | (16,256 | ) |
| Increase in capitalized interest | | (4,696 | ) |
| Redemption of $700 million in aggregate principal of 5.875% senior notes due 2019 on December 13, 2018 | | (2,056 | ) |
| Total decreases to interest expense | | (53,527 | ) |
| Total change in interest expense | | $ | 3,687 |
|
_______________
| |
| (1) | See Note 8 to the Consolidated Financial Statements. |
| |
| (2) | The related interest expense from the Outside Members’ Notes Payable totaled approximately $16.3 million for the year ended December 31, 2017. 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. On June 7, 2017, a portion of the outside members’ notes payable was repaid and the remaining portion was contributed as equity in the consolidated entity. |
Interest expense directly related to the development of rental properties is capitalized and included in real estate assets on our Consolidated Balance Sheets and amortized over the useful lives of the real estate or lease term. As portions of properties are placed in-service, we cease capitalizing interest on that portion and interest is
then expensed. Interest capitalized for the years ended December 31, 2018 and 2017 were approximately $65.8 million and $61.1 million, respectively. These costs are not included in the interest expense referenced above.
At December 31, 2018, our variable rate debt consisted of BPLP's $500.0 million Delayed Draw Facility and $1.5 billion Revolving Facility. The Revolving Facility did not have any borrowings outstanding as of December 31, 2018. The Delayed Draw Facility had $500.0 million outstanding as of December 31, 2018. For a summary of our consolidated debt as of December 31, 2018 and December 31, 2017 refer to the heading “Liquidity and Capital Resources—Capitalization—Debt Financing” within “Item 7—Management’s Discussion and Analysis of Financial Condition and Results of Operations.”
Noncontrolling Interests in Property Partnerships
Noncontrolling interests in property partnerships increased by approximately $15.1 million for the year ended December 31, 2018 compared to 2017, as detailed below.
|
| | | | | | | | | | | | |
| Property | | Noncontrolling Interests in Property Partnerships for the year ended December 31, |
| 2018 | | 2017 | | Change |
| | | (in thousands) |
| Salesforce Tower (1) | | $ | (439 | ) | | $ | (528 | ) | | $ | 89 |
|
| 767 Fifth Avenue (the General Motors Building) (2) | | 1,791 |
| | (1,913 | ) | | 3,704 |
|
| Times Square Tower | | 26,997 |
| | 26,808 |
| | 189 |
|
| 601 Lexington Avenue (3) | | 18,802 |
| | 10,317 |
| | 8,485 |
|
| 100 Federal Street (4) | | 6,350 |
| | 3,722 |
| | 2,628 |
|
| Atlantic Wharf Office Building | | 9,408 |
| | 9,426 |
| | (18 | ) |
| | | $ | 62,909 |
| | $ | 47,832 |
| | $ | 15,077 |
|
_______________
| |
| (1) | See Notes 10 and 19 to the Consolidated Financial Statements. |
| |
| (2) | On June 7, 2017, our consolidated entity in which we have a 60% interest completed the refinancing of indebtedness that had been secured by direct and indirect interests in 767 Fifth Avenue. The net loss allocation was primarily due to the partners’ share of the interest expense for the outside members’ notes payable which was $16.3 million for the year ended December 31, 2017. However, during the year ended December 31, 2017, we recognized a net gain from early extinguishment of debt totaling approximately $14.6 million primarily consisting of the acceleration of the remaining balance related to the historical fair value debt adjustments and as a result, this contributed to the property having a reduced net loss allocation. In addition, during the year ended December 31, 2017, we accelerated the depreciation and amortization related to capital improvements being performed at the building and had approximately $14.2 million of termination income. Neither of these items reoccurred during the year ended December 31, 2018. |
| |
| (3) | 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. In addition, real estate operating expenses for the year ended December 31, 2017 included approximately $5.8 million of demolition costs, which did not reoccur during the year ended December 31, 2018. |
| |
| (4) | The year ended December 31, 2018 included an increase in rental revenue from our tenants. |
Noncontrolling Interest—Common Units of the Operating Partnership
For BXP, noncontrolling interest—common units of the Operating Partnership increased by approximately $14.6 million for the year ended December 31, 2018 compared to 2017 due primarily to an increase in allocable income, which was the result of recognizing a greater gain on sales of real estate amount during 2018, partially offset by a decrease in the noncontrolling interest’s ownership percentage. Due to our ownership structure, there is no corresponding line item on BPLP’s financial statements.
Results of Operations for the Years Ended December 31, 2017 and2016
Net income attributable to Boston Properties, Inc. common shareholders and net income attributable to Boston Properties Limited Partnership common unitholders decreased approximately $50.3 million and $62.5 million for the years ended December 31, 2017 compared to 2016, respectively, as detailed in the following tables
and for the reasons discussed below under the heading “Comparison of the year ended December 31, 2017 to the year ended December 31, 2016” within “Item 7—Management’s Discussion and Analysis of Financial Condition and Results of Operations.”
The following are reconciliations of Net Income Attributable to Boston Properties, Inc. Common Shareholders to Net Operating Income and Net Income Attributable to Boston Properties Limited Partnership Common Unitholders to Net Operating Income for the years ended December 31, 2017 and2016 (in thousands):
Boston Properties, Inc.
|
| | | | | | | | | | | | | | | |
| | | Total Property Portfolio |
| | | 2017 | | 2016 | | Increase/
(Decrease) | | %
Change |
| Net Income Attributable to Boston Properties, Inc. Common Shareholders | | $ | 451,939 |
| | $ | 502,285 |
| | $ | (50,346 | ) | | (10.02 | )% |
| Preferred dividends | | 10,500 |
| | 10,500 |
| | — |
| | — | % |
| Net Income Attributable to Boston Properties, Inc. | | 462,439 |
| | 512,785 |
| | (50,346 | ) | | (9.82 | )% |
| Net Income Attributable to Noncontrolling Interests: | | | | | | | | |
| Noncontrolling interest—common units of the Operating Partnership | | 52,210 |
| | 59,260 |
| | (7,050 | ) | | (11.90 | )% |
| Noncontrolling interests in property partnerships | | 47,832 |
| | (2,068 | ) | | 49,900 |
| | 2,412.96 | % |
| Net Income | | 562,481 |
| | 569,977 |
| | (7,496 | ) | | (1.32 | )% |
| Other Expenses: | | | | | | | | |
| Add: | | | | | | | | |
| Losses from interest rate contracts | | — |
| | 140 |
| | (140 | ) | | (100.00 | )% |
| Interest expense | | 374,481 |
| | 412,849 |
| | (38,368 | ) | | (9.29 | )% |
| Impairment losses | | — |
| | 1,783 |
| | (1,783 | ) | | (100.00 | )% |
| Other Income: | | | | | | | | |
| Less: | | | | | | | | |
| Gains (losses) from early extinguishments of debt | | 496 |
| | (371 | ) | | 867 |
| | 233.69 | % |
| Gains from investments in securities | | 3,678 |
| | 2,273 |
| | 1,405 |
| | 61.81 | % |
| Interest and other income | | 5,783 |
| | 7,230 |
| | (1,447 | ) | | (20.01 | )% |
| Gains on sales of real estate | | 7,663 |
| | 80,606 |
| | (72,943 | ) | | (90.49 | )% |
| Gain on sale of investment in unconsolidated joint venture | | — |
| | 59,370 |
| | (59,370 | ) | | (100.00 | )% |
| Income from unconsolidated joint ventures | | 11,232 |
| | 8,074 |
| | 3,158 |
| | 39.11 | % |
| Other Expenses: | | | | | | | | |
| Add: | | | | | | | | |
| Depreciation and amortization expense | | 617,547 |
| | 694,403 |
| | (76,856 | ) | | (11.07 | )% |
| Transaction costs | | 668 |
| | 2,387 |
| | (1,719 | ) | | (72.02 | )% |
| General and administrative expense | | 113,715 |
| | 105,229 |
| | 8,486 |
| | 8.06 | % |
| Other Revenue: | | | | | | | | |
| Less: | | | | | | | | |
| Development and management services revenue | | 34,605 |
| | 28,284 |
| | 6,321 |
| | 22.35 | % |
| Net Operating Income | | $ | 1,605,435 |
| | $ | 1,601,302 |
| | $ | 4,133 |
| | 0.26 | % |
Boston Properties Limited Partnership
|
| | | | | | | | | | | | | | | |
| | | Total Property Portfolio |
| | | 2017 | | 2016 | | Increase/
(Decrease) | | %
Change |
| Net Income Attributable to Boston Properties Limited Partnership Common Unitholders | | $ | 512,866 |
| | $ | 575,341 |
| | $ | (62,475 | ) | | (10.86 | )% |
| Preferred distributions | | 10,500 |
| | 10,500 |
| | — |
| | — | % |
| Net Income Attributable to Boston Properties Limited Partnership | | 523,366 |
| | 585,841 |
| | (62,475 | ) | | (10.66 | )% |
| Net Income Attributable to Noncontrolling Interests: | | | | | | | | |
| Noncontrolling interests in property partnerships | | 47,832 |
| | (2,068 | ) | | 49,900 |
| | 2,412.96 | % |
| Net Income | | 571,198 |
| | 583,773 |
| | (12,575 | ) | | (2.15 | )% |
| Other Expenses: | | | | | | | | |
| Add: | | | | | | | | |
| Losses from interest rate contracts | | — |
| | 140 |
| | (140 | ) | | (100.00 | )% |
| Interest expense | | 374,481 |
| | 412,849 |
| | (38,368 | ) | | (9.29 | )% |
| Impairment losses | | — |
| | 1,783 |
| | (1,783 | ) | | (100.00 | )% |
| Other Income: | | | | | | | | |
| Less: | | | | | | | | |
| Gains (losses) from early extinguishments of debt | | 496 |
| | (371 | ) | | 867 |
| | 233.69 | % |
| Gains from investments in securities | | 3,678 |
| | 2,273 |
| | 1,405 |
| | 61.81 | % |
| Interest and other income | | 5,783 |
| | 7,230 |
| | (1,447 | ) | | (20.01 | )% |
| Gains on sales of real estate | | 8,240 |
| | 82,775 |
| | (74,535 | ) | | (90.05 | )% |
| Gain on sale of investment in unconsolidated joint venture | | — |
| | 59,370 |
| | (59,370 | ) | | (100.00 | )% |
| Income from unconsolidated joint ventures | | 11,232 |
| | 8,074 |
| | 3,158 |
| | 39.11 | % |
| Other Expenses: | | | | | | | | |
| Add: | | | | | | | | |
| Depreciation and amortization expense | | 609,407 |
| | 682,776 |
| | (73,369 | ) | | (10.75 | )% |
| Transaction costs | | 668 |
| | 2,387 |
| | (1,719 | ) | | (72.02 | )% |
| General and administrative expense | | 113,715 |
| | 105,229 |
| | 8,486 |
| | 8.06 | % |
| Other Revenue: | | | | | | | | |
| Less: | | | | | | | | |
| Development and management services revenue | | 34,605 |
| | 28,284 |
| | 6,321 |
| | 22.35 | % |
| Net Operating Income | | $ | 1,605,435 |
| | $ | 1,601,302 |
| | $ | 4,133 |
| | 0.26 | % |
Comparison of the year ended December 31, 2017 to the year ended December 31, 2016
The table below shows selected operating information for the Same Property Portfolio and the Total Property Portfolio. The Same Property Portfolio consists of 144 properties totaling approximately 38.7 million net rentable square feet of space, excluding unconsolidated joint ventures. The Same Property Portfolio includes properties acquired or placed in-service on or prior to January 1, 2016 and owned and in service through December 31, 2017. The Total Property Portfolio includes the effects of the other properties either placed in-service, acquired or in development or redevelopment after January 1, 2016 or disposed of on or prior to December 31, 2017. This table includes a reconciliation from the Same Property Portfolio to the Total Property Portfolio by also providing information for the years ended December 31, 2017 and 2016 with respect to the properties which were placed in-service, acquired, in development or redevelopment or sold.
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Same Property Portfolio | | Properties
Acquired Portfolio | | Properties
Placed In-Service
Portfolio | | Properties in
Development or
Redevelopment
Portfolio | | Properties Sold Portfolio | Total Property Portfolio |
| (dollars in thousands) | 2017 | | 2016 | | Increase/ (Decrease) | | % Change | | 2017 | | 2016 | | 2017 | | 2016 | | 2017 | | 2016 | | 2017 | | 2016 | | 2017 | | 2016 | | Increase/
(Decrease) | | %
Change |
| Rental Revenue: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Rental Revenue | $ | 2,395,910 |
| | $ | 2,329,295 |
| | $ | 66,615 |
| | 2.86 | % | | $ | 7,669 |
| | $ | 3,929 |
| | $ | 73,414 |
| | $ | 45,814 |
| | $ | 4,375 |
| | $ | 18,913 |
| | $ | 846 |
| | $ | 3,709 |
| | $ | 2,482,214 |
| | $ | 2,401,660 |
| | $ | 80,554 |
| | 3.35 | % |
| Termination Income | 24,467 |
| | 60,183 |
| | (35,716 | ) | | (59.35 | )% | | 6 |
| | — |
| | — |
| | — |
| | (1,415 | ) | | (890 | ) | | — |
| | — |
| | 23,058 |
| | 59,293 |
| | (36,235 | ) | | (61.11 | )% |
| Total Rental Revenue | 2,420,377 |
| | 2,389,478 |
| | 30,899 |
| | 1.29 | % | | 7,675 |
| | 3,929 |
| | 73,414 |
| | 45,814 |
| | 2,960 |
| | 18,023 |
| | 846 |
| | 3,709 |
| | 2,505,272 |
| | 2,460,953 |
| | 44,319 |
| | 1.80 | % |
| Real Estate Operating Expenses | 887,538 |
| | 856,637 |
| | 30,901 |
| | 3.61 | % | | 2,065 |
| | 857 |
| | 21,996 |
| | 11,564 |
| | 11,387 |
| | 11,745 |
| | 689 |
| | 1,889 |
| | 923,675 |
| | 882,692 |
| | 40,983 |
| | 4.64 | % |
| Net Operating Income (Loss), Excluding Residential and Hotel (1) | 1,532,839 |
| | 1,532,841 |
| | (2 | ) | | — | % | | 5,610 |
| | 3,072 |
| | 51,418 |
| | 34,250 |
| | (8,427 | ) | | 6,278 |
| | 157 |
| | 1,820 |
| | 1,581,597 |
| | 1,578,261 |
| | 3,336 |
| | 0.21 | % |
| Residential Net Operating Income (Loss) (2) | 10,294 |
| | 10,246 |
| | 48 |
| | 0.47 | % | | — |
| | — |
| | — |
| | — |
| | — |
| | (623 | ) | | — |
| | — |
| | 10,294 |
| | 9,623 |
| | 671 |
| | 6.97 | % |
| Hotel Net Operating Income (2) | 13,544 |
| | 13,418 |
| | 126 |
| | 0.94 | % | | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | 13,544 |
| | 13,418 |
| | 126 |
| | 0.94 | % |
| Consolidated Net Operating Income (Loss) (1) (2) | $ | 1,556,677 |
| | $ | 1,556,505 |
| | $ | 172 |
| | 0.01 | % | | $ | 5,610 |
| | $ | 3,072 |
| | $ | 51,418 |
| | $ | 34,250 |
| | $ | (8,427 | ) | | $ | 5,655 |
| | $ | 157 |
| | $ | 1,820 |
| | $ | 1,605,435 |
| | $ | 1,601,302 |
| | $ | 4,133 |
| | 0.26 | % |
_______________
| |
| (1) | The change in the Same Property Portfolio was driven by the decrease in termination income. For additional information, see page 79. |
| |
| (2) | For a detailed discussion of NOI, including the reasons management believes NOI is useful to investors, see page 64. Residential Net Operating Income for the year ended December 31, 2017 and 2016 are comprised of Residential Revenue of $16,596 and $16,699 less Residential Expenses of $6,302 and $7,076, respectively. Hotel Net Operating Income for the year ended December 31, 2017 and 2016 are comprised of Hotel Revenue of $45,603 and $44,884 less Hotel Expenses of $32,059 and $31,466, respectively, per the Consolidated Statements of Operations. |
Same Property Portfolio
Rental Revenue
Rental revenue from the Same Property Portfolio increased by approximately $66.6 million for the year ended December 31, 2017 compared to 2016. The increase was primarily the result of an increase in revenue from our leases and parking and other income of approximately $62.9 million and $4.6 million, respectively, partially offset by decreases in other recoveries of approximately $0.9 million. Rental revenue from our leases increased by approximately $62.9 million as a result of our average revenue per square foot increasing by approximately $1.70, contributing approximately $62.5 million, and an approximately $0.4 million increase due to our average occupancy increasing from 91.53% to 91.54%.
Termination Income
Termination income decreased by approximately $35.7 million for the year ended December 31, 2017 compared to 2016.
Termination income for the year ended December 31, 2017 resulted from the termination of 33 tenants across the Same Property Portfolio which totaled approximately $24.5 million of which approximately $21.3 million was attributable to the New York Region. The remaining approximately $2.8 million of termination income was primarily related to the Washington, DC region. In addition, we received the fifth interim distribution from our unsecured creditor's claim against Lehman Brothers, Inc. of approximately $0.4 million (See Note 9 to the Consolidated Financial Statements).
Termination income for the year ended December 31, 2016 resulted from the termination of 35 tenants across the Same Property Portfolio which totaled approximately $60.2 million of which approximately $58.8 million was from our New York region. On February 3, 2016, we entered into a lease termination agreement with a tenant for an approximately 85,000 square foot lease at our 250 West 55th Street property located in New York City. The lease was scheduled to expire on February 28, 2035. In consideration for the termination of the lease, the tenant paid us approximately $45.0 million. The remaining approximately $12.4 million of termination income from the New York region was primarily related to negotiated early releases with three other tenants. In addition, during the year ended December 31, 2016, we received the fourth interim distribution from our unsecured creditor's claim against Lehman Brothers, Inc. of approximately $1.4 million.
Real Estate Operating Expenses
Real estate operating expenses from the Same Property Portfolio increased by approximately $30.9 million, or 3.6%, for the year ended December 31, 2017 compared to 2016, due primarily to increases in real estate taxes and other real estate operating expenses of approximately $17.8 million, or 4.3%, and $13.1 million, or 2.7%, respectively. The increase in real estate taxes was primarily experienced in the New York CBD properties.
Properties Acquired Portfolio
The table below lists the properties acquired between January 1, 2016 and December 31, 2017. Rental revenue and real estate operating expenses increased by approximately $3.7 million and $1.2 million, respectively for the year ended December 31, 2017 compared to 2016, as detailed below.
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | Rental Revenue | | Real Estate Operating Expenses |
| Name | | Date acquired | | Square Feet | | 2017 | | 2016 | | Change | | 2017 | | 2016 | | Change |
| | | | | | | (dollars in thousands) |
| 3625-3635 Peterson Way | | April 22, 2016 | | 218,366 |
| | $ | 5,936 |
| | $ | 3,929 |
| | $ | 2,007 |
| | $ | 1,227 |
| | $ | 857 |
| | $ | 370 |
|
| 103 Carnegie Center (1) | | May 15, 2017 | | 96,332 |
| | 1,739 |
| | — |
| | 1,739 |
| | 838 |
| | — |
| | 838 |
|
| | | | | 314,698 |
| | $ | 7,675 |
| | $ | 3,929 |
| | $ | 3,746 |
| | $ | 2,065 |
| | $ | 857 |
| | $ | 1,208 |
|
| |
| (1) | Rental revenue includes termination income of approximately $6,000 for the year ended December 31, 2017. |
Properties Placed In-Service Portfolio
The table below lists the properties that were placed in-service or partially placed in-service between January 1, 2016 and December 31, 2017. Rental revenue and real estate operating expenses from our Properties Placed In-Service Portfolio increased by approximately $27.6 million and $10.4 million, respectively, for the year ended December 31, 2017 compared to 2016, as detailed below.
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | Quarter Initially Placed In-Service | | Quarter Fully Placed In-Service | | | | Rental Revenue | | Real Estate Operating Expenses |
| Name | | | | Square Feet | | 2017 | | 2016 | | Change | | 2017 | | 2016 | | Change |
| | | | | | | | | (dollars in thousands) |
| 601 Massachusetts Avenue | | Third Quarter, 2015 | | Second Quarter, 2016 | | 478,818 |
| | $ | 37,987 |
| | $ | 34,050 |
| | $ | 3,937 |
| | $ | 9,827 |
| | $ | 7,919 |
| | $ | 1,908 |
|
| 804 Carnegie Center | | Second Quarter, 2016 | | Second Quarter, 2016 | | 130,000 |
| | 5,584 |
| | 3,947 |
| | 1,637 |
| | 1,400 |
| | 1,385 |
| | 15 |
|
| 10 CityPoint | | Second Quarter, 2016 | | Second Quarter, 2016 | | 241,199 |
| | 11,657 |
| | 5,540 |
| | 6,117 |
| | 3,480 |
| | 1,334 |
| | 2,146 |
|
| Reservoir Place North | | Second Quarter, 2016 | | Second Quarter, 2017 | | 73,258 |
| | — |
| | (8 | ) | | 8 |
| | 346 |
| | 116 |
| | 230 |
|
| 888 Boylston Street | | Third Quarter, 2016 | | Third Quarter, 2017 | | 417,000 |
| | 17,486 |
| | 2,285 |
| | 15,201 |
| | 6,597 |
| | 810 |
| | 5,787 |
|
| 191 Spring Street | | Fourth Quarter, 2017 | | N/A | | 171,000 |
| | 29 |
| | — |
| | 29 |
| | 55 |
| | — |
| | 55 |
|
| Salesforce Tower | | Fourth Quarter, 2017 | | N/A | | 1,400,000 |
| | 671 |
| | — |
| | 671 |
| | 291 |
| | — |
| | 291 |
|
| | | | | | | 2,911,275 |
| | $ | 73,414 |
| | $ | 45,814 |
| | $ | 27,600 |
| | $ | 21,996 |
| | $ | 11,564 |
| | $ | 10,432 |
|
Properties in Development or Redevelopment Portfolio
The table below lists the properties were in development or redevelopment between January 1, 2016 and December 31, 2017. Rental revenue and real estate operating expenses from our Properties in Development or Redevelopment Portfolio decreased by approximately $15.1 million and $0.4 million for the year ended December 31, 2017 compared to 2016, respectively.
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | Rental Revenue | | Real Estate Operating Expenses |
| Name | | Date Commenced Development / Redevelopment | | Square Feet | | 2017 | | 2016 | | Change | | 2017 | | 2016 | | Change |
| | | | | | | (dollars in thousands) |
| One Five Nine East 53rd Street (1) | | August 19, 2016 | | 220,000 |
| | $ | 2,218 |
| | $ | 11,530 |
| | $ | (9,312 | ) | | $ | 7,368 |
| | $ | 8,173 |
| | $ | (805 | ) |
| 191 Spring Street (2) | | December 29, 2016 | | 171,000 |
| | — |
| | 2,813 |
| | (2,813 | ) | | 2,843 |
| | 2,025 |
| | 818 |
|
| 145 Broadway (3) | | April 6, 2017 | | 79,616 |
| | 742 |
| | 3,680 |
| | (2,938 | ) | | 1,176 |
| | 1,547 |
| | (371 | ) |
| | | | | 470,616 |
| | $ | 2,960 |
| | $ | 18,023 |
| | $ | (15,063 | ) | | $ | 11,387 |
| | $ | 11,745 |
| | $ | (358 | ) |
_______________
| |
| (1) | This is the low-rise portion of 601 Lexington Avenue in New York City. Rental revenue includes termination income of approximately $(1.4) million and $(0.9) million for the years ended December 31, 2017 and 2016, respectively. In addition, real estate operating expense includes demolition costs of approximately $5.8 million and $2.3 million for the years ended December 31, 2017 and 2016, respectively. |
| |
| (2) | Real estate operating expenses includes demolition costs of approximately $2.8 million and $0.3 million for the years ended December 31, 2017 and 2016, respectively. |
| |
| (3) | On April 6, 2017, we commenced the development of 145 Broadway, a build-to-suit Class A office project with approximately 485,000 net rentable square feet located in Cambridge, Massachusetts. Real estate operating expenses for the year ended December 31, 2017 includes approximately $0.8 million of demolition costs. |
In addition, during the year ended December 31, 2016, we had approximately $0.6 million of demolition costs related to our Proto Kendall Square residential development project.
Properties Sold Portfolio
The table below lists the properties we sold between January 1, 2016 and December 31, 2017. Rental revenue and real estate operating expenses from our Properties Sold Portfolio decreased by approximately $2.9 million and $1.2 million, respectively, for the year ended December 31, 2017 compared to 2016, as detailed below.
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | Rental Revenue | | Real Estate Operating Expenses |
| Name | | Date Sold | | Property Type | | Square Feet | | 2017 | | 2016 | | Change | | 2017 | | 2016 | | Change |
| | | | | | | | | (dollars in thousands) |
| 415 Main Street | | February 1, 2016 | | Office | | 231,000 |
| | $ | — |
| | $ | 1,675 |
| | $ | (1,675 | ) | | $ | — |
| | $ | 412 |
| | $ | (412 | ) |
| 30 Shattuck Road | | April 19, 2017 | | Land | | N/A |
| | — |
| | — |
| | — |
| | 14 |
| | 46 |
| | (32 | ) |
| 40 Shattuck Road | | June 13, 2017 | | Office | | 122,000 |
| | 846 |
| | 2,034 |
| | (1,188 | ) | | 599 |
| | 1,301 |
| | (702 | ) |
| Reston Eastgate | | August 30, 2017 | | Land | | N/A |
| | — |
| | — |
| | — |
| | 76 |
| | 130 |
| | (54 | ) |
| | | | | | | 353,000 |
| | $ | 846 |
| | $ | 3,709 |
| | $ | (2,863 | ) | | $ | 689 |
| | $ | 1,889 |
| | $ | (1,200 | ) |
For additional information on the sale of the above properties and land parcels refer to “Results of Operations—Other Income and Expense Items - Gains on Sales of Real Estate” within “Item 7—Management’s Discussion and Analysis of Financial Condition and Results of Operations.”
Other Operating Income and Expense Items
Residential Net Operating Income
Net operating income for our residential same properties increased by approximately $48,000 for the year ended December 31, 2017 compared to 2016.
The following reflects our occupancy and rate information for The Lofts at Atlantic Wharf and The Avant at Reston Town Center for the years ended December 31, 2017 and 2016.
|
| | | | | | | | | | | | | | | | | | | | | | |
| | | The Lofts at Atlantic Wharf | | The Avant at Reston Town Center |
| | | 2017 | | 2016 | | Percentage
Change | | 2017 | | 2016 | | Percentage
Change |
| Average Monthly Rental Rate (1) | | $ | 4,245 |
| | $ | 4,154 |
| | 2.2 | % | | $ | 2,391 |
| | $ | 2,385 |
| | 0.3 | % |
| Average Rental Rate Per Occupied Square Foot | | $ | 4.70 |
| | $ | 4.61 |
| | 2.0 | % | | $ | 2.64 |
| | $ | 2.62 |
| | 0.8 | % |
| Average Physical Occupancy (2) | | 94.3 | % | | 95.6 | % | | (1.4 | )% | | 93.8 | % | | 93.6 | % | | 0.2 | % |
| Average Economic Occupancy (3) | | 94.8 | % | | 96.5 | % | | (1.8 | )% | | 92.7 | % | | 93.6 | % | | (1.0 | )% |
_______________
| |
| (1) | Average Monthly Rental Rate is calculated as the average of the quotients obtained by dividing (A) rental revenue as determined in accordance with GAAP, by (B) the number of occupied units for each month within the applicable fiscal period. |
| |
| (2) | Average Physical Occupancy is defined as (1) the average number of occupied units divided by (2) the total number of units, expressed as a percentage. |
| |
| (3) | Average Economic Occupancy is defined as (1) total possible revenue less vacancy loss divided by (2) total possible revenue, expressed as a percentage. 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. |
Hotel Net Operating Income
Net operating income for the Boston Marriott Cambridge hotel property increased by approximately $0.1 million for the year ended December 31, 2017 compared to 2016.
The following reflects our occupancy and rate information for the Boston Marriott Cambridge hotel for the years ended December 31, 2017 and 2016.
|
| | | | | | | | | | | |
| | | 2017 | | 2016 | | Percentage Change |
| Occupancy | | 79.9 | % | | 79.5 | % | | 0.5 | % |
| Average daily rate | | $ | 276.67 |
| | $ | 271.38 |
| | 1.9 | % |
| REVPAR | | $ | 221.17 |
| | $ | 215.71 |
| | 2.5 | % |
Other Operating Income and Expense Items
Development and Management Services Revenue
Development and management services revenue increased by approximately $6.3 million for the year ended December 31, 2017 compared to 2016. Development revenue and management services revenue increased by approximately $4.0 million and $2.3 million, respectively. The increase in development revenue is primarily related to an approximately $2.5 million development fee we received as a result of a third-party terminating their development agreement with us. The remaining increase in development revenue was from a third-party development agreement in the Boston region and from our unconsolidated joint ventures that are developing Dock 72 in Brooklyn, New York and The Hub on Causeway in Boston, Massachusetts. Management services revenue increased primarily due to property management fees we earned from our unconsolidated joint venture, that acquired Colorado Center in Santa Monica, California on July 1, 2016, as well as an increase in service income that we earned from our tenants in our New York region.
General and Administrative Expense
General and administrative expense increased by approximately $8.5 million for the year ended December 31, 2017 compared to 2016 primarily due to compensation expense and other general and administrative expenses increasing by approximately $7.2 million and $1.3 million, respectively. The increase in compensation expense was primarily related to (1) an approximately $1.4 million increase in the value of our deferred compensation plan, (2) an approximately $2.8 million difference between the unrecognized expense remaining from the 2014 MYLTIP Units compared to the expense that was recognized during year ended December 31, 2017 for the 2017 MYLTIP Units (See Notes 10 and 16 to the Consolidated Financial Statements) and (3) an increase in other compensation related expenses of approximately $3.0 million. The increase in other general and administrative expenses was primarily related to the write-off of the remaining fees associated with BXP’s ATM stock offering program that was scheduled to expire on June 3, 2017 and an increase in other professional fees.
Wages directly related to the development and leasing of rental properties are capitalized and included in real estate assets or deferred charges on our Consolidated Balance Sheets and amortized over the useful lives of the applicable asset or lease term. Capitalized wages for the years ended December 31, 2017 and 2016 were approximately $18.6 million and $18.3 million, respectively. These costs are not included in the general and administrative expenses discussed above.
Transaction Costs
Transaction costs decreased by approximately $1.7 million for the year ended December 31, 2017 compared to 2016. This decrease was primarily related to the acquisition of 3625-3635 Peterson Way in Santa Clara, California, on April 22, 2016, and the acquisition of a 49.8% interest in an existing joint venture that owns and operates Colorado Center in Santa Monica, California on July 1, 2016. In general, transaction costs relate to the formation of new and pending joint ventures, pending and completed asset sales and the pursuit of other transactions, including acquisitions are expensed. However, in January 2017, the FASB issued ASU 2017-01, “Business Combinations (Topic 805): Clarifying the Definition of a Business” and we chose to early adopt it during the first quarter of 2017. We expect that acquisitions of real estate or in-substance real estate will not meet the revised definition of a business because substantially all of the fair value is concentrated in a single identifiable asset or group of similar identifiable assets (i.e. land, buildings, and related intangible assets) or because the
acquisition does not include a substantive process in the form of an acquired workforce or an acquired contract that cannot be replaced without significant cost, effort or delay (See Note 2 to the Consolidated Financial Statements).
Depreciation and Amortization Expense
Depreciation expense may differ between BXP and BPLP as a result of previously applied acquisition accounting by BXP for the issuance of common stock in connection with non-sponsor OP Unit redemptions by BPLP. This accounting resulted in a step-up of the real estate assets at BXP that was allocated to certain properties. The difference between the real estate assets of BXP as compared to BPLP for certain properties having an allocation of the real estate step-up will result in a corresponding difference in depreciation expense. For additional information see the Explanatory Note that follows the cover page of this Annual Report on Form 10-K.
Boston Properties, Inc.
Depreciation and amortization expense decreased by approximately $76.9 million for the year ended December 31, 2017 compared to 2016, as detailed below.
|
| | | | | | | | | | | | |
| Portfolio | | Depreciation and Amortization for the year ended December 31, |
| 2017 | | 2016 | | Change |
| | | (in thousands) |
| Same Property Portfolio (1) | | $ | 593,366 |
| | $ | 624,716 |
| | $ | (31,350 | ) |
| Properties Placed in-Service Portfolio | | 15,815 |
| | 8,913 |
| | 6,902 |
|
| Properties Acquired Portfolio | | 5,044 |
| | 2,693 |
| | 2,351 |
|
| Properties in Development or Redevelopment Portfolio (2) | | 3,050 |
| | 57,184 |
| | (54,134 | ) |
| Properties Sold Portfolio | | 272 |
| | 897 |
| | (625 | ) |
| | | $ | 617,547 |
| | $ | 694,403 |
| | $ | (76,856 | ) |
_______________
| |
| (1) | We commenced several repositioning and capital improvement projects during the year ended December 31, 2016 and as a result accelerated depreciation and amortization on the portion of the building that was being repositioned or undergoing capital improvements. |
| |
| (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. As a result, during the year ended December 31, 2016, 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 that was demolished. |
Boston Properties Limited Partnership
Depreciation and amortization expense decreased by approximately $73.4 million for the year ended December 31, 2017 compared to 2016, as detailed below.
|
| | | | | | | | | | | | |
| Portfolio | | Depreciation and Amortization for the year ended December 31, |
| 2017 | | 2016 | | Change |
| | | (in thousands) |
| Same Property Portfolio (1) | | $ | 585,226 |
| | $ | 616,669 |
| | $ | (31,443 | ) |
| Properties Placed in-Service Portfolio | | 15,815 |
| | 8,913 |
| | 6,902 |
|
| Properties Acquired Portfolio | | 5,044 |
| | 2,693 |
| | 2,351 |
|
| Properties in Development or Redevelopment Portfolio (2) | | 3,050 |
| | 53,604 |
| | (50,554 | ) |
| Properties Sold Portfolio | | 272 |
| | 897 |
| | (625 | ) |
| | | $ | 609,407 |
| | $ | 682,776 |
| | $ | (73,369 | ) |
_______________
| |
| (1) | We commenced several repositioning and capital improvement projects during the year ended December 31, 2016 and as a result accelerated depreciation and amortization on the portion of the building that was being repositioned or undergoing capital improvements. |
| |
| (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 that was demolished. |
Other Income and Expense Items
Income from Unconsolidated Joint Ventures
For the year ended December 31, 2017 compared to 2016, income from unconsolidated joint ventures increased by approximately $3.2 million due to an approximately $8.1 million increase in our share of net income which primarily resulted from the joint venture that owns Colorado Center in Santa Monica, California and our 901 New York Avenue joint venture in Washington, DC. These increases were partially offset by an approximately $4.9 million decrease in our share of net income, which primarily resulted from our Annapolis Junction and Market Square North joint ventures located in the Washington, DC region.
On July 28, 2017, the joint venture that owns Colorado Center, which we acquired on July 1, 2016, obtained mortgage loan financing, which increased interest expense and reduced the net income for the joint venture. The increase in net income from our 901 New York Avenue joint venture was related to our allocation of income and distributions for the year ended December 31, 2017. Due to our economic ownership interest as a result of the achievement of specified investment return thresholds, as provided for in the joint venture agreement, a disproportionate distribution was made by the joint venture to us.
The decrease in our share of net income from our Annapolis Junction joint venture is primarily due to a decrease in occupancy and an increase in interest expense related to Annapolis Junction Building One’s mortgage loan having an event of default and, commencing October 17, 2016, being charged interest at the default interest rate. The decrease in net income from our Market Square North joint venture was primarily related to an increase in depreciation expense. For additional information pertaining to the Annapolis Junction Building One mortgage loan refer to “Item 7—Management’s Discussion and Analysis of Financial Condition and Results of Operations—Capitalization—Off-Balance Sheet Arrangements—Joint Venture Indebtedness.”
Gain on Sale of Investment in Unconsolidated Joint Venture
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 agreed to assume certain unfunded leasing costs totaling approximately $14.2 million. Net proceeds to us totaled approximately $58.2 million, resulting in a gain on sale of investment totaling approximately $59.4 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.
Gains on Sales of Real Estate
The gains on sales of real estate may differ between BXP and BPLP as a result of previously applied acquisition accounting by BXP for the issuance of common stock in connection with non-sponsor OP Unit redemptions by BPLP. This accounting resulted in a step-up of the real estate assets at BXP that was allocated to certain properties. The difference between the real estate assets of BXP as compared to BPLP for certain properties having an allocation of the real estate step-up will result in a corresponding difference in the gains on sales of real estate when those properties are sold. For additional information see the Explanatory Note that follows the cover page of this Annual Report on Form 10-K.
Boston Properties, Inc.
Gains on sales of real estate decreased by approximately $72.9 million for the year ended December 31, 2017 compared to 2016, respectively, as detailed below.
|
| | | | | | | | | | | | | | | | | | | |
| Name | | Date sold | | Property Type | | Square Feet | | Sale Price | | Cash Proceeds | | Gain on Sale of Real Estate | |
| | | | | | | | | (dollars in millions) | |
| 2017 | | | | | | | | | | | | | |
| 30 Shattuck Road | | April 19, 2017 | | Land | | N/A | | $ | 5.0 |
| | $ | 5.0 |
| | $ | 3.7 |
| |
| 40 Shattuck Road | | June 13, 2017 | | Office | | 122,000 | | 12.0 |
| | 11.9 |
| | — |
| (1) |
| Reston Eastgate | | August 30, 2017 | | Land | | N/A | | 14.0 |
| | 13.2 |
| | 2.8 |
| |
| | | | | $ | 31.0 |
| | $ | 30.1 |
| | $ | 6.5 |
| (2) |
| 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 |
| (3) |
_______________
| |
| (1) | The gain on sale of real estate for this property was $28,000. |
| |
| (2) | Excludes approximately $1.1 million of gains on sale of real estate recognized during the year ended December 31, 2017 related to a previously deferred gain amount from sales of real estate occurring in prior years. |
| |
| (3) | Excludes approximately $6.8 million of a gain on sale of real estate recognized during the year ended December 31, 2016 related to a previously deferred gain amount from the 2014 sale of Patriots Park located in Reston, Virginia. |
Boston Properties Limited Partnership
Gains on sales of real estate decreased by approximately $74.5 million for the year ended December 31, 2017 compared to 2016, respectively, as detailed below.
|
| | | | | | | | | | | | | | | | | | | |
| Name | | Date sold | | Property Type | | Square Feet | | Sale Price | | Cash Proceeds | | Gain on Sale of Real Estate | |
| | | | | | | | | (dollars in millions) | |
| 2017 | | | | | | | | | | | | | |
| 30 Shattuck Road | | April 19, 2017 | | Land | | N/A | | $ | 5.0 |
| | $ | 5.0 |
| | $ | 3.7 |
| |
| 40 Shattuck Road | | June 13, 2017 | | Office | | 122,000 | | 12.0 |
| | 11.9 |
| | 0.6 |
| |
| Reston Eastgate | | August 30, 2017 | | Land | | N/A | | 14.0 |
| | 13.2 |
| | 2.8 |
| |
| | | | | $ | 31.0 |
| | $ | 30.1 |
| | $ | 7.1 |
| (1) |
| 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 |
| (2) |
_______________
| |
| (1) | Excludes approximately $1.1 million of gains on sale of real estate recognized during the year ended December 31, 2017 related to a previously deferred gain amount from sales of real estate occurring in prior years. |
| |
| (2) | Excludes approximately $6.8 million of a gain on sale of real estate recognized during the year ended December 31, 2016 related to a previously deferred gain amount from the 2014 sale of Patriots Park located in Reston, Virginia. |
Interest and Other Income
Interest and other income decreased by approximately $1.4 million for the year ended December 31, 2017 compared to 2016 due primarily to a decrease in other income of approximately $2.6 million, partially offset by an increase in interest income of approximately $1.2 million. The decrease in other income was primarily due to an approximately $1.3 million tax credit that we received from our Washington, DC region and approximately $1.7 million related to the sale of historic tax credits at The Lofts at Atlantic Wharf in Boston, Massachusetts, in each case during 2016. Neither of these items recurred during 2017. These decreases were partially offset by an increase in the income from a purchase rebate program in which we participate.
On October 20, 2010, we closed a transaction with a financial institution (the “HTC Investor”) related to the historic rehabilitation of The Lofts at Atlantic Wharf in Boston, Massachusetts. The HTC Investor contributed an aggregate of approximately $15 million to the project. As part of its contribution, the HTC Investor received substantially all of the benefits derived from the tax credits. Beginning in July 2012 through July 2016, we
recognized the cash received as revenue over the five-year tax credit recapture period as defined in the Internal Revenue Code.
Gains from Investments in Securities
Gains from investments in securities for the years ended December 31, 2017 and 2016 related to investments that we have made to reduce our market risk relating to a deferred compensation plan that we maintain for BXP's officers. Under this deferred compensation plan, each officer who is eligible to participate is permitted to defer a portion of the officer’s current income on a pre-tax basis and receive a tax-deferred return on these deferrals based on the performance of specific investments selected by the officer. In order to reduce our market risk relating to this plan, we typically acquire, in a separate account that is not restricted as to its use, similar or identical investments as those selected by each officer. This enables us to generally match our liabilities to officers of BXP under the deferred compensation plan with equivalent assets and thereby limit our market risk. The performance of these investments is recorded as gains from investments in securities. During the years ended December 31, 2017 and 2016, we recognized gains of approximately $3.7 million and $2.3 million, respectively, on these investments. By comparison, our general and administrative expense increased by approximately $3.7 million and $2.3 million during the years ended December 31, 2017 and 2016, respectively, as a result of increases in our liability under our deferred compensation plan that were associated with the performance of the specific investments selected by officers of BXP participating in the plan.
Gains (Losses) from Early Extinguishments of Debt
On December 17, 2017, BPLP completed the redemption of $850 million in aggregate principal amount of its 3.700% senior notes due November 15, 2018. The redemption price was approximately $865.5 million, which included approximately $2.8 million of accrued and unpaid interest to, but not including, the redemption date. Excluding the accrued and unpaid interest, the redemption price was approximately 101.49% of the principal amount being redeemed. We recognized a loss from early extinguishment of debt totaling approximately $13.9 million, which amount included the payment of the redemption premium totaling approximately $12.7 million.
On June 7, 2017, our consolidated entity in which we have a 60% ownership interest and that owns 767 Fifth Avenue (the General Motors Building) located in New York City completed the refinancing of approximately $1.6 billion of indebtedness that had been secured by direct and indirect interests in 767 Fifth Avenue. The new mortgage financing has a principal amount of $2.3 billion, bears interest at a fixed interest rate of 3.43% per annum and matures on June 9, 2027. The loan requires monthly interest-only payments during the 10-year term of the loan, with the entire principal amount due at maturity. The extinguished debt bore interest at a weighted-average rate of approximately 5.96% per annum, an effective GAAP interest rate of approximately 3.03% per annum and was scheduled to mature on October 7, 2017. There was no prepayment penalty associated with the repayment of the prior indebtedness. We recognized a net gain from early extinguishment of debt totaling approximately $14.6 million primarily consisting of the acceleration of the remaining balance related to the historical fair value debt adjustment.
On April 24, 2017, BPLP entered into the 2017 Credit Facility (See Note 8 to the Consolidated Financial Statements). Certain lenders, under the prior credit facility, chose to not participate in the 2017 Credit Facility and as such we recognized a loss on early extinguishment of debt of approximately $0.3 million related to the acceleration of finance fees associated with the prior credit agreement.
On September 1, 2016, we used a portion of the net proceeds from BPLP’s August 2016 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 including the impact of financing costs and interest rate hedges) 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 August 2016 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 including the impact of financing costs and interest rate hedges) 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.
Impairment Loss
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 year ended December 31, 2016.
Interest Expense
Interest expense decreased by approximately $38.4 million for the year ended December 31, 2017 compared to 2016, as detailed below.
|
| | | | |
| Component | | Change in interest expense for the year ended
December 31, 2017
compared to
December 31, 2016 |
| | | (in thousands) |
| Increases to interest expense due to: | | |
| Issuance of $1.0 billion in aggregate principal of 2.750% senior notes due 2026 on August 17, 2016 | | $ | 20,801 |
|
| Refinancing of the debt collateralized by 767 Fifth Avenue (the General Motors Building) | | 18,998 |
|
| Utilization of the Unsecured Line of Credit as well as an increase in capacity due to the execution of the 2017 Credit Facility (1) | | 2,342 |
|
| Issuance of $850 million in aggregate principal of 3.200% senior notes due 2025 on December 4, 2017 | | 2,080 |
|
| Issuance of $1.0 billion in aggregate principal of 3.650% senior notes due 2026 on January 20, 2016 | | 1,956 |
|
| Amortization of deferred financing fees for BPLP’s unsecured debt and credit facility | | 1,313 |
|
| Other interest expense (excluding senior notes) | | 165 |
|
| Total increases to interest expense | | 47,655 |
|
| Decreases to interest expense due to: | | |
| Repayment of mortgage financings (2) | | (44,900 | ) |
| Increase in capitalized interest (3) | | (21,833 | ) |
| Decrease in the interest for the Outside Members’ Notes Payable for the 767 Fifth Avenue (the General Motors Building) (4) | | (18,065 | ) |
| Redemption of $850 million in aggregate principal of 3.700% senior notes due 2018 on December 17, 2017 | | (1,225 | ) |
| Total decreases to interest expense | | (86,023 | ) |
| Total change in interest expense | | $ | (38,368 | ) |
_______________
| |
| (1) | See Note 8 to the Consolidated Financial Statements. |
| |
| (2) | Includes the repayment of the mortgage loans collateralized by Fountain Square, Embarcadero Center Four and 599 Lexington Avenue. |
| |
| (3) | The increase was primarily due to the commencement and continuation of several development projects. |
| |
| (4) | The related interest expense from the Outside Members’ Notes Payable totaled approximately $16.3 million and $34.3 million for the years ended December 31, 2017 and 2016, 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. On June 7, 2017, a portion of the outside members’ notes payable was repaid and the remaining portion was contributed as equity in the consolidated entity (See Note 10 to the Consolidated Financial Statements). |
Interest expense directly related to the development of rental properties is capitalized and included in real estate assets on our Consolidated Balance Sheets and amortized over the useful lives of the real estate or lease term. As portions of properties are placed in-service, we cease capitalizing interest on that portion and interest is then expensed. Interest capitalized for the years ended December 31, 2017 and 2016 were approximately $61.1 million and $39.2 million, respectively. These costs are not included in the interest expense referenced above.
At December 31, 2017, our variable rate debt consisted of BPLP’s $2.0 billion 2017 Credit Facility, of which $45.0 million was outstanding at December 31, 2017. For a summary of our consolidated debt as of December 31, 2017 refer to the heading “Liquidity and Capital Resources—Capitalization—Debt Financing” within “Item 7—Management’s Discussion and Analysis of Financial Condition and Results of Operations.”
Losses from Interest Rate Contracts
On August 17, 2016, in conjunction with BPLP’s offering of senior unsecured notes, we terminated forward-starting interest rate swap contracts that fixfixed the 10-year swap rate at a weighted-average rate of approximately 2.423% per annum on notional amounts aggregating $550.0 million. These interest rate swap contracts were entered into in advance of a financing with a target commencement date in September 2016 and maturity in September 2026. On August 17, 2016, in conjunction with BPLP’s offering of its 2.750% unsecured senior notes due 2026 (See Note 8 to the Consolidated Financial Statements), we terminated the forward-starting interest rate swap contracts andWe cash-settled the contracts by makingand 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 year ended December 31, 2016 related to the partial ineffectiveness of the interest rate contracts. We will reclassify into earnings, as an increase to interest expense, approximately $49.2 million (or approximately $4.9 million per year over the 10-year term of the 2.750% senior unsecured notes due 2026) of the amounts recorded in the Consolidated Balance Sheetson our consolidated balance sheets within Accumulated Other Comprehensive Loss,accumulated other comprehensive loss, which represents the effective portion of the applicable interest rate contracts.
Noncontrolling Interests in Property Partnerships
Noncontrolling interests in property partnerships increased by approximately $49.9 million for the year ended December 31, 2017 compared to 2016, as detailed below.
|
| | | | | | | | | | | | |
| Property | | Noncontrolling Interests in Property Partnerships for the year ended December 31, |
| 2017 | | 2016 | | Change |
| | | (in thousands) |
| Salesforce Tower (1) | | $ | (528 | ) | | $ | (34 | ) | | $ | (494 | ) |
| 767 Fifth Avenue (the General Motors Building) (2) | | (1,913 | ) | | (26,777 | ) | | 24,864 |
|
| Times Square Tower | | 26,808 |
| | 26,777 |
| | 31 |
|
| 601 Lexington Avenue (3) | | 10,317 |
| | (12,462 | ) | | 22,779 |
|
| 100 Federal Street | | 3,722 |
| | 1,119 |
| | 2,603 |
|
| Atlantic Wharf Office Building | | 9,426 |
| | 9,309 |
| | 117 |
|
| | | $ | 47,832 |
| | $ | (2,068 | ) | | $ | 49,900 |
|
_______________
| |
| (1) | See Notes 10 and 19 to the Consolidated Financial Statements. |
| |
| (2) | On June 7, 2017, our consolidated entity in which we have a 60% interest completed the refinancing of indebtedness that had been secured by direct and indirect interests in 767 Fifth Avenue. The net loss allocation was primarily due to the partners’ share of the interest expense for the outside members’ notes payable which was $16.3 million and $34.3 million for the years ended December 31, 2017 and 2016, respectively. On June 7, 2017, a portion of the outside members’ notes payable was repaid and the remaining portion was contributed as equity in the consolidated entity (See Note 10 to the Consolidated Financial Statements). |
| |
| (3) | 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. |
Noncontrolling Interest—Common Units of the Operating Partnership
For BXP, noncontrolling interest—common units of the Operating Partnership decreased by approximately $7.1 million for the year ended December 31, 2017 compared to 2016 due primarily to a decreases in allocable income, which was the result of recognizing a greater gain on sales of real estate amount during 2016 and a decrease in the noncontrolling interest’s ownership percentage. Due to our ownership structure, there is no corresponding line item on BPLP’s financial statements.
Liquidity and Capital Resources
General
Our principal liquidity needs for the next twelve months and beyond are to:
fund normal recurring expenses;
meet debt service and principal repayment obligations, including balloon payments on maturing debt;
fund development/redevelopment costs;
fund capital expenditures, including major renovations, tenant improvements and leasing costs;
fund planned and possible acquisitions of properties, either directly or indirectly through the acquisition of equity interests therein, including the acquisition price and promote payment to our partner for its 5% interest in Salesforce Tower;
fund dividend requirements on BXP’s Series B Preferred Stock; and
make the minimum distribution required to enable BXP to maintain its REIT qualification under the Internal Revenue Code of 1986, as amended.
We expect to satisfy these needs using one or more of the following:
cash flow from operations;
distribution of cash flows from joint ventures;
cash and cash equivalent balances;
BPLP’s 2017 Credit Facility and other short-term bridge facilities;
construction loans;
long-term secured and unsecured indebtedness (including unsecured exchangeable indebtedness);
sales of real estate; and
issuances of BXP equity securities and/or additional preferred or common units of partnership interest in BPLP.
We draw on multiple financing sources to fund our long-term capital needs. Our current consolidated development properties are expected to be primarily funded with our available cash balances, construction loans and BPLP’s Revolving Facility, while our unconsolidated development projects are expected to be primarily funded with construction loans. We use BPLP’s Revolving Facility primarily as a bridge facility to fund acquisition opportunities, refinance outstanding indebtedness and meet short-term development and working capital needs. Although we may seek to fund our development projects with construction loans, which may require guarantees by BPLP, the financing for each particular project ultimately depends on several factors, including, among others, the project’s size and duration, the extent of pre-leasing and our available cash and access to cost effective capital at the given time.
The following table presents information on properties under construction as of December 31, 2018 (dollars in thousands):
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | Financings | | | | | |
| Construction Properties | | Estimated Stabilization Date | | Location | | # of Buildings | | Estimated Square Feet | | Investment to Date (1)(2)(3) | | Estimated Total Investment (1)(2) | | Total Available (1) | | Outstanding at 12/31/2018 (1) | | Estimated Future Equity Requirement (1)(2)(4) | | Percentage Leased (5) | |
| Office | | | | | | | | | | | | | | | | | | | | | |
| The Hub on Causeway - Podium (50% ownership) | | Fourth Quarter, 2019 | | Boston, MA | | 1 |
| | 385,000 |
| | $ | 119,019 |
| | $ | 141,870 |
| | $ | 102,300 |
| | $ | 59,016 |
| | $ | — |
| | 88 | % | |
| 145 Broadway | | Fourth Quarter, 2019 | | Cambridge, MA | | 1 |
| | 485,000 |
| | 234,919 |
| | 366,400 |
| | — |
| | — |
| | 131,481 |
| | 98 | % | |
| Dock 72 (50% ownership) | | Third Quarter, 2020 | | Brooklyn, NY | | 1 |
| | 670,000 |
| | 156,698 |
| | 223,000 |
| | 125,000 |
| | 65,386 |
| | 6,688 |
| | 33 | % | |
| 17Fifty Presidents Street | | Third Quarter, 2020 | | Reston, VA | | 1 |
| | 276,000 |
| | 43,742 |
| | 142,900 |
| | — |
| | — |
| | 99,158 |
| | 100 | % | |
| 20 CityPoint | | First Quarter, 2021 | | Waltham, MA | | 1 |
| | 211,000 |
| | 54,718 |
| | 97,000 |
| | — |
| | — |
| | 42,282 |
| | 63 | % | |
| 100 Causeway Street (50% ownership) | | Third Quarter, 2022 | | Boston, MA | | 1 |
| | 627,000 |
| | 54,374 |
| | 267,300 |
| | — |
| | — |
| | 212,926 |
| | 70 | % | |
| 7750 Wisconsin Avenue (Marriott International Headquarters) (50% ownership) | | Third Quarter, 2022 | | Bethesda, MD | | 1 |
| | 740,000 |
| | 54,194 |
| | 198,900 |
| | — |
| | — |
| | 144,706 |
| | 100 | % | |
| Reston Gateway | | Fourth Quarter, 2023 | | Reston, VA | | 2 |
| | 1,062,000 |
| | 34,385 |
| | 715,300 |
| | — |
| | — |
| | 680,915 |
| | 80 | % | |
| Total Office Properties under Construction | | | | 9 |
| | 4,456,000 |
| | 752,049 |
| | 2,152,670 |
| | 227,300 |
| | 124,402 |
| | 1,318,156 |
| | 78 | % | |
| Residential | | | | | | | | | | | | | | | | | | | | | |
| The Hub on Causeway - Residential (440 units) (50% ownership) | | Fourth Quarter, 2021 | | Boston, MA | | 1 |
| | 320,000 |
| | 81,540 |
| | 153,500 |
| | 90,000 |
| | 20,235 |
| | 2,195 |
| | N/A |
| |
| MacArthur Station Residences (402 units) | | Fourth Quarter, 2021 | | Oakland, CA | | 1 |
| | 324,000 |
| | 58,984 |
| | 263,600 |
| | — |
| | — |
| | 204,616 |
| | N/A |
| (6) |
| Total Residential Properties under Construction | | | | 2 |
| | 644,000 |
| | 140,524 |
| | 417,100 |
| | 90,000 |
| | 20,235 |
| | 206,811 |
| | N/A |
| |
| Redevelopment Properties | | | | | | | | | | | | | | | | | | | |
| One Five Nine East 53rd Street (55% ownership) | | Fourth Quarter, 2019 | | New York, NY | | — |
| | 220,000 |
| | 103,988 |
| | 150,000 |
| | — |
| | — |
| | 46,012 |
| | 90 | % | (7) |
| Total Redevelopment Properties under Construction | | — |
| | 220,000 |
| | 103,988 |
| | 150,000 |
| | — |
| | — |
| | 46,012 |
| | 90 | % | |
| Total Properties under Construction and Redevelopment | | 11 |
| | 5,320,000 |
| | $ | 996,561 |
| | $ | 2,719,770 |
| | $ | 317,300 |
| | $ | 144,637 |
| | $ | 1,570,979 |
| | 78 | % | (8) |
___________
| |
| (2) | Investment to Date, Estimated Total Investment and Estimated Future Equity Requirement all include our share of acquisition expenses, as applicable, and reflect our share of the estimated net revenue/expenses that we expect to incur prior to stabilization of the project, including any amounts actually received or paid through December 31, 2018. |
| |
| (3) | Includes approximately $78.7 million of unpaid but accrued construction costs and leasing commissions. |
| |
| (4) | Excludes approximately $78.7 million of unpaid but accrued construction costs and leasing commissions. |
| |
| (5) | Represents percentage leased as of February 22, 2019, including leases with future commencement dates. |
| |
| (6) | Project is subject to a 99-year ground lease (including extension options) with an option to purchase in the future. |
| |
| (7) | The increase in the Estimated Total Investment relates primarily to the costs of executing a thirty-year lease on all of the office space plus costs associated with enhancements to the retail component of the project. |
| |
| (8) | Percentage leased excludes residential units. |
Contractual rental revenue, recoveries from tenants, other income from operations, available cash balances, mortgage financings and draws on BPLP’s Revolving Facility are the principal sources of capital that we use to fund operating expenses, debt service, maintenance and repositioning capital expenditures, tenant improvements and the minimum distribution required to enable BXP to maintain its REIT qualification. We seek to maximize income from our existing properties by maintaining quality standards for our properties that promote high occupancy rates and permit increases in rental rates while reducing tenant turnover and controlling operating expenses. Our sources of revenue also include third-party fees generated by our property management, leasing and development and construction businesses, as well as the sale of assets from time to time. We believe our revenue, together with our cash balances and proceeds from financing activities, will continue to provide the funds necessary for our short-term liquidity needs, including our properties under development and redevelopment.
Material adverse changes in one or more sources of capital may adversely affect our net cash flows. In turn, these changes could adversely affect our ability to fund operating expenses, dividends and distributions, debt service payments, maintenance and repositioning capital expenditures and tenant improvements. In addition, beginninga material adverse change in 2015,the cash provided by our 767 Fifth Partners LLC, which is a subsidiaryoperations may affect our ability to comply with the financial covenants under BPLP’s 2017 Credit Facility and unsecured senior notes.
Our primary uses of capital will be the completion of our current and committed development and redevelopment projects. As of December 31, 2018, our share of the consolidated entity in whichremaining development and redevelopment costs that we expect to fund through 2023 is approximately $1.6 billion. In addition, we have secured an anchor tenant and plan to begin the development, in 2019, of 2100 Pennsylvania Avenue in Washington, DC, an approximately 470,000 square foot project with an estimated total investment of $360 million and have signed a 60%lease with Google, subject to certain conditions, to expand within Kendall Center, replacing an existing 115,000 net rentable square foot building with an approximately 400,000 net rentable square foot, modern Class A office building.
As of February 22, 2019, we have approximately $318 million of cash and cash equivalents and approximately $1.4 billion available under BPLP's Revolving Facility. We believe that our strong liquidity, including the availability under BPLP’s Revolving Facility, and proceeds from debt financings and asset sales will provide sufficient liquidity to fund our remaining capital requirements on existing development and redevelopment projects, fund pending new developments and still be able to act opportunistically on attractive investment opportunities. During the fourth quarter, we reduced our overall borrowing cost and extended our debt maturities by refinancing $700.0 million of 5.875% unsecured senior notes that were scheduled to mature on October 15, 2019 with the proceeds from the issuance of $1.0 billion aggregate principal amount of 4.500% unsecured senior notes maturing in December 2028. Excluding our unconsolidated joint venture assets, we have no debt maturing in 2019.
We also have not sold any shares under BXP's $600.0 million at the market (ATM) program.
We may seek to enhance our liquidity to provide sufficient capacity to meet our debt obligations and to fund our remaining capital requirements on existing development/redevelopment projects, our foreseeable potential development activity and pursue additional attractive investment opportunities. Depending on interest rates and that owns 767 Fifth Avenue (the General Motors Building)overall conditions in New York City, entered into sixteen forward-starting interest rate swap contracts that fix the 10-year swap rate at a weighted-average rate of approximately 2.619% per annum on notional amounts aggregating $450.0 million. These interest rate swap contracts were entered intodebt markets, we may decide to access the debt markets in advance of the need for the funds. Doing so may result in us carrying additional cash and cash equivalents pending BPLP’s use of the proceeds, and it would be dilutive to our earnings by increasing our net interest expense.
REIT Tax Distribution Considerations
Dividend
BXP as a REIT is subject to a number of organizational and operational requirements, including a requirement that BXP currently distribute at least 90% of its annual taxable income (excluding capital gains and with certain other adjustments). Our policy is for BXP to distribute at least 100% of its taxable income, including capital gains, to avoid paying federal tax. On September 18, 2018, the Board of Directors of BXP increased our regular quarterly dividend from $0.80 per common share to $0.95 per common share, or 18.75%, beginning with the third quarter of 2018. Common and LTIP unitholders of limited partnership interest in BPLP, as of the close of business on September 28, 2018, received the same total distribution per unit on October 31, 2018.
BXP’s Board of Directors will continue to evaluate BXP’s dividend rate in light of our actual and projected taxable income, liquidity requirements and other circumstances, and there can be no assurance that the future dividends declared by its Board of Directors will not differ materially.
Sales
To the extent that we sell assets at a gain and cannot efficiently use the proceeds in a tax deferred manner for either our development activities or attractive acquisitions, BXP would, at the appropriate time, decide whether it is better to declare a special dividend, adopt a stock repurchase program, reduce indebtedness or retain the cash for future investment opportunities. Such a decision will depend on many factors including, among others, the timing, availability and terms of development and acquisition opportunities, our then-current and anticipated leverage, the cost and availability of capital from other sources, the price of BXP’s common stock and REIT distribution requirements. At a minimum, we expect that BXP would distribute at least that amount of proceeds necessary for BXP to avoid paying corporate level tax on the applicable gains realized from any asset sales.
From time to time in selected cases, whether due to a change in use, structuring issues to comply with applicable REIT regulations or other reasons, we may sell an asset that is held by a taxable REIT subsidiary (“TRS”). Such a sale by a TRS would be subject to federal and local taxes.
Cash Flow Summary
The following summary discussion of our cash flows is based on the Consolidated Statements of Cash Flows and is not meant to be an all-inclusive discussion of the changes in our cash flows for the periods presented below.
Cash and cash equivalents and cash held in escrows aggregated approximately $639.2 million and $505.4 million at December 31, 2018 and 2017, respectively, representing an increase of approximately $133.8 million. The following table sets forth changes in cash flows:
|
| | | | | | | | | | | |
| | Year ended December 31, |
| 2018 | | 2017 | | Increase
(Decrease) |
| (in thousands) |
| Net cash provided by operating activities | $ | 1,150,245 |
| | $ | 911,979 |
| | $ | 238,266 |
|
| Net cash used in investing activities | (1,098,876 | ) | | (882,044 | ) | | (216,832 | ) |
| Net cash provided by financing activities | 82,453 |
| | 55,346 |
| | 27,107 |
|
Our principal source of cash flow is related to the operation of our properties. The average term of our in-place tenant leases, including our unconsolidated joint ventures, is approximately 7.5 years with occupancy rates historically in the range of 90% to 94%. Our properties generate a relatively consistent stream of cash flow that provides us with resources to pay operating expenses, debt service and fund regular quarterly dividend and distribution payment requirements. In addition, over the past several years, we have raised capital through the sale of some of our properties, secured and unsecured borrowings and equity offerings of BXP.
Cash is used in investing activities to fund acquisitions, development, net investments in unconsolidated joint ventures and maintenance and repositioning capital expenditures. We selectively invest in new projects that enable us to take advantage of our development, leasing, financing and property management skills and invest in existing buildings to enhance or maintain their market position. Cash used in investing activities for the year ended December 31, 2018 consisted primarily of development projects, building and tenant improvements, capital contributions to unconsolidated joint ventures and issuances of notes receivable, partially offset by the proceeds from the sales of real estate. Cash used in investing activities for the year ended December 31, 2017 consisted primarily of development projects, building and tenant improvements and capital contributions and distributions to/from unconsolidated joint ventures, as detailed below:
|
| | | | | | | |
| | Year ended December 31, |
| | 2018 | | 2017 |
| | (in thousands) |
| Acquisition of real estate (1) | $ | — |
| | $ | (15,953 | ) |
| Construction in progress (2) | (694,791 | ) | | (608,404 | ) |
| Building and other capital improvements | (189,771 | ) | | (222,482 | ) |
| Tenant improvements | (210,034 | ) | | (205,331 | ) |
| Proceeds from sales of real estate (3) | 455,409 |
| | 29,810 |
|
| Capital contributions to unconsolidated joint ventures (4) | (345,717 | ) | | (109,015 | ) |
| Capital distributions from unconsolidated joint ventures (5) | — |
| | 251,000 |
|
| Deposit on capital lease (6) | (13,615 | ) | | — |
|
| Issuance of related party note receivable (7) | (80,000 | ) | | — |
|
| Issuance of note receivable (8) | (19,455 | ) | | — |
|
| Investments in securities, net | (902 | ) | | (1,669 | ) |
| Net cash used in investing activities | $ | (1,098,876 | ) | | $ | (882,044 | ) |
Cash used in investing activities changed primarily due to the following:
| |
| (1) | On May 15, 2017, we acquired 103 Carnegie Center located in Princeton, New Jersey for a purchase price of approximately $16.0 million in cash, including transaction costs. |
| |
| (2) | Construction in progress for the year ended December 31, 2018 includes ongoing expenditures associated with 191 Spring Street, Salesforce Tower, Signature at Reston and Proto Kendall Square, which were fully placed in-service during the year ended December 31, 2018. In addition, we incurred costs associated with our continued development/redevelopment of One Five Nine East 53rd Street, 145 Broadway, 20 CityPoint, 17Fifty Presidents Street, 6595 Springfield Center Drive, Reston Gateway and MacArthur Station Residences. |
Construction in progress for the year ended December 31, 2017 includes ongoing expenditures associated with Reservoir Place North, 888 Boylston Street and the Prudential Center retail expansion, which were fully placed in-service during the year ended December 31, 2017. In addition, we incurred costs associated with our continued development/redevelopment of Salesforce Tower, One Five Nine East 53rd Street, 191 Spring Street, 145 Broadway, 6595 Springfield Center Drive, 20 CityPoint and MacArthur Station Residences, Proto Kendall Square and Signature at Reston residential projects.
| |
| (3) | On January 9, 2018, we completed the sale of our 500 E Street, S.W. property located in Washington, DC for a net contract sale price of approximately $118.6 million. Net cash proceeds totaled approximately $116.1 million, resulting in a gain on sale of real estate totaling approximately $96.4 million for BXP and approximately $98.9 million for BPLP. 500 E Street, S.W. is an approximately 262,000 net rentable square foot Class A office property. |
On May 24, 2018, we completed the sale of our 91 Hartwell Avenue property located in Lexington, Massachusetts for a target commencement dategross sale price of approximately $22.2 million. Net cash proceeds totaled approximately $21.7 million, resulting in a gain on sale of real estate totaling approximately $15.5 million for BXP and approximately $15.9 million for BPLP. 91 Hartwell Avenue is an approximately 119,000 net rentable square foot Class A office property.
On September 27, 2018, we completed the sale of our Quorum Office Park property located in Chelmsford, Massachusetts for a gross sale price of approximately $35.3 million. Net cash proceeds totaled approximately $34.3 million, resulting in a gain on sale of real estate totaling approximately $7.9 million for BXP and approximately $9.2 million for BPLP. Quorum Office Park is an approximately 268,000 net rentable square foot Class A office property.
On November 30, 2018, we completed the sale of our 1333 New Hampshire Avenue property located in Washington, DC for a gross sale price of approximately $142.0 million, including the retention of a $5.5 million future payment by the anchor tenant. Net cash proceeds totaled approximately $133.7 million, resulting in a gain on sale of real estate totaling approximately $44.4 million for BXP and approximately $48.4 million for BPLP. 1333 New Hampshire Avenue is an approximately 315,000 net rentable square foot Class A office property.
On December 13, 2018, we completed the sale of our 6595 Springfield Center Drive development project located in Springfield, Virginia, for a sale price of approximately $98.1 million, consisting of the land and project costs incurred through the closing date. Net cash proceeds totaled approximately $97.1 million. The book value of the property exceeded its estimated fair value prior to the sale, and as a result, we recognized an impairment loss totaling approximately $8.7 million during the three months ended December 31, 2018. 6595 Springfield Center Drive is an approximately 634,000 net rentable square foot Class A office project.
On December 20, 2018, we completed the sale of a 41-acre parcel of land at our Tower Oaks property located in Rockville, Maryland for a gross sale price of approximately $46.0 million. Net cash proceeds totaled approximately $25.9 million, resulting in a gain on sale of real estate totaling approximately $15.7 million. We have agreed to provide seller financing to the buyer totaling $21.0 million, which is collateralized by a portion of the land parcel, bears interest at an effective rate of 1.92% per annum and matures on December 20, 2021.
On April 19, 2017, we completed the sale of an approximately 9.5-acre parcel of land at 30 Shattuck Road located in Andover, Massachusetts for a gross sale price of $5.0 million. Net cash proceeds totaled approximately $5.0 million.
On June 13, 2017, we completed the sale of 40 Shattuck Road located in Andover, Massachusetts for a gross sale price of $12.0 million. Net cash proceeds totaled approximately $11.9 million.
On August 30, 2017, we completed the sale of our Reston Eastgate property located in Reston, Virginia for a gross sale price of $14.0 million. Net cash proceeds totaled approximately $13.2 million.
| |
| (4) | Capital contributions to unconsolidated joint ventures for the year ended December 31, 2018 consisted primarily of cash contributions of approximately $189.1 million, $47.6 million, $46.9 million, $46.3 million and $11.0 million to our Santa Monica Business Park, 7750 Wisconsin Avenue, 3 Hudson Boulevard, Hub on Causeway and Dock 72 joint ventures, respectively. |
Capital contributions to unconsolidated joint ventures for the year ended December 31, 2017 consisted primarily of cash contributions of approximately $45.4 million, $38.4 million and $21.6 million to our Hub on Causeway, Dock 72 and 7750 Wisconsin Avenue joint ventures, respectively.
| |
| (5) | Capital distributions from unconsolidated joint ventures for the year ended December 31, 2017 consisted of a cash distribution of $251.0 million from our Colorado Center joint venture resulting from the proceeds of the new mortgage financing. |
| |
| (6) | Deposit on capital lease reflects the cash deposit made on the portion of the Platform 16 ground lease for which the land was not available for lease from the lessor (See Notes 3 and 19 to the Consolidated Financial Statements). |
| |
| (7) | Issuance of related party note receivable consisted of the $80.0 million of mortgage financing that we provided to our unconsolidated joint venture that owns 3 Hudson Boulevard in New York City. The financing bears interest at a variable rate equal to LIBOR plus 3.50% per annum and matures on July 13, 2023, with extension options, subject to certain conditions. |
| |
| (8) | Issuance of note receivable consisted of the $21.0 million of seller financing provided by us to the buyer in connection with the sale of land at our Tower Oaks property located in Rockville, Maryland, which is collateralized by a portion of the land parcel, bears interest at an effective rate of 1.92% per annum and matures on December 20, 2021. |
Cash provided by financing activities for the year ended December 31, 2018 totaled approximately $82.5 million. This consisted primarily of the proceeds from BPLP's Delayed Draw Facility totaling $500.0 million and net borrowings from BPLP's unsecured senior notes and Revolving Facility, partially offset by the payment of our regular dividends and distributions to our shareholders and unitholders. Future debt payments are discussed below under the heading “Capitalization—Debt Financing.”
Capitalization
The following table presents Consolidated Market Capitalization and BXP’s Share of Market Capitalization, as well as the corresponding ratios of Consolidated Debt to Consolidated Market Capitalization and BXP’s Share of Debt to BXP’s Share of Market Capitalization (dollars and shares / units in thousands):
|
| | | | | | | | | | | |
| | | December 31, 2018 | |
| | | Shares / Units Outstanding | | Common Stock Equivalent | | Equivalent Value (1) | |
| Common Stock | | 154,458 |
| | 154,458 |
| | $ | 17,384,248 |
| |
| Common Operating Partnership Units | | 17,775 |
| | 17,775 |
| | 2,000,576 |
| (2) |
| 5.25% Series B Cumulative Redeemable Preferred Stock | | 80 |
| | — |
| | 200,000 |
| |
| Total Equity | | | | 172,233 |
| | $ | 19,584,824 |
| |
| | | | | | | | |
| Consolidated Debt | | | | | | $ | 11,007,757 |
| |
| Add: | | | | | | | |
| BXP’s share of unconsolidated joint venture debt (3) | | | | | | 890,574 |
| |
| Subtract: | | | | | | | |
| Partners’ share of Consolidated Debt (4) | | | | | | (1,204,774 | ) | |
| BXP’s Share of Debt | | | | | | $ | 10,693,557 |
| |
| | | | | | | | |
| Consolidated Market Capitalization | | | | | | $ | 30,592,581 |
| |
| BXP’s Share of Market Capitalization | | | | | | $ | 30,278,381 |
| |
| Consolidated Debt/Consolidated Market Capitalization | | | | | | 35.98 | % | |
| BXP’s Share of Debt/BXP’s Share of Market Capitalization | | | | | | 35.32 | % | |
_______________
| |
| (1) | Except for the Series B Cumulative Redeemable Preferred Stock, which is valued at the liquidation preference of $2,500 per share, values are based on the closing price per share of BXP’s Common Stock on December 31, 2018 of $112.55. |
| |
| (2) | Includes 991,577 long-term incentive plan units (including 118,067 2012 OPP Units, 68,889 2013 MYLTIP Units, 23,187 2014 MYLTIP Units and 28,724 2015 MYLTIP Units), but excludes MYLTIP Units granted between 2016 and 2018. |
| |
| (3) | See page 109 for additional information. |
| |
| (4) | See page 99 for additional information. |
Consolidated Debt to Consolidated Market Capitalization Ratio is a measure of leverage commonly used by analysts in the REIT sector. We present this measure as a percentage and it is calculated by dividing (A) our consolidated debt by (B) our consolidated market capitalization, which is the market value of our outstanding equity securities plus our consolidated debt. Consolidated market capitalization is the sum of:
(1) our consolidated debt;
(2) the product of (x) the closing price per share of BXP common stock on December 31, 2018, as reported by the New York Stock Exchange, multiplied by (y) the sum of:
| |
| (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, and |
| |
| (iv) | the number of OP Units issuable upon conversion of 2012 OPP Units, 2013 MYLTIP Units, 2014 MYLTIP Units and 2015 MYLTIP Units that were issued in the form of LTIP Units; and |
(3) the aggregate liquidation preference ($2,500 per share) of the outstanding shares of BXP’s 5.25% Series B Cumulative Redeemable Preferred Stock.
The calculation of consolidated market capitalization does not include LTIP Units issued in the form of MYLTIP Awards unless and until certain performance thresholds are achieved and they are earned. Because their three-year performance periods have not yet ended, 2016, 2017 and maturity2018 MYLTIP Units (See Note 19 to the Consolidated Financial Statements) are not included in June 2027. Our 767 Fifth Partners LLCthis calculation as of December 31, 2018.
We also present BXP’s Share Debt to BXP's Share of Market Capitalization ratio, which is calculated in the same manner, except that BXP’s Share of Debt is utilized instead of our consolidated debt in both the numerator and the denominator. BXP’s Share of Debt is defined as our consolidated debt plus our share of debt from our unconsolidated joint ventures (calculated based upon our ownership percentage), minus our partners’ share of debt from our consolidated joint ventures (calculated based upon the partners’ percentage ownership interests adjusted for basis differentials). Management believes that BXP’s Share of Debt provides useful information to investors regarding our financial condition because it includes our share of debt from unconsolidated joint ventures and excludes our partners’ share of debt from consolidated joint ventures, in each case presented on the same basis. We have several significant joint ventures and presenting various measures of financial condition in this manner can help investors better understand our financial condition and/or results of operations after taking into account our economic interest in these joint ventures. We caution investors that the ownership percentages used in calculating BXP’s Share of Debt may not completely and accurately depict all of the legal and economic implications of holding an interest in a consolidated or unconsolidated joint venture. For example, in addition to partners’ interests in profits and capital, venture agreements vary in the allocation of rights regarding decision making (both for routine and major decisions), distributions, transferability of interests, liquidations and other matters. Moreover, in some cases we exercise significant influence over, but do not control, the joint venture in which case GAAP requires that we account for the joint venture entity using the equity method of accounting and we do not consolidate it for financial reporting purposes. As a result, presentations of BXP’s Share of a financial measure should be considered with and as a supplement to our financial information presented in accordance with GAAP.
We present these supplemental ratios because our degree of leverage could affect our ability to obtain additional financing for working capital, capital expenditures, acquisitions, development or other general corporate purposes and because different investors and lenders consider one or both of these ratios. Investors should understand that these ratios are, in part, a function of the market price of the common stock of BXP and as such will fluctuate with changes in such price, and they do not necessarily reflect our capacity to incur additional debt to finance our activities or our ability to manage our existing debt obligations. However, for a company like BXP, whose assets are primarily income-producing real estate, these ratios may provide investors with an alternate indication of leverage, so long as they are evaluated along with the ratio of indebtedness to other measures of asset value used by financial analysts and other financial ratios, as well as the various components of our outstanding indebtedness.
For a discussion of our unconsolidated joint venture indebtedness, see “Liquidity and Capital Resources—Capitalization—Off-Balance Sheet Arrangements—Joint Venture Indebtedness” within “Item 7—Management’s Discussion and Analysis of Financial Condition and Results of Operations.” and for a discussion of our consolidated joint venture indebtedness see “Liquidity and Capital Resources—Capitalization—Mortgage Notes Payable, Net” within “Item 7—Management’s Discussion and Analysis of Financial Condition and Results of Operations.”
Debt Financing
As of December 31, 2018, we had approximately $11.0 billion of outstanding consolidated indebtedness, representing approximately 35.98% of our Consolidated Market Capitalization as calculated above consisting of approximately (1) $7.545 billion (net of discount and deferred financing fees) in publicly traded unsecured senior notes having a GAAP weighted-average interest rate of 4.04% per annum and maturities in 2020 through 2028, (2) $3.0 billion (net of deferred financing fees) of property-specific mortgage debt having a GAAP weighted-average interest rate of 3.94% per annum and weighted-average term of 7.2 years and (3) $498.5 million (net of deferred financing fees) outstanding under BPLP's 2017 Credit Facility that matures on April 24, 2022.
The table below summarizes the aggregate carrying value of our mortgage notes payable and BPLP’s unsecured senior notes, line of credit and term loan, as well as Consolidated Debt Financing Statistics at December 31, 2018 and December 31, 2017.
|
| | | | | | | |
| | December 31, |
| | 2018 | | 2017 |
| | (dollars in thousands) |
| Debt Summary: | | | |
| Balance | | | |
| Fixed rate mortgage notes payable, net | $ | 2,964,572 |
| | $ | 2,979,281 |
|
| Unsecured senior notes, net | 7,544,697 |
| | 7,247,330 |
|
| Unsecured line of credit | — |
| | 45,000 |
|
| Unsecured term loan, net | 498,488 |
| | — |
|
| Consolidated Debt | 11,007,757 |
| | 10,271,611 |
|
| Add: | | | |
| BXP's share of unconsolidated joint venture debt, net (1) | 890,574 |
| | 604,845 |
|
| Subtract: | | | |
| Partners’ share of consolidated mortgage notes payable, net (2) | (1,204,774 | ) | | (1,209,280 | ) |
| BXP’s Share of Debt | $ | 10,693,557 |
| | $ | 9,667,176 |
|
| | | | |
| | December 31, |
| | 2018 | | 2017 |
| Consolidated Debt Financing Statistics: | | | |
| Percent of total debt: | | | |
| Fixed rate | 95.47 | % | | 99.56 | % |
| Variable rate | 4.53 | % | | 0.44 | % |
| Total | 100.00 | % | | 100.00 | % |
| GAAP Weighted-average interest rate at end of period: | | | |
| Fixed rate | 4.01 | % | | 4.09 | % |
| Variable rate | 3.36 | % | | 2.46 | % |
| Total | 3.99 | % | | 4.08 | % |
| Coupon/Stated Weighted-average interest rate at end of period: | | | |
| Fixed rate | 3.91 | % | | 3.98 | % |
| Variable rate | 3.27 | % | | 2.35 | % |
| Total | 3.88 | % | | 3.98 | % |
| Weighted-average maturity at end of period (in years): | | | |
| Fixed rate | 6.1 |
| | 6.4 |
|
| Variable rate | 3.3 |
| | 4.3 |
|
| Total | 6.0 |
| | 6.4 |
|
_______________
| |
| (1) | See page 109 for additional information. |
| |
| (2) | See page 99 for additional information. |
Unsecured Credit Facility
On April 24, 2017, BPLP entered into the 2017 Credit Facility. Among other things, the 2017 Credit Facility (1) increased the total commitment of the Revolving Facility from $1.0 billion to $1.5 billion, (2) extended the maturity date from July 26, 2018 to April 24, 2022, (3) reduced the per annum variable interest rates, and (4) added a $500.0 million Delayed Draw Facility that permitted BPLP to draw until the first anniversary of the closing date. Based on BPLP’s current credit rating, (1) the applicable Eurocurrency margins for the Revolving Facility and Delayed Draw Facility are 82.5 basis points and 90 basis points, respectively, and (2) the facility fee on the Revolving Facility commitment is 0.125% per annum.
On April 24, 2018, BPLP exercised its option to draw $500.0 million on its Delayed Draw Facility. The Delayed Draw Facility bears interest at a variable rate swap contracts designatedequal to LIBOR plus 0.90% per annum based on BPLP's December 31, 2018 credit rating and qualifyingmatures on April 24, 2022.
As of December 31, 2018, BPLP had $500.0 million of borrowings outstanding under its Delayed Draw Facility, no borrowings under its Revolving Facility and letters of credit totaling approximately $214,000 outstanding with the ability to borrow approximately $1.5 billion under the Revolving Facility.
As of February 22, 2019, BPLP had $500.0 million of borrowings outstanding under its Delayed Draw Facility, approximately $50.0 million of borrowings under its Revolving Facility and letters of credit totaling approximately $214,000 outstanding with the ability to borrow approximately $1.4 billion under the Revolving Facility.
Unsecured Senior Notes, Net
For a description of BPLP's outstanding unsecured senior notes as cash flow hedges to reduce its exposure to the variability in future cash flows attributable to changes in the 10-year swap rate in contemplation of obtaining 10-year fixed-rate financing in June 2017 (SeeDecember 31, 2018, see Note 7 to the Consolidated Financial Statements). Statements.
On November 28, 2018, BPLP completed a public offering of $1.0 billion in aggregate principal amount of its 4.500% unsecured senior notes due 2028. The notes were priced at 99.641% of the principal amount to yield an effective rate (including financing fees) of approximately 4.628% per annum to maturity. The notes will mature on December 1, 2028, unless earlier redeemed. The aggregate net proceeds from the offering were approximately $988.1 million after deducting underwriting discounts and transaction expenses.
On December 13, 2018, BPLP completed the redemption of $700.0 million in aggregate principal amount of its 5.875% senior notes due October 15, 2019. The redemption price was approximately $722.6 million. The redemption price included approximately $6.6 million of accrued and unpaid interest to, but not including, the redemption date. Excluding the accrued and unpaid interest, the redemption price was approximately 102.28% of the principal amount being redeemed. We recognized a loss from early extinguishment of debt totaling approximately $16.5 million, which amount included the payment of the redemption premium totaling approximately $16.0 million.
The indenture relating to the unsecured senior notes contains certain financial restrictions and requirements, including (1) a leverage ratio not to exceed 60%, (2) a secured debt leverage ratio not to exceed 50%, (3) an interest coverage ratio of greater than 1.50, and (4) an unencumbered asset value of not less than 150% of unsecured debt. At December 31, 2018, BPLP was in compliance with each of these financial restrictions and requirements.
Mortgage Notes Payable, Net
The following represents the outstanding principal balances due under the mortgage notes payable at December 31, 2016:2018:
| | | 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 | | Stated Interest Rate | | GAAP Interest Rate (1) | | Stated Principal Amount | | Deferred Financing Costs, Net | | Carrying Amount | | Carrying Amount (Partners’ Share) | | | | Maturity Date |
| | | (dollars in thousands) | | (dollars in thousands) |
| Wholly-owned | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| New Dominion Tech Park, Bldg. One | | 7.69 | % | | 7.84 | % | | $ | 35,822 |
| | $ | — |
| | $ | (337 | ) | | $ | 35,485 |
| | N/A |
| | | | January 15, 2021 | | 7.69 | % | | 7.84 | % | | $ | 29,844 |
| | $ | (169 | ) | | $ | 29,675 |
| | N/A |
| | | | January 15, 2021 |
| University Place | | 6.94 | % | | 6.99 | % | | 9,178 |
| | — |
| | (59 | ) | | 9,119 |
| | N/A |
| | | | August 1, 2021 | | 6.94 | % | | 6.99 | % | | 5,605 |
| | (34 | ) | | 5,571 |
| | N/A |
| | | | August 1, 2021 |
| | | | | | | 45,000 |
| | — |
| | (396 | ) | | 44,604 |
| | N/A |
| | | | | | | 35,449 |
| | (203 | ) | | 35,246 |
| | N/A |
| |
| Consolidated Joint Ventures | Consolidated Joint Ventures | | | | | | | | | | | | | | Consolidated Joint Ventures | | | | | | | | | | | |
| 767 Fifth Avenue (the General Motors Building) | | 5.95 | % | | 2.44 | % | | 1,300,000 |
| | 33,830 |
| | (205 | ) | | 1,333,625 |
| | 533,450 |
| | (3)(4)(5) | | October 7, 2017 | | 3.43 | % | | 3.64 | % | | 2,300,000 |
| | (29,466 | ) | | 2,270,534 |
| | $ | 908,318 |
| | (2)(3)(4) | | June 9, 2027 |
| 601 Lexington Avenue | | 4.75 | % | | 4.79 | % | | 686,615 |
| | — |
| | (1,757 | ) | | 684,858 |
| | 308,186 |
| | (6) | | April 10, 2022 | | 4.75 | % | | 4.79 | % | | 659,879 |
| | (1,087 | ) | | 658,792 |
| | 296,456 |
| | (5) | | April 10, 2022 |
| | | | | | | 1,986,615 |
| | 33,830 |
| | (1,962 | ) | | 2,018,483 |
| | $ | 841,636 |
| | | | | | | 2,959,879 |
| | (30,553 | ) | | 2,929,326 |
| | 1,204,774 |
| |
| Total | | | | | | $ | 2,031,615 |
| | $ | 33,830 |
| | $ | (2,358 | ) | | $ | 2,063,087 |
| | $ | 841,636 |
| | | | | | | | | $ | 2,995,328 |
| | $ | (30,756 | ) | | $ | 2,964,572 |
| | $ | 1,204,774 |
| | | |
_______________
| |
| (1) | GAAP interest rate differs from the stated interest rate due to the inclusion of the amortization of financing charges and the effects of hedging transactions 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.transactions. |
| |
| (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. |
| |
| (3) | This property is owned by a consolidated entity in which we have a 60% interest. The partners' share of the carrying amount has been adjusted for basis differentials. |
| |
| (4) | In connection with the assumptionrefinancing of the loan, we guaranteed the joint venture’sconsolidated entity’s obligation to fund various escrows, includingreserves for tenant improvements, taxesimprovement costs and insuranceallowances, leasing commissions and free rent obligations in lieu of cash deposits. As of December 31, 2016,2018, the maximum funding obligation under the guarantee was approximately $41.7$116.1 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.guarantee (See Note 9 to the Consolidated Financial Statements). |
| |
| (5) | This property is owned by a consolidated entity in which we have a 60% interest. |
| |
(6) | This property is owned by a consolidated entity in which we have a 55% interest. |
Contractual aggregate principal payments of mortgage notes payable at December 31, 20162018 are as follows:
| | | | Principal Payments | Principal Payments |
Year | (in thousands) | (in thousands) |
| 2017 | $ | 1,317,654 |
| |
| 2018 | 18,633 |
| |
| 2019 | 19,670 |
| $ | 19,670 |
|
| 2020 | 20,766 |
| 20,766 |
|
| 2021 | 40,182 |
| 40,182 |
|
| 2022 | | 614,710 |
|
| 2023 | | — |
|
| Thereafter | 614,710 |
| 2,300,000 |
|
| | $ | 2,031,615 |
| $ | 2,995,328 |
|
Mezzanine Notes Payable
The following represents the outstanding principal balances due under the mezzanine notes payable at December 31, 2016:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| Property Debt is Associated With | | Stated Interest Rate | | GAAP Interest Rate (1) | | Stated Principal Amount | | Historical Fair Value Adjustment | | Carrying Amount | | Carrying Amount (Partners’ Share) | | | | Maturity Date |
| | | (Dollars in thousands) |
| 767 Fifth Avenue (the General Motors Building) | | 6.02 | % | | 5.53 | % | | $ | 306,000 |
| | $ | 1,093 |
| | $ | 307,093 |
| | $ | 122,837 |
| | (2)(3) | | October 7, 2017 |
_______________
| |
(1) | GAAP interest rate differs from the stated interest rate due to adjustments required to reflect loans at their fair values upon acquisition or consolidation. All adjustments to reflect loans at their fair value upon acquisition are noted above. |
| |
(2) | This property is owned by a consolidated joint venture in which we have a 60% interest. |
| |
(3) | Requires interest only payments with a balloon payment due at maturity. |
Outside Members’ Notes Payable
In conjunction with the consolidation of 767 Fifth Avenue (the General Motors Building), we recorded loans payable to the joint venture’s partners totaling $450.0 million. The member loans bear interest at a fixed rate of 11.0% per annum and mature on June 9, 2017. We have eliminated in consolidation our member loan totaling $270.0 million and our share of the related accrued interest payable of approximately $230.6 million at December 31, 2016. The remaining notes payable to the outside joint venture partners and related accrued interest payable totaling $180.0 million and approximately $153.8 million as of December 31, 2016 have been reflected as Outside Members’ Notes Payable and within Accrued Interest Payable, respectively, on our Consolidated Balance Sheets. The related interest expense from the Outside Members’ Notes Payable totaling approximately $34.3 million for the year ended December 31, 2016 is fully allocated to the outside joint venture partners as an adjustment to Noncontrolling Interests in Property Partnerships in our Consolidated Statements of Operations.
Market Risk
Market risk is the risk of loss from adverse changes in market prices and interest rates. Our future earnings, cash flows and fair values relevant to financial instruments are dependent upon prevalent market interest rates. Our primary market risk results from our indebtedness, which bears interest at fixed and variable rates. The fair value of our debt obligations are affected by changes in the market interest rates. We manage our market risk by matching long-term leases with long-term, fixed-rate, non-recourse debt of similar duration. We continue to follow a conservative strategy of generally pre-leasing development projects on a long-term basis to creditworthy tenants in order to achieve the most favorable construction and permanent financing terms. AllApproximately 95.5% of our outstanding debt, excluding our unconsolidated joint ventures, has fixed interest rates, which minimizes the interest rate risk through the maturity of such outstanding debt. We also manage our market risk by entering into hedging arrangements with financial institutions. Our primary objectives when undertaking hedging transactions and derivative positions is to reduce our floating rate exposure and to fix a portion of the interest rate for anticipated financing and refinancing transactions. This in turn, reduces the risks that the variability of cash flows imposes on variable rate debt. Our strategy mitigates against future increases in our interest rates.
At December 31, 2016,2018, our weighted-average coupon/stated rate on all of our fixed rate outstanding Consolidated Debt all of which had a fixed interest rate, was 4.50%3.91% per annum. At December 31, 2016,2018, we had no$500.0 million outstanding of consolidated variable rate debt. The fixedAt December 31, 2018, the GAAP interest rate excludeson our variable rate debt was approximately 3.36% per annum. If market interest rates on our variable rate debt had been 100 basis points greater, total interest expense would have increased approximately $5.0 million, on an annualized basis, for the outside members’ notes payable because they are allocated to the partners.year ended December 31, 2018.
Funds from Operations
Pursuant to the revised definition of Funds from Operations adopted by the Board of Governors of NAREIT,the National Association of Real Estate Investment Trusts (“Nareit”), we calculate Funds from Operations, or “FFO,” for each of BXP and BPLP by adjusting net income (loss) attributable to Boston Properties, Inc. common shareholders and net income (loss) attributable to Boston Properties Limited Partnership common unitholders respectively, (computed in accordance with GAAP), respectively, for gains (or losses) from sales of properties, impairment losses on depreciable real estate consolidated on our balance sheet, impairment losses on our investments in unconsolidated joint ventures driven by a measurable decrease in the fair value of depreciable real estate held by the unconsolidated joint ventures and our share of real estate-related depreciation and amortization, and our share of income (loss) from unconsolidated partnerships and joint ventures.amortization. FFO is a non-GAAP financial measure, but we believe the presentation of FFO, combined with the presentation of required GAAP financial measures, has improved the understanding of operating results of REITs among the investing public and has helped make comparisons of REIT operating results more meaningful. Management generally considers FFO to be
useful measures for understanding and comparing our operating results because, by excluding gains and losses related to sales of previously depreciated operating real estate assets, impairment losses and real estate asset depreciation and amortization (which can differ across owners of similar assets in similar condition based on
historical cost accounting and useful life estimates), FFO can help investors compare the operating performance of a company’s real estate across reporting periods and to the operating performance of other companies.
Our computation of FFO may not be comparable to FFO reported by other REITs or real estate companies that do not define the term in accordance with the current NAREITNareit definition or that interpret the current NAREITNareit definition differently. We believe that in order to facilitate a clear understanding of our operating results, FFO should be examined in conjunction with net income attributable to Boston Properties, Inc. common shareholders and net income attributable to Boston Properties Limited Partnership as presented in our Consolidated Financial Statements. FFO should not be considered as a substitute for net income attributable to Boston Properties, Inc. common shareholders or net income attributable to Boston Properties Limited Partnership common unitholders (determined in accordance with GAAP) or any other GAAP financial measures and should only be considered together with and as a supplement to our financial information prepared in accordance with GAAP.
Boston Properties, Inc.
The following table presents a reconciliation of net income attributable to Boston Properties, Inc. common shareholders to FFO attributable to Boston Properties, Inc. common shareholders for the years ended December 31, 2018, 2017, 2016,, 2015, 2014, 2013 and 2012:2014:
| | | | | Year ended December 31, | | Year ended December 31, |
| | | 2016 | | 2015 | | 2014 | | 2013 | | 2012 | | 2018 | | 2017 | | 2016 | | 2015 | | 2014 |
| | | (in thousands) | | (in thousands) |
| Net income attributable to Boston Properties, Inc. common shareholders | | $ | 502,285 |
| | $ | 572,606 |
| | $ | 433,111 |
| | $ | 741,754 |
| | $ | 289,650 |
| | $ | 572,347 |
| | $ | 451,939 |
| | $ | 502,285 |
| | $ | 572,606 |
| | $ | 433,111 |
|
| Add: | | | | | | | | | | | | | | | | | | | | |
| Preferred dividends | | 10,500 |
| | 10,500 |
| | 10,500 |
| | 8,057 |
| | — |
| | 10,500 |
| | 10,500 |
| | 10,500 |
| | 10,500 |
| | 10,500 |
|
| Noncontrolling interest in discontinued operations—common units of the Operating Partnership | | — |
| | — |
| | — |
| | 14,151 |
| | 5,075 |
| |
| Noncontrolling interest—common units of the Operating Partnership | | 59,260 |
| | 66,951 |
| | 50,862 |
| | 70,085 |
| | 30,125 |
| | 66,807 |
| | 52,210 |
| | 59,260 |
| | 66,951 |
| | 50,862 |
|
| Noncontrolling interest—redeemable preferred units of the Operating Partnership | | — |
| | 6 |
| | 1,023 |
| | 6,046 |
| | 3,497 |
| | — |
| | — |
| | — |
| | 6 |
| | 1,023 |
|
| Noncontrolling interests in property partnerships | | (2,068 | ) | | 149,855 |
| | 30,561 |
| | 1,347 |
| | 3,792 |
| | 62,909 |
| | 47,832 |
| | (2,068 | ) | | 149,855 |
| | 30,561 |
|
| Impairment loss from discontinued operations | | — |
| | — |
| | — |
| | 3,241 |
| | — |
| |
| Less: | | | | | | | | | | | |
| Gain on forgiveness of debt from discontinued operations | | — |
| | — |
| | — |
| | 20,182 |
| | — |
| |
| Gains on sales of real estate from discontinued operations | | — |
| | — |
| | — |
| | 112,829 |
| | 36,877 |
| |
| Income from discontinued operations | | — |
| | — |
| | — |
| | 8,022 |
| | 9,806 |
| |
| Gains on sales of real estate | | 80,606 |
| | 375,895 |
| | 168,039 |
| | — |
| | — |
| |
| Income from continuing operations | | 489,371 |
| | 424,023 |
| | 358,018 |
| | 703,648 |
| | 285,456 |
| |
| Net income | | | 712,563 |
| | 562,481 |
| | 569,977 |
| | 799,918 |
| | 526,057 |
|
| Add: | | | | | | | | | | | | | | | | | | | | |
| Depreciation and amortization | | 694,403 |
| | 639,542 |
| | 628,573 |
| | 560,637 |
| | 445,875 |
| | 645,649 |
| | 617,547 |
| | 694,403 |
| | 639,542 |
| | 628,573 |
|
| Noncontrolling interests in property partnerships’ share of depreciation and amortization | | (107,087 | ) | | (90,832 | ) | | (63,303 | ) | | (32,583 | ) | | (1,892 | ) | | (73,880 | ) | | (78,190 | ) | | (107,087 | ) | | (90,832 | ) | | (63,303 | ) |
| BXP’s share of depreciation and amortization from unconsolidated joint ventures | | 26,934 |
| | 6,556 |
| | 19,251 |
| | 46,214 |
| | 90,076 |
| | 54,352 |
| | 34,262 |
| | 26,934 |
| | 6,556 |
| | 19,251 |
|
| Corporate-related depreciation and amortization | | (1,568 | ) | | (1,503 | ) | | (1,361 | ) | | (1,259 | ) | | (1,367 | ) | | (1,634 | ) | | (1,986 | ) | | (1,568 | ) | | (1,503 | ) | | (1,361 | ) |
| Depreciation and amortization from discontinued operations | | — |
| | — |
| | — |
| | 4,760 |
| | 8,169 |
| |
| Income from discontinued operations | | — |
| | — |
| | — |
| | 8,022 |
| | 9,806 |
| |
| Impairment losses | | | 11,812 |
| | — |
| | — |
| | — |
| | — |
|
| Less: | | | | | | | | | | | | | | | | | | | | |
| Gains on sales of real estate | | | 182,356 |
| | 7,663 |
| | 80,606 |
| | 375,895 |
| | 168,039 |
|
| Gain on sale of investment in unconsolidated joint venture (1) | | 59,370 |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | 59,370 |
| | — |
| | — |
|
| Gains on sales of real estate included within income from unconsolidated joint ventures (2) | | — |
| | — |
| | — |
| | 54,501 |
| | 248 |
| | 8,270 |
| | — |
| | — |
| | — |
| | — |
|
| Gains on consolidation of joint ventures (3) | | — |
| | — |
| | — |
| | 385,991 |
| | — |
| |
| Noncontrolling interests in property partnerships (4) | | (2,068 | ) | | 48,737 |
| | 30,561 |
| | 1,347 |
| | 3,792 |
| |
| Noncontrolling interest—redeemable preferred units of the Operating Partnership (5) | | — |
| | 6 |
| | 1,023 |
| | 4,079 |
| | 3,497 |
| |
| Noncontrolling interests in property partnerships (3) | | | 62,909 |
| | 47,832 |
| | (2,068 | ) | | 48,737 |
| | 30,561 |
|
| Noncontrolling interest—redeemable preferred units of the Operating Partnership | | | — |
| | — |
| | — |
| | 6 |
| | 1,023 |
|
| Preferred dividends | | 10,500 |
| | 10,500 |
| | 10,500 |
| | 8,057 |
| | — |
| | 10,500 |
| | 10,500 |
| | 10,500 |
| | 10,500 |
| | 10,500 |
|
| Funds from Operations (FFO) attributable to the Operating Partnership common unitholders (including Boston Properties, Inc.) | | 1,034,251 |
| | 918,543 |
| | 899,094 |
| | 835,464 |
| | 828,586 |
| | 1,084,827 |
| | 1,068,119 |
| | 1,034,251 |
| | 918,543 |
| | 899,094 |
|
| Less: | | | | | | | | | | | | | | | | | | | | |
| Noncontrolling interest—common units of the Operating Partnership’s share of funds from operations | | 106,504 |
| | 94,828 |
| | 91,588 |
| | 84,000 |
| | 87,167 |
| | 110,338 |
| | 108,707 |
| | 106,504 |
| | 94,828 |
| | 91,588 |
|
| Funds from Operations attributable to Boston Properties, Inc. common shareholders | | $ | 927,747 |
| | $ | 823,715 |
| | $ | 807,506 |
| | $ | 751,464 |
| | $ | 741,419 |
| | $ | 974,489 |
| | $ | 959,412 |
| | $ | 927,747 |
| | $ | 823,715 |
| | $ | 807,506 |
|
| Our percentage share of Funds from Operations—basic | | 89.70 | % | | 89.68 | % | | 89.81 | % | | 89.99 | % | | 89.48 | % | | 89.83 | % | | 89.82 | % | | 89.70 | % | | 89.68 | % | | 89.81 | % |
| Weighted average shares outstanding—basic | | 153,715 |
| | 153,471 |
| | 153,089 |
| | 152,201 |
| | 150,120 |
| | 154,427 |
| | 154,190 |
| | 153,715 |
| | 153,471 |
| | 153,089 |
|
_______________
| |
| (1) | The gain on sale of investment in unconsolidated joint venture consists of the gain on sale of a 31% interest in Metropolitan Square. We continue to own a 20% interest in the joint venture. |
| |
| (2) | Consists of the portion of income from unconsolidated joint ventures related to (1) the gain on salethe distribution of Eighth Avenue and 46th Street totaling approximately $11.3 million and (2) the gain on sale of 125 West 55th Street totaling approximately $43.2 million for the year ended December 31, 2013. Consists of approximately $0.2 million related to the gain on sale of real estate associated with the sale of 300 Billerica Road for the year ended December 31, 2012.Annapolis Junction Building One. |
| |
| (3) | The gains on consolidation of joint ventures consisted of (1) 767 Fifth Avenue (the General Motors Building) totaling approximately $359.5 million and (2) our Value-Added Fund’s Mountain View properties totaling approximately $26.5 million during the year ended December 31, 2013. |
| |
(4) | For the year ended December 31, 2015, excludes the noncontrolling interests in property partnerships’ share of a gain on sale of real estate totaling approximately $101.1 million. |
| |
(5) | Excludes approximately $2.0 million for the year ended December 31, 2013 of income allocated to the holders of Series Two Preferred Units to account for their right to participate on an as-converted basis in the special dividend that was primarily the result of the sale of a 45% interest in our Times Square Tower property. |
Reconciliation to Diluted Funds from Operations:
| | | | | For the years ended December 31, | | For the years ended December 31, |
| | | 2016 | | 2015 | | 2014 | | 2013 | | 2012 | | 2018 | | 2017 | | 2016 | | 2015 | | 2014 |
| | | (Dollars in thousands) | | (Dollars in thousands) |
| | | Income (Numerator) | | Shares/Units (Denominator) | | Income (Numerator) | | Shares/Units (Denominator) | | Income (Numerator) | | Shares/Units (Denominator) | | Income (Numerator) | | Shares/Units (Denominator) | | Income (Numerator) | | Shares/Units (Denominator) | | Income (Numerator) | | Shares/Units (Denominator) | | Income (Numerator) | | Shares/Units (Denominator) | | Income (Numerator) | | Shares/Units (Denominator) | | Income (Numerator) | | Shares/Units (Denominator) | | Income (Numerator) | | Shares/Units (Denominator) |
| Basic Funds from Operations | | $ | 1,034,251 |
| | 171,361 |
| | $ | 918,543 |
| | 171,139 |
| | $ | 899,094 |
| | 170,453 |
| | $ | 835,464 |
| | 169,126 |
| | $ | 828,586 |
| | 167,769 |
| | $ | 1,084,827 |
| | 171,912 |
| | $ | 1,068,119 |
| | 171,661 |
| | $ | 1,034,251 |
| | 171,361 |
| | $ | 918,543 |
| | 171,139 |
| | $ | 899,094 |
| | 170,453 |
|
| Effect of Dilutive Securities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Convertible Preferred Units (1) | | — |
| | 262 |
| | — |
| | 373 |
| | 760 |
| | 312 |
| | 3,150 |
| | 1,221 |
| | 3,079 |
| | 1,345 |
| | — |
| | 255 |
| | — |
| | 200 |
| | — |
| | 262 |
| | — |
| | 373 |
| | 760 |
| | 312 |
|
| Stock based compensation and exchangeable senior notes | | — |
| | — |
| | — |
| | — |
| | — |
| | 219 |
| | — |
| | 320 |
| | — |
| | 591 |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | 219 |
|
| Diluted Funds from Operations | | $ | 1,034,251 |
| | 171,623 |
| | $ | 918,543 |
| | 171,512 |
| | $ | 899,854 |
| | 170,984 |
| | $ | 838,614 |
| | 170,667 |
| | $ | 831,665 |
| | 169,705 |
| | $ | 1,084,827 |
| | 172,167 |
| | $ | 1,068,119 |
| | 171,861 |
| | $ | 1,034,251 |
| | 171,623 |
| | $ | 918,543 |
| | 171,512 |
| | $ | 899,854 |
| | 170,984 |
|
| Less: Noncontrolling interest—common units of the Operating Partnership’s share of diluted Funds from Operations | | 106,341 |
| | 17,646 |
| | 94,622 |
| | 17,668 |
| | 91,381 |
| | 17,364 |
| | 83,167 |
| | 16,925 |
| | 86,493 |
| | 17,649 |
| | 110,175 |
| | 17,485 |
| | 108,580 |
| | 17,471 |
| | 106,341 |
| | 17,646 |
| | 94,622 |
| | 17,668 |
| | 91,381 |
| | 17,364 |
|
Diluted Funds from Operations attributable to Boston Properties, Inc. (2)(1) | | $ | 927,910 |
| | 153,977 |
| | $ | 823,921 |
| | 153,844 |
| | $ | 808,473 |
| | 153,620 |
| | $ | 755,447 |
| | 153,742 |
| | $ | 745,172 |
| | 152,056 |
| | $ | 974,652 |
| | 154,682 |
| | $ | 959,539 |
| | 154,390 |
| | $ | 927,910 |
| | 153,977 |
| | $ | 823,921 |
| | 153,844 |
| | $ | 808,473 |
| | 153,620 |
|
_______________
| |
| (1) | Excludes approximately $2.0 million for the year ended December 31, 2013 of income allocated to the holders of Series Two Preferred Units to account for their right to participate on an as-converted basis in the special dividend that was primarily the result of the sale of a 45% interest in our Times Square Tower property. |
| |
(2) | BXP’s share of diluted Funds from Operations was 89.84%, 89.83%, 89.72%, 89.70%, and 89.84%, 90.08% and 89.60% for the years ended December 31, 2018, 2017, 2016, 2015 2014, 2013 and 2012,2014, respectively. |
Boston Properties Limited Partnership
The following table presents a reconciliation of net income attributable to Boston Properties Limited Partnership common unitholders to FFO attributable to Boston Properties Limited Partnership common unitholders for the years ended December 31, 2018, 2017, 2016, 2015, 2014, 2013 and 2012:2014:
| | | | | Year ended December 31, | | Year ended December 31, |
| | | 2016 | | 2015 | | 2014 | | 2013 | | 2012 | | 2018 | | 2017 | | 2016 | | 2015 | | 2014 |
| | | (in thousands) | | (in thousands) |
| Net income attributable to Boston Properties Limited Partnership common unitholders | | $ | 575,341 |
| | $ | 648,748 |
| | $ | 499,129 |
| | $ | 841,516 |
| | $ | 334,601 |
| | $ | 656,903 |
| | $ | 512,866 |
| | $ | 575,341 |
| | $ | 648,748 |
| | $ | 499,129 |
|
| Add: | | | | | | | | | | | | | | | | | | | | |
| Preferred distributions | | 10,500 |
| | 10,500 |
| | 10,500 |
| | 8,057 |
| | — |
| | 10,500 |
| | 10,500 |
| | 10,500 |
| | 10,500 |
| | 10,500 |
|
| Noncontrolling interest—redeemable preferred units | | — |
| | 6 |
| | 1,023 |
| | 6,046 |
| | 3,497 |
| | — |
| | — |
| | — |
| | 6 |
| | 1,023 |
|
| Noncontrolling interests in property partnerships | | (2,068 | ) | | 149,855 |
| | 30,561 |
| | 1,347 |
| | 3,792 |
| | 62,909 |
| | 47,832 |
| | (2,068 | ) | | 149,855 |
| | 30,561 |
|
| Impairment loss from discontinued operations | | — |
| | — |
| | — |
| | 2,852 |
| | — |
| |
| Less: | | | | | | | | | | | |
| Gain on forgiveness of debt from discontinued operations | | — |
| | — |
| | — |
| | 20,736 |
| | — |
| |
| Gains on sales of real estate from discontinued operations | | — |
| | — |
| | — |
| | 115,459 |
| | 38,445 |
| |
| Income from discontinued operations | | — |
| | — |
| | — |
| | 8,022 |
| | 9,806 |
| |
| Gains on sales of real estate | | 82,775 |
| | 377,093 |
| | 174,686 |
| | — |
| | — |
| |
| Income from continuing operations | | 500,998 |
| | 432,016 |
| | 366,527 |
| | 715,601 |
| | 293,639 |
| |
| Net income | | | 730,312 |
| | 571,198 |
| | 583,773 |
| | 809,109 |
| | 541,213 |
|
| Add: | | | | | | | | | | | | | | | | | | | | |
| Real estate depreciation and amortization | | 682,776 |
| | 631,549 |
| | 620,064 |
| | 552,589 |
| | 437,692 |
| | 637,891 |
| | 609,407 |
| | 682,776 |
| | 631,549 |
| | 620,064 |
|
| Noncontrolling interests in property partnerships’ share of depreciation and amortization | | (107,087 | ) | | (90,832 | ) | | (63,303 | ) | | (32,583 | ) | | (1,892 | ) | | (73,880 | ) | | (78,190 | ) | | (107,087 | ) | | (90,832 | ) | | (63,303 | ) |
| BPLP’s share of depreciation and amortization from unconsolidated joint ventures | | 26,934 |
| | 6,556 |
| | 19,251 |
| | 46,214 |
| | 90,076 |
| | 54,352 |
| | 34,262 |
| | 26,934 |
| | 6,556 |
| | 19,251 |
|
| Corporate-related depreciation and amortization | | (1,568 | ) | | (1,503 | ) | | (1,361 | ) | | (1,259 | ) | | (1,367 | ) | | (1,634 | ) | | (1,986 | ) | | (1,568 | ) | | (1,503 | ) | | (1,361 | ) |
| Depreciation and amortization from discontinued operations | | — |
| | — |
| | — |
| | 4,760 |
| | 8,169 |
| |
| Income from discontinued operations | | — |
| | — |
| | — |
| | 8,022 |
| | 9,806 |
| |
| Impairment losses | | | 10,181 |
| | — |
| | — |
| | — |
| | — |
|
| Less: | | | | | | | | | | | | | | | | | | | | |
| Gains on sales of real estate | | | 190,716 |
| | 8,240 |
| | 82,775 |
| | 377,093 |
| | 174,686 |
|
| Gain on sale of investment in unconsolidated joint venture (1) | | 59,370 |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | 59,370 |
| | — |
| | — |
|
| Gains on sales of real estate included within income from unconsolidated joint ventures (2) | | — |
| | — |
| | — |
| | 54,501 |
| | 248 |
| | 8,270 |
| | — |
| | — |
| | — |
| | — |
|
| Gains on consolidation of joint ventures (3) | | — |
| | — |
| | — |
| | 385,991 |
| | — |
| |
| Noncontrolling interests in property partnerships (4) | | (2,068 | ) | | 48,737 |
| | 30,561 |
| | 1,347 |
| | 3,792 |
| |
| Noncontrolling interest—redeemable preferred units (5) | | — |
| | 6 |
| | 1,023 |
| | 4,079 |
| | 3,497 |
| |
| Noncontrolling interests in property partnerships (3) | | | 62,909 |
| | 47,832 |
| | (2,068 | ) | | 48,737 |
| | 30,561 |
|
| Noncontrolling interest—redeemable preferred units | | | — |
| | — |
| | — |
| | 6 |
| | 1,023 |
|
| Preferred distributions | | 10,500 |
| | 10,500 |
| | 10,500 |
| | 8,057 |
| | — |
| | 10,500 |
| | 10,500 |
| | 10,500 |
| | 10,500 |
| | 10,500 |
|
| Funds from operations attributable to Boston Properties Limited Partnership common unitholders | | $ | 1,034,251 |
| | $ | 918,543 |
| | $ | 899,094 |
| | $ | 839,369 |
| | $ | 828,586 |
| |
| Funds from operations attributable to Boston Properties Limited Partnership common unitholders (4) | | | $ | 1,084,827 |
| | $ | 1,068,119 |
| | $ | 1,034,251 |
| | $ | 918,543 |
| | $ | 899,094 |
|
| Weighted average units outstanding—basic | | 171,361 |
| | 171,139 |
| | 170,453 |
| | 169,126 |
| | 167,769 |
| | 171,912 |
| | 171,661 |
| | 171,361 |
| | 171,139 |
| | 170,453 |
|
_______________
| |
| (1) | The gain on sale of investment in unconsolidated joint venture consists of the gain on sale of a 31% interest in Metropolitan Square. We continue to own a 20% interest in the joint venture. |
| |
| (2) | Consists of the portion of income from unconsolidated joint ventures related to (1) the gain on salethe distribution of Eighth Avenue and 46th Street totaling approximately $11.3 million and (2) the gain on sale of 125 West 55th Street totaling approximately $43.2 million for the year ended December 31, 2013. Consists of approximately $0.2 million related to the gain on sale of real estate associated with the sale of 300 Billerica Road for the year ended December 31, 2012.Annapolis Junction Building One. |
| |
| (3) | The gains on consolidation of joint ventures consisted of (1) 767 Fifth Avenue (the General Motors Building) totaling approximately $359.5 million and (2) our Value-Added Fund’s Mountain View properties totaling approximately $26.5 million during the year ended December 31, 2013. |
| |
(4) | For the year ended December 31, 2015, excludes the noncontrolling interests in property partnerships’ share of a gain on sale of real estate totaling approximately $101.1 million. |
| |
(5)(4) | Excludes approximately $2.0 million for the year ended December 31,Our calculation includes OP Units and vested LTIP Units (including vested 2012 OPP Units, vested 2013 of income allocated to the holders of Series Two PreferredMYLTIP Units, to account for their right to participate on an as-converted basis in the special distribution that was primarily the result of the sale of a 45% interest in our Times Square Tower property.vested 2014 MYLTIP Units and vested 2015 MYLTIP Units). |
Reconciliation to Diluted Funds from Operations:
| | | | | For the years ended December 31, | | For the years ended December 31, |
| | | 2016 | | 2015 | | 2014 | | 2013 | | 2012 | | 2018 | | 2017 | | 2016 | | 2015 | | 2014 |
| | | (Dollars in thousands) | | (Dollars in thousands) |
| | | Income (Numerator) | | Shares/Units (Denominator) | | Income (Numerator) | | Shares/Units (Denominator) | | Income (Numerator) | | Shares/Units (Denominator) | | Income (Numerator) | | Shares/Units (Denominator) | | Income (Numerator) | | Shares/Units (Denominator) | | Income (Numerator) | | Shares/Units (Denominator) | | Income (Numerator) | | Shares/Units (Denominator) | | Income (Numerator) | | Shares/Units (Denominator) | | Income (Numerator) | | Shares/Units (Denominator) | | Income (Numerator) | | Shares/Units (Denominator) |
| Basic Funds from Operations | | $ | 1,034,251 |
| | 171,361 |
| | $ | 918,543 |
| | 171,139 |
| | $ | 899,094 |
| | 170,453 |
| | $ | 839,369 |
| | 169,126 |
| | $ | 828,586 |
| | 167,769 |
| | $ | 1,084,827 |
| | 171,912 |
| | $ | 1,068,119 |
| | 171,661 |
| | $ | 1,034,251 |
| | 171,361 |
| | $ | 918,543 |
| | 171,139 |
| | $ | 899,094 |
| | 170,453 |
|
| Effect of Dilutive Securities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Convertible Preferred Units (1) | | — |
| | 262 |
| | — |
| | 373 |
| | 760 |
| | 312 |
| | 3,150 |
| | 1,221 |
| | 3,079 |
| | 1,345 |
| | — |
| | 255 |
| | — |
| | 200 |
| | — |
| | 262 |
| | — |
| | 373 |
| | 760 |
| | 312 |
|
| Stock based compensation and exchangeable senior notes | | — |
| | — |
| | — |
| | — |
| | — |
| | 219 |
| | — |
| | 320 |
| | — |
| | 591 |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | 219 |
|
| Diluted Funds from Operations | | $ | 1,034,251 |
| | 171,623 |
| | $ | 918,543 |
| | 171,512 |
| | $ | 899,854 |
| | 170,984 |
| | $ | 842,519 |
| | 170,667 |
| | $ | 831,665 |
| | 169,705 |
| | $ | 1,084,827 |
| | 172,167 |
| | $ | 1,068,119 |
| | 171,861 |
| | $ | 1,034,251 |
| | 171,623 |
| | $ | 918,543 |
| | 171,512 |
| | $ | 899,854 |
| | 170,984 |
|
_______________
| |
(1) | Excludes approximately $2.0 million for the year ended December 31, 2013 of income allocated to the holders of Series Two Preferred Units to account for their right to participate on an as-converted basis in the special distribution that was primarily the result of the sale of a 45% interest in our Times Square Tower property. |
Net Operating Income
The following are reconciliations of Net Income Attributable to Boston Properties, Inc. Common Shareholders to Net Operating Income and Net Income Attributable to Boston Properties Limited Partnership Common Unitholders to Net Operating Income for the or the fiscal years 20122014 through 2016.2018.
Boston Properties, Inc.
| | | | | Year ended December 31, | | Year ended December 31, |
| | | 2016 | | 2015 | | 2014 | | 2013 | | 2012 | | 2018 | | 2017 | | 2016 | | 2015 | | 2014 |
| | | (in thousands) | | (in thousands) |
| Net income attributable to Boston Properties, Inc. common shareholders | | $ | 502,285 |
| | $ | 572,606 |
| | $ | 433,111 |
| | $ | 741,754 |
| | $ | 289,650 |
| | $ | 572,347 |
| | $ | 451,939 |
| | $ | 502,285 |
| | $ | 572,606 |
| | $ | 433,111 |
|
| Add: | | | | | | | | | | | | | | | | | | | | |
| Preferred dividends | | 10,500 |
| | 10,500 |
| | 10,500 |
| | 8,057 |
| | — |
| | 10,500 |
| | 10,500 |
| | 10,500 |
| | 10,500 |
| | 10,500 |
|
| Noncontrolling interest in discontinued operations—common units of the Operating Partnership | | — |
| | — |
| | — |
| | 14,151 |
| | 5,075 |
| |
| Noncontrolling interest—common units of the Operating Partnership | | 59,260 |
| | 66,951 |
| | 50,862 |
| | 70,085 |
| | 30,125 |
| | 66,807 |
| | 52,210 |
| | 59,260 |
| | 66,951 |
| | 50,862 |
|
| Noncontrolling interest—redeemable preferred units of the Operating Partnership | | — |
| | 6 |
| | 1,023 |
| | 6,046 |
| | 3,497 |
| | — |
| | — |
| | — |
| | 6 |
| | 1,023 |
|
| Noncontrolling interest in property partnerships | | (2,068 | ) | | 149,855 |
| | 30,561 |
| | 1,347 |
| | 3,792 |
| | 62,909 |
| | 47,832 |
| | (2,068 | ) | | 149,855 |
| | 30,561 |
|
| Impairment loss from discontinued operations | | — |
| | — |
| | — |
| | 3,241 |
| | — |
| |
| Losses from interest rate contracts | | 140 |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | 140 |
| | — |
| | — |
|
| Losses (gains) from early extinguishments of debt | | 371 |
| | 22,040 |
| | 10,633 |
| | (122 | ) | | 4,453 |
| |
| Interest expense | | 412,849 |
| | 432,196 |
| | 455,743 |
| | 446,880 |
| | 410,970 |
| | 378,168 |
| | 374,481 |
| | 412,849 |
| | 432,196 |
| | 455,743 |
|
| Impairment losses | | | 11,812 |
| | — |
| | 1,783 |
| | — |
| | — |
|
| Depreciation and amortization expense | | 694,403 |
| | 639,542 |
| | 628,573 |
| | 560,637 |
| | 445,875 |
| | 645,649 |
| | 617,547 |
| | 694,403 |
| | 639,542 |
| | 628,573 |
|
| Impairment loss | | 1,783 |
| | — |
| | — |
| | 8,306 |
| | — |
| |
| Transaction costs | | 2,387 |
| | 1,259 |
| | 3,140 |
| | 1,744 |
| | 3,653 |
| | 1,604 |
| | 668 |
| | 2,387 |
| | 1,259 |
| | 3,140 |
|
| Payroll and related costs from management services contracts | | | 9,590 |
| | — |
| | — |
| | — |
| | — |
|
| General and administrative expense | | 105,229 |
| | 96,319 |
| | 98,937 |
| | 115,329 |
| | 90,129 |
| | 121,722 |
| | 113,715 |
| | 105,229 |
| | 96,319 |
| | 98,937 |
|
| Less: | | | | | | | | | | | | | | | | | | | | |
| Gain on forgiveness of debt from discontinued operations | | — |
| | — |
| | — |
| | 20,182 |
| | — |
| |
| Gains on sales of real estate from discontinued operations | | — |
| | — |
| | — |
| | 112,829 |
| | 36,877 |
| |
| Income from discontinued operations | | — |
| | — |
| | — |
| | 8,022 |
| | 9,806 |
| |
| Gains on sales of real estate | | 80,606 |
| | 375,895 |
| | 168,039 |
| | — |
| | — |
| |
| Gains (losses) from early extinguishments of debt | | | (16,490 | ) | | 496 |
| | (371 | ) | | (22,040 | ) | | (10,633 | ) |
| Gains (losses) from investments in securities | | 2,273 |
| | (653 | ) | | 1,038 |
| | 2,911 |
| | 1,389 |
| | (1,865 | ) | | 3,678 |
| | 2,273 |
| | (653 | ) | | 1,038 |
|
| Interest and other income | | 7,230 |
| | 6,777 |
| | 8,765 |
| | 8,310 |
| | 10,091 |
| | 10,823 |
| | 5,783 |
| | 7,230 |
| | 6,777 |
| | 8,765 |
|
| Gains on consolidation of joint ventures | | — |
| | — |
| | — |
| | 385,991 |
| | — |
| |
| Gains on sales of real estate | | | 182,356 |
| | 7,663 |
| | 80,606 |
| | 375,895 |
| | 168,039 |
|
| Gain on sale of investment in unconsolidated joint venture | | 59,370 |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | 59,370 |
| | — |
| | — |
|
| Income from unconsolidated joint ventures | | 8,074 |
| | 22,770 |
| | 12,769 |
| | 75,074 |
| | 49,078 |
| | 2,222 |
| | 11,232 |
| | 8,074 |
| | 22,770 |
| | 12,769 |
|
| Development and management services income | | 28,284 |
| | 22,554 |
| | 25,316 |
| | 29,695 |
| | 34,060 |
| |
| Direct reimbursements of payroll and related costs from management services contracts | | | 9,590 |
| | — |
| | — |
| | — |
| | — |
|
| Development and management services revenue | | | 45,158 |
| | 34,605 |
| | 28,284 |
| | 22,554 |
| | 25,316 |
|
| Net Operating Income | | $ | 1,601,302 |
| | $ | 1,563,931 |
| | $ | 1,507,156 |
| | $ | 1,334,441 |
| | $ | 1,145,918 |
| | $ | 1,649,314 |
| | $ | 1,605,435 |
| | $ | 1,601,302 |
| | $ | 1,563,931 |
| | $ | 1,507,156 |
|
Boston Properties Limited Partnership
| | | | | Year ended December 31, | | Year ended December 31, |
| | | 2016 | | 2015 | | 2014 | | 2013 | | 2012 | | 2018 | | 2017 | | 2016 | | 2015 | | 2014 |
| | | (in thousands) | | (in thousands) |
| Net income attributable to Boston Properties Limited Partnership common unitholders | | $ | 575,341 |
| | $ | 648,748 |
| | $ | 499,129 |
| | $ | 841,516 |
| | $ | 334,601 |
| | $ | 656,903 |
| | $ | 512,866 |
| | $ | 575,341 |
| | $ | 648,748 |
| | $ | 499,129 |
|
| Add: | | | | | | | | | | | | | | | | | | | | |
| Preferred dividends | | 10,500 |
| | 10,500 |
| | 10,500 |
| | 8,057 |
| | — |
| |
| Preferred distributions | | | 10,500 |
| | 10,500 |
| | 10,500 |
| | 10,500 |
| | 10,500 |
|
| Noncontrolling interest—redeemable preferred units | | — |
| | 6 |
| | 1,023 |
| | 6,046 |
| | 3,497 |
| | — |
| | — |
| | — |
| | 6 |
| | 1,023 |
|
| Noncontrolling interest in property partnerships | | (2,068 | ) | | 149,855 |
| | 30,561 |
| | 1,347 |
| | 3,792 |
| | 62,909 |
| | 47,832 |
| | (2,068 | ) | | 149,855 |
| | 30,561 |
|
| Impairment loss from discontinued operations | | — |
| | — |
| | — |
| | 2,852 |
| | — |
| |
| Losses from interest rate contracts | | 140 |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | 140 |
| | — |
| | — |
|
| Losses (gains) from early extinguishments of debt | | 371 |
| | 22,040 |
| | 10,633 |
| | (122 | ) | | 4,453 |
| |
| Interest expense | | 412,849 |
| | 432,196 |
| | 455,743 |
| | 446,880 |
| | 410,970 |
| | 378,168 |
| | 374,481 |
| | 412,849 |
| | 432,196 |
| | 455,743 |
|
| Impairment losses | | | 10,181 |
| | — |
| | 1,783 |
| | — |
| | — |
|
| Depreciation and amortization expense | | 682,776 |
| | 631,549 |
| | 620,064 |
| | 552,589 |
| | 437,692 |
| | 637,891 |
| | 609,407 |
| | 682,776 |
| | 631,549 |
| | 620,064 |
|
| Impairment loss | | 1,783 |
| | — |
| | — |
| | 4,401 |
| | — |
| |
| Transaction costs | | 2,387 |
| | 1,259 |
| | 3,140 |
| | 1,744 |
| | 3,653 |
| | 1,604 |
| | 668 |
| | 2,387 |
| | 1,259 |
| | 3,140 |
|
| Payroll and related costs from management services contracts | | | 9,590 |
| | — |
| | — |
| | — |
| | — |
|
| General and administrative expense | | 105,229 |
| | 96,319 |
| | 98,937 |
| | 115,329 |
| | 90,129 |
| | 121,722 |
| | 113,715 |
| | 105,229 |
| | 96,319 |
| | 98,937 |
|
| Less: | | | | | | | | | | | | | | | | | | | | |
| Gain on forgiveness of debt from discontinued operations | | — |
| | — |
| | — |
| | 20,736 |
| | — |
| |
| Gains on sales of real estate from discontinued operations | | — |
| | — |
| | — |
| | 115,459 |
| | 38,445 |
| |
| Income from discontinued operations | | — |
| | — |
| | — |
| | 8,022 |
| | 9,806 |
| |
| Gains on sales of real estate | | 82,775 |
| | 377,093 |
| | 174,686 |
| | — |
| | — |
| |
| Gains (losses) from early extinguishments of debt | | | (16,490 | ) | | 496 |
| | (371 | ) | | (22,040 | ) | | (10,633 | ) |
| Gains (losses) from investments in securities | | 2,273 |
| | (653 | ) | | 1,038 |
| | 2,911 |
| | 1,389 |
| | (1,865 | ) | | 3,678 |
| | 2,273 |
| | (653 | ) | | 1,038 |
|
| Interest and other income | | 7,230 |
| | 6,777 |
| | 8,765 |
| | 8,310 |
| | 10,091 |
| | 10,823 |
| | 5,783 |
| | 7,230 |
| | 6,777 |
| | 8,765 |
|
| Gains on consolidation of joint ventures | | — |
| | — |
| | — |
| | 385,991 |
| | — |
| |
| Gains on sales of real estate | | | 190,716 |
| | 8,240 |
| | 82,775 |
| | 377,093 |
| | 174,686 |
|
| Gain on sale of investment in unconsolidated joint venture | | 59,370 |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | 59,370 |
| | — |
| | — |
|
| Income from unconsolidated joint ventures | | 8,074 |
| | 22,770 |
| | 12,769 |
| | 75,074 |
| | 49,078 |
| | 2,222 |
| | 11,232 |
| | 8,074 |
| | 22,770 |
| | 12,769 |
|
| Development and management services income | | 28,284 |
| | 22,554 |
| | 25,316 |
| | 29,695 |
| | 34,060 |
| |
| Direct reimbursements of payroll and related costs from management services contracts | | | 9,590 |
| | — |
| | — |
| | — |
| | — |
|
| Development and management services revenue | | | 45,158 |
| | 34,605 |
| | 28,284 |
| | 22,554 |
| | 25,316 |
|
| Net Operating Income | | $ | 1,601,302 |
| | $ | 1,563,931 |
| | $ | 1,507,156 |
| | $ | 1,334,441 |
| | $ | 1,145,918 |
| | $ | 1,649,314 |
| | $ | 1,605,435 |
| | $ | 1,601,302 |
| | $ | 1,563,931 |
| | $ | 1,507,156 |
|
Net operating income (“NOI”) is a non-GAAP financial measure equal to net income attributable to Boston Properties, Inc. common shareholders and net income attributable to Boston Properties Limited Partnership common unitholders, as applicable, the most directly comparable GAAP financial measures, plus (1) preferred dividends/distributions, net income attributable to noncontrolling interests, impairment loss, losses from interest rate contracts, losses (gains) from early extinguishments of debt, interest expense, impairment losses, depreciation and amortization expense, transaction costs, payroll and related costs from management services contracts and corporate general and administrative expense less (2) discontinued operations, gains on sales(losses) from early extinguishments of real estate,debt, gains (losses) from investments in securities, interest and other income, gains on consolidationsales of joint ventures,real estate, gain on sale of investment in unconsolidated joint venture, income from unconsolidated joint ventures, direct reimbursements of payroll and related costs from management services contracts and development and management services income.revenue. We use NOI internally as a performance measure and believe it provides useful information to investors regarding our financial condition and results of operations and financial condition because, when compared across periods, it reflects the impact on operations from trends in occupancy rates, rental rates, operating costs and acquisition and development activity on an unleveraged basis, providing perspective not immediately apparent from net income attributable to Boston Properties, Inc. common shareholders and net income attributable to Boston Properties Limited Partnership common unitholders. For example, interest expense is not necessarily linked to the operating performance of a real estate asset and is often incurred at the corporate level as opposed to the property level. Similarly, interest expense may be incurred at the property level even though the financing proceeds may be used at the corporate level (e.g., used for other investment activity). In addition,
depreciation and amortization expense, because of historical
cost accounting and useful life estimates, depreciation and amortization may distort operating performance measures at the property level.
NOI presented by us may not be comparable to NOI reported by other REITs or real estate companies that define NOI differently.
We believe that, in order to facilitate a clear understanding of our operating results, NOI should be examined in conjunction with net income attributable to Boston Properties, Inc. common shareholders and net income attributable to Boston Properties Limited Partnership common unitholders as presented in our Consolidated Financial Statements. NOI should not be considered as a substitute for net income attributable to Boston Properties, Inc. common shareholders or net income attributable to Boston Properties Limited Partnership common unitholders (determined in accordance with GAAP) or any other GAAP financial measures and should only be considered together with and as a supplement to our financial information prepared in accordance with GAAP.
Contractual Obligations
As of December 31, 2016,2018, we were subject to contractual payment obligations as described in the table below.
| | | | | Payments Due by Period | | Payments Due by Period |
| | | Total | | 2017 | | 2018 | | 2019 | | 2020 | | 2021 | | Thereafter | | Total | | 2019 | | 2020 | | 2021 | | 2022 | | 2023 | | Thereafter |
| | | (Dollars in thousands) | | (in thousands) |
| Contractual Obligations: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Long-term debt | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Mortgage debt (1) | | $ | 2,587,666 |
| | $ | 1,732,744 |
| | $ | 53,271 |
| | $ | 53,267 |
| | $ | 53,263 |
| | $ | 70,710 |
| | $ | 624,411 |
| | $ | 3,767,352 |
| | $ | 132,157 |
| | $ | 132,153 |
| | $ | 149,599 |
| | $ | 703,301 |
| | $ | 78,890 |
| | $ | 2,571,252 |
|
| Unsecured senior notes (1) | | 8,956,717 |
| | 295,328 |
| | 1,141,738 |
| | 960,288 |
| | 919,163 |
| | 1,012,256 |
| | 4,627,944 |
| | 9,242,844 |
| | 291,363 |
| | 991,363 |
| | 1,084,456 |
| | 216,925 |
| | 1,684,144 |
| | 4,974,593 |
|
| Unsecured line of credit | | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| |
| Unsecured line of credit / term loan (1) (2) | | | 554,067 |
| | 16,350 |
| | 16,350 |
| | 16,350 |
| | 505,017 |
| | — |
| | — |
|
| Ground leases | | 663,774 |
| | 12,554 |
| | 28,781 |
| | 17,868 |
| | 9,870 |
| | 9,492 |
| | 585,209 |
| | 640,370 |
| | 11,425 |
| | 18,425 |
| | 25,310 |
| | 8,894 |
| | 9,084 |
| | 567,232 |
|
| Tenant obligations (2)(3) | | 402,239 |
| | 335,737 |
| | 43,150 |
| | 16,811 |
| | 2,878 |
| | 390 |
| | 3,273 |
| |
| Tenant obligations (3) (4) | | | 569,066 |
| | 398,068 |
| | 120,720 |
| | 39,456 |
| | 2,710 |
| | 8,112 |
| | — |
|
Construction contracts on development projects (3)(4) | | 976,837 |
| | 713,770 |
| | 225,744 |
| | 33,391 |
| | 3,581 |
| | 351 |
| | — |
| | 1,559,895 |
| | 797,151 |
| | 386,493 |
| | 187,108 |
| | 161,872 |
| | 27,271 |
| | — |
|
| Other obligations (4) | | 29,191 |
| | 4,555 |
| | 2,297 |
| | 2,297 |
| | (60 | ) | | (54 | ) | | 20,156 |
| |
| Capital lease obligations (1) | | | 64,187 |
| | (1,394 | ) | | 10,088 |
| | (408 | ) | | (1,325 | ) | | (1,705 | ) | | 58,931 |
|
| Other obligations | | | 5,011 |
| | 4,923 |
| | 81 |
| | 7 |
| | — |
| | — |
| | — |
|
| Total Contractual Obligations | | $ | 13,616,424 |
| | $ | 3,094,688 |
| | $ | 1,494,981 |
| | $ | 1,083,922 |
| | $ | 988,695 |
| | $ | 1,093,145 |
| | $ | 5,860,993 |
| | $ | 16,402,792 |
| | $ | 1,650,043 |
| | $ | 1,675,673 |
| | $ | 1,501,878 |
| | $ | 1,597,394 |
| | $ | 1,805,796 |
| | $ | 8,172,008 |
|
_______________
| |
| (1) | Amounts include principal and interest payments. |
| |
| (2) | Interest payments are calculated using the December 31, 2018 interest rate of 3.27%. |
| |
| (3) | Committed tenant-related obligations based on executed leases as of December 31, 20162018 (tenant improvements and lease commissions). |
| |
(3)(4) | Includes 100% of the obligations for our consolidated entities and only our share for the unconsolidated joint ventures. |
| |
(4) | Includes capital lease obligations that we have at two properties. |
We have various standing or renewable service contracts with vendors related to our property management. In addition, we have certain other contracts we enter into in the ordinary course of business that may extend beyond one year. These contracts are not included as part of our contractual obligations because they include terms that provide for cancellation with insignificant or no cancellation penalties. Contract terms are generally between three toand five years.
During 2016,2018, we paid approximately $326.4$340.8 million to fund tenant-related obligations, including tenant improvements and leasing commissions,commissions.
In addition, we and our unconsolidated joint venture partners incurred approximately $438$513 million of new tenant-related obligations associated with approximately 5.65.8 million square feet of second generation leases, or approximately $78$89 per square foot. In addition, we signed leases for approximately 748,0001.4 million square feet at our development properties. The tenant-related obligations for the development properties are included within the projects’ “Estimated Total Investment” referred to in “Item 7—Management’s Discussion and Analysis of Financial Condition and Results of Operations—Liquidity and Capital Resources.” In the aggregate, during 2016,2018, we signed
leases for approximately 6.47.2 million square feet of space and incurred aggregate tenant-related obligations of approximately $512$708 million, or approximately $80$98 per square foot.
Off-Balance Sheet Arrangements—Joint Venture Indebtedness
We have investments in unconsolidated joint ventures with our effective ownership interests ranging from 20% to 60%. EightThirteen of these joint ventures have mortgage indebtedness. We exercise significant influence over, but do not control, these entities and therefore they are presently accountedentities. As a result, we account for them using the equity method of accounting. See also Note 5 to the Consolidated Financial Statements. At December 31, 2016,2018, the aggregate carrying amount of debt, including both our and our
partners’ share, incurred by these ventures was approximately $865.7 million$2.0 billion (of which our proportionate share is approximately $318.2$890.6 million). The table below summarizes the outstanding debt of these joint venture properties at December 31, 2016. From time2018. In addition to time, we (orother guarantees specifically noted in the applicable joint venture) have also agreed to guarantee portions of the principal, interest or other amounts in connection with other unconsolidated joint venture borrowings. In addition,table, we have agreed to customary construction completion guarantees for construction loans, environmental indemnifications and nonrecourse carve-outs (e.g., guarantees against fraud, misrepresentation and bankruptcy) as well as the completion of development projects on certain of the loans.
| | | Properties | | Our Venture Ownership % | | Stated Interest Rate | | GAAP Interest Rate (1) | | Stated Principal Amount | | Deferred Financing Costs, Net | | Carrying amount | | Carrying amount (Our share) | | | | Maturity Date | | Venture Ownership % | | Stated Interest Rate | | GAAP Interest Rate (1) | | Stated Principal Amount | | Deferred Financing Costs, Net | | Carrying Amount | | Carrying Amount (Our share) | | | | Maturity Date |
| | | (Dollars in thousands) | | (dollars in thousands) |
| 540 Madison Avenue | | 60 | % | | 2.06 | % | | 2.23 | % | | $ | 120,000 |
| | $ | (289 | ) | | $ | 119,711 |
| | $ | 71,827 |
| | (2)(3) | | June 5, 2018 | | 60 | % | | 3.40 | % | | 3.51 | % | | $ | 120,000 |
| | $ | (590 | ) | | $ | 119,410 |
| | $ | 71,646 |
| | (2)(3) | | June 5, 2023 |
| Santa Monica Business Park | | | 55 | % | | 4.06 | % | | 4.24 | % | | 300,000 |
| | (3,435 | ) | | 296,565 |
| | 163,110 |
| | (2)(4) | | July 19, 2025 |
| Market Square North | | 50 | % | | 4.85 | % | | 4.91 | % | | 123,419 |
| | (315 | ) | | 123,104 |
| | 61,552 |
| | | | October 1, 2020 | | 50 | % | | 4.85 | % | | 4.91 | % | | 118,711 |
| | (147 | ) | | 118,564 |
| | 59,282 |
| | | | October 1, 2020 |
| 1265 Main Street | | 50 | % | | 3.77 | % | | 3.83 | % | | 40,400 |
| | (341 | ) | | 40,059 |
| | 20,030 |
| | January 1, 2032 | |
| Annapolis Junction Building One | | 50 | % | | 6.31 | % | | 6.49 | % | | 39,596 |
| | (112 | ) | | 39,484 |
| | 19,738 |
| | (4) | | March 31, 2018 | |
| Annapolis Junction Building Six | | 50 | % | | 2.87 | % | | 3.06 | % | | 12,819 |
| | (65 | ) | | 12,754 |
| | 6,377 |
| | (5) | | November 17, 2018 | | 50 | % | | 4.47 | % | | 4.78 | % | | 13,076 |
| | (40 | ) | | 13,036 |
| | 6,518 |
| | (5) | | November 17, 2019 |
| Annapolis Junction Building Seven and Eight | | 50 | % | | 3.12 | % | | 3.36 | % | | 36,695 |
| | (300 | ) | | 36,395 |
| | 18,198 |
| | (6) | | December 7, 2019 | | 50 | % | | 4.65 | % | | 4.93 | % | | 35,445 |
| | (94 | ) | | 35,351 |
| | 17,676 |
| | (6) | | December 7, 2019 |
| 1265 Main Street | | | 50 | % | | 3.77 | % | | 3.84 | % | | 38,956 |
| | (361 | ) | | 38,595 |
| | 19,297 |
| | January 1, 2032 |
| Colorado Center | | | 50 | % | | 3.56 | % | | 3.58 | % | | 550,000 |
| | (885 | ) | | 549,115 |
| | 274,557 |
| | (2) | | August 9, 2027 |
| Dock 72 | | 50 | % | | N/A |
| | N/A |
| | — |
| | — |
| | — |
| | — |
| | (7) | | December 18, 2020 | | 50 | % | | 4.61 | % | | 5.76 | % | | 130,772 |
| | (6,864 | ) | | 123,908 |
| | 61,954 |
| | (2)(7) | | December 18, 2020 |
| 500 North Capitol Street | | 30 | % | | 4.15 | % | | 4.19 | % | | 105,000 |
| | (380 | ) | | 104,620 |
| | 31,386 |
| | (2) | | June 6, 2023 | |
| The Hub on Causeway - Podium | | | 50 | % | | 4.60 | % | | 5.08 | % | | 118,032 |
| | (2,586 | ) | | 115,446 |
| | 57,723 |
| | (2)(8) | | September 6, 2021 |
| The Hub on Causeway - Residential | | | 50 | % | | 4.42 | % | | 4.70 | % | | 40,469 |
| | (1,700 | ) | | 38,769 |
| | 19,385 |
| | (2)(9) | | April 19, 2022 |
| 500 North Capitol Street, NW | | | 30 | % | | 4.15 | % | | 4.20 | % | | 105,000 |
| | (261 | ) | | 104,739 |
| | 31,422 |
| | (2) | | June 6, 2023 |
| 901 New York Avenue | | 25 | % | | 3.61 | % | | 3.68 | % | | 225,000 |
| | (1,429 | ) | | 223,571 |
| | 55,893 |
| | | | January 5, 2025 | | 25 | % | | 3.61 | % | | 3.69 | % | | 225,000 |
| | (1,072 | ) | | 223,928 |
| | 55,982 |
| | | | January 5, 2025 |
| 3 Hudson Boulevard | | | 25 | % | | 5.83 | % | | 5.91 | % | | 80,000 |
| | (289 | ) | | 79,711 |
| | 19,928 |
| | (2)(10) | | July 13, 2023 |
| Metropolitan Square | | 20 | % | | 5.75 | % | | 5.81 | % | | 166,299 |
| | (332 | ) | | 165,967 |
| | 33,192 |
| | | | May 5, 2020 | | 20 | % | | 5.75 | % | | 5.81 | % | | 160,605 |
| | (133 | ) | | 160,472 |
| | 32,094 |
| | | | May 5, 2020 |
| Total | | | | | | | | $ | 869,228 |
| | $ | (3,563 | ) | | $ | 865,665 |
| | $ | 318,193 |
| | | | | | | | | | | $ | 2,036,066 |
| | $ | (18,457 | ) | | $ | 2,017,609 |
| | $ | 890,574 |
| | | |
_______________
| |
| (1) | GAAP interest rate differs from the stated interest rate due to the inclusion of the amortization of financing charges.charges, which includes mortgage recording fees. |
| |
| (2) | The loan requires interest only payments with a balloon payment due at maturity. |
| |
| (3) | Mortgage loan bears interest at a variable rate equal to LIBOR plus 1.50%1.10% per annum. |
| |
| (4) | On April 11, 2016,The loan bears interest at a joint venture in which we have a 50% interest received an event of default notice from the lender. Subsequently, the cash flows generated from the property have become insufficient to fund debt service payments and capital improvements necessary to lease and operate the property and the joint venture is not prepared to fund additional cash shortfalls at this time. Consequently, the joint venture is not current on making debt service payments and remains in default. The lender notified the joint venture that it has elected to charge the default interestvariable rate on the loan equal to LIBOR plus 5.75%1.28% per annum. Theannum and matures on July 19, 2025. A subsidiary of the joint venture is currentlyentered into interest rate swap contracts with notional amounts aggregating $300.0 million through April 1, 2025, resulting in discussions witha fixed rate of approximately 4.063% per annum through the lender regardingexpiration of the event of default, although there can be no assurance as to the outcome of those discussions. (See Note 5 to the Consolidated Financial Statements).interest rate swap contracts. |
| |
| (5) | The loan bears interest at a variable rate equal to LIBOR plus 2.25%2.00% per annum.annum and matures on November 17, 2019, with one, one-year extension option, subject to certain conditions. On January 24, 2019, the joint venture extended the loan maturity to November 17, 2020. |
| |
| (6) | The loan bears interest at a variable rate equal to LIBOR plus 2.35% per annum and matures on December 7, 2019, with three, one-year extension options, subject to certain conditions. |
| |
| (7) | No amounts have been drawn under the $250.0 million construction facility. The construction financing bears interest at a variable rate equal to LIBOR plus 2.25% per annum and matures on December 18, 2020 with two, one-year extension option,options, subject to certain conditions. |
| |
| (8) | The construction financing bears interest at a variable rate equal to LIBOR plus 2.25% per annum and matures on September 6, 2021, with two, one-year extension options, subject to certain conditions. In connection with the construction financing, we obtained the right to complete the construction of the garage underneath the project being developed by an affiliate of our joint venture partner and obtain funding from the garage construction lender. We agreed to guarantee completion of the garage to the construction lender and an affiliate of our partner agreed to reimburse us for our partner’s share of any payments under the guarantee. |
| |
| (9) | The construction financing bears interest at a variable rate equal to LIBOR plus 2.00% per annum and matures on April 19, 2022, with two, one-year extension options, subject to certain conditions. |
| |
| (10) | We provided $80.0 million of mortgage financing to the joint venture. The loan bears interest at a variable rate equal to LIBOR plus 3.50% per annum and matures on July 13, 2023, with extension options, subject to certain conditions. The loan has been reflected as Related Party Note Receivable on our Consolidated Balance Sheets. |
Environmental Matters
It is our policy to retain independent environmental consultants to conduct or update Phase I environmental assessments (which generally do not involve invasive techniques such as soil or ground water sampling) and asbestos surveys in connection with our acquisition of properties. These pre-purchase environmental assessments have not revealed environmental conditions that we believe will have a material adverse effect on our business, assets, financial condition, results of operations or liquidity, and we are not otherwise aware of environmental conditions with respect to our properties that we believe would have such a material adverse effect. However, from time to time environmental conditions at our properties have required and may in the future require environmental testing and/or regulatory filings, as well as remedial action.
In February 1999, we (through a joint venture) acquired from Exxon Corporation a property in Massachusetts that was formerly used as a petroleum bulk storage and distribution facility and was known by the state regulatory authority to contain
soil and groundwater contamination. We developed an office park on the property. We engaged a specially licensed environmental consultant to oversee the management of contaminated soil and groundwater that was disturbed in the course of construction. Under the property acquisition agreement, Exxon agreed to (1) bear the liability arising from releases or discharges of oil and hazardous substances which occurred at the site prior to our ownership, (2) continue monitoring and/or remediating such releases and discharges as necessary and appropriate to comply with applicable requirements, and (3) indemnify us for certain losses arising from preexisting site conditions. Any indemnity claim may be subject to various defenses, and there can be no assurance that the amounts paid under the indemnity, if any, would be sufficient to cover the liabilities arising from any such releases and discharges.
Environmental investigations at some of our properties and certain properties owned by our affiliates have identified groundwater contamination migrating from off-site source properties. In each case we engaged a licensed environmental consultant to perform the necessary investigations and assessments, and to prepare any required submittals to the regulatory authorities. In each case the environmental consultant concluded that the properties qualify under the regulatory program or the regulatory practice for a status which eliminates certain deadlines for conducting response actions at a site. We also believe that these properties qualify for liability relief under certain statutory provisions or regulatory practices regarding upgradient releases. Although we believe that the current or former owners of the upgradient source properties may bear responsibility for some or all of the costs of addressing the identified groundwater contamination, we will take such further response actions (if any) that we deem necessary or advisable. Other than periodic testing at some of these properties, no such additional response actions are anticipated at this time.
Some of our properties and certain properties owned by our affiliates are located in urban, industrial and other previously developed areas where fill or current or historical use of the areas have caused site contamination. Accordingly, it is sometimes necessary to institute special soil and/or groundwater handling procedures and/or include particular building design features in connection with development, construction and other property operations in order to achieve regulatory closure and/or ensure that contaminated materials are addressed in an appropriate manner. In these situations, it is our practice to investigate the nature and extent of detected contamination, including potential issues associated with contaminant migration, assess potential liability risks and estimate the costs of required response actions and special handling procedures. We then use this information as part of our decision-making process with respect to the acquisition, deal structure and/or development of the property. For example, we own a parcel in Massachusetts which was formerly used as a quarry/asphalt batching facility. Pre-purchase testing indicated that the site contained relatively low levels of certain contaminants. We
have developed an office park on this property. Prior to and during redevelopment activities, we engaged a specially licensed environmental consultant to monitor environmental conditions at the site and prepare necessary regulatory submittals based on the results of an environmental risk characterization. A submittal has been made to the regulatory authorities in order to achieve regulatory closure at this site. The submittal included an environmental deed restriction that mandates compliance with certain protective measures in a portion of the site where low levels of residual soil contamination have been left in place in accordance with applicable laws.
We expect that resolution of the environmental matters described above will not have a material impact on our business, assets, financial condition, results of operations or liquidity. However, we cannot assure you that we have identified all environmental liabilities at our properties, that all necessary remediation actions have been or will be undertaken at our properties, that we will be indemnified, in full or at all, or that we will have insurance coverage in the event that such environmental liabilities arise.
New Accounting Pronouncements
For a discussion of the new accounting pronouncements that may have an effect on our Consolidated Financial Statements (See Note 2 to the Consolidated Financial Statements).
Inflation
Substantially all of our leases provide for separate real estate tax and operating expense escalations over a base amount. In addition, many of our leases provide for fixed base rent increases or indexed increases. We believe that inflationary increases in costs may be at least partially offset by the contractual rent increases and operating expense escalations.
Item 7A—Quantitative and Qualitative Disclosures about Market Risk.
The following table presents the aggregate carrying value of our mortgage notes payable, net, mezzanine notes payable and unsecured senior notes, net, unsecured line of credit, unsecured term loan, net and our corresponding estimate of fair value as of December 31, 2016. All2018. As of December 31, 2018, approximately $10.5 billion of these borrowings bore interest at fixed rates. Therates and therefore the fair value of these instruments is affected by changes in the market interest rates. As of December 31, 2018, the weighted-average interest rate on our variable rate debt was LIBOR plus 0.90% (3.27%) per annum. The following table presents our aggregate fixed rate debt obligations with corresponding weighted-average interest rates sorted by maturity date and our aggregate variable rate debt obligations sorted by maturity date.
The table below does not include our unconsolidated joint venture debt. For a discussion concerning our unconsolidated joint venture debt, see Note 5 to the Consolidated Financial Statements and “Item 7—Management’s Discussion and Analysis of Financial Condition and Results of Operations—Capitalization—Off-Balance Sheet Arrangements—Joint Venture Indebtedness.”
| | | | 2017 | | 2018 | | 2019 | | 2020 | | 2021 | | 2022+ | | Total | | Estimated Fair Value | 2019 | | 2020 | | 2021 | | 2022 | | 2023 | | 2024+ | | Total | | Estimated Fair Value |
| | (Dollars in thousands) Mortgage debt | (dollars in thousands) Mortgage debt, net |
| Fixed Rate | $ | 1,350,847 |
| | $ | 18,202 |
| | $ | 19,239 |
| | $ | 20,335 |
| | $ | 39,840 |
| | $ | 614,624 |
| | $ | 2,063,087 |
| | $ | 2,092,237 |
| $ | 15,745 |
| | $ | 16,841 |
| | $ | 36,346 |
| | $ | 611,132 |
| | $ | (3,494 | ) | | $ | 2,288,002 |
| | $ | 2,964,572 |
| | $ | 2,903,925 |
|
| GAAP Average Interest Rate | 2.47 | % | | 5.52 | % | | 5.53 | % | | 5.55 | % | | 5.62 | % | | 4.79 | % | | 3.33 | % | | | 5.53 | % | | 5.55 | % | | 6.61 | % | | 4.79 | % | | — |
| | 3.64 | % | | 3.94 | % | | |
| Variable Rate | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
|
| | Mezzanine debt | Unsecured debt, net |
| Fixed Rate | $ | 307,093 |
| | $ | — |
| | $ | — |
| | $ | — |
| | $ | — |
| | $ | — |
| | $ | 307,093 |
| | $ | 308,344 |
| $ | (9,401 | ) | | $ | 690,595 |
| | $ | 841,899 |
| | $ | (7,635 | ) | | $ | 1,493,453 |
| | $ | 4,535,786 |
| | $ | 7,544,697 |
| | $ | 7,469,338 |
|
| GAAP Average Interest Rate | 5.53 | % | | — |
| | — |
| | — |
| | — |
| | — |
|
| 5.53 | % | | | — |
| | 5.71 | % | | 4.29 | % | | — |
| | 3.73 | % | | 3.84 | % | | 4.04 | % | | |
| Variable Rate | — |
| | — |
| | �� |
| | — |
| | — |
| | — |
| | — |
| | — |
| (460 | ) | | (451 | ) | | (451 | ) | | 499,850 |
| | — |
| | — |
| | 498,488 |
| | 500,783 |
|
| | Unsecured debt | |
| Fixed Rate | $ | (8,830 | ) | | $ | 841,285 |
| | $ | 692,461 |
| | $ | 692,962 |
| | $ | 844,289 |
| | $ | 4,183,786 |
| | $ | 7,245,953 |
| | $ | 7,428,077 |
| |
| GAAP Average Interest Rate | — |
| | 3.85 | % | | 5.97 | % | | 5.71 | % | | 4.29 | % | | 3.71 | % | | 4.21 | % | | | |
| Variable Rate | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| |
| Total Debt | $ | 1,649,110 |
| | $ | 859,487 |
| | $ | 711,700 |
| | $ | 713,297 |
| | $ | 884,129 |
| | $ | 4,798,410 |
| | $ | 9,616,133 |
| | $ | 9,828,658 |
| $ | 6,344 |
| | $ | 707,436 |
| | $ | 878,245 |
| | $ | 1,103,347 |
| | $ | 1,489,959 |
| | $ | 6,823,788 |
| | $ | 11,007,757 |
| | $ | 10,874,046 |
|
At December 31, 2016,2018, the weighted-average coupon/stated rates on the fixed rate debt stated above all of which had a fixed rate, was 4.50%3.91% per annum. At December 31, 2016, we had no2018, our outstanding consolidated variable rate debt.debt based on LIBOR totaled approximately $500.0 million. At December 31, 2018, the coupon/stated rate on our variable rate debt was approximately 3.27% per annum. If market interest rates on our variable rate debt had been 100 basis points greater, total interest expense would have increased approximately $5.0 million, on an annualized basis, for the year ended December 31, 2018.
The fair value amounts were determined solely by considering the impact of hypothetical interest rates on our financial instruments. Due to the uncertainty of specific actions we may undertake to minimize possible effects of market interest rate increases, this analysis assumes no changes in our financial structure.
In addition, beginning in 2015, our 767 Fifth Partners LLC, which is a subsidiary of the consolidated entity in which we have a 60% interest and that owns 767 Fifth Avenue (the General Motors Building) in New York City, entered into sixteen forward-starting interest rate swap contracts that fix the 10-year swap rate at a weighted-average rate of approximately 2.619% per annum on notional amounts aggregating $450.0 million. These interest rate swap contracts were entered into in advance of a financing with a target commencement date in June 2017 and maturity in June 2027. Our 767 Fifth Partners LLC consolidated entity entered into the interest rate swap contracts designated and qualifying as cash flow hedges to reduce its exposure to the variability in future cash flows attributable to changes in the 10-year swap rate in contemplation of obtaining 10-year fixed-rate financing in June 2017 (See Note 7 to the Consolidated Financial Statements).
Our use of derivative instruments also involves certain additional risks such as counterparty credit risk, the enforceability of hedging contracts and the risk that unanticipated and significant changes in interest rates will cause a significant loss of basis in the contract. We believe that there is a low likelihood that these counterparties will fail to meet our obligations and we minimize our exposure by limiting counterparties to major banks who meet established credit and capital guidelines. There can be no assurance that we will adequately protect against the foregoing risks.
Additional disclosure about market risk is incorporated herein by reference from “Item 7—Management’s Discussion and Analysis of Financial Condition and Results of Operations—Liquidity and Capital Resources—Market Risk.”
Item 8. Financial Statements and Supplementary Data
BOSTON PROPERTIES, INC. AND BOSTON PROPERTIES LIMITED PARTNERSHIP
INDEX TO CONSOLIDATED FINANCIAL STATEMENTS
|
| | |
| | | |
| | | Page |
| | | |
| Boston Properties, Inc. | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| Boston Properties Limited Partnership | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| Boston Properties, Inc. | |
| | | |
| | | |
| Boston Properties Limited Partnership | |
| | | |
All other schedules for which a provision is made in the applicable accounting regulations of the SEC are not required under the related instructions or are inapplicable, and therefore have been omitted.
Management’s Report on Internal Control over
Financial Reporting
Management of Boston Properties, Inc. is responsible for establishing and maintaining adequate internal control over financial reporting for Boston Properties, Inc. Boston Properties, Inc.’s internal control over financial reporting is a process designed under the supervision of its principal executive officer and principal financial officer to provide reasonable assurance regarding the reliability of financial reporting and the preparation of Boston Properties, Inc.’s financial statements for external reporting purposes in accordance with U.S. generally accepted accounting principles.
As of the end of Boston Properties, Inc.’s 20162018 fiscal year, management conducted assessments of the effectiveness of Boston Properties, Inc.’s internal control over financial reporting based on the framework established in Internal Control—Integrated Framework (2013) issued by the Committee of Sponsoring Organizations of the Treadway Commission (COSO). Based on these assessments, management has determined that Boston Properties, Inc.’s internal control over financial reporting as of December 31, 20162018 was effective.
Our internal control over financial reporting includes policies and procedures that (1) pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect transactions and dispositions of our assets; (2) provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with U.S. generally accepted accounting principles, and that receipts and expenditures are being made only in accordance with authorizations of management and the directors of Boston Properties, Inc.; and (3) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use or disposition of Boston Properties, Inc.’s assets that could have a material effect on its financial statements.
The effectiveness of Boston Properties, Inc.’s internal control over financial reporting as of December 31, 20162018 has been audited by PricewaterhouseCoopers LLP, an independent registered public accounting firm, as stated in its report appearing on page 108,115, which expresses an unqualified opinion on the effectiveness of Boston Properties, Inc.’s internal control over financial reporting as of December 31, 2016.2018.
Report of Independent Registered Public Accounting Firm
To the Board of Directors and Shareholders of
Boston Properties Inc.:
In our opinion,Opinions on the consolidated financial statements listed inFinancial Statements and Internal Control over Financial Reporting
We have audited the accompanying index present fairly, in all material respects, the financial positionconsolidated balance sheets of Boston Properties, Inc. and its subsidiaries (the “Company”) atas of December 31, 20162018 and December 31, 2015,2017, and the resultsrelated consolidated statements of their operations, comprehensive income, stockholders’ equity and their cash flows for each of the three years in the period ended December 31, 20162018, including the related notes and financial statement schedule listed in the accompanying index (collectively referred to as the “consolidated financial statements”). We also have audited the Company's internal control over financial reporting as of December 31, 2018, based on criteria established in Internal Control - Integrated Framework (2013) issued by the Committee of Sponsoring Organizations of the Treadway Commission (COSO).
In our opinion, the consolidated financial statements referred to above present fairly, in all material respects, the financial position of the Company as of December 31, 2018 and 2017, and the results of its operations and its cash flows for each of the three years in the period ended December 31, 2018 in conformity with accounting principles generally accepted in the United States of America. In addition, in our opinion, the financial statement schedule listed in the accompanying index presents fairly, in all material respects, the information set forth therein when read in conjunction with the related consolidated financial statements. Also in our opinion, the Company maintained, in all material respects, effective internal control over financial reporting as of December 31, 2016,2018, based on criteria established in Internal Control-IntegratedControl - Integrated Framework (2013) issued by the Committee of Sponsoring Organizations of the Treadway Commission (COSO). COSO.
Basis for Opinions
The Company’sCompany's management is responsible for these consolidated financial statements, and financial statement schedule, for maintaining effective internal control over financial reporting, and for its assessment of the effectiveness of internal control over financial reporting, included in the accompanying Management’sManagement's Report on Internal Control over Financial Reporting. Our responsibility is to express opinions on thesethe Company’s consolidated financial statements on the financial statement schedule, and on the Company’sCompany's internal control over financial reporting based on our integrated audits. We are a public accounting firm registered with the Public Company Accounting Oversight Board (United States) (PCAOB) and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We conducted our audits in accordance with the standards of the Public Company Accounting Oversight Board (United States).PCAOB. Those standards require that we plan and perform the audits to obtain reasonable assurance about whether the consolidatedfinancial statements are free of material misstatement, whether due to error or fraud, and whether effective internal control over financial reporting was maintained in all material respects.
Our audits of the consolidated financial statements included performing procedures to assess the risks of material misstatement of the consolidated financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence supportingregarding the amounts and disclosures in the consolidated financial statements, assessingstatements. Our audits also included evaluating the accounting principles used and significant estimates made by management, andas well as evaluating the overall presentation of the consolidated financial statement presentation.statements. Our audit of internal control over financial reporting included obtaining an understanding of internal control over financial reporting, assessing the risk that a material weakness exists, and testing and evaluating the design and operating effectiveness of internal control based on the assessed risk. Our audits also included performing such other procedures as we considered necessary in the circumstances. We believe that our audits provide a reasonable basis for our opinions.
As discussed in Note 2 to the consolidated financial statements, the Company changed the manner in which it accounts for deferred financing charges in 2016.
Definition and Limitations of Internal Control over Financial Reporting
A company’s internal control over financial reporting is a process designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles. A company’s internal control over financial reporting includes those policies and procedures that (i) pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the assets of the company; (ii) provide reasonable
assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and that receipts and expenditures of the company are being made only in accordance with authorizations of management and directors of the company; and (iii) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use, or disposition of the company’s assets that could have a material effect on the financial statements.
Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.
/s/ PricewaterhouseCoopers LLP
Boston, MA
February 28, 20172019
We have served as the Company’s auditor since 1997.
BOSTON PROPERTIES, INC.
CONSOLIDATED BALANCE SHEETS
(in thousands, except for share and par value amounts) | | | | December 31,
2016 | | December 31,
2015 | December 31,
2018 | | December 31,
2017 |
| ASSETS | | | | | | |
| Real estate, at cost (amounts related to variable interest entities (“VIEs”) of $6,760,078 at December 31, 2016) | $ | 20,147,263 |
| | $ | 19,481,535 |
| |
| Less: accumulated depreciation (amounts related to VIEs of ($758,640) at December 31, 2016) | (4,222,235 | ) | | (3,925,894 | ) | |
| Real estate, at cost (amounts related to variable interest entities (“VIEs”) of $7,481,015 and $7,172,718 at December 31, 2018 and 2017, respectively) | | $ | 21,649,896 |
| | $ | 21,096,642 |
|
| Less: accumulated depreciation (amounts related to VIEs of $(965,500) and $(854,172) at December 31, 2018 and 2017, respectively) | | (4,897,777 | ) | | (4,589,634 | ) |
| Total real estate | 15,925,028 |
| | 15,555,641 |
| 16,752,119 |
| | 16,507,008 |
|
| Cash and cash equivalents (amounts related to VIEs of $253,999 at December 31, 2016) | 356,914 |
| | 723,718 |
| |
| Cash held in escrows (amounts related to VIEs of $4,955 at December 31, 2016) | 63,174 |
| | 73,790 |
| |
| Cash and cash equivalents (amounts related to VIEs of $296,806 and $304,955 at December 31, 2018 and 2017, respectively) | | 543,359 |
| | 434,767 |
|
| Cash held in escrows | | 95,832 |
| | 70,602 |
|
| Investments in securities | 23,814 |
| | 20,380 |
| 28,198 |
| | 29,161 |
|
| Tenant and other receivables (amounts related to VIEs of $23,525 at December 31, 2016) | 92,548 |
| | 97,865 |
| |
| Accrued rental income (amounts related to VIEs of $224,185 at December 31, 2016) | 799,138 |
| | 754,883 |
| |
| Deferred charges, net (amounts related to VIEs of $290,436 at December 31, 2016) | 686,163 |
| | 704,867 |
| |
| Prepaid expenses and other assets (amounts related to VIEs of $42,718 at December 31, 2016) | 129,666 |
| | 185,118 |
| |
| Tenant and other receivables, net (amounts related to VIEs of $15,519 and $27,057 at December 31, 2018 and 2017, respectively) | | 86,629 |
| | 92,186 |
|
| Related party note receivable | | 80,000 |
| | — |
|
| Note receivable | | 19,468 |
| | — |
|
| Accrued rental income, net (amounts related to VIEs of $272,466 and $242,589 at December 31, 2018 and 2017, respectively) | | 934,896 |
| | 861,575 |
|
| Deferred charges, net (amounts related to VIEs of $263,402 and $281,678 at December 31, 2018 and 2017, respectively) | | 678,724 |
| | 679,038 |
|
| Prepaid expenses and other assets (amounts related to VIEs of $26,513 and $33,666 at December 31, 2018 and 2017, respectively) | | 80,943 |
| | 77,971 |
|
| Investments in unconsolidated joint ventures | 775,198 |
| | 235,224 |
| 956,309 |
| | 619,925 |
|
| Total assets | $ | 18,851,643 |
| | $ | 18,351,486 |
| $ | 20,256,477 |
| | $ | 19,372,233 |
|
| LIABILITIES AND EQUITY | | | | | | |
| Liabilities: | | | | | | |
| Mortgage notes payable, net (amounts related to VIEs of $2,018,483 at December 31, 2016) | $ | 2,063,087 |
| | $ | 3,435,242 |
| |
| Mortgage notes payable, net (amounts related to VIEs of $2,929,326 and $2,939,183 at December 31, 2018 and 2017, respectively) | | $ | 2,964,572 |
| | $ | 2,979,281 |
|
| Unsecured senior notes, net | 7,245,953 |
| | 5,264,819 |
| 7,544,697 |
| | 7,247,330 |
|
| Unsecured line of credit | — |
| | — |
| — |
| | 45,000 |
|
| Mezzanine notes payable (amounts related to VIEs of $307,093 at December 31, 2016) | 307,093 |
| | 308,482 |
| |
| Outside members’ notes payable (amounts related to VIEs of $180,000 at December 31, 2016) | 180,000 |
| | 180,000 |
| |
| Accounts payable and accrued expenses (amounts related to VIEs of $110,457 at December 31, 2016) | 298,524 |
| | 274,709 |
| |
| Unsecured term loan, net | | 498,488 |
| | — |
|
| Accounts payable and accrued expenses (amounts related to VIEs of $75,786 and $106,683 at December 31, 2018 and 2017, respectively) | | 276,645 |
| | 331,500 |
|
| Dividends and distributions payable | 130,308 |
| | 327,320 |
| 165,114 |
| | 139,040 |
|
| Accrued interest payable (amounts related to VIEs of $162,226 at December 31, 2016) | 243,933 |
| | 190,386 |
| |
| Other liabilities (amounts related to VIEs of $175,146 at December 31, 2016) | 450,821 |
| | 483,601 |
| |
| Accrued interest payable | | 89,267 |
| | 83,646 |
|
| Other liabilities (amounts related to VIEs of $200,344 and $164,806 at December 31, 2018 and 2017, respectively) | | 503,726 |
| | 443,980 |
|
| Total liabilities | 10,919,719 |
| | 10,464,559 |
| 12,042,509 |
| | 11,269,777 |
|
| 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 December 31, 2016 and December 31, 2015 | 200,000 |
| | 200,000 |
| |
| Common stock, $0.01 par value, 250,000,000 shares authorized, 153,869,075 and 153,658,866 issued and 153,790,175 and 153,579,966 outstanding at December 31, 2016 and December 31, 2015, respectively | 1,538 |
| | 1,536 |
| |
| 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 December 31, 2018 and December 31, 2017 | | 200,000 |
| | 200,000 |
|
| Common stock, $0.01 par value, 250,000,000 shares authorized, 154,537,378 and 154,404,186 issued and 154,458,478 and 154,325,286 outstanding at December 31, 2018 and December 31, 2017, respectively | | 1,545 |
| | 1,543 |
|
| Additional paid-in capital | 6,333,424 |
| | 6,305,687 |
| 6,407,623 |
| | 6,377,908 |
|
| Dividends in excess of earnings | (693,694 | ) | | (780,952 | ) | (675,534 | ) | | (712,343 | ) |
| Treasury common stock at cost, 78,900 shares at December 31, 2016 and December 31, 2015 | (2,722 | ) | | (2,722 | ) | |
| Treasury common stock at cost, 78,900 shares at December 31, 2018 and December 31, 2017 | | (2,722 | ) | | (2,722 | ) |
| Accumulated other comprehensive loss | (52,251 | ) | | (14,114 | ) | (47,741 | ) | | (50,429 | ) |
| Total stockholders’ equity attributable to Boston Properties, Inc. | 5,786,295 |
| | 5,709,435 |
| 5,883,171 |
| | 5,813,957 |
|
| Noncontrolling interests: | | | | | | |
| Common units of the Operating Partnership | 614,982 |
| | 603,092 |
| |
| Common units of Boston Properties Limited Partnership | | 619,352 |
| | 604,739 |
|
| Property partnerships | 1,530,647 |
| | 1,574,400 |
| 1,711,445 |
| | 1,683,760 |
|
| Total equity | 7,931,924 |
| | 7,886,927 |
| 8,213,968 |
| | 8,102,456 |
|
| Total liabilities and equity | $ | 18,851,643 |
| | $ | 18,351,486 |
| $ | 20,256,477 |
| | $ | 19,372,233 |
|
The accompanying notes are an integral part of these consolidated financial statements.
BOSTON PROPERTIES, INC.
CONSOLIDATED STATEMENTS OF OPERATIONS
| | | | For the year ended December 31, | For the year ended December 31, |
| | 2016 | | 2015 | | 2014 | 2018 | | 2017 | | 2016 |
| | (in thousands, except for per share amounts) | (in thousands, except for per share amounts) |
| Revenue | | | | | | | | | | |
| Rental | | | | | | | | | | |
| Base rent | $ | 2,017,767 |
| | $ | 1,964,732 |
| | $ | 1,886,339 |
| $ | 2,103,723 |
| | $ | 2,049,368 |
| | $ | 2,017,767 |
|
| Recoveries from tenants | 358,975 |
| | 355,508 |
| | 339,365 |
| 402,066 |
| | 367,500 |
| | 358,975 |
|
| Parking and other | 100,910 |
| | 101,981 |
| | 102,593 |
| 107,421 |
| | 105,000 |
| | 100,910 |
|
| Total rental revenue | 2,477,652 |
| | 2,422,221 |
| | 2,328,297 |
| 2,613,210 |
| | 2,521,868 |
| | 2,477,652 |
|
| Hotel revenue | 44,884 |
| | 46,046 |
| | 43,385 |
| 49,118 |
| | 45,603 |
| | 44,884 |
|
| Development and management services | 28,284 |
| | 22,554 |
| | 25,316 |
| 45,158 |
| | 34,605 |
| | 28,284 |
|
| Direct reimbursements of payroll and related costs from management services contracts | | 9,590 |
| | — |
| | — |
|
| Total revenue | 2,550,820 |
| | 2,490,821 |
| | 2,396,998 |
| 2,717,076 |
| | 2,602,076 |
| | 2,550,820 |
|
| Expenses | | | | | | | | | | |
| Operating | | | | | | | | | | |
| Rental | 889,768 |
| | 872,252 |
| | 835,290 |
| 979,151 |
| | 929,977 |
| | 889,768 |
|
| Hotel | 31,466 |
| | 32,084 |
| | 29,236 |
| 33,863 |
| | 32,059 |
| | 31,466 |
|
| General and administrative | 105,229 |
| | 96,319 |
| | 98,937 |
| 121,722 |
| | 113,715 |
| | 105,229 |
|
| Payroll and related costs from management services contracts | | 9,590 |
| | — |
| | — |
|
| Transaction costs | 2,387 |
| | 1,259 |
| | 3,140 |
| 1,604 |
| | 668 |
| | 2,387 |
|
| Impairment loss | 1,783 |
| | — |
| | — |
| |
| Depreciation and amortization | 694,403 |
| | 639,542 |
| | 628,573 |
| 645,649 |
| | 617,547 |
| | 694,403 |
|
| Total expenses | 1,725,036 |
| | 1,641,456 |
| | 1,595,176 |
| 1,791,579 |
| | 1,693,966 |
| | 1,723,253 |
|
| Operating income | 825,784 |
| | 849,365 |
| | 801,822 |
| |
| Other income (expense) | | | | | | | | | | |
| Income from unconsolidated joint ventures | 8,074 |
| | 22,770 |
| | 12,769 |
| 2,222 |
| | 11,232 |
| | 8,074 |
|
| Gain on sale of investment in unconsolidated joint venture | 59,370 |
| | — |
| | — |
| — |
| | — |
| | 59,370 |
|
| Gains on sales of real estate | | 182,356 |
| | 7,663 |
| | 80,606 |
|
| Interest and other income | 7,230 |
| | 6,777 |
| | 8,765 |
| 10,823 |
| | 5,783 |
| | 7,230 |
|
| Gains (losses) from investments in securities | 2,273 |
| | (653 | ) | | 1,038 |
| (1,865 | ) | | 3,678 |
| | 2,273 |
|
| Impairment losses | | (11,812 | ) | | — |
| | (1,783 | ) |
| Interest expense | (412,849 | ) | | (432,196 | ) | | (455,743 | ) | (378,168 | ) | | (374,481 | ) | | (412,849 | ) |
| Losses from early extinguishments of debt | (371 | ) | | (22,040 | ) | | (10,633 | ) | |
| Gains (losses) from early extinguishments of debt | | (16,490 | ) | | 496 |
| | (371 | ) |
| Losses from interest rate contracts | (140 | ) | | — |
| | — |
| — |
| | — |
| | (140 | ) |
| Income before gains on sales of real estate | 489,371 |
| | 424,023 |
| | 358,018 |
| |
| Gains on sales of real estate | 80,606 |
| | 375,895 |
| | 168,039 |
| |
| Net income | 569,977 |
| | 799,918 |
|
| 526,057 |
| 712,563 |
| | 562,481 |
|
| 569,977 |
|
| Net income attributable to noncontrolling interests | | | | | | | | | | |
| Noncontrolling interests in property partnerships | 2,068 |
| | (149,855 | ) | | (30,561 | ) | (62,909 | ) | | (47,832 | ) | | 2,068 |
|
| Noncontrolling interest—redeemable preferred units of the Operating Partnership | — |
| | (6 | ) | | (1,023 | ) | |
| Noncontrolling interest—common units of the Operating Partnership | (59,260 | ) | | (66,951 | ) | | (50,862 | ) | (66,807 | ) | | (52,210 | ) | | (59,260 | ) |
| Net income attributable to Boston Properties, Inc. | 512,785 |
| | 583,106 |
| | 443,611 |
| 582,847 |
| | 462,439 |
| | 512,785 |
|
| Preferred dividends | (10,500 | ) | | (10,500 | ) | | (10,500 | ) | (10,500 | ) | | (10,500 | ) | | (10,500 | ) |
| Net income attributable to Boston Properties, Inc. common shareholders | $ | 502,285 |
| | $ | 572,606 |
| | $ | 433,111 |
| $ | 572,347 |
| | $ | 451,939 |
| | $ | 502,285 |
|
| Basic earnings per common share attributable to Boston Properties, Inc. common shareholders: | | | | | | | | | | |
| Net income | $ | 3.27 |
| | $ | 3.73 |
| | $ | 2.83 |
| $ | 3.71 |
| | $ | 2.93 |
| | $ | 3.27 |
|
| Weighted average number of common shares outstanding | 153,715 |
| | 153,471 |
| | 153,089 |
| 154,427 |
| | 154,190 |
| | 153,715 |
|
| Diluted earnings per common share attributable to Boston Properties, Inc. common shareholders: | | | | | | | | | | |
| Net income | $ | 3.26 |
| | $ | 3.72 |
| | $ | 2.83 |
| $ | 3.70 |
| | $ | 2.93 |
| | $ | 3.26 |
|
| Weighted average number of common and common equivalent shares outstanding | 153,977 |
| | 153,844 |
| | 153,308 |
| 154,682 |
| | 154,390 |
| | 153,977 |
|
| | | | | | | |
| Dividends per common share | $ | 2.70 |
| | $ | 3.85 |
| | $ | 7.10 |
| |
The accompanying notes are an integral part of these consolidated financial statements.
BOSTON PROPERTIES, INC.
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
| | | | | For the year ended December 31, | | For the year ended December 31, |
| | | 2016 | | 2015 | | 2014 | | 2018 | | 2017 | | 2016 |
| | | (in thousands) | | (in thousands) |
| Net income | | $ | 569,977 |
| | $ | 799,918 |
| | $ | 526,057 |
| | $ | 712,563 |
| | $ | 562,481 |
| | $ | 569,977 |
|
| Other comprehensive income (loss): | | | | | | | | | | | | |
| Effective portion of interest rate contracts | | (47,144 | ) | | (10,302 | ) | | — |
| | (3,096 | ) | | (6,133 | ) | | (47,144 | ) |
| Amortization of interest rate contracts (1) | | 3,751 |
| | 2,510 |
| | 2,508 |
| | 6,664 |
| | 6,033 |
| | 3,751 |
|
| Other comprehensive income (loss) | | (43,393 | ) | | (7,792 | ) | | 2,508 |
| | 3,568 |
| | (100 | ) | | (43,393 | ) |
| Comprehensive income | | 526,584 |
| | 792,126 |
| | 528,565 |
| | 716,131 |
| | 562,381 |
| | 526,584 |
|
| Net income attributable to noncontrolling interests | | (57,192 | ) | | (216,812 | ) | | (82,446 | ) | | (129,716 | ) | | (100,042 | ) | | (57,192 | ) |
| Other comprehensive income (loss) attributable to noncontrolling interests | | 5,256 |
| | 2,982 |
| | (256 | ) | | (880 | ) | | 1,922 |
| | 5,256 |
|
| Comprehensive income attributable to Boston Properties, Inc. | | $ | 474,648 |
| | $ | 578,296 |
| | $ | 445,863 |
| | $ | 585,535 |
| | $ | 464,261 |
| | $ | 474,648 |
|
_______________
| |
| (1) | Amounts reclassified from comprehensive income primarily to interest expense within Boston Properties, Inc.’s Consolidated Statements of Operations. |
The accompanying notes are an integral part of these consolidated financial statements.
BOSTON PROPERTIES, INC.
CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ EQUITY
(in thousands)
| | | | Common Stock | | Preferred Stock | | Additional Paid-in Capital | | Dividends in Excess of Earnings | | Treasury Stock, at cost | | Accumulated Other Comprehensive Loss | | Noncontrolling Interests | | Total | 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 | | Shares | | Amount | |
| Equity, December 31, 2013 | 152,983 |
| | $ | 1,530 |
| | $ | 200,000 |
| | $ | 5,662,453 |
| | $ | (108,552 | ) | | $ | (2,722 | ) | | $ | (11,556 | ) | | $ | 1,302,465 |
| | $ | 7,043,618 |
| |
| Redemption of operating partnership units to common stock | 80 |
| | 1 |
| | — |
| | 2,699 |
| | — |
| | — |
| | — |
| | (2,700 | ) | | — |
| |
| Conversion of redeemable preferred units to common units | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | 33,306 |
| | 33,306 |
| |
| Allocated net income for the year | — |
| | — |
| | — |
| | — |
| | 443,611 |
| | — |
| | — |
| | 70,340 |
| | 513,951 |
| |
| Dividends/distributions declared | — |
| | — |
| | — |
| | — |
| | (1,097,523 | ) | | — |
| | — |
| | (126,948 | ) | | (1,224,471 | ) | |
| Shares issued pursuant to stock purchase plan | 7 |
| | — |
| | — |
| | 761 |
| | — |
| | — |
| | — |
| | — |
| | 761 |
| |
| Net activity from stock option and incentive plan | 44 |
| | — |
| | — |
| | 6,822 |
| | — |
| | — |
| | — |
| | 21,177 |
| | 27,999 |
| |
| Sale of interest in property partnership and contributions from noncontrolling interests in property partnerships | — |
| | — |
| | — |
| | 648,407 |
| | — |
| | — |
| | — |
| | 887,975 |
| | 1,536,382 |
| |
| Distributions to noncontrolling interests in property partnerships | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | (31,118 | ) | | (31,118 | ) | |
| Amortization of interest rate contracts | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | 2,252 |
| | 256 |
| | 2,508 |
| |
| Reallocation of noncontrolling interest | — |
| | — |
| | — |
| | (50,885 | ) | | — |
| | — |
| | — |
| | 50,885 |
| | — |
| |
| 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 | 424 |
| | 5 |
| | — |
| | 14,338 |
| | — |
| | — |
| | — |
| | (14,343 | ) | | — |
| |
| Allocated net income for the year | — |
| | — |
| | — |
| | — |
| | 583,106 |
| | — |
| | — |
| | 211,685 |
| | 794,791 |
| |
| Dividends/distributions declared | — |
| | — |
| | — |
| | — |
| | (601,594 | ) | | — |
| | — |
| | (69,447 | ) | | (671,041 | ) | |
| Shares issued pursuant to stock purchase plan | 6 |
| | — |
| | — |
| | 780 |
| | — |
| | — |
| | — |
| | — |
| | 780 |
| |
| Net activity from stock option and incentive plan | 36 |
| | — |
| | — |
| | 5,814 |
| | — |
| | — |
| | — |
| | 34,451 |
| | 40,265 |
| |
| Acquisition of redeemable noncontrolling interest in property partnership | — |
| | — |
| | — |
| | (1,586 | ) | | — |
| | — |
| | — |
| | — |
| | (1,586 | ) | |
| Sale of interests in property partnerships | — |
| | — |
| | — |
| | (1,053 | ) | | — |
| | — |
| | — |
| | 1,053 |
| | — |
| |
| Contributions from noncontrolling interests in property partnerships | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | 2,705 |
| | 2,705 |
| |
| Distributions to noncontrolling interests in property partnerships | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | (170,049 | ) | | (170,049 | ) | |
| Dissolution of property partnership | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | (4,082 | ) | | (4,082 | ) | |
| Effective portion of interest rate contracts | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | (7,061 | ) | | (3,241 | ) | | (10,302 | ) | |
| Amortization of interest rate contracts | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | 2,251 |
| | 259 |
| | 2,510 |
| |
| Reallocation of noncontrolling interest | — |
| | — |
| | — |
| | 17,137 |
| | — |
| | — |
| | — |
| | (17,137 | ) | | — |
| |
| 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 |
| 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 | 191 |
| | 2 |
| | — |
| | 6,459 |
| | — |
| | — |
| | — |
| | (6,461 | ) | | — |
| 191 |
| | 2 |
| | — |
| | 6,459 |
| | — |
| | — |
| | — |
| | (6,461 | ) | | — |
|
| Allocated net income for the year | — |
| | — |
| | — |
| | — |
| | 512,785 |
| | — |
| | — |
| | 57,192 |
| | 569,977 |
| — |
| | — |
| | — |
| | — |
| | 512,785 |
| | — |
| | — |
| | 57,192 |
| | 569,977 |
|
| Dividends/distributions declared | — |
| | — |
| | — |
| | — |
| | (425,527 | ) | | — |
| | — |
| | (49,087 | ) | | (474,614 | ) | — |
| | — |
| | — |
| | — |
| | (425,527 | ) | | — |
| | — |
| | (49,087 | ) | | (474,614 | ) |
| Shares issued pursuant to stock purchase plan | 6 |
| | — |
| | — |
| | 730 |
| | — |
| | — |
| | — |
| | — |
| | 730 |
| 6 |
| | — |
| | — |
| | 730 |
| | — |
| | — |
| | — |
| | — |
| | 730 |
|
| Net activity from stock option and incentive plan | 13 |
| | — |
| | — |
| | 3,979 |
| | — |
| | — |
| | — |
| | 27,931 |
| | 31,910 |
| 13 |
| | — |
| | — |
| | 3,979 |
| | — |
| | — |
| | — |
| | 27,931 |
| | 31,910 |
|
| Sale of interests in property partnerships | — |
| | — |
| | — |
| | 1,195 |
| | — |
| | — |
| | — |
| | (1,195 | ) | | — |
| — |
| | — |
| | — |
| | 1,195 |
| | — |
| | — |
| | — |
| | (1,195 | ) | | — |
|
| Contributions from noncontrolling interests in property partnerships | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | 11,951 |
| | 11,951 |
| — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | 11,951 |
| | 11,951 |
|
| Distributions to noncontrolling interests in property partnerships | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | (51,564 | ) | | (51,564 | ) | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | (51,564 | ) | | (51,564 | ) |
| Effective portion of interest rate contracts | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | (41,502 | ) | | (5,642 | ) | | (47,144 | ) | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | (41,502 | ) | | (5,642 | ) | | (47,144 | ) |
| Amortization of interest rate contracts | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | 3,365 |
| | 386 |
| | 3,751 |
| — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | 3,365 |
| | 386 |
| | 3,751 |
|
| Reallocation of noncontrolling interest | — |
| | — |
| | — |
| | 15,374 |
| | — |
| | — |
| | — |
| | (15,374 | ) | | — |
| — |
| | — |
| | — |
| | 15,374 |
| | — |
| | — |
| | — |
| | (15,374 | ) | | — |
|
| Equity, December 31, 2016 | 153,790 |
| | $ | 1,538 |
| | $ | 200,000 |
| | $ | 6,333,424 |
| | $ | (693,694 | ) | | $ | (2,722 | ) | | $ | (52,251 | ) | | $ | 2,145,629 |
| | $ | 7,931,924 |
| 153,790 |
| | 1,538 |
| | 200,000 |
| | 6,333,424 |
| | (693,694 | ) | | (2,722 | ) | | (52,251 | ) | | 2,145,629 |
| | 7,931,924 |
|
| Cumulative effect of a change in accounting principle | | — |
| | — |
| | — |
| | — |
| | (272 | ) | | — |
| | — |
| | (1,763 | ) | | (2,035 | ) |
| Redemption of operating partnership units to common stock | | 495 |
| | 5 |
| | — |
| | 16,911 |
| | — |
| | — |
| | — |
| | (16,916 | ) | | — |
|
| Allocated net income for the year | | — |
| | — |
| | — |
| | — |
| | 462,439 |
| | — |
| | — |
| | 100,042 |
| | 562,481 |
|
| Dividends/distributions declared | | — |
| | — |
| | — |
| | — |
| | (480,816 | ) | | — |
| | — |
| | (54,494 | ) | | (535,310 | ) |
| Shares issued pursuant to stock purchase plan | | 6 |
| | — |
| | — |
| | 795 |
| | — |
| | — |
| | — |
| | — |
| | 795 |
|
| Net activity from stock option and incentive plan | | 34 |
| | — |
| | — |
| | 3,899 |
| | — |
| | — |
| | — |
| | 33,393 |
| | 37,292 |
|
| Contributions from noncontrolling interests in property partnerships | | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | 161,585 |
| | 161,585 |
|
| Distributions to noncontrolling interests in property partnerships | | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | (54,176 | ) | | (54,176 | ) |
| Effective portion of interest rate contracts | | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | (3,305 | ) | | (2,828 | ) | | (6,133 | ) |
| Amortization of interest rate contracts | | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | 5,127 |
| | 906 |
| | 6,033 |
|
| Reallocation of noncontrolling interest | | — |
| | — |
| | — |
| | 22,879 |
| | — |
| | — |
| | — |
| | (22,879 | ) | | — |
|
| Equity, December 31, 2017 | | 154,325 |
| | 1,543 |
| | 200,000 |
| | 6,377,908 |
| | (712,343 | ) | | (2,722 | ) | | (50,429 | ) | | 2,288,499 |
| | 8,102,456 |
|
| Cumulative effect of a change in accounting principle | | — |
| | — |
| | — |
| | — |
| | 4,933 |
| | — |
| | — |
| | 563 |
| | 5,496 |
|
| Redemption of operating partnership units to common stock | | 83 |
| | 2 |
| | — |
| | 2,878 |
| | — |
| | — |
| | — |
| | (2,880 | ) | | — |
|
| Allocated net income for the year | | — |
| | — |
| | — |
| | — |
| | 582,847 |
| | — |
| | — |
| | 129,716 |
| | 712,563 |
|
| Dividends/distributions declared | | — |
| | — |
| | — |
| | — |
| | (550,971 | ) | | — |
| | — |
| | (62,731 | ) | | (613,702 | ) |
| Shares issued pursuant to stock purchase plan | | 6 |
| | — |
| | — |
| | 797 |
| | — |
| | — |
| | — |
| | — |
| | 797 |
|
| Net activity from stock option and incentive plan | | 44 |
| | — |
| | — |
| | 1,729 |
| | — |
| | — |
| | — |
| | 36,861 |
| | 38,590 |
|
| Contributions from noncontrolling interests in property partnerships | | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | 46,701 |
| | 46,701 |
|
| Distributions to noncontrolling interests in property partnerships | | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | (82,501 | ) | | (82,501 | ) |
| Effective portion of interest rate contracts | | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | (2,781 | ) | | (315 | ) | | (3,096 | ) |
| Amortization of interest rate contracts | | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | 5,469 |
| | 1,195 |
| | 6,664 |
|
| Reallocation of noncontrolling interest | | — |
| | — |
| | — |
| | 24,311 |
| | — |
| | — |
| | — |
| | (24,311 | ) | | — |
|
| Equity, December 31, 2018 | | 154,458 |
| | $ | 1,545 |
| | $ | 200,000 |
| | $ | 6,407,623 |
| | $ | (675,534 | ) | | $ | (2,722 | ) | | $ | (47,741 | ) | | $ | 2,330,797 |
| | $ | 8,213,968 |
|
The accompanying notes are an integral part of these consolidated financial statements.
BOSTON PROPERTIES, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
| | | | For the year ended December 31, | For the year ended December 31, |
| | 2016 | | 2015 | | 2014 | 2018 | | 2017 | | 2016 |
| | (in thousands) | (in thousands) |
| Cash flows from operating activities: | | | | | | | | | | |
| Net income | $ | 569,977 |
| | $ | 799,918 |
| | $ | 526,057 |
| $ | 712,563 |
| | $ | 562,481 |
| | $ | 569,977 |
|
| Adjustments to reconcile net income to net cash provided by operating activities: | | | | | | | | | | |
| Depreciation and amortization | 694,403 |
| | 639,542 |
| | 628,573 |
| 645,649 |
| | 617,547 |
| | 694,403 |
|
| Impairment loss | 1,783 |
| | — |
| | — |
| |
| Impairment losses | | 11,812 |
| | — |
| | 1,783 |
|
| Non-cash compensation expense | 32,911 |
| | 29,183 |
| | 28,099 |
| 40,117 |
| | 35,361 |
| | 32,911 |
|
| Income from unconsolidated joint ventures | (8,074 | ) | | (22,770 | ) | | (12,769 | ) | (2,222 | ) | | (11,232 | ) | | (8,074 | ) |
| Gain on sale of investment in unconsolidated joint venture | (59,370 | ) | | — |
| | — |
| — |
| | — |
| | (59,370 | ) |
| Distributions of net cash flow from operations of unconsolidated joint ventures | 24,955 |
| | 8,469 |
| | 7,372 |
| 6,703 |
| | 26,858 |
| | 24,955 |
|
| Losses (gains) from investments in securities | (2,273 | ) | | 653 |
| | (1,038 | ) | 1,865 |
| | (3,678 | ) | | (2,273 | ) |
| Non-cash portion of interest expense | (35,052 | ) | | (42,271 | ) | | (39,343 | ) | 21,303 |
| | (1,284 | ) | | (35,052 | ) |
| Settlement of accreted debt discount on repurchases/repayments of unsecured senior notes and unsecured exchangeable senior notes | — |
| | — |
| | (94,963 | ) | |
| Losses from early extinguishments of debt | 371 |
| | 21,837 |
| | — |
| |
| Settlement of accreted debt discount on redemption of unsecured senior notes | | (483 | ) | | (1,980 | ) | | — |
|
| Losses (gains) from early extinguishments of debt | | 16,490 |
| | (496 | ) | | 371 |
|
| Gains on sales of real estate | (80,606 | ) | | (375,895 | ) | | (168,039 | ) | (182,356 | ) | | (7,663 | ) | | (80,606 | ) |
| Change in assets and liabilities: | | | | | | | | | | |
| Cash held in escrows | 2,277 |
| | (18,284 | ) | | 3,433 |
| |
| Tenant and other receivables, net | 3,688 |
| | (46,326 | ) | | 12,869 |
| 29,204 |
| | 2,433 |
| | 3,688 |
|
| Note receivable | | (13 | ) | | — |
| | — |
|
| Accrued rental income, net | (28,127 | ) | | (73,911 | ) | | (57,899 | ) | (43,662 | ) | | (58,355 | ) | | (28,127 | ) |
| Prepaid expenses and other assets | 52,923 |
| | (16,877 | ) | | 20,238 |
| 12,472 |
| | 51,425 |
| | 52,923 |
|
| Accounts payable and accrued expenses | 15,666 |
| | (6,310 | ) | | 3,903 |
| 1,353 |
| | 10,482 |
| | 15,666 |
|
| Accrued interest payable | 53,547 |
| | 26,854 |
| | (3,991 | ) | 5,237 |
| | (160,521 | ) | | 53,547 |
|
| Other liabilities | (106,022 | ) | | (34,005 | ) | | (57,873 | ) | 4,955 |
| | (44,970 | ) | | (106,071 | ) |
| Tenant leasing costs | (96,103 | ) | | (90,396 | ) | | (99,076 | ) | (130,742 | ) | | (104,429 | ) | | (96,103 | ) |
| Total adjustments | 466,897 |
| | (507 | ) | | 169,496 |
| 437,682 |
| | 349,498 |
| | 464,571 |
|
| Net cash provided by operating activities | 1,036,874 |
| | 799,411 |
| | 695,553 |
| 1,150,245 |
| | 911,979 |
| | 1,034,548 |
|
| Cash flows from investing activities: | | | | | | | | | | |
| Acquisitions of real estate | (78,000 | ) | | — |
| | (4,670 | ) | — |
| | (15,953 | ) | | (78,000 | ) |
| Construction in progress | (500,350 | ) | | (374,664 | ) | | (405,942 | ) | (694,791 | ) | | (608,404 | ) | | (500,350 | ) |
| Building and other capital improvements | (150,640 | ) | | (112,755 | ) | | (82,479 | ) | (189,771 | ) | | (222,482 | ) | | (150,640 | ) |
| Tenant improvements | (230,298 | ) | | (144,572 | ) | | (106,003 | ) | (210,034 | ) | | (205,331 | ) | | (230,298 | ) |
| Proceeds from sales of real estate | 122,750 |
| | 602,600 |
| | 419,864 |
| 455,409 |
| | 29,810 |
| | 122,750 |
|
| Proceeds from sales of real estate and sales of interests in property partnerships placed in escrow | (122,647 | ) | | (200,612 | ) | | (1,912,347 | ) | |
| Proceeds from sales of real estate and sales of interests in property partnerships released from escrow | 122,647 |
| | 634,165 |
| | 1,478,794 |
| |
| Cash placed in escrow for land sale contracts | — |
| | (7,111 | ) | | — |
| |
| Cash released from escrow for land sale contracts | 1,596 |
| | 5,312 |
| | — |
| |
| Cash released from escrow for investing activities | 6,694 |
| | — |
| | — |
| |
| Capital contributions to unconsolidated joint ventures | (575,795 | ) | | (38,207 | ) | | (52,052 | ) | (345,717 | ) | | (109,015 | ) | | (575,795 | ) |
| Capital distributions from unconsolidated joint ventures | 20,440 |
| | 24,527 |
| | 1,491 |
| — |
| | 251,000 |
| | 20,440 |
|
| Proceeds from sale of investment in unconsolidated joint venture | 55,707 |
| | — |
| | — |
| — |
| | — |
| | 55,707 |
|
| Investments in marketable securities | — |
| | (667,335 | ) | | — |
| |
| Deposit on capital lease | | (13,615 | ) | | — |
| | — |
|
| Issuance of related party note receivable | | (80,000 | ) | | — |
| | — |
|
| Issuance of note receivable | | (19,455 | ) | | — |
| | — |
|
| Investments in securities, net | (1,161 | ) | | (1,574 | ) | | (1,780 | ) | (902 | ) | | (1,669 | ) | | (1,161 | ) |
| Net cash used in investing activities | (1,329,057 | ) | | (280,226 | ) | | (665,124 | ) | (1,098,876 | ) | | (882,044 | ) | | (1,337,347 | ) |
|
|
| | | | | | | | | | | |
BOSTON PROPERTIES, INC. CONSOLIDATED STATEMENTS OF CASH FLOWS
|
| For the year ended December 31, |
| | 2016 | | 2015 | | 2014 |
| | (in thousands) |
| Cash flows from financing activities: | | | | | |
| Repayments of mortgage notes payable | (1,326,865 | ) | | (54,801 | ) | | (87,758 | ) |
| Proceeds from unsecured senior notes | 1,989,790 |
| | — |
| | — |
|
| Redemption/repurchase of unsecured senior notes | — |
| | — |
| | (548,016 | ) |
| Redemption/repurchase of unsecured exchangeable senior notes | — |
| | — |
| | (654,521 | ) |
| Borrowings on unsecured line of credit | 25,000 |
| | — |
| | — |
|
| Repayments of unsecured line of credit | (25,000 | ) | | — |
| | — |
|
| Payments on capital lease obligations | (745 | ) | | (356 | ) | | — |
|
| Proceeds from real estate financing transaction | — |
| | 6,000 |
| | 14,523 |
|
| Payments on real estate financing transactions | (5,260 | ) | | (3,103 | ) | | (234 | ) |
| Deferred financing costs | (16,121 | ) | | (1,510 | ) | | (31 | ) |
| Net proceeds from equity transactions | (271 | ) | | 799 |
| | 1,923 |
|
| Redemption of preferred units | — |
| | (633 | ) | | (17,373 | ) |
| Dividends and distributions | (671,626 | ) | | (1,226,199 | ) | | (840,264 | ) |
| Sales of interests in property partnerships and contributions from noncontrolling interests in property partnerships | 11,951 |
| | 2,705 |
| | 1,536,382 |
|
| Acquisition of noncontrolling interest in property partnership | — |
| | (108,499 | ) | | — |
|
| Distributions to noncontrolling interests in property partnerships | (55,474 | ) | | (172,949 | ) | | (37,118 | ) |
| Net cash used in financing activities | (74,621 | ) | | (1,558,546 | ) | | (632,487 | ) |
| Net decrease in cash and cash equivalents | (366,804 | ) | | (1,039,361 | ) | | (602,058 | ) |
| Cash and cash equivalents, beginning of year | 723,718 |
| | 1,763,079 |
| | 2,365,137 |
|
| Cash and cash equivalents, end of year | $ | 356,914 |
| | $ | 723,718 |
| | $ | 1,763,079 |
|
| Supplemental disclosures: | | | | | |
| Cash paid for interest | $ | 433,591 |
| | $ | 481,826 |
| | $ | 646,516 |
|
| Interest capitalized | $ | 39,237 |
| | $ | 34,213 |
| | $ | 52,476 |
|
| Non-cash investing and financing activities: | | | | | |
| Write-off of fully depreciated real estate | $ | (206,721 | ) | | $ | (45,455 | ) | | $ | (46,943 | ) |
| Change in real estate included in accounts payable and accrued expenses | $ | (1,481 | ) | | $ | 74,985 |
| | $ | (1,431 | ) |
| Real estate acquired through capital lease | $ | 21,000 |
| | $ | — |
| | $ | — |
|
| Marketable securities transferred in connection with the legal defeasance of mortgage note payable | $ | — |
| | $ | 667,335 |
| | $ | — |
|
| Mortgage note payable legally defeased | $ | — |
| | $ | 640,500 |
| | $ | — |
|
| Mortgage note payable assigned in connection with the sale of real estate | $ | — |
| | $ | 116,993 |
| | $ | — |
|
| Dividends and distributions declared but not paid | $ | 130,308 |
| | $ | 327,320 |
| | $ | 882,472 |
|
| Conversions of noncontrolling interests to stockholders’ equity | $ | 6,461 |
| | $ | 14,343 |
| | $ | 2,700 |
|
| Conversion of redeemable preferred units to common units | $ | — |
| | $ | — |
| | $ | 33,306 |
|
| Issuance of restricted securities to employees and directors | $ | 33,615 |
| | $ | 43,355 |
| | $ | 27,445 |
|
| | | | | | |
|
| | | | | | | | | | | |
BOSTON PROPERTIES, INC. CONSOLIDATED STATEMENTS OF CASH FLOWS
|
| For the year ended December 31, |
| | 2018 | | 2017 | | 2016 |
| | (in thousands) |
| Cash flows from financing activities: | | | | | |
| Proceeds from mortgage notes payable | — |
| | 2,300,000 |
| | — |
|
| Repayments of mortgage notes payable | (18,634 | ) | | (1,317,653 | ) | | (1,326,865 | ) |
| Proceeds from unsecured senior notes | 996,410 |
| | 847,935 |
| | 1,989,790 |
|
| Redemption of unsecured senior notes | (699,517 | ) | | (848,020 | ) | | — |
|
| Borrowings on unsecured line of credit | 745,000 |
| | 580,000 |
| | 25,000 |
|
| Repayments of unsecured line of credit | (790,000 | ) | | (535,000 | ) | | (25,000 | ) |
| Proceeds from unsecured term loan | 500,000 |
| | — |
| | — |
|
| Repayments of mezzanine notes payable | — |
| | (306,000 | ) | | — |
|
| Repayments of outside members’ notes payable | — |
| | (70,424 | ) | | — |
|
| Payments on capital lease obligations | (1,353 | ) | | (493 | ) | | (745 | ) |
| Payments on real estate financing transactions | (960 | ) | | (2,840 | ) | | (5,260 | ) |
| Deposit on mortgage note payable interest rate lock | — |
| | (23,200 | ) | | — |
|
| Return of deposit on mortgage note payable interest rate lock | — |
| | 23,200 |
| | — |
|
| Deferred financing costs | (8,362 | ) | | (50,705 | ) | | (16,121 | ) |
| Debt prepayment and extinguishment costs | (15,973 | ) | | (12,784 | ) | | — |
|
| Net proceeds from equity transactions | (730 | ) | | 241 |
| | (271 | ) |
| Dividends and distributions | (587,628 | ) | | (526,578 | ) | | (671,626 | ) |
| Contributions from noncontrolling interests in property partnerships | 46,701 |
| | 52,009 |
| | 11,951 |
|
| Distributions to noncontrolling interests in property partnerships | (82,501 | ) | | (54,342 | ) | | (55,474 | ) |
| Net cash provided by (used in) financing activities | 82,453 |
| | 55,346 |
| | (74,621 | ) |
| Net increase (decrease) in cash and cash equivalents and cash held in escrows | 133,822 |
| | 85,281 |
| | (377,420 | ) |
| Cash and cash equivalents and cash held in escrows, beginning of year | 505,369 |
| | 420,088 |
| | 797,508 |
|
| Cash and cash equivalents and cash held in escrows, end of year | $ | 639,191 |
| | $ | 505,369 |
| | $ | 420,088 |
|
| | | | | | |
| Reconciliation of cash and cash equivalents and cash held in escrows: | | | | | |
| Cash and cash equivalents, beginning of period | $ | 434,767 |
| | $ | 356,914 |
| | $ | 723,718 |
|
| Cash held in escrows, beginning of period | 70,602 |
| | 63,174 |
| | 73,790 |
|
| Cash and cash equivalents and cash held in escrows, beginning of period | $ | 505,369 |
| | $ | 420,088 |
| | $ | 797,508 |
|
| | | | | | |
| Cash and cash equivalents, end of period | $ | 543,359 |
| | $ | 434,767 |
| | $ | 356,914 |
|
| Cash held in escrows, end of period | 95,832 |
| | 70,602 |
| | 63,174 |
|
| Cash and cash equivalents and cash held in escrows, end of period | $ | 639,191 |
| | $ | 505,369 |
| | $ | 420,088 |
|
| | | | | | |
| Supplemental disclosures: | | | | | |
| Cash paid for interest | $ | 416,019 |
| | $ | 598,486 |
| | $ | 433,591 |
|
| Interest capitalized | $ | 65,766 |
| | $ | 61,070 |
| | $ | 39,237 |
|
| Non-cash investing and financing activities: | | | | | |
| Write-off of fully depreciated real estate | $ | (135,431 | ) | | $ | (124,891 | ) | | $ | (206,721 | ) |
| Change in real estate included in accounts payable and accrued expenses | $ | (44,866 | ) | | $ | 27,978 |
| | $ | (1,481 | ) |
| Real estate acquired through capital lease | $ | 12,397 |
| | $ | 28,962 |
| | $ | 21,000 |
|
| Outside members’ notes payable contributed to noncontrolling interests in property partnerships | $ | — |
| | $ | 109,576 |
| | $ | — |
|
| Dividends and distributions declared but not paid | $ | 165,114 |
| | $ | 139,040 |
| | $ | 130,308 |
|
| Conversions of noncontrolling interests to stockholders’ equity | $ | 2,880 |
| | $ | 16,916 |
| | $ | 6,461 |
|
| Issuance of restricted securities to employees and directors | $ | 37,052 |
| | $ | 35,989 |
| | $ | 33,615 |
|
The accompanying notes are an integral part of these consolidated financial statements.
Management’s Report on Internal Control over
Financial Reporting
Management of Boston Properties, Inc., the sole general partner of Boston Properties Limited Partnership, is responsible for establishing and maintaining adequate internal control over financial reporting for Boston Properties Limited Partnership. Boston Properties Limited Partnership’s internal control over financial reporting is a process designed under the supervision of the principal executive officer and principal financial officer of Boston Properties, Inc. to provide reasonable assurance regarding the reliability of financial reporting and the preparation of Boston Properties Limited Partnership’s financial statements for external reporting purposes in accordance with U.S. generally accepted accounting principles.
As of the end of Boston Properties Limited Partnership’s 20162018 fiscal year, management conducted assessments of the effectiveness of Boston Properties Limited Partnership’s internal control over financial reporting based on the framework established in Internal Control—Integrated Framework (2013) issued by the Committee of Sponsoring Organizations of the Treadway Commission (COSO). Based on these assessments, management has determined that Boston Properties Limited Partnership’s internal control over financial reporting as of December 31, 20162018 was effective.
Boston Properties Limited Partnership’s internal control over financial reporting includes policies and procedures that (1) pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect transactions and dispositions of our assets; (2) provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with U.S. generally accepted accounting principles, and that receipts and expenditures are being made only in accordance with authorizations of management and the directors of Boston Properties, Inc.; and (3) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use or disposition of Boston Properties Limited Partnership’s assets that could have a material effect on our financial statements.
The effectiveness of Boston Properties Limited Partnership’s internal control over financial reporting as of December 31, 20162018 has been audited by PricewaterhouseCoopers LLP, an independent registered public accounting firm, as stated in its report appearing on page 116,124, which expresses an unqualified opinion on the effectiveness of Boston Properties Limited Partnership’s internal control over financial reporting as of December 31, 2016.2018.
Report of Independent Registered Public Accounting Firm
To the Partners of
Boston Properties Limited Partnership:
In our opinion,Opinions on the consolidated financial statements listed inFinancial Statements and Internal Control over Financial Reporting
We have audited the accompanying index present fairly, in all material respects, the financial positionconsolidated balance sheets of Boston Properties Limited Partnership and its subsidiaries (the “Partnership”) atas of December 31, 20162018 and December 31, 2015,2017, and the resultsrelated consolidated statements of their operations, comprehensive income, partners’ capital and their cash flows for each of the three years in the period ended December 31, 20162018, including the related notes and financial statement schedule listed in the accompanying index (collectively referred to as the “consolidated financial statements”). We also have audited the Partnership's internal control over financial reporting as of December 31, 2018, based on criteria established in Internal Control - Integrated Framework(2013)issued by the Committee of Sponsoring Organizations of the Treadway Commission (COSO).
In our opinion, the consolidated financial statements referred to above present fairly, in all material respects, the financial position of the Partnership as of December 31, 2018 and 2017, and the results of its operations and its cash flows for each of the three years in the period ended December 31, 2018 in conformity with accounting principles generally accepted in the United States of America. In addition, in our opinion, the financial statement schedule listed in the accompanying index presents fairly, in all material respects, the information set forth therein when read in conjunction with the related consolidated financial statements. Also in our opinion, the Partnership maintained, in all material respects, effective internal control over financial reporting as of December 31, 2016,2018, based on criteria established in Internal Control-IntegratedControl - Integrated Framework(2013)issued by the Committee of Sponsoring Organizations of the Treadway Commission (COSO). COSO.
Basis for Opinions
The Partnership’sPartnership's management is responsible for these consolidated financial statements, and financial statement schedule, for maintaining effective internal control over financial reporting, and for its assessment of the effectiveness of internal control over financial reporting, included in the accompanying Management’sManagement's Report on Internal Control over Financial Reporting. Our responsibility is to express opinions on thesethe Partnership’s consolidated financial statements on the financial statement schedule, and on the Partnership’sPartnership's internal control over financial reporting based on our integrated audits. We are a public accounting firm registered with the Public Company Accounting Oversight Board (United States) (PCAOB) and are required to be independent with respect to the Partnership in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We conducted our audits in accordance with the standards of the Public Company Accounting Oversight Board (United States).PCAOB. Those standards require that we plan and perform the audits to obtain reasonable assurance about whether the consolidatedfinancial statements are free of material misstatement, whether due to error or fraud, and whether effective internal control over financial reporting was maintained in all material respects.
Our audits of the consolidated financial statements included performing procedures to assess the risks of material misstatement of the consolidated financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence supportingregarding the amounts and disclosures in the consolidated financial statements, assessingstatements. Our audits also included evaluating the accounting principles used and significant estimates made by management, andas well as evaluating the overall presentation of the consolidated financial statement presentation.statements. Our audit of internal control over financial reporting included obtaining an understanding of internal control over financial reporting, assessing the risk that a material weakness exists, and testing and evaluating the design and operating effectiveness of internal control based on the assessed risk. Our audits also included performing such other procedures as we considered necessary in the circumstances. We believe that our audits provide a reasonable basis for our opinions.
As discussed in Note 2 to the consolidated financial statements, the Partnership changed the manner in which it accounts for deferred financing charges in 2016.
Definition and Limitations of Internal Control over Financial Reporting
A company’s internal control over financial reporting is a process designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles. A company’s internal control over financial reporting includes those policies and procedures that (i) pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the assets of the company; (ii) provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance
with generally accepted accounting principles, and that receipts and expenditures of the company are being made only in accordance with authorizations of management and directors of the company; and (iii) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use, or disposition of the company’s assets that could have a material effect on the financial statements.
Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.
/s/ PricewaterhouseCoopers LLP
Boston, MA
February 28, 20172019
We have served as the Partnership’s auditor since 1997.
BOSTON PROPERTIES LIMITED PARTNERSHIP
CONSOLIDATED BALANCE SHEETS
(in thousands, except for unit amounts)
|
| | | | | | | |
BOSTON PROPERTIES LIMITED PARTNERSHIP CONSOLIDATED BALANCE SHEETS (in thousands, except for unit amounts) |
| | December 31,
2016 | | December 31,
2015 |
| ASSETS | | | |
| Real estate, at cost (amounts related to variable interest entities (“VIEs”) of $6,760,078 at December 31, 2016) | $ | 19,733,872 |
| | $ | 19,061,141 |
|
| Less: accumulated depreciation (amounts related to VIEs of ($758,640) at December 31, 2016) | (4,136,364 | ) | | (3,846,816 | ) |
| Total real estate | 15,597,508 |
| | 15,214,325 |
|
| Cash and cash equivalents (amounts related to VIEs of $253,999 at December 31, 2016) | 356,914 |
| | 723,718 |
|
| Cash held in escrows (amounts related to VIEs of $4,955 at December 31, 2016) | 63,174 |
| | 73,790 |
|
| Investments in securities | 23,814 |
| | 20,380 |
|
| Tenant and other receivables (amounts related to VIEs of $23,525 at December 31, 2016) | 92,548 |
| | 97,865 |
|
| Accrued rental income (amounts related to VIEs of $224,185 at December 31, 2016) | 799,138 |
| | 754,883 |
|
| Deferred charges, net (amounts related to VIEs of $290,436 at December 31, 2016) | 686,163 |
| | 704,867 |
|
| Prepaid expenses and other assets (amounts related to VIEs of $42,718 at December 31, 2016) | 129,666 |
| | 185,118 |
|
| Investments in unconsolidated joint ventures | 775,198 |
| | 235,224 |
|
| Total assets | $ | 18,524,123 |
| | $ | 18,010,170 |
|
| LIABILITIES AND CAPITAL | | | |
| Liabilities: | | | |
| Mortgage notes payable, net (amounts related to VIEs of $2,018,483 at December 31, 2016) | $ | 2,063,087 |
| | $ | 3,435,242 |
|
| Unsecured senior notes, net | 7,245,953 |
| | 5,264,819 |
|
| Unsecured line of credit | — |
| | — |
|
| Mezzanine notes payable (amounts related to VIEs of $307,093 at December 31, 2016) | 307,093 |
| | 308,482 |
|
| Outside members’ notes payable (amounts related to VIEs of $180,000 at December 31, 2016) | 180,000 |
| | 180,000 |
|
| Accounts payable and accrued expenses (amounts related to VIEs of $110,457 at December 31, 2016) | 298,524 |
| | 274,709 |
|
| Distributions payable | 130,308 |
| | 327,320 |
|
| Accrued interest payable (amounts related to VIEs of $162,226 at December 31, 2016) | 243,933 |
| | 190,386 |
|
| Other liabilities (amounts related to VIEs of $175,146 at December 31, 2016) | 450,821 |
| | 483,601 |
|
| Total liabilities | 10,919,719 |
| | 10,464,559 |
|
| Commitments and contingencies | — |
| | — |
|
| Noncontrolling interests: | | | |
| Redeemable partnership units—17,079,511 and 16,097,473 common units and 904,588 and 1,831,714 long term incentive units outstanding at redemption value at December 31, 2016 and December 31, 2015, respectively | 2,262,040 |
| | 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 December 31, 2016 and December 31, 2015 | 193,623 |
| | 193,623 |
|
| Boston Properties Limited Partnership partners’ capital—1,717,743 and 1,715,092 general partner units and 152,072,432 and 151,864,874 limited partner units outstanding at December 31, 2016 and December 31, 2015, respectively | 3,618,094 |
| | 3,490,899 |
|
| Noncontrolling interests in property partnerships | 1,530,647 |
| | 1,574,400 |
|
| Total capital | 5,342,364 |
| | 5,258,922 |
|
| Total liabilities and capital | $ | 18,524,123 |
| | $ | 18,010,170 |
|
|
| | | | | | | |
| | December 31,
2018 | | December 31,
2017 |
| ASSETS | | | |
| Real estate, at cost (amounts related to variable interest entities (“VIEs”) of $7,481,015 and $7,172,718 at December 31, 2018 and 2017, respectively) | $ | 21,251,540 |
| | $ | 20,685,164 |
|
| Less: accumulated depreciation (amounts related to VIEs of $(965,500) and $(854,172) at December 31, 2018 and 2017, respectively) | (4,800,475 | ) | | (4,496,959 | ) |
| Total real estate | 16,451,065 |
| | 16,188,205 |
|
| Cash and cash equivalents (amounts related to VIEs of $296,806 and $304,955 at December 31, 2018 and 2017, respectively) | 543,359 |
| | 434,767 |
|
| Cash held in escrows | 95,832 |
| | 70,602 |
|
| Investments in securities | 28,198 |
| | 29,161 |
|
| Tenant and other receivables, net (amounts related to VIEs of $15,519 and $27,057 at December 31, 2018 and 2017, respectively) | 86,629 |
| | 92,186 |
|
| Related party note receivable | 80,000 |
| | — |
|
| Note receivable | 19,468 |
| | — |
|
| Accrued rental income, net (amounts related to VIEs of $272,466 and $242,589 at December 31, 2018 and 2017, respectively) | 934,896 |
| | 861,575 |
|
| Deferred charges, net (amounts related to VIEs of $263,402 and $281,678 at December 31, 2018 and 2017, respectively) | 678,724 |
| | 679,038 |
|
| Prepaid expenses and other assets (amounts related to VIEs of $26,513 and $33,666 at December 31, 2018 and 2017, respectively) | 80,943 |
| | 77,971 |
|
| Investments in unconsolidated joint ventures | 956,309 |
| | 619,925 |
|
| Total assets | $ | 19,955,423 |
| | $ | 19,053,430 |
|
| LIABILITIES AND CAPITAL | | | |
| Liabilities: | | | |
| Mortgage notes payable, net (amounts related to VIEs of $2,929,326 and $2,939,183 at December 31, 2018 and 2017, respectively) | $ | 2,964,572 |
| | $ | 2,979,281 |
|
| Unsecured senior notes, net | 7,544,697 |
| | 7,247,330 |
|
| Unsecured line of credit | — |
| | 45,000 |
|
| Unsecured term loan, net | 498,488 |
| | — |
|
| Accounts payable and accrued expenses (amounts related to VIEs of $75,786 and $106,683 at December 31, 2018 and 2017, respectively) | 276,645 |
| | 331,500 |
|
| Dividends and distributions payable | 165,114 |
| | 139,040 |
|
| Accrued interest payable | 89,267 |
| | 83,646 |
|
| Other liabilities (amounts related to VIEs of $200,344 and $164,806 at December 31, 2018 and 2017, respectively) | 503,726 |
| | 443,980 |
|
| Total liabilities | 12,042,509 |
| | 11,269,777 |
|
| Commitments and contingencies | — |
| | — |
|
| Noncontrolling interests: | | | |
| Redeemable partnership units—16,783,558 and 16,810,378 common units and 991,577 and 818,343 long term incentive units outstanding at redemption value at December 31, 2018 and December 31, 2017, respectively | 2,000,591 |
| | 2,292,263 |
|
| Capital: | | | |
| 5.25% Series B cumulative redeemable preferred units, liquidation preference $2,500 per unit, 80,000 units issued and outstanding at December 31, 2018 and December 31, 2017 | 193,623 |
| | 193,623 |
|
| Boston Properties Limited Partnership partners’ capital—1,722,336 and 1,719,540 general partner units and 152,736,142 and 152,605,746 limited partner units outstanding at December 31, 2018 and December 31, 2017, respectively | 4,054,996 |
| | 3,664,436 |
|
| Accumulated other comprehensive loss | (47,741 | ) | | (50,429 | ) |
| Total partners' capital | 4,200,878 |
| | 3,807,630 |
|
| Noncontrolling interests in property partnerships | 1,711,445 |
| | 1,683,760 |
|
| Total capital | 5,912,323 |
| | 5,491,390 |
|
| Total liabilities and capital | $ | 19,955,423 |
| | $ | 19,053,430 |
|
The accompanying notes are an integral part of these consolidated financial statements.
BOSTON PROPERTIES LIMITED PARTNERSHIP
CONSOLIDATED STATEMENTS OF OPERATIONS
| | BOSTON PROPERTIES LIMITED PARTNERSHIP CONSOLIDATED STATEMENTS OF OPERATIONS | |
| | For the year ended December 31, | For the year ended December 31, |
| | 2016 | | 2015 | | 2014 | 2018 | | 2017 | | 2016 |
| | (in thousands, except for per unit amounts) | (in thousands, except for per unit amounts) |
| Revenue | | | | | | | | | | |
| Rental | | | | | | | | | | |
| Base rent | $ | 2,017,767 |
| | $ | 1,964,732 |
| | $ | 1,886,339 |
| $ | 2,103,723 |
| | $ | 2,049,368 |
| | $ | 2,017,767 |
|
| Recoveries from tenants | 358,975 |
| | 355,508 |
| | 339,365 |
| 402,066 |
| | 367,500 |
| | 358,975 |
|
| Parking and other | 100,910 |
| | 101,981 |
| | 102,593 |
| 107,421 |
| | 105,000 |
| | 100,910 |
|
| Total rental revenue | 2,477,652 |
| | 2,422,221 |
| | 2,328,297 |
| 2,613,210 |
| | 2,521,868 |
| | 2,477,652 |
|
| Hotel revenue | 44,884 |
| | 46,046 |
| | 43,385 |
| 49,118 |
| | 45,603 |
| | 44,884 |
|
| Development and management services | 28,284 |
| | 22,554 |
| | 25,316 |
| 45,158 |
| | 34,605 |
| | 28,284 |
|
| Direct reimbursements of payroll and related costs from management services contracts | | 9,590 |
| | — |
| | — |
|
| Total revenue | 2,550,820 |
| | 2,490,821 |
| | 2,396,998 |
| 2,717,076 |
| | 2,602,076 |
| | 2,550,820 |
|
| Expenses | | | | | | | | | | |
| Operating | | | | | | | | | | |
| Rental | 889,768 |
| | 872,252 |
| | 835,290 |
| 979,151 |
| | 929,977 |
| | 889,768 |
|
| Hotel | 31,466 |
| | 32,084 |
| | 29,236 |
| 33,863 |
| | 32,059 |
| | 31,466 |
|
| General and administrative | 105,229 |
| | 96,319 |
| | 98,937 |
| 121,722 |
| | 113,715 |
| | 105,229 |
|
| Payroll and related costs from management services contracts | | 9,590 |
| | — |
| | — |
|
| Transaction costs | 2,387 |
| | 1,259 |
| | 3,140 |
| 1,604 |
| | 668 |
| | 2,387 |
|
| Impairment loss | 1,783 |
| | — |
| | — |
| |
| Depreciation and amortization | 682,776 |
| | 631,549 |
| | 620,064 |
| 637,891 |
| | 609,407 |
| | 682,776 |
|
| Total expenses | 1,713,409 |
| | 1,633,463 |
| | 1,586,667 |
| 1,783,821 |
| | 1,685,826 |
| | 1,711,626 |
|
| Operating income | 837,411 |
| | 857,358 |
| | 810,331 |
| |
| Other income (expense) | | | | | | | | | | |
| Income from unconsolidated joint ventures | 8,074 |
| | 22,770 |
| | 12,769 |
| 2,222 |
| | 11,232 |
| | 8,074 |
|
| Gain on sale of investment in unconsolidated joint venture | 59,370 |
| | — |
| | — |
| — |
| | — |
| | 59,370 |
|
| Gains on sales of real estate | | 190,716 |
| | 8,240 |
| | 82,775 |
|
| Interest and other income | 7,230 |
| | 6,777 |
| | 8,765 |
| 10,823 |
| | 5,783 |
| | 7,230 |
|
| Gains (losses) from investments in securities | 2,273 |
| | (653 | ) | | 1,038 |
| (1,865 | ) | | 3,678 |
| | 2,273 |
|
| Impairment losses | | (10,181 | ) | | — |
| | (1,783 | ) |
| Interest expense | (412,849 | ) | | (432,196 | ) | | (455,743 | ) | (378,168 | ) | | (374,481 | ) | | (412,849 | ) |
| Losses from early extinguishments of debt | (371 | ) | | (22,040 | ) | | (10,633 | ) | |
| Gains (losses) from early extinguishments of debt | | (16,490 | ) | | 496 |
| | (371 | ) |
| Losses from interest rate contracts | (140 | ) | | — |
| | — |
| — |
| | — |
| | (140 | ) |
| Income before gains on sales of real estate | 500,998 |
| | 432,016 |
| | 366,527 |
| |
| Gains on sales of real estate | 82,775 |
| | 377,093 |
| | 174,686 |
| |
| Net income | 583,773 |
| | 809,109 |
| | 541,213 |
| 730,312 |
| | 571,198 |
| | 583,773 |
|
| Net income attributable to noncontrolling interests | | | | | | | | | | |
| Noncontrolling interests in property partnerships | 2,068 |
| | (149,855 | ) | | (30,561 | ) | (62,909 | ) | | (47,832 | ) | | 2,068 |
|
| Noncontrolling interest—redeemable preferred units | — |
| | (6 | ) | | (1,023 | ) | |
| Net income attributable to Boston Properties Limited Partnership | 585,841 |
| | 659,248 |
| | 509,629 |
| 667,403 |
| | 523,366 |
| | 585,841 |
|
| Preferred distributions | (10,500 | ) | | (10,500 | ) | | (10,500 | ) | (10,500 | ) | | (10,500 | ) | | (10,500 | ) |
| Net income attributable to Boston Properties Limited Partnership common unitholders | $ | 575,341 |
| | $ | 648,748 |
| | $ | 499,129 |
| $ | 656,903 |
| | $ | 512,866 |
| | $ | 575,341 |
|
| Basic earnings per common unit attributable to Boston Properties Limited Partnership | | | | | | | | | | |
| Net income | $ | 3.36 |
| | $ | 3.79 |
| | $ | 2.93 |
| $ | 3.82 |
| | $ | 2.99 |
| | $ | 3.36 |
|
| Weighted average number of common units outstanding | 171,361 |
| | 171,139 |
| | 170,453 |
| 171,912 |
| | 171,661 |
| | 171,361 |
|
| Diluted earnings per common unit attributable to Boston Properties Limited Partnership | | | | | | | | | | |
| Net income | $ | 3.35 |
| | $ | 3.78 |
| | $ | 2.92 |
| $ | 3.81 |
| | $ | 2.98 |
| | $ | 3.35 |
|
| Weighted average number of common and common equivalent units outstanding | 171,623 |
| | 171,512 |
| | 170,672 |
| 172,167 |
| | 171,861 |
| | 171,623 |
|
| | | | | | | |
| Distributions per common unit | $ | 2.70 |
| | $ | 3.85 |
| | $ | 7.10 |
| |
The accompanying notes are an integral part of these consolidated financial statements.
BOSTON PROPERTIES LIMITED PARTNERSHIP
CONSOLIDATED STATEMENTS OF
COMPREHENSIVE INCOME
| | | | | For the year ended December 31, | | For the year ended December 31, |
| | | 2016 | | 2015 | | 2014 | | 2018 | | 2017 | | 2016 |
| | (in thousands) | (in thousands) |
| Net income | | $ | 583,773 |
| | $ | 809,109 |
| | $ | 541,213 |
| | $ | 730,312 |
| | $ | 571,198 |
| | $ | 583,773 |
|
| Other comprehensive income (loss): | | | | | | | | | | | | |
| Effective portion of interest rate contracts | | (47,144 | ) | | (10,302 | ) | | — |
| | (3,096 | ) | | (6,133 | ) | | (47,144 | ) |
| Amortization of interest rate contracts (1) | | 3,751 |
| | 2,510 |
| | 2,508 |
| | 6,664 |
| | 6,033 |
| | 3,751 |
|
| Other comprehensive income (loss) | | (43,393 | ) | | (7,792 | ) | | 2,508 |
| | 3,568 |
| | (100 | ) | | (43,393 | ) |
| Comprehensive income | | 540,380 |
| | 801,317 |
| | 543,721 |
| | 733,880 |
| | 571,098 |
| | 540,380 |
|
| Comprehensive income attributable to noncontrolling interests | | 2,945 |
| | (147,433 | ) | | (31,584 | ) | | (63,485 | ) | | (45,704 | ) | | 2,945 |
|
| Comprehensive income attributable to Boston Properties Limited Partnership | | $ | 543,325 |
| | $ | 653,884 |
| | $ | 512,137 |
| | $ | 670,395 |
| | $ | 525,394 |
| | $ | 543,325 |
|
_______________
| |
| (1) | Amounts reclassified from comprehensive income primarily to interest expense within Boston Properties Limited Partnership's Consolidated Statements of Operations. |
The accompanying notes are an integral part of these consolidated financial statements.
BOSTON PROPERTIES LIMITED PARTNERSHIP
CONSOLIDATED STATEMENTS OF PARTNERS’ CAPITAL
FOR THE YEARS ENDED DECEMBER 31, 2016, 20152018, 2017 and 20142016
(in thousands)
|
| | | |
| | Total Partners’ Capital |
| | |
| Balance at December 31, 2013 | $ | 4,187,171 |
|
| Contributions | 652,692 |
|
| Net income allocable to general and limited partner units | 458,767 |
|
| Distributions | (1,097,523 | ) |
| Other comprehensive income | 2,252 |
|
| Unearned compensation | 3,298 |
|
| Conversion of redeemable partnership units | 2,700 |
|
| Adjustment to reflect redeemable partnership units at redemption value | (569,441 | ) |
| Balance at December 31, 2014 | 3,639,916 |
|
| Contributions | 4,071 |
|
| Acquisition of redeemable noncontrolling interest in property partnership | (1,586 | ) |
| Net income allocable to general and limited partner units | 592,297 |
|
| Distributions | (601,594 | ) |
| Other comprehensive loss | (4,810 | ) |
| Unearned compensation | 1,470 |
|
| Conversion of redeemable partnership units | 14,343 |
|
| Adjustment to reflect redeemable partnership units at redemption value | 40,415 |
|
| Balance at December 31, 2015 | 3,684,522 |
|
| Contributions | 3,144 |
|
| Net income allocable to general and limited partner units | 526,581 |
|
| Distributions | (425,527 | ) |
| Other comprehensive loss | (38,137 | ) |
| Unearned compensation | 2,760 |
|
| Conversion of redeemable partnership units | 6,461 |
|
| Adjustment to reflect redeemable partnership units at redemption value | 51,913 |
|
| Balance at December 31, 2016 | $ | 3,811,717 |
|
|
| | | |
| | Total Partners’ Capital |
| | (in thousands)
|
| Balance at December 31, 2015 | $ | 3,684,522 |
|
| Contributions | 3,144 |
|
| Net income allocable to general and limited partner units | 526,581 |
|
| Distributions | (425,527 | ) |
| Other comprehensive loss | (38,137 | ) |
| Unearned compensation | 2,760 |
|
| Conversion of redeemable partnership units | 6,461 |
|
| Adjustment to reflect redeemable partnership units at redemption value | 51,913 |
|
| Balance at December 31, 2016 | 3,811,717 |
|
| Cumulative effect of a change in accounting principle | (272 | ) |
| Contributions | 4,937 |
|
| Net income allocable to general and limited partner units | 471,156 |
|
| Distributions | (480,816 | ) |
| Other comprehensive income | 1,822 |
|
| Unearned compensation | (243 | ) |
| Conversion of redeemable partnership units | 16,916 |
|
| Adjustment to reflect redeemable partnership units at redemption value | (17,587 | ) |
| Balance at December 31, 2017 | 3,807,630 |
|
| Cumulative effect of a change in accounting principle | 4,933 |
|
| Contributions | 1,642 |
|
| Net income allocable to general and limited partner units | 600,596 |
|
| Distributions | (550,971 | ) |
| Other comprehensive income | 2,688 |
|
| Unearned compensation | 884 |
|
| Conversion of redeemable partnership units | 2,880 |
|
| Adjustment to reflect redeemable partnership units at redemption value | 330,596 |
|
| Balance at December 31, 2018 | $ | 4,200,878 |
|
The accompanying notes are an integral part of these consolidated financial statements.
BOSTON PROPERTIES LIMITED PARTNERSHIP CONSOLIDATED STATEMENTS OF CASH FLOWS | BOSTON PROPERTIES LIMITED PARTNERSHIP CONSOLIDATED STATEMENTS OF CASH FLOWS | BOSTON PROPERTIES LIMITED PARTNERSHIP CONSOLIDATED STATEMENTS OF CASH FLOWS |
| | | For the year ended December 31, | For the year ended December 31, |
| | 2016 | | 2015 | | 2014 | 2018 | | 2017 | | 2016 |
| | (in thousands) | (in thousands) |
| Cash flows from operating activities: | | | | | | | | | | |
| Net income | $ | 583,773 |
| | $ | 809,109 |
| | $ | 541,213 |
| $ | 730,312 |
| | $ | 571,198 |
| | $ | 583,773 |
|
| Adjustments to reconcile net income to net cash provided by operating activities: | | | | | | | | | | |
| Depreciation and amortization | 682,776 |
| | 631,549 |
| | 620,064 |
| 637,891 |
| | 609,407 |
| | 682,776 |
|
| Impairment loss | 1,783 |
| | — |
| | — |
| |
| Impairment losses | | 10,181 |
| | — |
| | 1,783 |
|
| Non-cash compensation expense | 32,911 |
| | 29,183 |
| | 28,099 |
| 40,117 |
| | 35,361 |
| | 32,911 |
|
| Income from unconsolidated joint ventures | (8,074 | ) | | (22,770 | ) | | (12,769 | ) | (2,222 | ) | | (11,232 | ) | | (8,074 | ) |
| Gain on sale of investment in unconsolidated joint venture | (59,370 | ) | | — |
| | — |
| — |
| | — |
| | (59,370 | ) |
| Distributions of net cash flow from operations of unconsolidated joint ventures | 24,955 |
| | 8,469 |
| | 7,372 |
| 6,703 |
| | 26,858 |
| | 24,955 |
|
| Losses (gains) from investments in securities | (2,273 | ) | | 653 |
| | (1,038 | ) | 1,865 |
| | (3,678 | ) | | (2,273 | ) |
| Non-cash portion of interest expense | (35,052 | ) | | (42,271 | ) | | (39,343 | ) | 21,303 |
| | (1,284 | ) | | (35,052 | ) |
| Settlement of accreted debt discount on repurchases/repayments of unsecured senior notes and unsecured exchangeable senior notes | — |
| | — |
| | (94,963 | ) | |
| Losses from early extinguishments of debt | 371 |
| | 21,837 |
| | — |
| |
| Settlement of accreted debt discount on redemption of unsecured senior notes | | (483 | ) | | (1,980 | ) | | — |
|
| Losses (gains) from early extinguishments of debt | | 16,490 |
| | (496 | ) | | 371 |
|
| Gains on sales of real estate | (82,775 | ) | | (377,093 | ) | | (174,686 | ) | (190,716 | ) | | (8,240 | ) | | (82,775 | ) |
| Change in assets and liabilities: | | | | | | | | | | |
| Cash held in escrows | 2,277 |
| | (18,284 | ) | | 3,433 |
| |
| Tenant and other receivables, net | 3,688 |
| | (46,326 | ) | | 12,869 |
| 29,204 |
| | 2,433 |
| | 3,688 |
|
| Note receivable | | (13 | ) | | — |
| | — |
|
| Accrued rental income, net | (28,127 | ) | | (73,911 | ) | | (57,899 | ) | (43,662 | ) | | (58,355 | ) | | (28,127 | ) |
| Prepaid expenses and other assets | 52,923 |
| | (16,877 | ) | | 20,238 |
| 12,472 |
| | 51,425 |
| | 52,923 |
|
| Accounts payable and accrued expenses | 15,666 |
| | (6,310 | ) | | 3,903 |
| 1,353 |
| | 10,482 |
| | 15,666 |
|
| Accrued interest payable | 53,547 |
| | 26,854 |
| | (3,991 | ) | 5,237 |
| | (160,521 | ) | | 53,547 |
|
| Other liabilities | (106,022 | ) | | (34,005 | ) | | (57,873 | ) | 4,955 |
| | (44,970 | ) | | (106,071 | ) |
| Tenant leasing costs | (96,103 | ) | | (90,396 | ) | | (99,076 | ) | (130,742 | ) | | (104,429 | ) | | (96,103 | ) |
| Total adjustments | 453,101 |
| | (9,698 | ) | | 154,340 |
| 419,933 |
| | 340,781 |
| | 450,775 |
|
| Net cash provided by operating activities | 1,036,874 |
| | 799,411 |
| | 695,553 |
| 1,150,245 |
| | 911,979 |
| | 1,034,548 |
|
| Cash flows from investing activities: | | | | | | | | | | |
| Acquisitions of real estate | (78,000 | ) | | — |
| | (4,670 | ) | — |
| | (15,953 | ) | | (78,000 | ) |
| Construction in progress | (500,350 | ) | | (374,664 | ) | | (405,942 | ) | (694,791 | ) | | (608,404 | ) | | (500,350 | ) |
| Building and other capital improvements | (150,640 | ) | | (112,755 | ) | | (82,479 | ) | (189,771 | ) | | (222,482 | ) | | (150,640 | ) |
| Tenant improvements | (230,298 | ) | | (144,572 | ) | | (106,003 | ) | (210,034 | ) | | (205,331 | ) | | (230,298 | ) |
| Proceeds from sales of real estate | 122,750 |
| | 602,600 |
| | 419,864 |
| 455,409 |
| | 29,810 |
| | 122,750 |
|
| Proceeds from sales of real estate and sales of interests in property partnerships placed in escrow | (122,647 | ) | | (200,612 | ) | | (1,912,347 | ) | |
| Proceeds from sales of real estate and sales of interests in property partnerships released from escrow | 122,647 |
| | 634,165 |
| | 1,478,794 |
| |
| Cash placed in escrow for land sale contracts | — |
| | (7,111 | ) | | — |
| |
| Cash released from escrow for land sale contracts | 1,596 |
| | 5,312 |
| | — |
| |
| Cash released from escrow for investing activities | 6,694 |
| | — |
| | — |
| |
| Capital contributions to unconsolidated joint ventures | (575,795 | ) | | (38,207 | ) | | (52,052 | ) | (345,717 | ) | | (109,015 | ) | | (575,795 | ) |
| Capital distributions from unconsolidated joint ventures | 20,440 |
| | 24,527 |
| | 1,491 |
| — |
| | 251,000 |
| | 20,440 |
|
| Proceeds from sale of investment in unconsolidated joint venture | 55,707 |
| | — |
| | — |
| — |
| | — |
| | 55,707 |
|
| Investments in marketable securities | — |
| | (667,335 | ) | | — |
| |
| Deposit on capital lease | | (13,615 | ) | | — |
| | — |
|
| Issuance of related party note receivable | | (80,000 | ) | | — |
| | — |
|
| Issuance of note receivable | | (19,455 | ) | | — |
| | — |
|
| Investments in securities, net | (1,161 | ) | | (1,574 | ) | | (1,780 | ) | (902 | ) | | (1,669 | ) | | (1,161 | ) |
| Net cash used in investing activities | (1,329,057 | ) | | (280,226 | ) | | (665,124 | ) | (1,098,876 | ) | | (882,044 | ) | | (1,337,347 | ) |
| | | | | | | | | | | |
BOSTON PROPERTIES LIMITED PARTNERSHIP CONSOLIDATED STATEMENTS OF CASH FLOWS |
| | | | | | | | | | | |
| | For the year ended December 31, |
| | 2016 | | 2015 | | 2014 |
| | (in thousands) |
| Cash flows from financing activities: | | | | | |
| Repayments of mortgage notes payable | (1,326,865 | ) | | (54,801 | ) | | (87,758 | ) |
| Proceeds from unsecured senior notes | 1,989,790 |
| | — |
| | — |
|
| Redemption/repurchase of unsecured senior notes | — |
| | — |
| | (548,016 | ) |
| Redemption/repurchase of unsecured exchangeable senior notes | — |
| | — |
| | (654,521 | ) |
| Borrowings on unsecured line of credit | 25,000 |
| | — |
| | — |
|
| Repayments of unsecured line of credit | (25,000 | ) | | — |
| | — |
|
| Payments on capital lease obligations | (745 | ) | | (356 | ) | | — |
|
| Proceeds from real estate financing transaction | — |
| | 6,000 |
| | 14,523 |
|
| Payments on real estate financing transactions | (5,260 | ) | | (3,103 | ) | | (234 | ) |
| Deferred financing costs | (16,121 | ) | | (1,510 | ) | | (31 | ) |
| Net proceeds from equity transactions | (271 | ) | | 799 |
| | 1,923 |
|
| Redemption of preferred units | — |
| | (633 | ) | | (17,373 | ) |
| Distributions | (671,626 | ) | | (1,226,199 | ) | | (840,264 | ) |
| Sales of interests in property partnerships and contributions from noncontrolling interests in property partnerships | 11,951 |
| | 2,705 |
| | 1,536,382 |
|
| Acquisition of noncontrolling interest in property partnership | — |
| | (108,499 | ) | | — |
|
| Distributions to noncontrolling interests in property partnerships | (55,474 | ) | | (172,949 | ) | | (37,118 | ) |
| Net cash used in financing activities | (74,621 | ) | | (1,558,546 | ) | | (632,487 | ) |
| Net decrease in cash and cash equivalents | (366,804 | ) | | (1,039,361 | ) | | (602,058 | ) |
| Cash and cash equivalents, beginning of year | 723,718 |
| | 1,763,079 |
| | 2,365,137 |
|
| Cash and cash equivalents, end of year | $ | 356,914 |
| | $ | 723,718 |
| | $ | 1,763,079 |
|
| Supplemental disclosures: | | | | | |
| Cash paid for interest | $ | 433,591 |
| | $ | 481,826 |
| | $ | 646,516 |
|
| Interest capitalized | $ | 39,237 |
| | $ | 34,213 |
| | $ | 52,476 |
|
| Non-cash investing and financing activities: | | | | | |
| Write-off of fully depreciated real estate | $ | (202,388 | ) | | $ | (45,455 | ) | | $ | (46,419 | ) |
| Change in real estate included in accounts payable and accrued expenses | $ | (1,481 | ) | | $ | 74,985 |
| | $ | (1,431 | ) |
| Real estate acquired through capital lease | $ | 21,000 |
| | $ | — |
| | $ | — |
|
| Marketable securities transferred in connection with the legal defeasance of mortgage note payable | $ | — |
| | $ | 667,335 |
| | $ | — |
|
| Mortgage note payable legally defeased | $ | — |
| | $ | 640,500 |
| | $ | — |
|
| Mortgage note payable assigned in connection with the sale of real estate | $ | — |
| | $ | 116,993 |
| | $ | — |
|
| Distributions declared but not paid | $ | 130,308 |
| | $ | 327,320 |
| | $ | 882,472 |
|
| Conversions of redeemable partnership units to partners’ capital | $ | 6,461 |
| | $ | 14,343 |
| | $ | 2,700 |
|
| Conversion of redeemable preferred units to common units | $ | — |
| | $ | — |
| | $ | 33,306 |
|
| Issuance of restricted securities to employees and directors | $ | 33,615 |
| | $ | 43,355 |
| | $ | 27,445 |
|
BOSTON PROPERTIES LIMITED PARTNERSHIP CONSOLIDATED STATEMENTS OF CASH FLOWS |
| | | | | | | | | | | |
| | For the year ended December 31, |
| | 2018 | | 2017 | | 2016 |
| | (in thousands) |
| Cash flows from financing activities: | | | | | |
| Proceeds from mortgage notes payable | — |
| | 2,300,000 |
| | — |
|
| Repayments of mortgage notes payable | (18,634 | ) | | (1,317,653 | ) | | (1,326,865 | ) |
| Proceeds from unsecured senior notes | 996,410 |
| | 847,935 |
| | 1,989,790 |
|
| Redemption/repurchase of unsecured senior notes | (699,517 | ) | | (848,020 | ) | | — |
|
| Borrowings on unsecured line of credit | 745,000 |
| | 580,000 |
| | 25,000 |
|
| Repayments of unsecured line of credit | (790,000 | ) | | (535,000 | ) | | (25,000 | ) |
| Proceeds from unsecured term loan | 500,000 |
| | — |
| | — |
|
| Repayments of mezzanine notes payable | — |
| | (306,000 | ) | | — |
|
| Repayments of outside members’ notes payable | — |
| | (70,424 | ) | | — |
|
| Payments on capital lease obligations | (1,353 | ) | | (493 | ) | | (745 | ) |
| Payments on real estate financing transactions | (960 | ) | | (2,840 | ) | | (5,260 | ) |
| Deposit on mortgage note payable interest rate lock | — |
| | (23,200 | ) | | — |
|
| Return of deposit on mortgage note payable interest rate lock | — |
| | 23,200 |
| | — |
|
| Deferred financing costs | (8,362 | ) | | (50,705 | ) | | (16,121 | ) |
| Debt prepayment and extinguishment costs | (15,973 | ) | | (12,784 | ) | | — |
|
| Net proceeds from equity transactions | (730 | ) | | 241 |
| | (271 | ) |
| Distributions | (587,628 | ) | | (526,578 | ) | | (671,626 | ) |
| Contributions from noncontrolling interests in property partnerships | 46,701 |
| | 52,009 |
| | 11,951 |
|
| Distributions to noncontrolling interests in property partnerships | (82,501 | ) | | (54,342 | ) | | (55,474 | ) |
| Net cash provided by (used in) financing activities | 82,453 |
| | 55,346 |
| | (74,621 | ) |
| Net increase (decrease) in cash and cash equivalents and cash held in escrows | 133,822 |
| | 85,281 |
| | (377,420 | ) |
| Cash and cash equivalents and cash held in escrows, beginning of year | 505,369 |
| | 420,088 |
| | 797,508 |
|
| Cash and cash equivalents and cash held in escrows, end of year | $ | 639,191 |
| | $ | 505,369 |
| | $ | 420,088 |
|
| | | | | | |
| Reconciliation of cash and cash equivalents and cash held in escrows: | | | | | |
| Cash and cash equivalents, beginning of period | $ | 434,767 |
| | $ | 356,914 |
| | $ | 723,718 |
|
| Cash held in escrows, beginning of period | 70,602 |
| | 63,174 |
| | 73,790 |
|
| Cash and cash equivalents and cash held in escrows, beginning of period | $ | 505,369 |
| | $ | 420,088 |
| | $ | 797,508 |
|
| | | | | | |
| Cash and cash equivalents, end of period | $ | 543,359 |
| | $ | 434,767 |
| | $ | 356,914 |
|
| Cash held in escrows, end of period | 95,832 |
| | 70,602 |
| | 63,174 |
|
| Cash and cash equivalents and cash held in escrows, end of period | $ | 639,191 |
| | $ | 505,369 |
| | $ | 420,088 |
|
| | | | | | |
| Supplemental disclosures: | | | | | |
| Cash paid for interest | $ | 416,019 |
| | $ | 598,486 |
| | $ | 433,591 |
|
| Interest capitalized | $ | 65,766 |
| | $ | 61,070 |
| | $ | 39,237 |
|
| Non-cash investing and financing activities: | | | | | |
| Write-off of fully depreciated real estate | $ | (135,431 | ) | | $ | (123,714 | ) | | $ | (202,388 | ) |
| Change in real estate included in accounts payable and accrued expenses | $ | (44,866 | ) | | $ | 27,978 |
| | $ | (1,481 | ) |
| Real estate acquired through capital lease | $ | 12,397 |
| | $ | 28,962 |
| | $ | 21,000 |
|
| Outside members’ notes payable contributed to noncontrolling interests in property partnerships | $ | — |
| | $ | 109,576 |
| | $ | — |
|
| Distributions declared but not paid | $ | 165,114 |
| | $ | 139,040 |
| | $ | 130,308 |
|
| Conversions of redeemable partnership units to partners’ capital | $ | 2,880 |
| | $ | 16,916 |
| | $ | 6,461 |
|
| Issuance of restricted securities to employees and directors | $ | 37,052 |
| | $ | 35,989 |
| | $ | 33,615 |
|
The accompanying notes are an integral part of these consolidated financial statements.
BOSTON PROPERTIES, INC. AND BOSTON PROPERTIES LIMITED PARTNERSHIP
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
1. Organization
Boston Properties, Inc., a Delaware corporation, is a fully integrated, self-administered and self-managed real estate investment trust (“REIT”). Boston Properties, Inc. is the sole general partner of Boston Properties Limited Partnership, its operating partnership and at December 31, 20162018 owned an approximate 89.5% (89.5%89.7% (89.7% at December 31, 2015)2017) general and limited partnership interest in Boston Properties Limited Partnership. Unless stated otherwise or the context requires, the “Company” refers to Boston Properties, Inc. and its subsidiaries, including Boston Properties Limited Partnership and its consolidated subsidiaries. Partnership interests in Boston Properties Limited Partnership include:
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”).
Unless specifically noted otherwise, all references to OP Units exclude units held by Boston Properties, Inc. A holder of an OP Unit may present such OP Unit to Boston Properties Limited Partnership for redemption at any time (subject to restrictions agreed upon at the time of issuance of OP Units to particular holders that may restrict such redemption right for a period of time, generally one year from issuance). Upon presentation of an OP Unit for redemption, Boston Properties Limited Partnership is obligated to redeem suchthe OP Unit for cash equal to the value of a share of common stock of Boston Properties, Inc. (“Common Stock”) at such time.. In lieu of a cash redemption, Boston Properties, Inc. may elect to acquire suchthe OP Unit for one share of Common Stock. Because the number of shares of Common Stock outstanding at all times equals the number of OP Units that Boston Properties, Inc. owns, one share of Common Stock is generally the economic equivalent of one OP Unit, and the quarterly distribution that may be paid to the holder of an OP Unit equals the quarterly dividend that may be paid to the holder of a share of Common Stock.
The Company uses LTIP Units as a form of equity-based award for annual long-term incentive equity compensation. The Company has also issued LTIP Units to employees in the form of (1) 2012 outperformance plan awards (“2012 OPP Units”) and (2) 2013, 2014, 2015, 2016, 2017 and 20162018 multi-year, long-term incentive program awards (also referred to as “2013 MYLTIP Units,” “2014 MYLTIP Units,” “2015 MYLTIP Units” and “2016 MYLTIP Units,” respectively, and collectively as “MYLTIP Units”), each of which, upon the satisfaction of certain performance and vesting conditions, is convertible into one OP Unit. The three-year measurement periods for the 2012 OPP Units, 2013 MYLTIP Units, 2014 MYLTIP Units and 20132015 MYLTIP Units expired on February 6, 2015, February 4, 2016, February 3, 2017 and February 4, 2016,2018, respectively, and Boston Properties, Inc.’s total stockholder return (“TSR”) was sufficient for employees to earn and therefore become eligible to vest in a portion of the awards. Unless and until they are earned, the rights, preferences and privileges of the 2014, 20152016, 2017 and 20162018 MYLTIP Units differ from other LTIP Units granted to employees (including as of February 6, 2015, the 2012 OPP Units, and, as of February 4, 2016, the 2013 MYLTIP Units)Units, the 2014 MYLTIP Units and the 2015 MYLTIP Units, which have been earned). Therefore, unless specifically noted otherwise, all references to LTIP Units exclude the 2014, 20152016, 2017 and 20162018 MYLTIP Units. LTIP Units (including the earned 2012 OPP Units, the 2013 MYLTIP Units, the 2014 MYLTIP Units and the 20132015 MYLTIP Units), whether vested or not, will receive the same quarterly per unit distributions as OP Units, which equal per share dividends on Common Stock (See Notes 11, 1710, 16 and 20)19).
At December 31, 2016,2018, there was one series of Preferred Units outstanding (i.e., Series B Preferred Units). The Series B Preferred Units were issued to Boston Properties, Inc. on March 27, 2013 in connection with itsthe issuance of 80,000 shares (8,000,000 depositary shares each representing 1/100th of a share) of 5.25% Series B Cumulative Redeemable Preferred Stock (the “Series B Preferred Stock”). Boston Properties, Inc. contributed the net proceeds from the offering to Boston Properties Limited Partnership in exchange for 80,000 Series B Preferred Units having terms and preferences generally mirroring those of the Series B Preferred Stock (See Note 12)11).
Properties
At December 31, 2016,2018, the Company owned or had interests in a portfolio of 174197 commercial real estate properties (the “Properties”) aggregating approximately 47.751.6 million net rentable square feet of primarily Class A office properties, including eight11 properties under construction/redevelopment totaling approximately 4.05.3 million net rentable square feet. At December 31, 2016,2018, the Properties consisted of:
164 Office178 office properties (including sixnine properties under construction/redevelopment);
fivetwelve retail properties; and
foursix residential properties (including two properties under construction).
; and
one hotel.
The Company considers Class A office properties to be well located buildings that are professionally managed and maintained, attract high-quality tenants and command upper-tier rental rates, and that are modern structures or have been modernized to compete with newer buildings.
Basis of Presentation
The accompanying consolidated financial statements are presented using the accrual basis of accounting in conformity with accounting principles generally accepted in the United States of America. Boston Properties, Inc. does not have any other significant assets, liabilities or operations, other than its investment in Boston Properties Limited Partnership, nor does it have employees of its own. Boston Properties Limited Partnership, not Boston Properties, Inc., generally executes all significant business relationships other than transactions involving securities of Boston Properties, Inc. All majority-owned subsidiaries and joint ventures over which the Company has financial and operating control and variable interest entities (“VIEs”) in which the Company has determined it is the primary beneficiary are included in the consolidated financial statements. All significant intercompany balances and transactions have been eliminated in consolidation. The Company accounts for all other unconsolidated joint ventures using the equity method of accounting. Accordingly, the Company’s share of the earnings of these joint ventures and companies is included in consolidated net income.
Variable Interest Entities (VIEs)
On January 1, 2016, the Company adopted Accounting Standards Update (“ASU”) ASU 2015-02, “Consolidation (Topic 810): Amendments to the Consolidation Analysis” (“ASU 2015-02”). ASU 2015-02 affects reporting entities that are required to evaluate whether they should consolidate certain legal entities. ASU 2015-02 (1) modifies the evaluation of whether limited partnerships and similar legal entities are VIEs or voting interest entities, (2) eliminates the presumption that a general partner should consolidate a limited partnership and (3) affects the consolidation analysis of reporting entities that are involved with VIEs, particularly those that have fee arrangements and related party relationships. The Company reviewed all of its legal entities in accordance with ASU 2015-02 and concluded that certain of its legal entities, including Boston Properties Limited Partnership, which had been consolidated in accordance with the voting interest model, are now variable interest entities under the VIE model, as discussed below. The adoption of the guidance did not alter any of the Company’s consolidation conclusions, but resulted in additional disclosures.
Consolidated VIEs are those where the Company is considered to be the primary beneficiary of a VIE. The primary beneficiary is the entity that has a controlling financial interest in the VIE, which is defined by the entity having both of the following characteristics: (1) the power to direct the activities that, when taken together, most significantly impact the VIE’s performance and (2) the obligation to absorb losses or the right to receive the returns from the VIE that could potentially be significant to the VIE. The Company has determined that it is the primary beneficiary for seven of the eightten entities that are VIEs.
Consolidated Variable Interest Entities
As of December 31, 2016,2018, Boston Properties, Inc. has identified seven consolidated VIEs, including Boston Properties Limited Partnership. Excluding Boston Properties Limited Partnership, the VIEs are (1) the following 5six in-service properties: 767 Fifth Avenue (the General Motors Building), Time Square Tower, 601 Lexington Avenue, Atlantic Wharf Office Building, and 100 Federal Street and (2) the entity that owns Salesforce Tower, which is currently under development.Tower.
The Company consolidates these VIEs asbecause it is the primary beneficiary. The third parties’ interests in these consolidated entities with the exception of(i.e., excluding Boston Properties Limited Partnership,Partnership's interest), are reflected as noncontrolling interests in property partnerships in the accompanying Consolidated Financial Statements (See Note 11)10).
In addition, Boston Properties, Inc.’s only significant asset is its investment in Boston Properties Limited Partnership and, consequently, substantially all of Boston Properties, Inc.’s assets and liabilities are the assets and liabilities of Boston Properties Limited Partnership. All of Boston Properties, Inc.’s debt is an obligation of Boston Properties Limited Partnership.
Variable Interest Entities Not Consolidated
The Company has determined that its BNY7750 Wisconsin Avenue LLC and Office Tower HoldingsDeveloper LLC joint venture,ventures, which owns Dock 72 atown 7750 Wisconsin Avenue and 100 Causeway Street (which is the Brooklyn Navy Yard,office component of The Hub on Causeway mixed-use development project), respectively, are VIEs. The Company also determined that the landlord entity for its Platform 16 ground lease is a VIE. The Company does not consolidate this entitythese entities as the Company does not have the power to direct the activities that, when taken together, most significantly impact the VIE’s performance and, therefore, the Company is not considered to be the primary beneficiary.
2. Summary of Significant Accounting Policies
Real Estate
Upon acquisitions of real estate, that constitutes a business, which includes the consolidation of previously unconsolidated joint ventures, the Company assesses the fair value of acquired tangible and intangible assets (including land, buildings, tenant improvements, “above-” and “below-market” leases, leasing and assumed financing origination costs, acquired in-place leases, other identified intangible assets and assumed liabilities) and allocates the purchase price to the acquired assets and assumed liabilities, including land and buildings as if vacant. The Company assesses and considers fair value based on estimated cash flow projections that utilize discount and/or capitalization rates that it deems appropriate, as well as available market information. Estimates of future cash flows are based on a number of factors including the historical operating results, known and anticipated trends, and market and economic conditions.
The fair value of the tangible assets of an acquired property considers the value of the property as if it were vacant. The Company also considers an allocation of purchase price of other acquired intangibles, including acquired in-place leases that may have a customer relationship intangible value, including (but not limited to) the nature and extent of the existing relationship with the tenants, the tenants’ credit quality and expectations of lease renewals. Based on its acquisitions to date, the Company’s allocation to customer relationship intangible assets has been immaterial.
The Company records acquired “above-” and “below-market” leases at their fair values (using a discount rate which reflects the risks associated with the leases acquired) equal to the difference between (1) the contractual amounts to be paid pursuant to each in-place lease and (2) management’s estimate of fair market lease rates for each corresponding in-place lease, measured over a period equal to the remaining term of the lease for above-market leases and the initial term plus the term of any below-market fixed rate renewal options for below-market leases. Acquired “above-” and “below-market” lease values have been reflected within Prepaid Expenses and Other Assets and Other Liabilities, respectively, in the Company’s Consolidated Balance Sheets. Other intangible assets acquired include amounts for in-place lease values that are based on the Company’s evaluation of the specific characteristics of each tenant’s lease. Factors to be considered include estimates of carrying costs during hypothetical expected lease-up periods considering current market conditions, and costs to execute similar leases. In estimating carrying costs, the Company includes real estate taxes, insurance and other operating expenses and estimates of lost rentals at market rates during the expected lease-up periods, depending on local market conditions. In estimating costs to execute similar leases, the Company considers leasing commissions, legal and other related expenses.
Management reviews its long-lived assets for impairment following the end of each quarter and when there is an event or change in circumstances that indicates an impairment in value. An impairment loss is recognized if the carrying amount of an asset is not recoverable and exceeds its fair value. The evaluation of anticipated cash flows is highly subjective and is based in part on assumptions regarding anticipated hold periods, future occupancy, rental rates and capital requirements that could differ materially from actual results in future periods. Because cash flows on properties considered to be “long-lived assets to be held and used” are considered on an undiscounted basis to determine whether an asset has been impaired, the Company’s established strategy of holding properties over the long term directly decreases the likelihood of recording an impairment loss. If the Company’s strategy changes or market conditions otherwise dictate an earlier sale date, an impairment loss may be recognized and such loss could be material. If the Company determines that an impairment has occurred, the affected assets must be reduced to their fair value, less cost to sell.value.
Guidance in Accounting Standards Codification (“ASC”) 360 “Property Plant and Equipment” (“ASC 360”) requires that qualifying assets and liabilities and the results of operations that have been sold, or otherwise qualify as “held for sale,” be presented as discontinued operations in all periods presented if the property operations are expected to be eliminated and the Company will not have significant continuing involvement following the sale. Discontinued operations presentation applies only to disposals representing a strategic shift that has (or will have) a major effect on an entity’s operations and financial results (e.g., a disposal of a major geographical area, a major line of business, a major equity method investment or other major parts of an entity). The components of the property’s net income that
are reflected as discontinued operations include the net gain (or loss) upon the disposition of the property held for sale, operating results, depreciation and interest expense (if the property is subject to a secured loan). The Company generally considers assets to be “held for sale” when the transaction has been approved by Boston Properties, Inc.’s Board of Directors, or a committee thereof, and there are no known significant contingencies relating to the sale, such that a sale of the property within one year is considered probable. Following the classification of a property as “held for sale,” no further depreciation is recorded on the assets, and the asset is written down to the lower of carrying value or fair market value, less cost to sell. On April 10, 2014, the Financial Accounting Standards Board (“FASB”) issued ASU 2014-08, “Reporting Discontinued Operations and Disclosures of Disposals of Components of an Entity” (“ASU 2014-08”). ASU 2014-08 clarifies that discontinued operations presentation applies only to disposals representing a strategic shift that has (or will have) a major effect on an entity’s operations and financial results (e.g., a disposal of a major geographical area, a major line of business, a major equity method investment or other major parts of an entity). ASU 2014-08 is effective prospectively for reporting periods beginning after December 15, 2014. Early adoption is permitted, and the Company early adopted ASU 2014-08 during the first quarter of 2014. The Company’s adoption of ASU 2014-08 resulted in the operating
results and gains on sales of real estate from operating properties sold during the years ended December 31, 2016, 2015 and 2014 not being reflected within Discontinued Operations in the Company’s Consolidated Statements of Operations (See Note 3).
Real estate is stated at depreciated cost. A variety of costs are incurred in the acquisition, development and leasing of properties. The cost of buildings and improvements includes the purchase price of property, legal fees and other acquisition costs. The Company capitalizes acquisition costs that it incurs to effect an asset acquisition and expenses acquisition costs that it incurs to effect a business combination, such asincluding legal, due diligence and other closing related costs. Costs directly related to the development of properties are capitalized. Capitalized development costs include interest, internal wages, property taxes, insurance, and other project costs incurred during the period of development. After the determination is made to capitalize a cost, it is allocated to the specific component of athe project that is benefited.benefited from the investment. Determination of when a development project commences and capitalization begins, and when a development project is substantially complete and held available for occupancy and capitalization must cease, involves a degree of judgment. The Company’s capitalization policy on development properties is follows the guidance in ASC 835-20 “Capitalization of Interest” and ASC 970 “Real Estate-General.” The costs of land and buildings under development include specifically identifiable costs.
The capitalizedCapitalized costs include pre-construction costs necessary to the development of the property, development costs, construction costs, interest costs, real estate taxes, salaries and related costs and other costs incurred during the period of development. The Company begins the capitalization of costs during the pre-construction period, which it defines as activities that are necessary for the development of the property. The Company considers a construction project as substantially completedcomplete and held available for occupancy upon the completion of tenant improvements, but no later than one year from cessation of major construction activity. The Company ceases capitalization on the portion (1) substantially completed, (2) occupied or held available for occupancy, and capitalizes only those costs associated with the portion under construction or (3) if activities necessary for the development of the property have been suspended. Interest costs capitalized for the years ended December 31, 2016, 20152018, 2017 and 20142016 were $39.2approximately $65.8 million,, $34.2 $61.1 million and $52.5$39.2 million,, respectively. Salaries and related costs capitalized for the years ended December 31, 2016, 20152018, 2017 and 20142016 were $11.1approximately $12.5 million, $10.4$13.2 million and $8.5$11.1 million,, respectively.
Expenditures for repairs and maintenance are charged to operations as incurred. Significant betterments are capitalized. When assets are sold or retired, their costs and related accumulated depreciation are removed from the accounts with the resulting gains or losses reflected in net income or loss for the period.
The Company computes depreciation and amortization on properties using the straight-line method based on estimated useful asset lives. In accordance with ASC 805 “Business Combinations,” the Company allocates the acquisition cost of real estate to its components and depreciates or amortizes these assets (or liabilities) over their useful lives. The amortization of acquired “above-” and “below-market” leases and acquired in-place leases is recorded as an adjustment to revenue and depreciation and amortization, respectively, in the Consolidated Statements of Operations.
Depreciation is computed on a straight-line basis over the estimated useful lives of the assets as follows:
|
| | |
| Land improvements | | 25 to 40 years |
| Buildings and improvements | | 10 to 40 years |
| Tenant improvements | | Shorter of useful life or terms of related lease |
| Furniture, fixtures, and equipment | | 3 to 7 years |
Cash and Cash Equivalents
Cash and cash equivalents consist of cash on hand and investments with maturities of three months or less from the date of purchase. The majority of the Company’s cash and cash equivalents are held at major commercial banks which may at times exceed the Federal Deposit Insurance Corporation limit of $250,000. The Company has not experienced any losses to date on its invested cash.$250,000.
Cash Held in Escrows
Escrows include amounts established pursuant to various agreements for security deposits, property taxes, insurance and other costs. Escrows also include cash held by qualified intermediaries for possible investments in like-kind exchanges in accordance with Section 1031 of the Internal Revenue Code in connection with sales of the Company’s properties.
Investments in Securities
The Company accounts for investments in trading securities at fair value, with gains or losses resulting from changes in fair value recognized currently in earnings. The designation of trading securities is generally determined at acquisition. The Company maintains a deferred compensation plan that is designed to allow officers of Boston Properties, Inc. to defer a portion of their
current income on a pre-tax basis and receive a tax-deferred return on these deferrals. The Company’s obligation under the plan is that of an unsecured promise to pay the deferred compensation to the plan participants in the future. At December 31, 20162018 and 2015,2017, the Company had maintained approximately $23.8$28.2 million and $20.4$29.2 million,, respectively, in a separate account, which is not restricted as to its use. The Company recognized gains (losses) of approximately $2.3$(1.9) million,, $(0.7) $3.7 million and $1.0$2.3 million on its investments in the account associated with the Company’s deferred compensation plan during the years ended December 31, 2016, 20152018, 2017 and 2014,2016, respectively.
Tenant and Other Receivables
Tenant and other accounts receivable, other than accrued rents receivable, are expected to be collected within one year.
Notes Receivable
The Company accounts for notes receivable at their unamortized cost, net of any unamortized deferred fees or costs, premiums or discounts and an allowance for loan losses. Loan fees and direct costs associated with loans originated by the Company are deferred and amortized over the term of the note as interest income.
Deferred Charges
Deferred charges include leasing costs and certain financing fees. Leasing costs include acquired intangible in-place lease values and direct and incremental fees and costs incurred in the successful negotiation of leases, including brokerage, legal, internal leasing employee salaries and other costs which have been deferred and are being amortized on a straight-line basis over the terms of the respective leases. Unamortized leasing costs are charged to expense upon the early termination of the lease. Fully amortized deferred leasing costs are removed from the books upon the expiration of the lease. Internal leasing salaries and related costs capitalized for the years ended December 31, 2018, 2017 and 2016 2015were approximately $5.4 million, $5.0 million and 2014 were $7.2 million, $5.5 million and $6.0 million, respectively. Externalrespectively (see New Accounting Pronouncements Issued but not yet Adopted “Leases”). Financing fees included in deferred charges consist of external fees and costs incurred to obtain long-termthe Company's revolving facility and if applicable, the delayed draw facility and construction financing arrangements where there are not sufficient amounts outstanding. Such financing costs have been deferred and are being amortized over the terms of the respective loansfinancing and are included within interest expense. Unamortized financing and leasing costs are charged to expense upon the early repayment or significant modification of the financing or upon the early termination of the lease, respectively.financing. Fully amortized deferred chargesfinancing costs are removed from the books upon the expiration of the lease or maturity of the debt.On January 1, 2016,
External fees and costs incurred to obtain mortgage financings and unsecured senior notes have been deferred and are presented as direct deductions from the Company adopted ASU 2015-03 “Interest - Imputationcarrying amounts of Interst (Subtopic 835-30): Simplifying the Presentation of Debt Issuance Costs” and retrospectively applied the guidance to its Mortgage Notes Payable and Unsecured Senior Notes for all periods presented (See Note 4). Unamortized deferredcorresponding debt liability. Such financing costs which were previouslyare being amortized over the terms of the respective financing and included in Deferred Charges, Net, totaling approximately $2.4 million and $35.3 million are included in Mortgage Notes Payable, Net and Unsecured Senior Notes, Net, respectively, as of December 31, 2016 and approximately $3.5 million and $24.5 million are included in Mortgage Notes Payable, Net and Unsecured Senior Notes, Net, respectively, as of December 31, 2015. Net unamortized deferredwithin interest expense. Unamortized financing costs associated withare charged to expense upon the Company’s Unsecured Lineearly repayment or significant modification of Credit totaling approximately $1.9 million and $3.1 million as of December 31, 2016 and 2015, respectively, continue to be presented within Deferred Charges, Net as there is no balance outstanding.the financing.
Investments in Unconsolidated Joint Ventures
The Company consolidates VIEs in which it is considered to be the primary beneficiary. VIEs are entities in which the equity investors do not have sufficient equity at risk to finance their endeavors without additional financial support or that the holders of the equity investment at risk do not have substantive participating rights. The primary beneficiary is defined by the entity having both of the following characteristics: (1) the power to direct the activities that, when taken together, most significantly impact the variable interest entity’s performance, and (2) the obligation to absorb losses and the right to receive the returns from the variable interest entity that could potentially be significant to the VIE. For ventures that are not VIEs, the Company consolidates entities for which it has significant decision making control over
the ventures’ operations. The Company’s judgment with respect to its level of influence or control of an entity involves the consideration of various factors including the form of the Company’s ownership interest, its representation in the entity’s governance, the size of its investment (including loans), estimates of future cash flows, its ability to participate in policy making decisions and the rights of the other investors to participate in the decision making process and to replace the Company as manager and/or liquidate the venture, if applicable. The Company’s assessment of its influence or control over an entity affects the presentation of these investments in the Company’s consolidated financial statements. In addition to evaluating control rights, the Company consolidates entities in which the outside partner has no substantive kick-out rights to remove the Company as the managing member.
Accounts of the consolidated entity are included in the accounts of the Company and the noncontrolling interest is reflected on the Consolidated Balance Sheets as a component of equity or in temporary equity between liabilities and equity. Investments in unconsolidated joint ventures are recorded initially at cost, and subsequently adjusted for equity in earnings and cash contributions and distributions. Any difference between the carrying amount of these investments on the balance sheet and the underlying equity in net assets is amortized as an adjustment to equity in earnings of unconsolidated joint ventures over the life of the related asset. Under the equity method of accounting, the net equity investment of the Company is reflected within the Consolidated Balance Sheets, and the Company’s share of net income or loss from the joint ventures is included within the Consolidated Statements of Operations. The joint venture agreements may designate different percentage allocations among investors for profits and losses; however, the Company’s recognition of joint venture income or loss generally follows the joint venture’s distribution priorities, which may change upon the achievement of certain investment return thresholds. The Company may account for cash distributions in excess of its investment in an unconsolidated joint venture as income when the Company is not the general partner in a limited partnership and when the Company has neither the requirement nor the intent to provide financial support to the joint venture. The
Company’s investments in unconsolidated joint ventures are reviewed for impairment periodically and the Company records impairment charges when events or circumstances change indicating that a decline in the fair values below the carrying values has occurred and such decline is other-than-temporary. The ultimate realization of the investment in unconsolidated joint ventures is dependent on a number of factors, including the performance of each investment and market conditions. The Company will record an impairment charge if it determines that a decline in the value below the carrying value of an investment in an unconsolidated joint venture is other-than-temporary.
To the extent that the Company contributescontributed assets to a joint venture, the Company’s investment in the joint venture iswas recorded at the Company’s cost basis in the assets that were contributed to the joint venture. To the extent that the Company’s cost basis is different than the basis reflected at the joint venture level, the basis difference is amortized over the life of the related asset and included in the Company’s share of equity in net income of the joint venture. In accordance with the provisions of ASC 970-323 “Investments—Equity Method610-20 “Gains and Joint Ventures”Losses from the Derecognition of Nonfinancial Assets” (“ASC 970-323”610-20”), the Company will recognize gainsa full gain on both the contributionretained and sold portions of real estate contributed or sold to a joint ventures, relating solely to the outside partner’sventure by recognizing its new equity method investment interest to the extent the economic substance of the transaction is a sale.at fair value.
The combined summarized financial information of the unconsolidated joint ventures is disclosed in Note 5.
Revenue Recognition
In general, the Company commences rental revenue recognition when the tenant takes possession of the leased space and the leased space is substantially ready for its intended use. Contractual rental revenue is reported on a straight-line basis over the terms of the respective leases. The impact of the straight-line rent adjustment increased revenue by approximately $31.7$51.9 million, $80.0$54.8 million and $63.1$31.7 million for the years ended December 31, 2016, 20152018, 2017 and 2014,2016, respectively, as the revenue recorded exceeded amounts billed. Accrued rental income, as reported on the Consolidated Balance Sheets, represents cumulative rental income earned in excess of rent payments received pursuant to the terms of the individual lease agreements. The Company maintains an allowance against accrued rental income for future potential tenant credit losses. The credit assessment is based on the estimated accrued rental income that is recoverable over the term of the lease. The Company also maintains an allowance for doubtful accounts for estimated losses resulting from the inability of tenants to make required rent payments. The computation of this allowance is based on the tenants’ payment history and current credit status, as well as certain industry or geographic specific credit considerations. If the Company’s estimates of collectability differ from the cash received, then the timing and amount of the Company’s reported revenue could be impacted. The credit risk is mitigated by the high quality of the Company’s existing tenant base, reviews of prospective tenants’ risk profiles prior to lease execution and consistent monitoring of the Company’s portfolio to identify potential problem tenants.
In accordance with ASC 805, the Company recognizes acquired in-place “above-” and “below-market” leases at their fair values as rental revenue over the original term of the respective leases. The impact of the acquired in-place “above-” and “below-market” leases increased revenue by approximately $30.2$23.8 million, $35.9$23.5 million and $48.3$30.2 million for the years ended December 31, 2016, 20152018, 2017 and 2014,2016, respectively. The following table summarizes the scheduled amortization of the Company’s acquired “above-” and “below-market” lease intangibles for each of the five succeeding years (in thousands).
| | | | | Acquired Above-Market Lease Intangibles | | Acquired Below-Market Lease Intangibles | | Acquired Above-Market Lease Intangibles | | Acquired Below-Market Lease Intangibles |
| 2017 | | $ | 11,697 |
| | $ | 33,871 |
| |
| 2018 | | 8,609 |
| | 32,156 |
| |
| 2019 | | 7,100 |
| | 27,318 |
| | $ | 7,099 |
| | $ | 27,327 |
|
| 2020 | | 5,394 |
| | 10,736 |
| | 5,394 |
| | 10,462 |
|
| 2021 | | 2,988 |
| | 6,294 |
| | 2,988 |
| | 6,348 |
|
| 2022 | | | 314 |
| | 5,669 |
|
| 2023 | | | 168 |
| | 5,558 |
|
Recoveries from tenants, consisting of amounts due from tenants for common area maintenance, real estate taxes and other recoverable costs, are recognized as revenue in the period during which the expenses are incurred. Tenant reimbursements are recognized and presented in accordance with guidance in ASC 605-45 “Principal Agent Considerations” (“ASC 605-45”). ASC 605-45 requires thatThe Company recognizes these reimbursements be recorded on a gross basis, as the Company is generallyobtains control of the primary obligor with respect to purchasing goods and services from third-party suppliers, has discretion in selectingbefore they are transferred to the supplier and has credit risk.tenant. The Company also receives reimbursementreimbursements of payroll and payroll related costs from third parties whichthat the Company reflects on a netgross basis.
The Company’s parking revenues arerevenue is derived primarily from leases, monthly parking and transient daily parking. In addition, the Company has certain lease arrangements for parking accounted for under the guidance in ASC 840 “Leases” (“ASC 840”). The Company recognizesmonthly and transient daily parking revenue as earned.
falls within the scope of ASC 606 “Revenue from Contracts with Customers” (“ASC 606”) and is accounted for at the point in time when control of the goods or services transfers to the customer and the Company’s performance obligation is satisfied (see New Accounting Pronouncements Adopted “Revenue from Contracts with Customers”).
The Company’s hotel revenue is derived from room rentals and other sources such as charges to guests for telephone service, movie and vending commissions, meeting and banquet room revenue and laundry services. Hotel revenue is recognized as earned.the hotel rooms are occupied and the services are rendered to the hotel customers (see New Accounting Pronouncements Adopted “Revenue from Contracts with Customers”).
The Company receivesearns management and development fees. Development and management services revenue is earned from unconsolidated joint venture entities and third-party property owners. The Company determined that the performance obligations associated with its development services contracts are satisfied over time and that the Company would recognize its development services revenue under the output method evenly over time from the development commencement date through the substantial completion date of the development management services project due to the stand-ready nature of the contracts. Significant judgments impacting the amount and timing of revenue recognized from the Company's development services contracts include estimates of total development project costs from which the fees are typically derived and estimates of the period of time until substantial completion of the development project, the period of time over which the development services are required to be performed. The Company recognizes development fees earned from unconsolidated joint venture projects equal to its cost plus profit to the extent of the third parties.party partners’ ownership interest. Property management fees are recorded and earned based on a percentage of collected rents at the properties under management, and not on a straight-line basis, because such fees are contingent upon the collection of rents. The Company records development fees as earned depending on the risk associatedrents (see New Accounting Pronouncements Adopted “Revenue from Contracts with each project. The Company recognizes development fees earned from joint venture projects equal to its cost plus profit to the extent of the third party partners’ ownership interest.Customers”).
Gains on sales of real estate are recognized pursuant to the provisions included in ASC 360-20 “Real Estate Sales”610-20. Under ASC 610-20, the Company must first determine whether the transaction is a sale to a customer or non-customer. The Company typically sells real estate on a selective basis and not within the ordinary course of its business and therefore expects that its sale transactions will not be contracts with customers. The Company next determines whether it has a controlling financial interest in the property after the sale, consistent with the consolidation model in ASC 810 "Consolidation" (“ASC 360-20”810”). The specific timingIf the Company determines that it does not have a controlling financial interest in the real estate, it evaluates whether a contract exists under ASC 606 and whether the buyer has obtained control of the asset that was sold. The Company recognizes a full gain on sale is measured against variousof real estate when the derecognition criteria inunder ASC 360-20 related to the terms610-20 have been met (see New Accounting Pronouncements Adopted “Sales of the transaction and any continuing involvement in the form of management or financial assistance associated with the properties. If the sales criteria for the full accrual method are not met, the Company defers some or all of the gain recognition and accounts for the continued operations of the property by applying the finance, leasing, profit sharing, deposit, installment or cost recovery methods, as appropriate, until the sales criteria are met.Real Estate”).
Ground Leases
The Company has non-cancelable ground lease obligations with various initial term expiration dates through 2114. The Company recognizes ground rent expense on a straight-line basis over the terms of the respective ground lease agreements. The future contractual minimum lease payments to be made by the Company as of December 31, 2016,2018, under non-cancelable ground leases which expire on various dates through 2114, are as follows:
| | | Years Ending December 31, | (in thousands) | (in thousands) |
| 2017 | $ | 12,554 |
| |
| 2018 | 28,781 |
| |
| 2019 | 17,868 |
| $ | 11,425 |
|
| 2020 | 9,870 |
| 18,425 |
|
| 2021 | 9,492 |
| 25,310 |
|
| 2022 | | 8,894 |
|
| 2023 | | 9,084 |
|
| Thereafter | 585,209 |
| 567,232 |
|
Capital Leases
The Company has four capital lease obligations with various initial term expiration dates through 2036. The following reflects the gross amount of assets recorded under capital leases by asset class at December 31, 2018 and December 31, 2017 (in thousands):
|
| | | | | | | | |
| | | December 31, |
| | | 2018 | | 2017 |
| Land held for future development | | $ | 12,397 |
| | $ | — |
|
| Buildings and improvements | | 23,636 |
| | 23,636 |
|
| Construction in progress | | 28,962 |
| | 28,962 |
|
| Total | | $ | 64,995 |
| | $ | 52,598 |
|
The future minimum lease payments, as of December 31, 2018, related to the four capital leases, through 2036 are as follows: |
| | | |
| Years Ending December 31, | (in thousands) |
| 2019 | $ | 1,441 |
|
| 2020 | 12,682 |
|
| 2021 | 2,123 |
|
| 2022 | 1,253 |
|
| 2023 | 944 |
|
| Thereafter | 73,241 |
|
| Total expected minimum lease payments | 91,684 |
|
| Interest portion | (27,497 | ) |
| Present value of expected net minimum lease payments | $ | 64,187 |
|
Earnings Per Share
Basic earnings per share (“EPS”) is computed by dividing net income available to common shareholders, as adjusted for undistributed earnings (if any) of certain securities issued by Boston Properties Limited Partnership, by the weighted average number of shares of Common Stock outstanding during the year. Diluted EPS reflects the potential dilution that could occur from shares issuable in connection with awards under stock-based compensation plans, including upon the exercise of stock options, and securities of Boston Properties Limited Partnership that are exchangeable for Common Stock.
Earnings Per Common Unit
Basic earnings per common unit is computed by dividing net income available to common unitholders, as adjusted for undistributed earnings (if any) of certain securities issued by Boston Properties Limited Partnership, by the weighted
average number of common units outstanding during the year. Diluted earnings per common unit reflects the potential dilution that could occur from units issuable in connection with awards under Boston Properties, Inc.’s stock-based compensation plans, including upon the exercise of stock options, and conversion of preferred units of Boston Properties Limited Partnership.
Fair Value of Financial Instruments
The carrying values of cash and cash equivalents, marketable securities, escrows, receivables, accounts payable, accrued expenses and other assets and liabilities are reasonable estimates of their fair values because of the short maturities of these instruments.
The Company follows the authoritative guidance for fair value measurements when valuing its financial instruments for disclosure purposes. Boston Properties Limited Partnership determines the fair value of its unsecured senior notes using market prices. The inputs used in determining the fair value of Boston Properties Limited Partnership’s unsecured senior notes is categorized at a levelLevel 1 basis (as defined in ASC 820 "Fair“Fair Value Measurements and Disclosures", the accounting standards for Fair Value Measurements and Disclosures)Disclosures” (“ASC 820”)) due to the fact that it uses quoted market rates to value these instruments. However, the inputs used in determining the fair value could be categorized at a levelLevel 2 basis (as defined in the accounting standards for Fair
Value Measurements and Disclosures)ASC 820) if trading volumes are low. The Company determines the fair value of its related party note receivable, note receivable and mortgage notes payable using discounted cash flow analysis by discounting the spread between the future contractual interest payments and hypothetical future interest payments on note receivables / mortgage debt based on current market rates for similar securities. In determining the current market rates, the Company adds its estimates of market spreads to the quoted yields on federal government treasury securities with similar maturity dates to its debt. The inputs used in determining the fair value of the Company’s mortgage notes payablerelated party note receivable, note receivable, and mezzaninemortgage notes payable are categorized at a levelLevel 3 basis (as defined in the accounting standards for Fair Value Measurements and Disclosures)ASC 820) due to the fact that the Company considers the rates used in the valuation techniques to be unobservable inputs. To the extent that there are outstanding borrowings under the unsecured line of credit or unsecured term loan, the Company utilizes a discounted cash flow methodology in order to estimate the fair value. To the extent that credit spreads have changed since the origination, the net present value of the difference between future contractual interest payments and future interest payments based on the Company’s estimate of a current market rate would represent the difference between the book value and the fair value. The Company’s estimate of a current market rate is based upon the rate, considering current market conditions and Boston Properties Limited Partnership's specific credit profile, at which it estimates it could obtain similar borrowings. To the extent there are outstanding borrowings, this current market rate is estimated and therefore would be primarily based upon a Level 3 input.
Because the Company’s valuations of its financial instruments are based on these types of estimates, the actual fair values of its financial instruments may differ materially if the Company’s estimates do not prove to be accurate, and the Company’s estimated fair values for these instruments as of the end of the applicable reporting period are not necessarily indicative of estimated or actual fair values in future reporting periods. The following table presents the aggregate carrying value of the Company’s related party note receivable, note receivable, mortgage notes payable, net, mezzanineunsecured senior notes, payablenet, unsecured line of credit and unsecured senior notes,term loan, net and the Company’s corresponding estimate of fair value as of December 31, 20162018 and December 31, 20152017 (in thousands):
| | | | December 31, 2016 | | December 31, 2015 | December 31, 2018 | | December 31, 2017 |
| | Carrying Amount | | Estimated Fair Value | | Carrying Amount | | Estimated Fair Value | Carrying Amount | | Estimated Fair Value | | Carrying Amount | | Estimated Fair Value |
| Related party note receivable | | $ | 80,000 |
| | $ | 80,000 |
| | $ | — |
| | $ | — |
|
| Note receivable | | 19,468 |
| | 19,468 |
| | — |
| | — |
|
| Total | | $ | 99,468 |
| | $ | 99,468 |
| | $ | — |
| | $ | — |
|
| | | | | | | | | |
| Mortgage notes payable, net | $ | 2,063,087 |
| | $ | 2,092,237 |
| | $ | 3,435,242 |
| | $ | 3,503,746 |
| $ | 2,964,572 |
| | $ | 2,903,925 |
| | $ | 2,979,281 |
| | $ | 3,042,920 |
|
| Mezzanine notes payable | 307,093 |
| | 308,344 |
| | 308,482 |
| | 306,103 |
| |
| Unsecured senior notes, net | 7,245,953 |
| | 7,428,077 |
| | 5,264,819 |
| | 5,547,738 |
| 7,544,697 |
| | 7,469,338 |
| | 7,247,330 |
| | 7,461,615 |
|
| Unsecured line of credit | | — |
| | — |
| | 45,000 |
| | 45,000 |
|
| Unsecured term loan, net | | 498,488 |
| | 500,783 |
| | — |
| | — |
|
| Total | $ | 9,616,133 |
| | $ | 9,828,658 |
| | $ | 9,008,543 |
| | $ | 9,357,587 |
| $ | 11,007,757 |
| | $ | 10,874,046 |
| | $ | 10,271,611 |
| | $ | 10,549,535 |
|
The Company uses interest rate swap agreements to manage its interest rate risk. The valuation of these instruments is determined using widely accepted valuation techniques, including discounted cash flow analysis on the expected cash flows of each derivative. This analysis reflects the contractual terms of the derivatives, including the period to maturity, and uses observable market-based inputs, including interest rate curves. To comply with the provisions of ASC 820, the Company incorporates credit valuation adjustments to appropriately reflect both its own nonperformance risk and the respective counterparty’s nonperformance risk in the fair value measurements. Although the Company has determined that the majority of the inputs used to value its derivatives fall within levelLevel 2 of the fair value hierarchy, the credit valuation adjustments associated with its derivatives utilize levelLevel 3 inputs, such as estimates of current credit spreads to evaluate the likelihood of default by the Company and its counterparties. However, as of December 31, 2016, theThe Company has assessed the significance of the impact of the credit valuation adjustments on the overall valuation of its derivative positions and has determined that the credit valuation adjustments arewere not significant to the overall valuation of its derivatives. As a result, the Company has determined that its derivative valuations in their entirety are classified in levelLevel 2 of the fair value hierarchy.
Derivative Instruments and Hedging Activities
Derivative instruments and hedging activities require management to make judgments on the nature of its derivatives and their effectiveness as hedges. These judgments determine if the changes in fair value of the derivative instruments are reported in the Consolidated Statements of Operations as a component of net income or as a component of comprehensive income and as a component of equity on the Consolidated Balance Sheets. While management believes its judgments are reasonable, a change in a derivative’s effectiveness as a hedge could materially affect expenses, net income and equity. The Company accounts for both the effective portionand ineffective portions of changes in the fair value of a derivative in other comprehensive income (loss) and subsequently reclassifies the effective portionfair value of the derivative to earnings over the term that the hedged transaction affects earnings. The Company accounts for the ineffective portion of changesearnings and in the fair valuesame line item as the hedged transaction within the statements of a derivative directly in earnings.operations (see New Accounting Pronouncements Adopted “Derivatives and Hedging”).
Stock-Based Employee Compensation Plans
At December 31, 2016,2018, the Company has a stock-based employee compensation plan. The Company accounts for the plan under the guidance in ASC 718 “Compensation – Stock Compensation” (“ASC 718”), which revised the fair value based method of accounting for share-based payment liabilities, forfeitures and modifications of stock-based awards and clarified previous guidance in several areas, including measuring fair value, classifying an award as equity or as a liability and attributing compensation cost to reporting periods.
Reclassification
Certain prior year amounts have been reclassified to conform to the current year presentation.
Use of Estimates in the Preparation of Financial Statements
The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America (“GAAP”) requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenue and expenses during the reporting period. These estimates include such items as depreciation and allowances for doubtful accounts. Actual results could differ from those estimates.
RecentNew Accounting Pronouncements Adopted
Revenue from Contracts with Customers
In May 2014, the FASBFinancial Accounting Standards Board (“FASB”) issued ASU 2014-09, “Revenue from Contracts with Customers (Topic 606)” (“ASU 2014-09”). The objective of ASU 2014-09 is to establish a single comprehensive model for entities to use in accounting for revenue arising from contracts with customers, and will supersedewhich supersedes most of the existing revenue recognition guidance, including industry-specific guidance. The core principle is that an entity should recognize revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services. In applying ASU 2014-09, companies will perform a five-step analysis of transactions to determine when and how revenue is recognized. The five-step analysis consists of the following: (i) identifying the contract with a customer, (ii) identifying the performance obligations in the contract, (iii) determining the transaction price, (iv) allocating the transaction price to the performance obligations in the contract and (v) recognizing revenue when (or as) the entity satisfies a performance
obligation. ASU 2014-09 applies to all contracts with customers except those that are within the scope of other topics in the FASB’s ASC. In August 2015, the FASBissued ASU 2015-14, "Revenue“Revenue from Contracts with Customers (Topic 606): Deferral of the Effective Date"Date” (“ASU 2015-14”), which delayed the effective date of ASU 2014-09 by one year making it effective for the first interim period within annual reporting periods beginning after December 15, 2017. Early adoption iswas permitted as of the original effective date. In May 2016, the FASB issued ASU No. 2016-12, “Revenue from Contracts with Customers (Topic 606): Narrow-Scope Improvements and Practical Expedients” (“ASU 2016-12”). ASU 2016-12 is intended to clarify and provide practical expedients for certain aspects of ASU 2014-09 which outlines a single comprehensive model for entities to use in accounting for revenues arising from contracts with customers and notes that lease contracts with customers are a scope exception. TheASU 2014-09 was effective for the Company may elect to adopt ASU 2016-12 as of the original effective date; however, adoption is required for annual reporting periods beginning after December 15, 2017.
The Company has commenced the process of adoptingadopted ASU 2014-09 for reporting periods beginning after December 15, 2017, including forming a project team and compiling an inventory ofeffective January 1, 2018 using the sources of revenue the Company expects will be impacted by the adoption of ASU 2014-09.modified retrospective approach. The Company expects that executory costs and certain non-lease components of revenue from leases (upon the adoption of ASU 2016-02), tenant service revenue, development and management services revenue, parking revenue and gains on sales of real estate may be impacted by the adoption of ASU 2014-09 althoughdid not have a material impact on the Company’s consolidated financial statements. The Company expectsapplied the guidance only to contracts that were not completed as of January 1, 2018. The Company does not have material contract assets and liabilities within the impact will bescope of ASC 606. The adoption of ASU 2014-09 resulted in a change to the timing pattern of revenue recognition andrecognized, but not the total revenue recognized over time. time for certain of the Company’s development services contracts. As a result, the modified retrospective approach resulted in the Company recognizing on January 1, 2018 the cumulative effect of adopting ASU 2014-09 aggregating approximately $4.9 million to Dividends in Excess of Earnings of Boston Properties, Inc. and Partners’ Capital of Boston Properties Limited Partnership and approximately $0.6 million to Noncontrolling Interests - Common Units of Boston Properties, Inc. and Noncontrolling Interests - Redeemable Partnership Units of Boston Properties Limited Partnership on the corresponding Consolidated Balance Sheets.
The Company is indisaggregates its revenue by source within its Consolidated Statements of Operations. As an owner and operator of real estate, the process of evaluatingCompany derives the significance of the impact on the changes in the recognition patternmajority of its revenue from leasing space to tenants at its properties. As a result, the majority of the Company’s revenue is accounted for pursuant to ASC 840 and is still completing its assessmentreflected within Base Rent in the Consolidated Statements of Operations. In addition, the Company earns revenue from recoveries from tenants, consisting of amounts due from tenants for common area maintenance, real estate taxes and other recoverable costs. Revenue from recoveries from tenants is recognized under the guidance within ASC 840 until the adoption of ASC 842 “Leases” in 2019 at which time it may fall within the guidance under ASC 606 (see New Accounting Pronouncements Issued but not yet Adopted “Leases”).
The Company also earns revenue from the following sources; parking and other revenue, hotel revenue and development and management services revenue.
Parking and other revenue is derived primarily from monthly and transient daily parking. In addition, the Company has certain lease arrangements for parking accounted for under the guidance in ASC 840. The monthly and transient daily parking revenue falls within the scope of ASC 606 and is accounted for at the point in time when control of the overall impact of adopting ASU 2014-09.goods or services transfers to the customer and the Company’s performance obligation is satisfied, consistent with the Company’s previous accounting.
In April 2015,Hotel revenue is derived from room rentals and other sources such as charges to guests for telephone service, movie and vending commissions, meeting and banquet room revenue and laundry services. Hotel revenue also falls within the FASB issued scope of ASC 606 and is accounted for at the point in time when control of the goods or services transfers to the customer and the Company’s performance obligation is satisfied, consistent with the Company’s previous accounting.
Development and management services revenue is earned from unconsolidated joint venture entities and third-party property owners. The Company determined that the performance obligations associated with its development services contracts are satisfied over time and that the Company would recognize its development services revenue under the output method evenly over time from the development commencement date through the substantial completion date of the development management services project due to the stand-ready nature of the contracts. Significant judgments impacting the amount and timing of revenue recognized from the Company's development services contracts include estimates of total development project costs from which the fees are typically derived and estimates of the period of time until substantial completion of the development project, the period of time over which the development services are required to be performed. As a result, the pattern of revenue recognized over time under ASC 606 differs from the Company’s previous accounting. The Company recognizes development fees earned from unconsolidated joint venture projects equal to its cost plus profit to the extent of the third party partners’ ownership interest. Property management fees are recorded and earned based on a percentage of collected rents at the properties under management, and not on a straight-line basis, because such fees are contingent upon the collection of
rents. The revenue recognized under property management services contracts is recognized consistent with the Company's previous accounting.
ASU 2015-03, “Interest - Imputation of Interst (Subtopic 835-30): Simplifying2014-09 also updates the Presentation of Debt Issuance Costs”(“ASU 2015-03”), which requires that debt issuance costs related to a recognized debt liability be presented in the balance sheetprincipal versus agent considerations and, as a result, the Company determined that amounts reimbursed for payroll and related costs received from unconsolidated joint venture entities and third party property owners in connection with management services contracts should be reflected on a gross basis instead of on a net basis as the Company has determined that it is the principal under these arrangements. During the year ended December 31, 2018, the Company recognized approximately $9.6 million of expenses consisting of payroll and related costs from management services contracts and recognized corresponding revenue of approximately $9.6 million reflecting the direct deductionreimbursements of such costs from the carrying amount of that debt liability, consistent with debt discounts. The recognitionunconsolidated joint venture entities and measurement guidance for debt issuance costs is not affected. ASU 2015-03 was effective for financial statements issued for fiscal years beginning after December 15, 2015, and interim periods within those fiscal years and shall be applied on a retrospective basis, wherein the balance sheet of each individual period presented should be adjusted to reflect the period-specific effects of applying the new guidance. Early adoption is permitted for financial statements that have not been previously issued. On January 1, 2016, the Company adopted ASU 2015-03 and retrospectively applied the guidance to its Mortgage Notes Payable and Unsecured Senior Notes for all periods presented. Unamortized deferred financing costs, which were previously included in Deferred Charges, Net, totaling approximately $2.4 million and $35.3 million are included in Mortgage Notes Payable, Net and Unsecured Senior Notes, Net, respectively, as of December 31, 2016 and approximately $3.5 million and $24.5 million are included in Mortgage Notes Payable, Net and Unsecured Senior Notes, Net, respectively, as of December 31, 2015.third-party property owners.
Financial Instruments
In January 2016, the FASB issued ASU 2016-01, “Financial Instruments – Overall (Subtopic 825-10): Recognition and Measurement of Financial Assets and Financial Liabilities” (“ASU 2016-01”). ASU 2016-01 requires equity investments (except those accounted for under the equity method of accounting or those that result in consolidation of the investee) to be measured at fair value with changes in fair value recognized in net income, requires public business entities to use the exit price notion when measuring the fair value of financial instruments for disclosure purposes, requires separate presentation of financial assets and financial liabilities by measurement category and form of financial asset, and eliminates the requirement for public business entities to disclose the method(s) and significant assumptions used to estimate the fair value that is required to be disclosed for financial instruments measured at amortized cost. ASU 2016-01 is effective for the Company for reporting periods beginning after December 15, 2017. Early2017, with early adoption is permitted. The Company adopted ASU 2016-01 effective January 1, 2018. The adoption of ASU 2016-01 willdid not have a material impact on the Company’s consolidated financial statements.
In February 2016, the FASB issued ASU 2016-02, “Leases (Topic 842)” (“ASU 2016-02”), which sets out the principles for the recognition, measurement, presentation and disclosureStatement of leases for both parties to a contract (i.e., lessees and lessors). ASU 2016-02 requires lessees to apply a dual approach, classifying leases as either finance or operating leases based on the principle of whether or not the lease is effectively a financed purchase of the leased asset by the lessee. This classification will determine whether the lease expense is recognized based on an effective interest method or on a straight-line basis over the term of the lease. A lessee is also required to record a right-of-use asset and a lease liability for all leases with a term of greater than 12 months regardless of their classification. Leases with a term of 12 months or less will be accounted for similar to existing guidance for operating leases today. The new standard requires lessors to account for leases using an approach that is substantially equivalent to existing guidance for sales-type leases, direct financing leases and operating leases. ASU 2016-02 supersedes previous leasing standards. ASU 2016-02 is effective for the Company for reporting periods beginning after December 15, 2018, with early adoption permitted. The Company has commenced the process of adopting ASU 2016-02 by forming a project team and beginning to compile an inventory of its leases that will be impacted by the adoption of ASU 2016-02. The Company is still assessing the impact of adopting ASU 2016-02. However, the Company expects that its operating leases where it is the lessor will be accounted for on its balance sheet similar to its current accounting with the underlying leased asset recognized as real estate. The Company expects that executory costs and certain other non-lease components will need to be accounted for separately from the lease component of the lease with the lease component continuing to be recognized on a straight-line basis over the lease term and the executory costs and certain other non-lease components being accounted for under the new revenue recognition guidance in ASU 2014-09. For leases in which the Company is the lessee, primarily consisting of ground leases, the Company expects to recognize a right-of-use asset and a lease liability equal to the present value of the minimum lease payments with rental payments being applied to the lease liability and to interest expense and the right-of-use asset being amortized to expense on a straight line basis over the term of the lease. In addition, under ASU 2016-02, lessors may only capitalize incremental direct leasing costs. As a result, the Company expects that it will no longer be able to capitalize its internal leasing wages and instead will expense these costs as incurred.
In March 2016, the FASB issued ASU 2016-05, “Derivatives and Hedging (Topic 815): Effect of Derivative Contract Novations on Existing Hedge Accounting Relationships (a consensus of the FASB Emerging Issues Task Force)” (“ASU 2016-05”), which provides guidance clarifying that a novation of party to a derivative instrument, whereby one of the parties to a derivative instrument is replaced with another party, does not, in and of itself, require de-designation of that hedging relationship provided that all other hedge criteria continue to be met. ASU 2016-05 is effective for the Company for reporting periods beginning after December 15, 2016, with early adoption permitted. The adoption of ASU 2016-05 will not have a material impact on the Company’s consolidated financial statements.
In March 2016, the FASB issued ASU 2016-09, “Compensation - Stock Compensation (Topic 718): Improvements to Employee Share-Based Payment Accounting” (“ASU 2016-09”). ASU 2016-09 is intended to improve the accounting for share-based payments and affects all organizations that issue share-based payment awards to their employees. Several aspects of the accounting for share-based payment awards are simplified with ASU 2016-09, including income tax consequences, classification of awards as equity or liabilities and classification on the statement of cash flows. ASU 2016-09 is effective for the Company for reporting periods beginning after December 15, 2016, with early adoption permitted. The adoption of ASU 2016-09 will not have a material impact on the Company’s consolidated financial statements.Cash Flows
In August 2016, the FASB issued ASU No. 2016-15, “Statement of Cash Flows (Topic 230): Classification of Certain Cash Receipts and Cash Payments (a consensus of the FASB Emerging Issues Task Force)” (“ASU 2016-15”). ASU 2016-15 is intended to reduce diversity in practice in how certain transactions are classified in the statement of cash flows. The areas addressed in the new guidance related to debt prepayment costs, settlement of zero-coupon debt instruments, contingent consideration payments made after a business combination, proceeds from the settlement of insurance claims, proceeds from the settlement of corporate-owned and bank-owned life insurance policies, distributions received from equity method investments, beneficial interest in securitization transactions, and separately identifiable cash flows and application of the predominance principle. ASU 2016-15 iswas effective for the Company for reporting periods beginning after December 15, 2017, with early adoption permitted provided(provided that all of the amendments are adopted in the same period.period), and was required to be applied retrospectively to all periods presented. The Company adopted ASU 2016-15 effective January 1, 2018. The adoption of ASU 2016-15 will not haveresulted in the classification of debt prepayment and extinguishment costs totaling approximately $16.0 million as a material impact oncomponent of financing activities instead of as a component of operating activities in the Company’s consolidated financial statements.Company's Consolidated Statements of Cash Flows for the year ended December 31, 2018. The adoption of ASU 2016-15 resulted in the retrospective classification of debt prepayment and extinguishment costs totaling approximately $12.8 million as a component of financing activities instead of as a component of operating activities in the Company's Consolidated Statements of Cash Flows for the year ended December 31, 2017.
In November 2016, the FASB issued ASU No. 2016-18, “Statement of Cash Flows (Topic 230): Restricted Cash (a consensus of the FASB Emerging Issues Task Force)” (“ASU 2016-18”). ASU 2016-18 will requirerequires companies to include restricted cash and restricted cash equivalents with cash and cash equivalents when reconciling the beginning-of-period and end-of-period total amounts shown on the statement of cash flows. ASU 2016-18 will requirealso requires a disclosure of a reconciliation between the statement of financial position and the statement of cash flows when the statement of financial position includes more than one line item for cash, cash equivalents, restricted cash and restricted cash equivalents. Entities with material restricted cash and restricted cash equivalents balances will beare required to disclose the nature of the restrictions. ASU 2016-18 iswas effective for reporting periods beginning after December 15, 2017, with early adoption permitted, and willis required to be applied retrospectively to all periods presented. The Company adopted ASU 2016-18 effective January 1, 2018. The retrospective adoption of ASU 2016-18 will not haveresulted in an increase to net cash provided by operating activities totaling approximately $4.5 million, a material impact ondecrease to net cash used in investing activities totaling approximately $15.8 million, a decrease to net cash provided by financing activities totaling approximately $12.9 million, and a corresponding increase to the net increase in cash and cash equivalents and cash held in escrows totaling approximately $7.4 million from amounts previously reported for the year ended December 31, 2017. The
retrospective adoption of ASU 2016-18 resulted in a decrease to net cash provided by operating activities totaling approximately $2.3 million, an increase to net cash used in investing activities totaling approximately $8.3 million, no change to net cash used in financing activities, and a corresponding increase to the net decrease in cash and cash equivalents and cash held in escrows totaling approximately $10.6 million from amounts previously reported for the year ended December 31, 2016. Cash held in escrows include amounts established pursuant to various agreements for security deposits, property taxes, insurance and other costs. Cash held in escrows also include cash held by qualified intermediaries for possible investments in like-kind exchanges in accordance with Section 1031 of the Internal Revenue Code of 1986, as amended, in connection with sales of the Company’s consolidated financial statements.properties.
Business Combinations
In January 2017, the FASB issued ASU 2017-01, “Business Combinations (Topic 805): Clarifying the Definition of a Business” (“ASU 2017-01”). ASU 2017-01 clarifies the framework for determining whether an integrated set of assets and activities meets the definition of a business. The revised framework establishes a screen for determining whether an integrated set of assets and activities is a business and narrows the definition of a business, which is expected to result in fewer transactions being accounted for as business combinations. Acquisitions of integrated sets of assets and activities that do not meet the definition of a business are accounted for as asset acquisitions. This update is effective for fiscal years, and for interim periods within those fiscal years, beginning after December 15, 2017, with early adoption permitted for transactions that have not been reported in previously issued (or available to be issued) financial statements and shall be applied on a prospective basis. The Company early adopted ASU 2017-01 during the first quarter of 2017. The Company expects that acquisitions of real estate or in-substance real estate will not meet the revised definition of a business because substantially all of the fair value is concentrated in a single identifiable asset or group of similar identifiable assets (i.e. land, buildings, and related intangible assets) or because the acquisition does not include a substantive process in the form of an acquired workforce or an acquired contract that cannot be replaced without significant cost, effort or delay.
Sales of Real Estate
In February 2017, the FASB issued ASU No. 2017-05, “Other Income - Gains and Losses from the Derecognition of Nonfinancial Assets (Subtopic 610-20): Clarifying the Scope of Asset Derecognition Guidance and Accounting for Partial Sales of Nonfinancial Assets” (“ASU 2017-05”). ASU 2017-05 updates the definition of an “in substance nonfinancial asset” and clarifies the derecognition guidance for nonfinancial assets to conform with the new revenue recognition standard. The effective date and transition methods of ASU 2017-05 are aligned with ASU 2014-09 described above and were effective for the first interim period within annual reporting periods beginning after December 15, 2017. The Company adopted ASU 2017-05 effective January 1, 2018 using the modified retrospective approach. The adoption of ASU 2017-05 did not have a material impact on the Company's consolidated financial statements. See also Note 3.
Stock Compensation
In May 2017, the FASB issued ASU 2017-09, “Compensation - Stock Compensation (Topic 718): Scope of Modification Accounting” (“ASU 2017-09”). ASU 2017-09 is intended to provide clarity and reduce (1) diversity in practice, (2) cost and (3) complexity when applying the guidance in Topic 718 to a change to the terms or conditions of a share-based payment award. ASU 2017-09 was effective for public entities for fiscal years and interim periods beginning after December 15, 2017. The Company adopted ASU 2017-09 effective January 1, 2018. The adoption of ASU 2017-09 did not have a material impact on the Company's consolidated financial statements.
Derivatives and Hedging
In August 2017, the FASB issued ASU 2017-12, “Derivatives and Hedging (Topic 815): Targeted Improvements to Accounting for Hedging Activities” (“ASU 2017-12”). ASU 2017-12 was issued with the objective of improving the financial reporting of hedging relationships to better portray the economic results of an entity’s risk management activities in its financial statements. ASU 2017-12 also makes certain targeted improvements to simplify the application of the hedge accounting guidance. ASU 2017-12 is effective for fiscal years beginning after December 15, 2018, and interim periods within those fiscal years. Early adoption is permitted. The Company early adopted ASU 2017-12 effective January 1, 2018. The adoption of ASU 2017-12 did not have a material impact on the Company's consolidated financial statements. As of December 31, 2018, the Company does not have any outstanding hedges, but continues to reclassify into earnings as an increase primarily to interest expense approximately $1.7 million per quarter relating to previously settled interest rate contracts.
New Accounting Pronouncements Issued but not yet Adopted
Leases
In February 2016, the FASB issued ASU 2016-02, “Leases (Topic 842)” (“ASU 2016-02”), which sets out the principles for the recognition, measurement, presentation and disclosure of leases for both parties to a contract (i.e., lessees and lessors). ASU 2016-02 requires lessees to apply a dual approach, classifying leases as either finance or operating leases based on the principle of whether or not the lease is effectively a financed purchase of the leased asset by the lessee. This classification will determine whether the lease expense is recognized based on an effective interest method or on a straight-line basis over the term of the lease. A lessee is also required to record a right-of-use asset and a lease liability for all leases with a term of greater than 12 months regardless of their classification. Leases with a term of 12 months or less will be accounted for similar to existing guidance for operating leases today. The new standard requires lessors to account for leases using an approach that is substantially equivalent to existing guidance for sales-type leases, direct financing leases and operating leases. ASU 2016-02 supersedes previous leasing standards.
On July 30, 2018, the FASB issued ASU 2018-11, “Leases (Topic 842): Targeted Improvements” (“ASU 2018-11”), that (1) simplifies transition requirements for both lessees and lessors by adding an option that permits an organization to apply the transition provisions of the new standard at its adoption date instead of at the earliest comparative period presented in its financial statements and (2) allows lessors to elect, as a practical expedient, by class of underlying asset, to not separate nonlease components from the associated lease component and, instead, to account for those components as a single component if the nonlease components otherwise would be accounted for under the new revenue guidance (ASC 606) and both of the following are met:
(1) the timing and pattern of transfer of the nonlease component(s) and associated lease components are the same; and
(2) the lease component, if accounted for separately, would be classified as an operating lease.
If the nonlease component or components associated with the lease component are the predominant component of the combined component, an entity is required to account for the combined component in accordance with ASC 606. Certain disclosures are required if applying this practical expedient. ASU 2016-02 is effective for the Company for reporting periods beginning after December 15, 2018, with early adoption permitted.
The Company adopted ASU 2016-02 and ASU 2018-11 effective January 1, 2019. For purposes of transition, the Company did not elect the hindsight practical expedient but did elect the practical expedient package, which has been applied consistently to all of its leases. The practical expedient package did not require the Company to reassess the following: (i) whether an expired or existing contract meets the definition of a lease; (ii) the lease classification at the adoption date for existing leases; and (iii) whether costs previously capitalized as initial direct costs would continue to be amortized. This allows the Company to continue to account for its ground leases as operating leases, however, any new or renewed ground leases may be classified as financing leases unless they meet certain conditions. The Company does expect to record an adjustment to the opening balance of retained earnings of approximately $4.0 million related to initial direct costs that, as of January 1, 2019, had not started to amortize and would no longer be allowed to be capitalized in accordance with ASC 842.
Lessor perspective - ASU 2018-11 provides lessors a practical expedient to not separate nonlease components from the associated lease component if certain criteria stated above are met. The Company assessed these criteria and concluded that the timing and pattern of transfer for nonlease components and the associated lease component are the same. The Company determined that the predominate component was the lease component and as such the leases will continue to qualify as operating leases and the Company will account for and present the lease component and the nonlease component as a single component on its Consolidated Statements of Operations beginning with the Quarterly Report on Form 10-Q for the period ending March 31, 2019.
In addition, under ASU 2016-02, lessors will only capitalize incremental direct leasing costs. As a result, the Company will no longer be able to capitalize non-incremental legal costs and internal leasing wages and instead will be required to expense these and other non-incremental costs as incurred.
Lessee perspective - For leases in which the Company is the lessee, primarily consisting of ground leases, the Company will recognize a right-of-use asset and a lease liability equal to the present value of the minimum lease payments in accordance with the prior lease accounting guidance. From a lessee perspective, the adoption on January 1, 2019 will result in the recognition of a right-of-use (“ROU”) asset and lease liability for four leases of approximately
$148.8 million and $199.7 million, respectively. A ROU asset and lease liability will be presented on the Company’s Consolidated Balance Sheets beginning with the Quarterly Report on Form 10-Q for the period ending March 31, 2019.
The adoption of this standard will also result in additional quantitative and qualitative footnote disclosures beginning with the Quarterly Report on Form 10-Q for the period ending March 31, 2019.
In January 2018, the FASB issued ASU 2018-01, “Leases (Topic 842): Land Easement Practical Expedient for Transition to Topic 842” (“ASU 2018-01”), which provides an optional transition practical expedient to not evaluate under Topic 842 existing or expired land easements that were not previously accounted for as leases under the current leases guidance in Topic 840. An entity that elects this practical expedient should evaluate new or modified land easements under Topic 842 beginning at the date that the entity adopts Topic 842. An entity that does not elect this practical expedient should evaluate all existing or expired land easements in connection with the adoption of the new lease requirements in Topic 842 to assess whether they meet the definition of a lease. The effective date and transition requirements for ASU 2018-01 are the same as the effective date and transition requirements in ASU 2016-02. The Company adopted ASU 2018-01 on January 1, 2019. The Company elected to utilize the practical expedient and has created procedures and controls to monitor new or modified land easements.
Financial Instruments - Credit Losses
In June 2016, the FASB issued ASU 2016-13, “Financial Instruments - Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments” (“ASU 2016-13”). ASU 2016-13 is intended to provide financial statement users with more decision-useful information about the expected credit losses on financial instruments and other commitments to extend credit held by a reporting entity at each reporting date. To achieve this objective, ASU 2016-13 replaces the current incurred loss impairment methodology with a methodology that reflects expected credit losses and requires consideration of a broader range of reasonable and supportable information to inform credit loss estimates. ASU 2016-13 is effective for the Company for reporting periods beginning after December 15, 2019, with early adoption permitted. The Company is assessing the potential impact that the adoption of ASU 2016-13 will have on its consolidated financial statements.
In November 2018, the FASB issued ASU 2018-19, “Codification Improvements to Topic 326, Financial Instruments - Credit Losses” (“ASU 2018-19”). ASU 2018-19 clarifies that receivables arising from operating leases are not within the scope of ASC 326-20, “Financial Instruments - Credit Losses - Measured at Amortized Cost,” which includes financial assets measured at amortized cost basis, including net investments in leases arising from sales-type and direct financing leases. Instead, impairment of receivables arising from operating leases should be accounted for in accordance with ASC 842, “Leases.” ASU 2018-19 is effective for the Company for reporting periods beginning after December 15, 2019, with early adoption permitted. The Company is assessing the potential impact that the adoption of ASU 2018-19 will have on its consolidated financial statements.
Fair Value Measurement
In August 2018, the FASB issued ASU 2018-13, “Fair Value Measurement (Topic 820): Disclosure Framework - Changes to the Disclosure Requirements for Fair Value Measurement” (“ASU 2018-13”). ASU 2018-13 is intended to improve the effectiveness of disclosures required by entities regarding recurring and nonrecurring fair value measurements. ASU 2018-13 is effective for the Company for reporting periods beginning after December 15, 2019, with early adoption permitted. The adoption of ASU 2018-13 will not have a material impact on the Company's consolidated financial statements.
Derivatives and Hedging
In October 2018, the FASB issued ASU 2018-16, “Derivatives and Hedging (Topic 815): Inclusion of the Secured Overnight Financing Rate (SOFR) Overnight Index Swap (OIS) Rate as a Benchmark Interest Rate for Hedge Accounting Purposes” (“ASU 2018-16”). ASU 2018-16 permits the use of the overnight index swap rate based on the Secured Overnight Financing Rate (“SOFR”) to be used as a U.S. benchmark interest rate for purposes of applying hedge accounting under ASC 815. ASU 2018-16 is effective for the Company, which has already adopted ASU 2017-12, for reporting periods beginning after December 15, 2018 and is required to be adopted on a prospective basis for qualifying new or re-designated hedging relationships entered into on or after the date of adoption. The adoption of ASU 2018-16 will not have a material impact on the Company's consolidated financial statements.
Consolidation
In October 2018, the FASB issued ASU 2018-17, “Consolidation (Topic 810): Targeted Improvements to Related Party Guidance for Variable Interest Entities” (“ASU 2018-17”). ASU 2018-17 is intended to improve the accounting when considering indirect interests held through related parties under common control for determining whether fees paid to decision makers and service providers are variable interests. ASU 2018-17 is effective for the Company for reporting periods beginning after December 15, 2019, with early adoption permitted. The Company is assessing the potential impact that the adoption of ASU 2018-17 will have on its consolidated financial statements.
Boston Properties, Inc.
Equity Offering Costs
Underwriting commissions and offering costs have been reflected as a reduction of additional paid-in capital.
Treasury Stock
Boston Properties, Inc.’s share repurchases are reflected as treasury stock utilizing the cost method of accounting and are presented as a reduction to consolidated stockholders’ equity.
Dividends
Earnings and profits, which determine the taxability of dividends to stockholders, will differ from income reported for financial reporting purposes due to the differences for federal income tax purposes in the treatment of gains/losses on the sale of real property, revenue and expense recognition, compensation expense, and in the estimated useful lives and basis used to compute depreciation.
The tax treatment of common dividends per share for federal income tax purposes is as follows:
| | | | | For the year ended December 31, | | For the year ended December 31, |
| | | 2016 | | 2015 | | 2014 | | 2018 | | 2017 | | 2016 |
| | | Per Share | | % | | Per Share | | % | | Per Share | | % | | Per Share | | % | | Per Share | | % | | Per Share | | % |
| Ordinary income | | $ | 2.76 |
| | 90.51 | % | | $ | 2.34 |
| | 57.97 | % | | $ | — |
| | — | % | | $ | 2.79 |
| | 78.17 | % | | $ | 2.86 |
| | 98.29 | % | | $ | 2.76 |
| | 90.51 | % |
| Capital gain income | | 0.29 |
| | 9.49 | % | | 1.70 |
| | 42.03 | % | | 6.82 |
| | 100.00 | % | | 0.78 |
| | 21.83 | % | | 0.05 |
| | 1.71 | % | | 0.29 |
| | 9.49 | % |
| Total | | $ | 3.05 |
| (1) | 100.00 | % | | $ | 4.04 |
| (2) | 100.00 | % | | $ | 6.82 |
| (3) | 100.00 | % | | $ | 3.57 |
| (1) | 100.00 | % | | $ | 2.91 |
| (2) | 100.00 | % | | $ | 3.05 |
| (3) | 100.00 | % |
_____________
| |
| (1) | The fourth quarter 2018 regular quarterly dividend was $0.95 per common share of which approximately $0.69 per common share was allocable to 2018 and approximately $0.26 per common share is allocable to 2019. |
| |
| (2) | The fourth quarter 2017 regular quarterly dividend was $0.80 per common share of which approximately $0.47 per common share was allocable to 2017 and approximately $0.33 per common share is allocable to 2018. |
| |
| (3) | The fourth quarter 2016 regular quarterly dividend was $0.75 per common share of which approximately $0.56 per common share was allocable to 2016 and approximately $0.19 per common share is allocable to 2017. |
| |
(2) | The fourth quarter 2015 dividend of $1.90 per common share consists of a $1.25 per common share special dividend and a $0.65 per common share regular quarterly dividend. Approximately $1.35 per common share was allocable to 2015 and approximately $0.55 per common share is allocable to 2016. |
| |
(3) | The fourth quarter 2014 dividend of $5.15 per common share consists of a $4.50 per common share special dividend and a $0.65 per common share regular quarterly dividend. Approximately $4.41 per common share was allocable to 2014 and approximately $0.74 per common share is allocable to 2015. |
Income Taxes
Boston Properties, Inc. has elected to be treated as a REIT under Sections 856 through 860 of the Internal Revenue Code of 1986, as amended (the “Code”), commencing with its taxable year ended December 31, 1997. As a result, it generally will not be subject to federal corporate income tax on its taxable income that is distributed to its stockholders. A REIT is subject to a number of organizational and operational requirements, including a requirement that it currently distribute at least 90% of its annual taxable income (with certain adjustments). Boston Properties, Inc.’s policy is to distribute at least 100% of its taxable income. Accordingly, the only provision for federal income taxes in the accompanying consolidated financial statements relates to Boston Properties, Inc.’s consolidated taxable REIT subsidiaries. Boston Properties, Inc.’s taxable REIT subsidiaries did not have significant tax provisions or deferred income tax items. Boston Properties, Inc. has no uncertain tax positions recognized as of December 31, 20162018 and 2015.2017.
The Company owns a hotel property whichthat it leases to one of its taxable REIT subsidiaries and that is managed through a taxable REIT subsidiary.by Marriott International, Inc. The hotel taxable REIT subsidiary, a wholly owned subsidiary of Boston Properties Limited Partnership, is the lessee pursuant to the lease for the hotel property. As lessor, Boston Properties Limited Partnership is entitled to a percentage of gross receipts from the hotel property. Marriott International, Inc. continues to manage the hotel property under the Marriott name and under terms of the existing management agreement. The hotel taxable
REIT subsidiary is subject to tax at the federal and state level and, accordingly, Boston Properties, Inc. has recorded a tax provision in its Consolidated Statements of Operations for the years ended December 31, 2016, 20152018, 2017 and 2014.2016.
The net difference between the tax basis and the reported amounts of Boston Properties, Inc.’s assets and liabilities is approximately $1.7 billion and $1.6 billion as of December 31, 2016 and 2015, respectively, which is primarily related to the difference in basis of contributed property and accrued rental income.
Certain entities included in Boston Properties, Inc.’s consolidated financial statements are subject to certain state and local taxes. These taxes are recorded as operating expenses in the accompanying consolidated financial statements.
The following table reconciles GAAP net income attributable to Boston Properties, Inc. to taxable income (unaudited):
|
| | | | | | | | | | | | | |
| | | For the year ended December 31, | |
| | | 2016 | | 2015 | | 2014 | |
| | | (in thousands) | |
| Net income attributable to Boston Properties, Inc. | | $ | 512,785 |
| | $ | 583,106 |
| | $ | 443,611 |
| |
| Straight-line rent and net “above-” and “below-market” rent adjustments | | (65,861 | ) | | (92,483 | ) | | (91,733 | ) | |
| Book/Tax differences from depreciation and amortization | | 235,819 |
| | 307,115 |
| | 239,681 |
| |
| Book/Tax differences from interest expense | | (36,223 | ) | | (43,349 | ) | | (43,148 | ) | |
| Book/Tax differences on gains/(losses) from capital transactions | | (70,880 | ) | | (74,482 | ) | | 943,778 |
| (1) |
| Book/Tax differences from stock-based compensation | | 33,463 |
| | 22,008 |
| | 32,483 |
| |
| Tangible Property Regulations (2) | | (104,783 | ) | | (74,887 | ) | | (442,650 | ) | |
| Other book/tax differences, net | | (6,121 | ) | | (15,259 | ) | | (7,945 | ) | |
| Taxable income | | $ | 498,199 |
| | $ | 611,769 |
| | $ | 1,074,077 |
| |
__________
| |
(1) | Consists primarily of the gain on sale of real estate for tax purposes related to the October 2014 sale by the Company of a 45% interest in each of 601 Lexington Avenue in New York City and Atlantic Wharf Office Building and 100 Federal Street in Boston, which was accounted for as an equity transaction for GAAP purposes with no gain on sale of real estate recognized. |
| |
(2) | In September 2013, the Internal Revenue Service released final Regulations governing when taxpayers like Boston Properties, Inc. must capitalize and depreciate costs for acquiring, maintaining, repairing and replacing tangible property and when taxpayers can deduct such costs. These final Regulations were effective for tax years beginning on or after January 1, 2014. These Regulations permitted Boston Properties, Inc. to deduct certain types of expenditures that were previously required to be capitalized. The Regulations also allowed Boston Properties, Inc. to make a one-time election in 2014 to immediately deduct certain amounts that were capitalized in previous years that are not required to be capitalized under the new Regulations. The one-time deduction included above totaled approximately $385.6 million for the year ended December 31, 2014. |
Boston Properties Limited Partnership
Income Taxes
The partners are required to report their respective share of Boston Properties Limited Partnership’s taxable income or loss on their respective tax returns and are liable for any related taxes thereon. Accordingly, the only provision for federal income taxes in the accompanying consolidated financial statements relates to Boston Properties Limited Partnership’s consolidated taxable REIT subsidiaries. Boston Properties Limited Partnership’s taxable REIT subsidiaries did not have significant tax provisions or deferred income tax items. Boston Properties Limited Partnership has no uncertain tax positions recognized as of December 31, 20162018 and 2015.2017.
The Company owns a hotel property which is managed through a taxable REIT subsidiary. The hotel taxable REIT subsidiary, a wholly owned subsidiary Boston Properties Limited Partnership, is the lessee pursuant to the lease for the hotel property. As lessor, Boston Properties Limited Partnership is entitled to a percentage of gross receipts from the hotel property. Marriott International, Inc. continues to manage the hotel property under the Marriott name and under terms of the existing management agreement. The hotel taxable REIT subsidiary is subject to tax at the federal and state level and, accordingly, Boston Properties Limited Partnership has recorded a tax provision in its Consolidated Statements of Operations for the years ended December 31, 2016, 20152018, 2017 and 2014.
The net difference between the tax basis and the reported amounts of Boston Properties Limited Partnership’s assets and liabilities is approximately $2.7 billion and $2.6 billion as of December 31, 2016 and 2015, respectively, which is primarily related to the difference in basis of contributed property and accrued rental income.2016.
Certain entities included in Boston Properties Limited Partnership’s consolidated financial statements are subject to certain state and local taxes. These taxes are recorded as operating expenses in the accompanying consolidated financial statements.
The following table reconciles GAAP net income attributable to Boston Properties Limited Partnership to taxable income (unaudited):
|
| | | | | | | | | | | | | |
| | | For the year ended December 31, | |
| | | 2016 | | 2015 | | 2014 | |
| | | (in thousands) | |
| Net income attributable to Boston Properties Limited Partnership | | $ | 585,841 |
| | $ | 659,248 |
| | $ | 509,629 |
| |
| Straight-line rent and net “above-” and “below-market” rent adjustments | | (73,604 | ) | | (103,227 | ) | | (102,319 | ) | |
| Book/Tax differences from depreciation and amortization | | 245,239 |
| | 329,629 |
| | 253,590 |
| |
| Book/Tax differences from interest expense | | (40,481 | ) | | (48,385 | ) | | (48,128 | ) | |
| Book/Tax differences on gains/(losses) from capital transactions | | (69,683 | ) | | (67,602 | ) | | 1,065,518 |
| (1) |
| Book/Tax differences from stock-based compensation | | 37,397 |
| | 24,565 |
| | 36,232 |
| |
| Tangible Property Regulations (2) | | (117,102 | ) | | (83,587 | ) | | (493,731 | ) | |
| Other book/tax differences, net | | (3,387 | ) | | (14,561 | ) | | (11,403 | ) | |
| Taxable income | | $ | 564,220 |
| | $ | 696,080 |
| | $ | 1,209,388 |
| |
__________
| |
(1) | Consists primarily of the gain on sale of real estate for tax purposes related to the October 2014 sale by the Company of a 45% interest in each of 601 Lexington Avenue in New York City and Atlantic Wharf Office Building and 100 Federal Street in Boston, which was accounted for as an equity transaction for GAAP purposes with no gain on sale of real estate recognized. |
| |
(2) | In September 2013, the Internal Revenue Service released final Regulations governing when taxpayers like Boston Properties Limited Partnership must capitalize and depreciate costs for acquiring, maintaining, repairing and replacing tangible property and when taxpayers can deduct such costs. These final Regulations were effective for tax years beginning on or after January 1, 2014. These Regulations permitted Boston Properties Limited Partnership to deduct certain types of expenditures that were previously required to be capitalized. The Regulations also allowed Boston Properties Limited Partnership to make a one-time election in 2014 to immediately deduct certain amounts that were capitalized in previous years that are not required to be capitalized under the new Regulations. The one-time deduction included above totaled approximately $430.1 million for the year ended December 31, 2014. |
3. Real Estate
Boston Properties, Inc.
Real estate consisted of the following at December 31, 2018 and December 31, 2017 (in thousands): | | | | | 2016 | | 2015 | | 2018 | | 2017 |
| Land | | $ | 4,879,020 |
| | $ | 4,806,021 |
| | $ | 5,072,568 |
| | $ | 5,080,679 |
|
| Land held for future development (1) | | 246,656 |
| | 252,195 |
| | 200,498 |
| | 204,925 |
|
| Buildings and improvements | | 11,890,626 |
| | 11,709,285 |
| | 13,356,751 |
| | 12,284,164 |
|
| Tenant improvements | | 2,060,315 |
| | 1,920,247 |
| | 2,396,932 |
| | 2,219,608 |
|
| Furniture, fixtures and equipment | | 32,687 |
| | 29,852 |
| | 44,351 |
| | 37,928 |
|
| Construction in progress | | 1,037,959 |
| | 763,935 |
| | 578,796 |
| | 1,269,338 |
|
| Total | | 20,147,263 |
| | 19,481,535 |
| | 21,649,896 |
| | 21,096,642 |
|
| Less: Accumulated depreciation | | (4,222,235 | ) | | (3,925,894 | ) | | (4,897,777 | ) | | (4,589,634 | ) |
| | | $ | 15,925,028 |
| | $ | 15,555,641 |
| | $ | 16,752,119 |
| | $ | 16,507,008 |
|
_______________
| |
| (1) | Includes pre-development costs. |
Boston Properties Limited Partnership
Real estate consisted of the following at December 31, 2018 and December 31, 2017 (in thousands): | | | | | 2016 | | 2015 | | 2018 | | 2017 |
| Land | | $ | 4,774,460 |
| | $ | 4,700,793 |
| | $ | 4,971,475 |
| | $ | 4,976,303 |
|
| Land held for future development (1) | | 246,656 |
| | 252,195 |
| | 200,498 |
| | 204,925 |
|
| Buildings and improvements | | 11,581,795 |
| | 11,394,119 |
| | 13,059,488 |
| | 11,977,062 |
|
| Tenant improvements | | 2,060,315 |
| | 1,920,247 |
| | 2,396,932 |
| | 2,219,608 |
|
| Furniture, fixtures and equipment | | 32,687 |
| | 29,852 |
| | 44,351 |
| | 37,928 |
|
| Construction in progress | | 1,037,959 |
| | 763,935 |
| | 578,796 |
| | 1,269,338 |
|
| Total | | 19,733,872 |
| | 19,061,141 |
| | 21,251,540 |
| | 20,685,164 |
|
| Less: Accumulated depreciation | | (4,136,364 | ) | | (3,846,816 | ) | | (4,800,475 | ) | | (4,496,959 | ) |
| | | $ | 15,597,508 |
| | $ | 15,214,325 |
| | $ | 16,451,065 |
| | $ | 16,188,205 |
|
_______________
| |
| (1) | Includes pre-development costs. |
AcquisitionsDevelopment/Redevelopment
On April 22,January 24, 2018, the Company entered into a lease agreement with an affiliate of Leidos Holdings, Inc. for a build-to-suit project with approximately 276,000 net rentable square feet of Class A office space at the Company's 17Fifty Presidents Street development project located in Reston, Virginia. Concurrently with the execution of the lease, the Company commenced development of the project and expects the building to be completed and available for occupancy during the second quarter of 2020.
On January 31, 2018, the Company partially placed in-service its Signature at Reston development project comprised of 508 apartment units and retail space aggregating approximately 518,000 square feet located in Reston, Virginia. This project was completed and fully placed in-service on June 7, 2018.
On February 23, 2018, the Company entered into a lease agreement with Fannie Mae to lease approximately 850,000 net rentable square feet of Class A office space at the Company's Reston Gateway development project located in Reston, Virginia. The initial phase of the project will consist of two Class A office buildings aggregating approximately 1.1 million net rentable square feet. On August 31, 2018, the Company commenced development of the project.
On June 20, 2018, the Company partially placed in-service its Proto Kendall Square development project comprised of 280 apartment units and retail space aggregating approximately 167,000 square feet located in Cambridge, Massachusetts. This project was completed and fully placed in-service on September 1, 2018.
On August 7, 2018, the Company entered into an agreement with a third party to (1) share certain pre-development costs during the pre-lease period and (2) to form a joint venture to thereafter own and develop a leasehold interest in 343 Madison Avenue located in New York City, which will support a Class A office tower with approximately 850,000 net rentable square feet. The Company will serve as development manager of the project and will own a 55% interest in the joint venture. In 2016, the Company acquired 3625-3635 Peterson Waywas selected by the Metropolitan Transportation Authority ("MTA") as the developer of the project and will enter into a pre-lease agreement and a 99-year ground lease with the MTA for the site. There can be no assurances that the transaction will be completed on the terms currently contemplated, or at all.
On November 9, 2018, the Company completed and fully placed in-service 191 Spring Street, a Class A office redevelopment project with approximately 171,000 square feet located in Santa Clara,Lexington, Massachusetts.
On December 1, 2018, a consolidated entity in which the Company has a 95% interest completed and fully placed in-service Salesforce Tower, a Class A office project with approximately 1,421,000 net rentable square feet located in San Francisco, California (See Notes 10 and 19).
Ground Lease
On November 29, 2018, the Company executed a 65-year ground lease for land totaling approximately 5.6 acres at Platform 16 located in San Jose, California, which will support approximately 1.1 million square feet of commercial office space. The ground lease provides the Company with the right to purchase the land during a 12-
month period commencing in the 13th month following the rent commencement date at a purchase price of approximately $78.0$134.8 million. The Company made a deposit totaling $15.0 million, in cash. 3625-3635 Peterson Way is an approximately 218,000 net rentable square foot office property. The property is 100% leased to a single tenant through March 2021. Followingwhich deposit may only be credited against the lease expiration, the Company intends to develop the site into a Class A office campus containing an aggregate of approximately 632,000 net rentable square feet. The following table summarizes the allocation of the aggregate purchase price of 3625-3635 Peterson Waythe land. The Company’s option to purchase the land is considered a bargain purchase option and as a result, the Company has concluded that the lease should be accounted for as a capital lease. At the inception of the ground lease only a portion of the land was available for lease from the lessor (See Note 19). As a result, the Company recorded an approximately $12.4 million capital lease asset and liability, which is reflected within Real Estate (Land Held for Future Development) and Other Liabilities on the Company’s Consolidated Balance Sheets, reflecting the portion of the land available for lease from the lessor under the ground lease. Capital lease assets and liabilities are accounted for at the datelower of acquisitionfair market value or the present value of future minimum lease payments. The capital lease is for land only. Therefore, the Company will not depreciate the capital lease asset because land is assumed to have an indefinite life.
As of November 29, 2018, future minimum lease payments related to the recognized portion of the capital lease are as follows (in thousands). :
|
| | | |
| 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 |
|
The following table summarizes the estimated annual amortization of the acquired below-market lease intangible and the acquired in-place lease intangibles for 3625-3635 Peterson Way for the remainder of 2016 and each of the next four succeeding fiscal years (in thousands).
|
| | | | | | | |
| | Acquired In-Place Lease Intangibles | | Acquired Below- Market Lease Intangible |
| Period from April 22, 2016 through December 31, 2016 | $ | 296 |
| | $ | (589 | ) |
| 2017 | 444 |
| | (884 | ) |
| 2018 | 444 |
| | (884 | ) |
| 2019 | 444 |
| | (884 | ) |
| 2020 | 444 |
| | (884 | ) |
3625-3635 Peterson Way contributed approximately $3.9 million of revenue and approximately $0.2 million of earnings to the Company for the period from April 22, 2016 through December 31, 2016. |
| | | |
| Period from November 29, 2018 through December 31, 2018 | $ | 1,385 |
|
| 2019 | 427 |
|
| 2020 | 11,132 |
|
| Total expected minimum lease payments | 12,944 |
|
| Interest portion | (547 | ) |
| Present value of expected net minimum lease payments | $ | 12,397 |
|
Dispositions
On February 1, 2016,January 9, 2018, the Company completed the sale of its 415 Main500 E Street, S.W. property located in Cambridge, Massachusetts to the tenantWashington, DC for a grossnet contract sale price of approximately $105.4$118.6 million. Net cash proceeds totaled approximately $104.9$116.1 million, resulting in a gain on sale of real estate totaling approximately $60.8$96.4 million for Boston Properties, Inc. and approximately $63.0$98.9 million for Boston Properties Limited Partnership. As part of its lease signed on July 14, 2004, the tenant was granted a fixed-price option to purchase the building at the beginning of the 11th lease year, which option was exercised by the tenant on October 22, 2014. 415 Main500 E Street, S.W. is an office property with approximately 231,000262,000 net rentable square feet. 415 Mainfoot Class A office property. 500 E Street, S.W. contributed approximately $1.2$0.1 million of net income to the Company for the period from January 1, 20162018 through January 31, 20168, 2018 and contributed approximately $8.3$6.5 million and $8.2$7.6 million of net income to the Company for the years ended December 31, 20152017 and 2014,2016, respectively.
On August 16, 2016,May 24, 2018, the Company completed the sale of a parcel of land within its Broad Run Business Park91 Hartwell Avenue property located in Loudoun County, VirginiaLexington, Massachusetts for a gross sale price of approximately $18.0$22.2 million. Net cash proceeds totaled approximately $17.9$21.7 million, resulting in a gain on sale of real estate totaling approximately $13.0 million.$15.5 million for Boston Properties, Inc. and approximately $15.9 million for Boston Properties Limited Partnership. 91 Hartwell Avenue is an approximately 119,000 net rentable square foot Class A office property. 91 Hartwell Avenue contributed approximately $0.3 million of net income to the Company for the period from January 1, 2018 through May 23, 2018 and contributed approximately $0.5 million and $0.4 million of net income to the Company for the years ended December 31, 2017 and 2016, respectively.
On September 27, 2016,2018, the Company executed a letter of intent forcompleted the sale of its Quorum Office Park property located in Chelmsford, Massachusetts for a gross sale price of approximately $35.3 million. Net cash proceeds totaled approximately $34.3 million, resulting in a gain on sale of real estate totaling approximately $7.9 million for Boston Properties, Inc. and approximately $9.2 million for Boston Properties Limited Partnership. Quorum Office Park is an approximately 268,000 net rentable square foot Class A office property. Quorum Office Park contributed approximately $0.7 million of net income to the remainingCompany for the period from January 1, 2018 through September 26, 2018 and contributed approximately $0.9 million and $0.9 million of net income to the Company for the years ended December 31, 2017 and 2016, respectively.
On November 30, 2018, the Company completed the sale of its 1333 New Hampshire Avenue property located in Washington, DC for a gross sale price of approximately $142.0 million, including the retention of a $5.5 million future payment by the anchor tenant. Net cash proceeds totaled approximately $133.7 million, resulting in a gain on sale of real estate totaling approximately $44.4 million for Boston Properties, Inc. and approximately $48.4 million for Boston Properties Limited Partnership. 1333 New Hampshire Avenue is an approximately 315,000 net rentable square foot Class A office property. 1333 New Hampshire Avenue contributed approximately $6.7 million of net income to the Company for the period from January 1, 2018 through November 29, 2018 and contributed
approximately $7.4 million and $6.1 million of net income to the Company for the years ended December 31, 2017 and 2016, respectively.
On December 13, 2018, the Company completed the sale of its 6595 Springfield Center Drive development project located in Springfield, Virginia, for a sale price of approximately $98.1 million, consisting of the land and project costs incurred through the closing date. Net cash proceeds totaled approximately $97.1 million. Concurrently with the sale, the Company agreed to act as development manager and has guaranteed the completion of the project. The book value of the property exceeded its estimated fair value prior to the sale, and as a result, the Company recognized an impairment loss totaling approximately $8.7 million during the three months ended December 31, 2018. 6595 Springfield Center Drive is an approximately 634,000 net rentable square foot Class A office project.
On December 20, 2018, the Company completed the sale of a 41-acre parcel of land at its Washingtonian NorthTower Oaks property located in Gaithersburg, Maryland.Rockville, Maryland for a gross sale price of approximately $46.0 million. Net cash proceeds totaled approximately $25.9 million, resulting in a gain on sale of real estate totaling approximately $15.7 million. The letterCompany agreed to provide seller financing to the buyer totaling $21.0 million, which is collateralized by a portion of intent causedthe land parcel that secures the loan, bears interest at an effective rate of 1.92% per annum and matures on December 20, 2021. The loan has been reflected as Note Receivable on the Company’s Consolidated Balance Sheets. The Company's policy is to record notes receivable at their unamortized cost, net of any unamortized deferred fees or costs, premiums or discounts and an allowance for loan losses. Loan fees and direct costs associated with loans originated by the Company to reevaluateare deferred and amortized over the term of the note as a component of interest income.
During the three months ended December 31, 2018, the Company reevaluated its strategy for the land and, basedsale of its 2600 Tower Oaks Boulevard property. Based on a shorter than expected hold period, the Company reduced the carrying value of the landproperty to theits estimated net sales pricefair value at December 31, 2018 and recognized an impairment loss oftotaling approximately $1.8$3.1 million during the year ended December 31, 2016. On November 14, 2016, the Company executed an agreementfor Boston Properties, Inc. and approximately $1.5 million for Boston Properties Limited Partnership. The Company’s estimated fair value was based on a pending offer for the sale of the land for a sale price of approximately $7.8 million. The saleproperty. 2600 Tower Oaks Boulevard is subject to the receipt of certain approvals and the satisfaction of customary closing conditions and there can be no assurance that the sale will be consummated on the terms currently contemplated or at all.
Development/Redevelopment
On May 27, 2016, the Company completed and fully placed in-service 601 Massachusetts Avenue, a Class A office project with approximately 479,000 net rentable square feet located in Washington, DC.
On May 27, 2016, the Company completed and fully placed in-service 804 Carnegie Center, a Class A office project with approximately 130,000 net rentable square feet located in Princeton, New Jersey.
On June 24, 2016, the Company completed and fully placed in-service 10 CityPoint, a Class A office project with approximately 241,000 net rentable square feet located in Waltham, Massachusetts.
On August 19, 2016, the consolidated entity in which the Company has 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, which will be called 159 East 53rd Street. 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. The Company will capitalize incremental costs during the redevelopment. Boston Properties, Inc. and Boston Properties Limited Partnership 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 the Company’s Consolidated Statements of Operations.
On September 16, 2016, the Company partially placed in-service 888 Boylston Street, a Class A office project with approximately 425,000 net rentable square feet located in Boston, Massachusetts.
On November 7, 2016, the Company 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 the Company’s 145 Broadway property at Kendall Center in Cambridge, Massachusetts. 145 Broadway currently consists of an approximately 80,000179,000 net rentable square foot Class A office property that will be demolished and developed 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 the Company currently expects to begin the project in the second quarter of 2017 with the relocation of an existing tenant to another property within the Company’s portfolio. The Company expects 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.
On December 29, 2016, the Company commenced the redevelopment of 191 Spring Street, a Class A office project with approximately 160,000 net rentable square feet located in Lexington, Massachusetts.
Option and Development Agreements
On October 24, 2016, the Company entered into an option agreement that will allow it to ground lease, with the future right to 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 December 6, 2016, the Company entered into a development agreement with The George Washington University to pursue the development of a Class A office property with approximately 482,000 net rentable square feet on land parcels located at 2100 Pennsylvania Avenue in Washington, DC. The development agreement provides for the execution of a 75-year ground lease for the property upon completion of the entitlement process and relocation of existing tenants anticipated to occur in 2019. The Company has made a deposit of $15.0 million that, upon execution of the ground lease, will be credited against ground rent under the ground lease.
Lease Terminations
On February 3, 2016, the Company entered into a lease termination agreement with a tenant for an approximately 85,000 square foot lease at its 250 West 55th Street property located in New York City. The lease was scheduled to expire on February 28, 2035. In consideration for the termination of the lease, the tenant paid the Company approximately $45.0 million, which was recognized as termination income and is included in Base Rent in the Consolidated Statements of Operations for the year ended December 31, 2016.(See Note 19).
4. Deferred Charges
Deferred charges consisted of the following at December 31, 2018 and December 31, 2017 (in thousands):
|
| | | | | | | | |
| | | 2016 | | 2015 |
| Leasing costs, including lease related intangibles | | $ | 1,132,092 |
| | $ | 1,123,105 |
|
| Financing costs | | 6,094 |
| | 6,094 |
|
| | | 1,138,186 |
| | 1,129,199 |
|
| Less: Accumulated amortization | | (452,023 | ) | | (424,332 | ) |
| | | $ | 686,163 |
| | $ | 704,867 |
|
On January 1, 2016, the Company adopted ASU 2015-03 and retrospectively applied the guidance to its Mortgage Notes Payable and Unsecured Senior Notes for all periods presented (See Note 2). Unamortized deferred financing costs, which were previously included in Deferred Charges, Net, totaling approximately $2.4 million and $35.3 million are included in Mortgage Notes Payable, Net and Unsecured Senior Notes, Net, respectively, as of December 31, 2016 and approximately $3.5 million and $24.5 million are included in Mortgage Notes Payable, Net and Unsecured Senior Notes, Net, respectively, as of December 31, 2015. Net unamortized deferred financing costs associated with the Company's Unsecured Line of Credit totaling approximately $1.9 million and $3.1 million as of December 31, 2016 and 2015, respectively, continue to be presented within Deferred Charges, Net as there is no balance outstanding.
|
| | | | | | | | |
| | | 2018 | | 2017 |
| Leasing costs, including lease related intangibles | | $ | 1,191,297 |
| | $ | 1,147,181 |
|
| Financing costs | | 12,796 |
| | 14,991 |
|
| | | 1,204,093 |
| | 1,162,172 |
|
| Less: Accumulated amortization | | (525,369 | ) | | (483,134 | ) |
| | | $ | 678,724 |
| | $ | 679,038 |
|
The following table summarizes the scheduled amortization of the Company’s acquired in-place lease intangibles for each of the five succeeding years (in thousands).
| | | | Acquired In-Place Lease Intangibles | Acquired In-Place Lease Intangibles |
| 2017 | $ | 37,547 |
| |
| 2018 | 32,831 |
| |
| 2019 | 26,556 |
| $ | 25,690 |
|
| 2020 | 13,885 |
| 13,051 |
|
| 2021 | 8,365 |
| 8,610 |
|
| 2022 | | 4,798 |
|
| 2023 | | 4,107 |
|
5. Investments in Unconsolidated Joint Ventures
The investments in unconsolidated joint ventures consist of the following at December 31, 20162018 and 2015:2017:
| | | | | | | Carrying Value of Investment (1) | | | | Carrying Value of Investment (1) |
| Entity | | Properties | | Nominal % Ownership | | December 31,
2016 | | December 31,
2015 | | Properties | | Nominal % Ownership | | December 31,
2018 | | December 31,
2017 |
| | | | | (in thousands) | | | | (in thousands) |
| Square 407 Limited Partnership | | Market Square North | | 50.0 | % | | $ | (8,134 | ) | | $ | (9,951 | ) | | Market Square North | | 50.0 | % | | $ | (6,424 | ) | | $ | (8,258 | ) |
| BP/CRF Metropolitan Square LLC | | Metropolitan Square | | 20.0 | % | (2) | 2,004 |
| | 9,179 |
| |
| 901 New York LLC | | 901 New York Avenue | | 25.0 | % | (3) | (10,564 | ) | | (11,958 | ) | |
| The Metropolitan Square Associates LLC | | | Metropolitan Square | | 20.0 | % | | 2,644 |
| | 3,339 |
|
| BP/CRF 901 New York Avenue LLC | | | 901 New York Avenue | | 25.0 | % | (2) | (13,640 | ) | | (13,811 | ) |
| WP Project Developer LLC | | Wisconsin Place Land and Infrastructure | | 33.3 | % | (4) | 41,605 |
| | 43,524 |
| | Wisconsin Place Land and Infrastructure | | 33.3 | % | (3) | 38,214 |
| | 39,710 |
|
| Annapolis Junction NFM, LLC | | Annapolis Junction | | 50.0 | % | (5) | 20,539 |
| | 29,009 |
| |
| Annapolis Junction NFM LLC | | | Annapolis Junction | | 50.0 | % | (4) | 25,268 |
| | 18,381 |
|
| 540 Madison Venture LLC | | 540 Madison Avenue | | 60.0 | % | | 67,816 |
| | 68,983 |
| | 540 Madison Avenue | | 60.0 | % | | 66,391 |
| | 66,179 |
|
| 500 North Capitol LLC | | 500 North Capitol Street, NW | | 30.0 | % | | (3,389 | ) | | (3,292 | ) | |
| 500 North Capitol Venture LLC | | | 500 North Capitol Street, NW | | 30.0 | % | | (5,026 | ) | | (3,876 | ) |
| 501 K Street LLC | | 1001 6th Street | | 50.0 | % | (6) | 42,528 |
| | 42,584 |
| | 1001 6th Street | | 50.0 | % | (5) | 42,557 |
| | 42,657 |
|
| Podium Developer LLC | | The Hub on Causeway - Podium | | 50.0 | % | | 29,869 |
| | 18,508 |
| | The Hub on Causeway - Podium | | 50.0 | % | | 69,302 |
| | 67,120 |
|
| Residential Tower Developer LLC | | The Hub on Causeway - Residential | | 50.0 | % | | 20,803 |
| | N/A |
| | The Hub on Causeway - Residential | | 50.0 | % | | 47,505 |
| | 28,212 |
|
| Hotel Tower Developer LLC | | The Hub on Causeway - Hotel | | 50.0 | % | | 933 |
| | N/A |
| | The Hub on Causeway - Hotel Air Rights | | 50.0 | % | | 3,022 |
| | 1,690 |
|
| Office Tower Developer LLC | | | 100 Causeway Street | | 50.0 | % | (6) | 23,804 |
| | — |
|
| 1265 Main Office JV LLC | | 1265 Main Street | | 50.0 | % | | 4,779 |
| | 11,916 |
| | 1265 Main Street | | 50.0 | % | | 3,918 |
| | 4,641 |
|
| BNY Tower Holdings LLC | | Dock 72 at the Brooklyn Navy Yard | | 50.0 | % | (7) | 33,699 |
| | 11,521 |
| | Dock 72 | | 50.0 | % | | 82,520 |
| | 72,104 |
|
| CA-Colorado Center Limited Partnership | | Colorado Center | | 49.8 | % | | 510,623 |
| | N/A |
| | Colorado Center | | 50.0 | % | | 253,495 |
| | 254,440 |
|
| 7750 Wisconsin Avenue LLC | | | 7750 Wisconsin Avenue | | 50.0 | % | (6) | 69,724 |
| | 21,452 |
|
| BP-M 3HB Venture LLC | | | 3 Hudson Boulevard | | 25.0 | % | | 46,993 |
| | — |
|
| SMBP Venture LP | | | Santa Monica Business Park | | 55.0 | % | | 180,952 |
| | — |
|
| | | | | $ | 753,111 |
| | $ | 210,023 |
| | | | $ | 931,219 |
| | $ | 593,980 |
|
_______________
| |
| (1) | Investments with deficit balances aggregating approximately $22.1$25.1 million and $25.2$25.9 million at December 31, 20162018 and 2015,2017, respectively, have been reflectedare included within Other Liabilities in the Company’s Consolidated Balance Sheets. |
| |
| (2) | On October 20, 2016, the Company sold a 31% ownership interest in this joint venture. |
| |
(3) | The Company’s economic ownership has increased based on the achievement of certain return thresholds. |
| |
(4)(3) | The Company’s wholly-owned entitysubsidiary that owns the office component of the projectWisconsin Place Office also owns a 33.3% interest in the joint venture entity owningthat owns the land, parking garage and infrastructure of the project. |
| |
(5)(4) | The joint venture owns fourthree in-service buildings and two undeveloped land parcels. |
| |
(6)(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. |
| |
(7)(6) | This entity is a VIE (See Note 2)1). |
Certain of the Company’s unconsolidated joint venture agreements include provisions whereby, at certain specified times, each partner has the right to initiate a purchase or sale of its interest in the joint ventures. With limited exceptions under these provisions, the Company is not compelled to purchase the interest of its outside joint venture partners. Under certain of the Company's joint venturesventure agreements, if certain return thresholds are achieved the partners will be entitled to an additional promoted interest or payments.
The combined summarized balance sheets of the Company’s unconsolidated joint ventures are as follows:
| | | | December 31,
2016 | | December 31,
2015 | December 31,
2018 | | December 31,
2017 |
| | (in thousands) | (in thousands) |
| ASSETS | | | | | | |
| Real estate and development in process, net | $ | 1,519,217 |
| | $ | 1,072,412 |
| $ | 3,545,906 |
| | $ | 1,768,996 |
|
| Other assets | 297,263 |
| | 252,285 |
| 543,512 |
| | 367,743 |
|
| Total assets | $ | 1,816,480 |
| | $ | 1,324,697 |
| $ | 4,089,418 |
| | $ | 2,136,739 |
|
| LIABILITIES AND MEMBERS’/PARTNERS’ EQUITY | | | | | | |
| Mortgage and notes payable, net | $ | 865,665 |
| | $ | 830,125 |
| $ | 2,017,609 |
| | $ | 1,437,440 |
|
| Other liabilities | 67,167 |
| | 44,549 |
| 582,006 |
| | 99,215 |
|
| Members’/Partners’ equity | 883,648 |
| | 450,023 |
| 1,489,803 |
| | 600,084 |
|
| Total liabilities and members’/partners’ equity | $ | 1,816,480 |
| | $ | 1,324,697 |
| $ | 4,089,418 |
| | $ | 2,136,739 |
|
| Company’s share of equity | $ | 450,662 |
| | $ | 237,070 |
| $ | 622,498 |
| | $ | 286,495 |
|
| Basis differentials (1) | 302,449 |
| | (27,047 | ) | 308,721 |
| | 307,485 |
|
| Carrying value of the Company’s investments in unconsolidated joint ventures (2) | $ | 753,111 |
| | $ | 210,023 |
| $ | 931,219 |
| | $ | 593,980 |
|
_______________
| |
| (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 December 31, 2016,2018 and 2017, there iswas an aggregate basis differential of approximately $328.8$316.7 million and $322.5 million, respectively, 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 $22.1$25.1 million and $25.2$25.9 million at December 31, 20162018 and 2015,2017, respectively, have been reflected within Other Liabilities in the Company’s Consolidated Balance Sheets. |
The combined summarized statements of operations of the Company’s unconsolidated joint ventures are as follows:
| | | | For the year ended December 31, | For the year ended December 31, |
| | 2016 | | 2015 | | 2014 | 2018 | | 2017 | | 2016 |
| | (in thousands) | (in thousands) |
| Total revenue (1) | $ | 177,182 |
| | $ | 155,642 |
| | $ | 158,161 |
| $ | 271,951 |
| | $ | 222,517 |
| | $ | 177,182 |
|
| Expenses | | | | | | | | | | |
| Operating | 76,741 |
| | 65,093 |
| | 62,974 |
| 106,610 |
| | 90,542 |
| | 76,741 |
|
Depreciation and amortization | 44,989 |
| | 36,057 |
| | 37,041 |
| 103,079 |
| | 57,079 |
| | 44,989 |
|
| Total expenses | 121,730 |
| | 101,150 |
| | 100,015 |
| 209,689 |
| | 147,621 |
| | 121,730 |
|
| Operating income | 55,452 |
| | 54,492 |
| | 58,146 |
| |
| Other income (expense) | | | | | | | | | | |
| Interest expense | (34,016 | ) | | (32,176 | ) | | (31,896 | ) | (71,308 | ) | | (46,371 | ) | | (34,016 | ) |
| Gain on sale of real estate | | 16,951 |
| | — |
| | — |
|
| Net income | $ | 21,436 |
| | $ | 22,316 |
| | $ | 26,250 |
| $ | 7,905 |
|
| $ | 28,525 |
| | $ | 21,436 |
|
| | | | | | | | | | | |
Company’s share of net income (2) | $ | 9,873 |
| | $ | 22,031 |
| | $ | 11,913 |
| $ | 8,084 |
| | $ | 18,439 |
| | $ | 9,873 |
|
| Basis differential (3) | (1,799 | ) | | 739 |
| | 856 |
| (5,862 | ) | | (7,207 | ) | | (1,799 | ) |
| Income from unconsolidated joint ventures | $ | 8,074 |
| | $ | 22,770 |
| | $ | 12,769 |
| $ | 2,222 |
| | $ | 11,232 |
| | $ | 8,074 |
|
| | | | | | | | | | | |
| Gain on sale of investment in unconsolidated joint venture | $ | 59,370 |
| | $ | — |
| | $ | — |
| $ | — |
| | $ | — |
| | $ | 59,370 |
|
_______________
| |
| (1) | Includes straight-line rent adjustments of approximately $18.1$15.9 million, $3.9$21.7 million and $3.0$18.1 million for the years ended December 31, 2016, 20152018, 2017 and 2014,2016, respectively. |
| |
| (2) | During the year ended December 31, 2015,2018, the Company receivedjoint venture that owns Metropolitan Square in Washington, DC, commenced a distributionrenovation project and recorded accelerated depreciation expense of approximately $24.5$22.4 million which was generated fromrelated to the excess loan proceeds fromremaining book value of the refinancingassets to be replaced. The Company's share of 901 New York Avenue’s mortgage loan to a new 10-year mortgage loan totaling $225.0the accelerated depreciation expense totaled approximately $4.5 million. The Company’s allocation of income and distributions for the year ended December 31, 2015 was not proportionate |
to its nominal ownership interest as a result of the achievement of specified investment return thresholds, as provided for in the joint venture agreement.
| |
| (3) | Includes the Company’s share of straight-line rent adjustments of approximately $2.4 million, $1.9 million and $1.4 million for the years ended December 31, 2018, 2017 and 2016, respectively. Also includes net above-/below-market rent adjustments of approximately $1.6 million, $2.9 million and $0.9 million for the yearyears ended December 31, 2016.2018, 2017 and 2016, respectively. |
On April 11, 2016,19, 2018, a joint venture in which the Company has a 50% interest receivedobtained construction financing with a noticetotal commitment of event of default from the lender for the loan$180.0 million collateralized by its Annapolis Junction Building One property. Hub on Causeway - Residential development project. The event of default relates to the loan to value ratio not being in compliance with the loan agreement. The loan has an outstanding balance of approximately $39.6 million, is non-recourse to the Company,construction financing bears interest at a variable rate equal to LIBOR plus 1.75%2.00% per annum and has a stated maturity date of March 31, 2018,matures on April 19, 2022, with one, three-yeartwo, one-year extension option,options, subject to certain conditions including thatconditions. As of December 31, 2018, approximately $40.5 million had been drawn under the loanloan. The Hub on Causeway - Residential is notan approximately 320,000 square foot project comprised of 440 residential units located in default.Boston, Massachusetts.
On October 17, 2016, the lender notified theApril 27, 2018, a joint venture that itin which the Company has elected to chargea 60% interest refinanced the defaultmortgage loan collateralized by its 540 Madison Avenue property located in New York City totaling $120.0 million. The mortgage loan bears interest at a variable rate on the loan equal to LIBOR plus 5.75%1.10% per annum.annum and matures on June 5, 2023. The previous mortgage loan bore interest at a variable rate equal to LIBOR plus 1.50% per annum and was scheduled to mature on June 5, 2018. 540 Madison Avenue is an approximately 284,000 net rentable square foot Class A office property.
On July 13, 2018, the Company entered into a joint venture is currently in discussions with a third party to acquire a development site at 3 Hudson Boulevard that, upon the lender regarding the eventfuture acquisition of default, although thereadditional available development rights, can be no assurance as to the outcome of those discussions. The estimated fair value of the Company’s investment in the unconsolidated joint venture exceeds its carrying value. Annapolis Junction Building One isaccommodate a Class A office propertytower with approximately 118,000up to 2.0 million net rentable square feet located on the entire square block between 11th Avenue and Hudson Boulevard Park from West 34th Street to West 35th Street in Annapolis, Maryland.New York City. The Company owns a 25% interest in, and is the managing member of, the joint venture. The acquisition includes improvements consisting of excavation work and foundation elements that are currently being constructed on the site. The Company contributed cash totaling approximately $45.6 million at closing and will contribute approximately $62.2 million in the future for its initial capital contribution, a portion of which will fund the remaining costs to complete the foundation elements to grade for the future office building. In addition, the Company provided $80.0 million of mortgage financing to the joint venture that bears interest at a variable rate equal to LIBOR plus 3.50% per annum and matures on July 13, 2023, with extension options, subject to certain conditions. The loan has been reflected as a Related Party Note Receivable on the Company’s Consolidated Balance Sheets. The Company's policy is to record notes receivable at their unamortized cost, net of any unamortized deferred fees or costs, premiums or discounts and an allowance for loan losses. Loan fees and direct costs associated with loans originated by the Company are deferred and amortized over the term of the note as interest income.
On July 1, 2016,19, 2018, the Company entered the Los Angeles market through its acquisition ofinto a 49.8% interest in an existing joint venture that owns and operates Colorado Center locatedwith Canada Pension Plan Investment Board (“CPPIB”) to acquire Santa Monica Business Park in the Ocean Park neighborhood of Santa Monica, California for a grossnet purchase price of approximately $511.1$626.7 million, or approximately $503.6including $11.5 million in cash net of credits for free rent, unfundedseller funded leasing costs after the effective date of the purchase and other adjustments. Colorado Centersale agreement. Santa Monica Business Park is a six-building47-acre office complex that sits on a 15-acre site and contains an aggregatepark consisting of 21 buildings totaling approximately 1,184,0001.2 million net rentable square feetfeet. Approximately 70% of the rentable square footage is subject to a ground lease with an underground parking garage80 years remaining, including renewal periods. The ground lease provides the joint venture with the right to purchase the land underlying the properties in 2028 with subsequent purchase rights every 15 years. CPPIB invested approximately $147.0 million for 3,100 vehicles. a 45% ownership interest in the joint venture. The Company is providing customary operating, property management and leasing services to, and invested approximately $179.7 million in, the joint venture. The acquisition was completed with $300.0 million of financing. The mortgage financing bears interest at a variable rate equal to LIBOR plus 1.28% per annum and matures on July 19, 2025. At closing, the borrower under the loan, which is a subsidiary of the joint venture, entered into interest rate swap contracts with notional amounts aggregating $300.0 million through April 1, 2025, resulting in a fixed rate of approximately 4.063% per annum through the expiration of the interest rate swap contracts. At December 31, 2018, the unconsolidated joint venture has recorded the changes in fair value of the interest rate swap contracts aggregating approximately $5.6 million as a liability and accumulated other comprehensive loss on its balance sheet. At December 31, 2018, the Company has recognized its share of the fair value totaling approximately $3.1 million as a decrease to its Investments in Unconsolidated Joint Ventures and Accumulated Other Comprehensive Loss on the Company's Consolidated Balance Sheets.
The following table summarizes the allocation of the Company’sjoint venture's aggregate purchase price for its 49.8% interest in Colorado CenterSanta Monica Business Park at the date of acquisition (in thousands).
| | | Land and improvements | $ | 189,597 |
| $ | 100,453 |
|
| Leasehold interest in land | | 248,944 |
|
| Site improvements | 9,050 |
| 13,379 |
|
| Building and improvements | 259,592 |
| 593,669 |
|
| Tenant improvements | 17,234 |
| 31,329 |
|
| In-place lease intangibles | 43,157 |
| 47,955 |
|
| Above-market lease intangible | 819 |
| 4,495 |
|
| Below-market lease intangible | (16,461 | ) | (17,503 | ) |
| Net assets | $ | 502,988 |
| |
| Capital lease obligation | | (396,008 | ) |
| Net assets acquired | | $ | 626,713 |
|
On October 1, 2016,July 27, 2018, the Company entered into a joint venture in which the Company has a 50% interest completed and fully placed in-service 1265 Main Street, a Class A office project with approximately 115,000 net rentable square feet located in Waltham, Massachusetts. On December 8, 2016, the joint venture obtained mortgage financing totaling $40.4 million collateralized by the property. The mortgage loan bears interest at a fixed rate of 3.77% per annum and matures on January 1, 2032.
On October 20, 2016, the Company and its partner at The Hub on Causeway mixed-use development in Boston, Massachusetts to acquire the unconsolidated joint venture that owns Metropolitan Square located in Washington, DC, completedair rights for the saledevelopment 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 agreed to assume certain unfunded leasing costs totaling approximately $14.2 million. Net proceeds to the Company totaled approximately $58.2 million, resulting in a gain on sale of investment totaling approximately $59.4 million. Prior to the sale, the Company owned a 51% interest and its partner owned a 49% interest in the joint venture. Following the sale, the Company continues to own a 20% interest in the joint venture with the buyer owning the remaining 80%. Metropolitan Square is an approximately 607,000627,000 net rentable square foot Class A office property.tower at the site to be known as 100 Causeway Street. In addition, the joint venture entered into a lease agreement with an affiliate of Verizon Communications, Inc., under which Verizon will lease approximately 70% of the office tower for a term of 20 years. With the execution of the lease, the joint venture commenced development of the project. The Company serves as the co-development manager for the project. The joint venture partner contributed an air rights parcel and improvements, with a fair value of approximately $41.3 million, for its initial 50% interest in the joint venture. The Company contributed improvements totaling approximately $3.9 million and will contribute cash totaling approximately $37.4 million for its initial 50% interest.
On November 15, 2016,16, 2018, a joint venture in which the Company has a 50% interest extended the loan collateralized by its Annapolis Junction Building Six property. At the time of the extension, the loan had an outstanding balance of the loan totaled approximately $12.9$13.1 million and was scheduled to mature on November 17, 2016.2018. The extended loan has a total commitment amount of approximately $15.4$14.3 million, bears interest at a variable rate equal to LIBOR plus 2.25%2.00% per annum and matures on November 17, 2018.2019, with one, one-year extension option, subject to certain conditions. Annapolis Junction Building Six is a Class A office property with approximately 119,000 net rentable square feet located in Annapolis, Maryland.
Maryland (See Note 19).
On November 28, 2016,December 31, 2018, the Company entered into a joint venturedistribution agreement with the partner at its North Station development to acquire the air rights for the future development of a hotel property at the site. The joint venture partner contributed an air rights parcel and improvements, with a fair value of approximately $7.4 million, for its initial 50% interest in the joint venture. The Company contributed improvements totaling approximately $0.7 million and will contribute cash totaling approximately $6.7 million for its initial 50% interest. On November 28, 2016, the joint venture entered into a 99-year air rights lease with a third-party hotel developer/operator. In addition, on November 28, 2016, the Company and its partner entered into a joint venture to acquire the air rights for the future development of a residential tower at the site, consisting of an approximately 40-story residential tower totaling approximately 320,000 rentable square feet comprised of 440 apartment units. The joint venture partner contributed an air rights parcel, with a fair value of approximately $24.2 million, for its initial 50% interest in the joint venture. The Company contributed cash and improvements totaling approximately $17.7 million and will contribute cash totaling approximately $6.5 million for its initial 50% interest.
On December 7, 2016, two joint ventures, in which the Company has a 50% interest in each, combined and extended mortgage loans totaling approximately $21.6 million and $15.1 million collateralized by Annapolis Junction Building Seven and Building Eight, respectively. On April 4, 2016, the mortgage loan collateralized by Annapolis Junction Building Seven had been extended from April 4, 2016 to April 4, 2017, with one, one-year extension option, subject to certain conditions, and bore interest at a variable rate equal to LIBOR plus 1.65% per annum. The mortgage loan collateralized by Annapolis Junction Building Eight bore interest at a variable rate equal to LIBOR plus 1.50% per annum and was scheduled to mature on June 23, 2017, with two, one-year extension options, subject to certain conditions. The new mortgage loan has a total commitment amount of approximately $42.0 million, with an initial balance totaling approximately $36.7 million, bears interest at a variable rate equal to LIBOR plus 2.35% per annum and matures on December 7, 2019, with three, one-year extension options, subject to certain conditions. Annapolis Junction Building Seven and Building Eight are Class A office properties with approximately 127,000 and 126,000 net rentable square feet, respectively, located in Annapolis, Maryland.
On December 19, 2016, a joint venture in which the Company has a 50% interest obtained construction financing with a total commitment of $250.0 millionand that owns Annapolis Junction. Under the agreement, the joint venture distributed its Annapolis Junction Building One property to the partner and the partner assumed the mortgage indebtedness collateralized by its Dock 72 development project.the property. The construction financing bears interest atCompany recognized a variable rate equal to LIBOR plus 2.25% per annum and maturesgain on December 18, 2020, with two, one-year extension options, subject to certain conditions. Assale of December 31, 2016, there have been no amounts drawn underreal estate totaling approximately $8.3 million, which is included within Income from Unconsolidated Joint Ventures in the loan. Dock 72Company's Consolidated Statements of Operations. Annapolis Junction Building One is aan approximately 118,000 net rentable square foot Class A office project with approximately 670,000 net rentable square feet located in Brooklyn, New York.property.
6. Mortgage Notes Payable, Net
The Company had outstanding mortgage notes payable totaling approximately $2.1$3.0 billion and $3.4$3.0 billion as of December 31, 20162018 and 2015,2017, respectively, each collateralized by one or more buildings and related land included in real estate assets. The mortgage notes payable are generally due in monthly installments and mature at various dates through April 10, 2022.June 9, 2027.
Fixed rate mortgage notes payable totaled approximately $2.1$3.0 billion and $3.4$3.0 billion at December 31, 20162018 and 2015,2017, respectively, with contractual interest rates ranging from 4.75%3.43% to 7.69% per annum at December 31, 20162018 and 2015December 31, 2017 (with a weighted-average interest rate of 5.59%3.77% and 5.69%3.78% per annum (excluding the mezzanine notes payable) at December 31, 20162018 and 2015,2017, respectively).
There were no variable rate mortgage loans at December 31, 20162018 and 2015. As of December 31, 2016 and 2015, the LIBOR rate was 0.77% and 0.43%, respectively.2017.
On April 11, 2016, the Company used available cash to repay the mortgage loan collateralized by its Fountain Square property located in Reston, Virginia totaling approximately $211.3 million. The mortgage loan bore interest at a fixed rate of 5.71% per annum and was scheduled to mature on October 11, 2016. There was no prepayment penalty.
On September 1, 2016, the Company used a portion of the net proceeds from Boston Properties Limited Partnership’s August 2016 offering of senior unsecured notes (See Note 8) and available cash to repay the mortgage loan collateralized by its 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 including the impact of financing costs and interest rate hedges) and was scheduled to mature on March 1, 2017. There was no prepayment penalty. The Company 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, the Company used a portion of the net proceeds from Boston Properties Limited Partnership’s August 2016 offering of senior unsecured notes (See Note 8) and available cash to repay the mortgage loan collateralized by its 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 including the impact of financing costs and interest rate hedges) and was scheduled to mature on December 1, 2016. There was no prepayment penalty. The Company 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.
One mortgage loan totaling approximately $1.3 billion at December 31, 2016 and twoNo mortgage loans totaling approximately $1.5 billion at December 31, 2015 have2018 and December 31, 2017 had been accounted for at their fair values onvalue. Prior to December 31, 2017, the dates theCompany had mortgage loans that were assumed in connection withaccounted for at fair value and the acquisition or consolidation of real estate. The impact of recording the mortgage loansthem at fair value resulted in a decrease to interest expense of approximately $46.4$19.6 million, $55.0 and $46.4 million and $52.5 million for the years ended December 31, 2016, 20152017 and 2014,2016, respectively. The cumulative liability related to the fair value adjustments was $33.8 million and $80.2 million at December 31, 2016 and 2015, respectively, and is included in mortgage notes payable, net in the Consolidated Balance Sheets.
Contractual aggregate principal payments of mortgage notes payable at December 31, 20162018 are as follows: follows (in thousands):
|
| | | |
| | Principal Payments |
| | (in thousands) |
| 2017 | $ | 1,317,654 |
|
| 2018 | 18,633 |
|
| 2019 | 19,670 |
|
| 2020 | 20,766 |
|
| 2021 | 40,182 |
|
| Thereafter | 614,710 |
|
| Total aggregate principal payments | 2,031,615 |
|
| Unamortized balance of historical fair value adjustment | 33,830 |
|
| Deferred financing costs, net | (2,358 | ) |
| Total carrying value of mortgage notes payable, net | $ | 2,063,087 |
|
The mortgage debt maturities through the end of 2017 include the indebtedness of the consolidated entity in which the Company has a 60% interest and which is collateralized by 767 Fifth Avenue (the General Motors Building) in New York City totaling $1.3 billion. In addition, the consolidated entity has outstanding mezzanine indebtedness totaling $306.0 million. These loans have a weighted-average fixed interest rate of approximately 5.96% per annum and mature in October 2017 and may be prepaid without penalty beginning in June 2017. The Company anticipates approaching the debt markets for the refinancing in the first half of 2017. Based on management’s historical experience in the mortgage debt market, the building’s current cash flow is sufficient to support a refinancing of the current outstanding indebtedness while maintaining a reasonable loan-to-value ratio, although there can be no assurance that the refinancing will occur on the terms currently contemplated or at all. |
| | | |
| | Principal Payments |
| 2019 | $ | 19,670 |
|
| 2020 | 20,766 |
|
| 2021 | 40,182 |
|
| 2022 | 614,710 |
|
| 2023 | — |
|
| Thereafter | 2,300,000 |
|
| Total aggregate principal payments | 2,995,328 |
|
| Deferred financing costs, net | (30,756 | ) |
| Total carrying value of mortgage notes payable, net | $ | 2,964,572 |
|
7. Derivative Instruments and Hedging Activities
On February 19, 2015, Boston Properties Limited Partnership commenced a planned interest rate hedging program. During the year ended December 31, 2015, Boston Properties Limited Partnership entered into 17 forward-starting interest rate swap contracts that fix the 10-year swap rate at a weighted-average rate of approximately 2.423% per annum on notional amounts aggregating $550.0 million. These interest rate swap contracts were entered into in advance of a financing with a target commencement date in September 2016 and maturity in September 2026. On August 17, 2016, in conjunction with Boston Properties Limited Partnership’s offering of its 2.750% senior unsecured notes due 2026 (See Note 8), the Company terminated the forward-starting interest rate swap contracts and cash-settled the contracts by making cash payments to the counterparties aggregating approximately $49.3 million. The Company recognized approximately $0.1 million of losses on interest rate contracts during the year ended December 31, 2016 related to the partial ineffectiveness of the interest rate contracts. The Company will reclassify into earnings, as an increase to interest expense, approximately $49.2 million (or approximately $4.9 million per year over the 10-year term of the 2.750% senior unsecured notes due 2026) of the amounts recorded in the consolidated balance sheets within accumulated other comprehensive loss, which represents the effective portion of the applicable interest rate contracts.
767 Fifth Partners LLC, which is a subsidiary of the consolidated entity (in which the Company has a 60% interest and owns 767 Fifth Avenue (the General Motors Building) in New York City), entered into 16 forward-starting interest rate swap contracts (including two contracts entered into during the year ended December 31, 2016 with notional amounts aggregating $50.0 million), that fix the 10-year swap rate at a weighted-average rate of approximately 2.619% per annum on notional amounts aggregating $450.0 million. These interest rate swap contracts were entered into in advance of a financing with a target commencement date in June 2017 and maturity in June 2027.
767 Fifth Avenue Partners LLC’s interest rate swap contracts consisted of the following at December 31, 2016 (dollars in thousands):
|
| | | | | | | | | | | | | | | | | | | | |
| 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 | | $ | 350,000 |
| | June 7, 2017 | | June 7, 2027 | | 2.418 | % | - | 2.950 | % | | Other Liabilities | | $ | (8,773 | ) |
| Interest Rate Swaps | | 100,000 |
| | June 7, 2017 | | June 7, 2027 | | 2.336 | % | - | 2.388 | % | | Prepaid Expenses and Other Assets | | 509 |
|
| | | $ | 450,000 |
| | | | | | | | | | | | $ | (8,264 | ) |
Boston Properties Limited Partnership’s and 767 Fifth Avenue Partners LLC’s interest rate swap contracts consisted of the following at December 31, 2015 (dollars in thousands):
|
| | | | | | | | | | | | | | | | | | | | |
| 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 | ) |
Boston Properties Limited Partnership entered into the interest rate swap contracts designated and qualifying as cash flow hedges to reduce its exposure to the variability in future cash flows attributable to changes in the 10-year swap rate in contemplation of obtaining 10-year fixed-rate financing in September 2016. The Company’s 767 Fifth Partners LLC consolidated entity entered into the interest rate swap contracts designated and qualifying as cash flow hedges to reduce its exposure to the variability in future cash flows attributable to changes in the 10-year swap rate in contemplation of obtaining 10-year fixed-rate financing in June 2017. Boston Properties Limited Partnership has formally documented all of its relationships between hedging instruments and hedged items, as well as its risk-management objective and strategy for undertaking various hedge transactions. Boston Properties Limited Partnership also assesses and documents, both at the hedging instrument’s inception and on an ongoing basis, whether the derivatives that are used in hedging transactions are highly effective in offsetting changes in cash flows associated with the hedged items. All components of the forward-starting interest rate swap contracts were included in the assessment of hedge effectiveness. 767 Fifth Partners LLC has agreements with each of its derivative counterparties that contain a provision where it could be declared in default on its derivative obligations if repayment of its indebtedness is accelerated by the lender due to its default on the indebtedness. As of December 31, 2016, the fair value of 767 Fifth Partners LLC’s derivatives is in a net liability position, excluding any adjustment for nonperformance risk and excluding accrued interest, related to these agreements of approximately $8.7 million. As of December 31, 2016, 767 Fifth Partners LLC has not posted any collateral related to these agreements. If 767 Fifth Partners LLC had breached any of these provisions at December 31, 2016, it could have been required to settle its obligations under the agreements at their termination value of approximately $8.7 million. The Company accounts for the effective portion of changes in the fair value of a derivative in accumulated other comprehensive loss and subsequently reclassifies the effective portion to earnings over the term that the hedged transaction affects earnings. The Company accounts for the ineffective
portion of changes in the fair value of a derivative directly in earnings. The Company classifies cash flows related to derivative instruments within its Consolidated Statements of Cash Flows consistent with the nature of the hedged item. 767 Fifth Partners LLC has recorded the changes in fair value of the swap contracts related to the effective portion of the interest rate contracts aggregating approximately $8.8 million in Other Liabilities and approximately $0.5 million in Prepaid Expenses and Other Assets and Accumulated Other Comprehensive Loss within the Company’s Consolidated Balance Sheets. During the year ended December 31, 2016, 767 Fifth Partners LLC did not record any hedge ineffectiveness. 767 Fifth Partners LLC expects that within the next twelve months it will reclassify into earnings as an increase to interest expense approximately $0.5 million of the amounts recorded within Accumulated Other Comprehensive Loss relating to the forward-starting interest rate swap contracts in effect and as of December 31, 2016.
The following table presents the location in the financial statements of the losses recognized related to the Company’s cash flow hedges for the years ended December 31, 2016, 2015 and 2014:
|
| | | | | | | | | | | | |
| | | Year ended December 31, |
| | | 2016 | | 2015 | | 2014 |
| | | (in thousands) |
| Amount of loss related to the effective portion recognized in other comprehensive loss | | $ | (47,144 | ) | | $ | (10,302 | ) | | $ | — |
|
| Amount of loss related to the portion subsequently reclassified to earnings | | $ | (3,751 | ) | (1) | $ | (2,510 | ) | | $ | (2,508 | ) |
| Amount of loss related to the ineffective portion and amount excluded from effectiveness testing | | $ | (140 | ) | | $ | — |
| | $ | — |
|
___________
| |
(1) | During the year ended December 31, 2016, the Company accelerated the reclassification of amounts in other comprehensive loss to earnings as a result of the hedged forecasted transactions becoming probable not to occur. The accelerated amounts were a loss of approximately $0.2 million and are included in the table above. |
Boston Properties, Inc.
The following table reflects the changes in accumulated other comprehensive loss for the years ended December 31, 2016, 2015 and 2014 (in thousands):
|
| | | | |
| Balance at December 31, 2013 | | $ | (11,556 | ) |
| Amortization of interest rate contracts | | 2,508 |
|
| Other comprehensive income attributable to noncontrolling interests | | (256 | ) |
| Balance at December 31, 2014 | | (9,304 | ) |
| Effective portion of interest rate contracts | | (10,302 | ) |
| Amortization of interest rate contracts | | 2,510 |
|
| Other comprehensive loss attributable to noncontrolling interests | | 2,982 |
|
| Balance at December 31, 2015 | | (14,114 | ) |
| Effective portion of interest rate contracts | | (47,144 | ) |
| Amortization of interest rate contracts | | 3,751 |
|
| Other comprehensive loss attributable to noncontrolling interests | | 5,256 |
|
| Balance at December 31, 2016 | | $ | (52,251 | ) |
Boston Properties Limited Partnership
The following table reflects the changes in accumulated other comprehensive loss for the years ended December 31, 2016, 2015 and 2014 (in thousands):
|
| | | | |
| Balance at December 31, 2013 | | $ | (15,481 | ) |
| Amortization of interest rate contracts | | 2,508 |
|
| Balance at December 31, 2014 | | (12,973 | ) |
| Effective portion of interest rate contracts | | (10,302 | ) |
| Amortization of interest rate contracts | | 2,510 |
|
| Other comprehensive loss attributable to noncontrolling interests in property partnership | | 2,428 |
|
| Balance at December 31, 2015 | | (18,337 | ) |
| Effective portion of interest rate contracts | | (47,144 | ) |
| Amortization of interest rate contracts | | 3,751 |
|
| Other comprehensive loss attributable to noncontrolling interests in property partnership | | 877 |
|
| Balance at December 31, 2016 | | $ | (60,853 | ) |
8. Unsecured Senior Notes
The following summarizes the unsecured senior notes outstanding as of December 31, 20162018 (dollars in thousands):
| | | | Coupon/ Stated Rate | | Effective Rate(1) | | Principal Amount | | Maturity Date(2) | 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 | 5.625 | % | | 5.708 | % | | $ | 700,000 |
| | November 15, 2020 |
| 10 Year Unsecured Senior Notes | 5.625 | % | | 5.708 | % | | 700,000 |
| | November 15, 2020 | 4.125 | % | | 4.289 | % | | 850,000 |
| | May 15, 2021 |
| 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 | 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 | 3.125 | % | | 3.279 | % | | 500,000 |
| | September 1, 2023 |
| 10.5 Year Unsecured Senior Notes | 3.800 | % | | 3.916 | % | | 700,000 |
| | February 1, 2024 | 3.800 | % | | 3.916 | % | | 700,000 |
| | February 1, 2024 |
| 7 Year Unsecured Senior Notes | | 3.200 | % | | 3.350 | % | | 850,000 |
| | January 15, 2025 |
| 10 Year Unsecured Senior Notes | | 3.650 | % | | 3.766 | % | | 1,000,000 |
| | February 1, 2026 |
| 10 Year Unsecured Senior Notes | 3.650 | % | | 3.766 | % | | 1,000,000 |
| | February 1, 2026 | 2.750 | % | | 3.495 | % | | 1,000,000 |
| | October 1, 2026 |
| 10 Year Unsecured Senior Notes | 2.750 | % | | 3.495 | % | | 1,000,000 |
| | October 1, 2026 | 4.500 | % | | 4.628 | % | | 1,000,000 |
| | December 1, 2028 |
| Total principal | | | | | 7,300,000 |
| | | | | | 7,600,000 |
| |
| Net unamortized discount | | | | | (18,783 | ) | | | | | | (18,722 | ) | |
| Deferred financing costs, net | | | | | (35,264 | ) | | | | | | (36,581 | ) | |
| Total | | | | | $ | 7,245,953 |
| | | | | | $ | 7,544,697 |
| |
_______________
| |
| (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. |
On November 28, 2018, Boston Properties Limited Partnership completed a public offering of $1.0 billion in aggregate principal amount of its 4.500% unsecured senior notes due 2028. The notes were priced at 99.641% of the principal amount to yield an effective rate (including financing fees) of approximately 4.628% per annum to maturity. The notes will mature on December 1, 2028, unless earlier redeemed. The aggregate net proceeds from the offering were approximately $988.1 million after deducting underwriting discounts and transaction expenses.
On December 13, 2018, Boston Properties Limited Partnership completed the redemption of $700.0 million in aggregate principal amount of its 5.875% senior notes due October 15, 2019. The redemption price was approximately $722.6 million. The redemption price included approximately $6.6 million of accrued and unpaid interest to, but not including, the redemption date. Excluding the accrued and unpaid interest, the redemption price was approximately 102.28% of the principal amount being redeemed. The Company recognized a loss from early extinguishment of debt totaling approximately $16.5 million, which amount included the payment of the redemption premium totaling approximately $16.0 million.
The indenture relating to the unsecured senior notes contains certain financial restrictions and requirements, including (1) a leverage ratio not to exceed 60%, (2) a secured debt leverage ratio not to exceed 50%, (3) an interest coverage ratio of greater than 1.50, and (4) an unencumbered asset value of not less than 150% of unsecured debt. At December 31, 2016,2018, Boston Properties Limited Partnership was in compliance with each of these financial restrictions and requirements.
8. Unsecured Credit Facility
On January 20, 2016,April 24, 2017, Boston Properties Limited Partnership completed a public offeringamended and restated its unsecured revolving credit agreement (as amended and restated, the “2017 Credit Facility”). Among other things, the 2017 Credit Facility (1) increased the total commitment of the revolving line of credit (the “Revolving Facility”) from $1.0 billion in aggregate principal amount of its 3.650% unsecured senior notes due 2026. The notes were priced at 99.708% ofto $1.5 billion, (2) extended the principal amountmaturity date from July 26, 2018 to yield an effective rate (including financing fees) of approximately 3.766%April 24, 2022, (3) reduced the per annum to maturity. The notes will mature on February 1, 2026, unless earlier redeemed. The aggregate net proceeds from the offering were approximately $988.9variable interest rates, and (4) added a $500.0 million after deducting underwriting discounts and transaction expenses.
On August 17, 2016,delayed draw term loan facility (the “Delayed Draw Facility”) that permitted Boston Properties Limited Partnership, completed a public offering of $1.0 billion in aggregate principal amount of its 2.750% unsecured senior notes due 2026. The notes were priced at 99.271%until the first anniversary of the principal amountclosing date, to yield an effective rate, including financing feesdraw upon up to four times a minimum of $50.0 million (or, if less, the remaining unused delayed draw term commitments), provided that amounts drawn under the Delayed Draw Facility and the impact of the settlement of certain forward-starting interest rate swap contracts (See Note 7), 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.
9. Unsecured Line of Credit
Boston Properties Limited Partnership has a $1.0 billion revolving credit facility (the “Unsecured Line of Credit”) with a maturity date of July 26, 2018.subsequently repaid may not be borrowed again. In addition, Boston Properties Limited Partnership may increase the total commitment under the 2017 Credit Facility by up to $1.5 billion,$500.0 million through increases in the Revolving Facility or the Delayed Draw Facility, or both, subject to syndication of the increase and other conditions.
On April 24, 2018, Boston Properties Limited Partnership exercised its option to draw $500.0 million on its Delayed Draw Facility. The Delayed Draw Facility bears interest at a variable rate equal to LIBOR plus 0.90% per annum based on Boston Properties Limited Partnership's current credit rating and matures on April 24, 2022.
At Boston Properties Limited Partnership’s option, loans outstanding under the Unsecured Line of CreditRevolving Facility and Delayed Draw Facility will bear interest at a rate per annum equal to (1), (a) in the case of loans denominated in Dollars, Euro or Sterling, LIBOR, or,and (b) in the case of loans denominated in Canadian Dollars, CDOR, in each case, plus a margin ranging from 0.925%77.5 to 1.70%155 basis points for the Revolving Commitment and 85 to 175 basis points for the Delayed Draw Facility, based on Boston Properties Limited Partnership’s credit rating or (2) an alternate base rate equal to the greatest of (a)(x) the Administrative Agent’s prime rate, (b)(y) the Federal Funds rate plus 0.5%0.50% or (c)(z) LIBOR for a one monthone-month period plus 1.00%, in each case, plus a margin ranging from 0.0%0 to 0.70%55 basis points for the Revolving Facility and 0 to 75 basis points for the Delayed Draw Facility, based on Boston Properties Limited Partnership’s credit rating. The Unsecured Line of2017 Credit Facility also contains a competitive bid option for up to 65% of the Revolving Facility that allows banks that are part of the lender consortium to bid to make loan advances to Boston Properties Limited Partnership at a reduced interest rate.
In addition, Boston Properties Limited Partnership is also obligated to pay (1) in quarterly installments a facility fee on the total commitment under the Revolving Facility at a rate per annum ranging from 0.125%0.10% to 0.35%0.30% based on Boston Properties Limited Partnership’s credit rating, and (2) an annual fee on the undrawn amount of each letter of credit equal to the LIBOR margin.margin on the Revolving Facility and (3) a fee on the unused commitments under the Delayed Draw Facility equal to 0.15% per annum. Based on Boston Properties Limited Partnership’s currentDecember 31, 2018 credit rating, (1) the LIBORapplicable Eurocurrency margins for the Revolving Facility and CDOR margin is 1.00%,Delayed Draw Facility are 82.5 basis points and 90 basis points, respectively, (2) the alternate base rate margin is 0.0%zero basis points for each of the Revolving Facility and Delayed Draw Facility and (3) the facility fee on the Revolving Facility commitment is 0.15%. 0.125% per annum.
At December 31, 20162018, Boston Properties Limited Partnership had $500.0 million of borrowings outstanding under its Delayed Draw Facility and 2015, there were no amounts outstanding onunder its Revolving Facility. At December 31, 2017, there was $45.0 million outstanding under its Revolving Facility.
The 2017 Credit Facility contains customary representations and warranties, affirmative and negative covenants and events of default provisions, including failure to pay indebtedness, breaches of covenants, and bankruptcy and other insolvency events, which could result in the Unsecured Lineacceleration of Credit.
The termsall amounts and cancellation of all commitments outstanding under the Unsecured Line of Credit requireAgreement. Among other covenants, the 2017 Credit Facility requires that Boston Properties Limited Partnership maintain a number of customary financial and other covenants on an ongoing basis, including:basis: (1) a leverage ratio not to exceed 60%, however, the leverage ratio may increase to no greater than 65% provided that it is reduced back to 60% within one year, (2) a secured debt leverage ratio not to exceed 55%, (3) a fixed charge coverage ratio of at least 1.40, (4) an unsecured debt leverage ratio not to exceed 60%, however, the unsecured debt leverage ratio may increase to no greater than 65% provided that it is reduced back to 60% within one year, (5) an unsecured debt interest coverage ratio
of at least 1.75 and (6) limitations on permitted investments. At December 31, 2016,2018, Boston Properties Limited Partnership was in compliance with each of these financial and other covenant requirements.
10.9. Commitments and Contingencies
General
In the normal course of business, the Company guarantees its performance of services or indemnifies third parties against its negligence. In addition, in the normal course of business, the Company guarantees to certain tenants the obligations of its subsidiaries for the payment of tenant improvement allowances and brokerage commissions in connection with their leases and limited costs arising from delays in delivery of their premises.
The Company has letter of credit and performance obligations related to lender and development requirements that total approximately $12.3$7.8 million.
Certain of the Company’s joint venture agreements include provisions whereby, at certain specified times, each partner has the right to initiate a purchase or sale of its interest in the joint ventures. With limited exception, under these provisions, the Company is not compelled to purchase the interest of its outside joint venture partners. UnderFrom time to time, under certain of the Company’s joint venture agreements, if certain return thresholds are achieved, either the Company or its partners will be entitled to an additional promoted interest or payments. See also Note 10.
From time to time, the Company (or ventures in which the Company has an ownership interest) has agreed, and may in the future agree, to (1) guarantee portions of the principal, interest and other amounts in connection with their borrowings, (2) provide customary environmental indemnifications and nonrecourse carve-outs (e.g., guarantees against fraud, misrepresentation and bankruptcy) in connection with their borrowings and (3) provide guarantees to lenders, tenants and other third parties for the completion of development projects. The Company has agreements with its outside partners whereby the partners agree to reimburse the joint venture for their share of any payments made under the guarantee. In some cases, the Company earns a fee from the applicable joint venture for providing the guarantee.
In connection with the assumptionrefinancing of 767 Fifth Avenue’s (the General Motors Building) secured loan by the Company’s consolidated joint venture entity, 767 Venture, LLC, the Company guaranteed the consolidated joint venture entity’s obligation to fund various escrows, includingreserves for tenant improvements, taxesimprovement costs and insuranceallowances, leasing commissions and free rent obligations in lieu of cash deposits. As of December 31, 2016,2018, the maximum funding obligation under the guarantee was approximately $41.7$116.1 million. The Company earns a fee from the joint venture for providing the guarantee and has an agreement with the outside partners to reimburse the joint venture for their share of any payments made under the guarantee. As of December 31, 2018, no amounts related to the guarantee are recorded as liabilities in the Company’s consolidated financial statements.
In connectionPursuant to the lease agreement with 767 Fifth Partners LLC entering into interest rate swap contracts (See Note 7), the Company guaranteed 767 Fifth Partners LLC’s obligations under the hedging agreements in favor of each hedge counterparty. 767 Fifth Partners LLC is the entity that owns 767 Fifth Avenue (the General Motors Building). It is a subsidiary of 767 Venture, LLC, a consolidated entity in whichMarriott, the Company has a 60% interest.guaranteed the completion of the office building and parking garage on behalf of its 7750 Wisconsin Avenue joint venture and has also agreed to provide any financing guaranty that may be required with respect to third-party construction financing. The Company earns a feefees from the joint venture for providing the guaranteeguarantees and has an agreement withany amounts the outside partnersCompany pays under the guarantee(s) will be deemed to reimbursebe capital contributions by the Company to the joint venture for their share of any payments made under the guarantee.
From time to time, theventure. The Company (or the applicable joint venture) has also agreed to guarantee portions offund construction costs through capital contributions to the principal, interest or other amounts in connection with other unconsolidated joint venture borrowings.in the event of unavailability or insufficiency of third-party construction financing. In addition, to the financial guarantees referenced above, the Company has guaranteed to Marriott, as hotel manager, the completion of a hotel being developed by an affiliate of The Bernstein Companies (the Company's partner in the 7750 Wisconsin Avenue joint venture) adjacent to the office property, for which the Company earns a fee from the affiliate of The Bernstein Companies. In addition, the Company entered into agreements with affiliates of The Bernstein Companies whereby the Company could be required to act as a mezzanine and/or mortgage lender and finance the construction of the hotel property. To secure such financing arrangements, affiliates of The Bernstein Companies are required to provide certain security, which varies depending on the specific loan, by pledges of their equity interest in the office property or, a fee mortgage on the hotel property, or both. As of December 31, 2018, no amounts related to the contingent aspect of any of the guarantees are recorded as liabilities in the Company’s consolidated financial statements.
In connection with the sale and development of the Company's 6595 Springfield Center Drive development project, the Company has guaranteed the completion of the project and the payment of certain cost overruns in accordance with the development management agreement with the buyer. Although the project has been sold and the lease with the federal government tenant has been assigned to the buyer, pursuant to the terms of the federal
government lease, the federal government tenant is not obligated to release the prior owner/landlord from such landlord’s obligations under the lease until completion of the construction. As a result, the entity which previously owned the land remains liable to the federal government tenant for the completion of the construction obligations under the lease. The buyer is obligated to fund the balance of the costs to meet such construction obligations, subject to the Company’s obligation to fund cost overruns (if any), as noted above. An affiliate of the buyer has provided a guaranty of the obligations of the buyer to fund such construction costs and the buyer has agreed to customaryuse commercially reasonable efforts to require the construction completion guarantees forlender to provide certain remedies to the Company in the event the buyer does not fund such construction loans, environmental indemnifications and nonrecourse carve-outs (e.g., guarantees against fraud, misrepresentation and bankruptcy) on certainobligations. As of its unconsolidated joint venture loans.December 31, 2018, no amounts related to the contingent aspect of the guarantee are recorded as a liability in the Company’s consolidated financial statements (See Note 3).
In 2009, the Company filed a general unsecured creditor’s claim against Lehman Brothers, Inc. for approximately $45.3 million related to its rejection of a lease at 399 Park Avenue in New York City. On January 10, 2014, the trustee for the liquidation of the business of Lehman Brothers allowed the Company’s claim in the amount of approximately $45.2 million. On September 18,During 2014, 2015, 2016, 2017 and 2018, the Company received an initial distributiondistributions totaling approximately $7.7 million, $8.1 million, $1.4 million, $0.4 million and $0.3 million, respectively, which isare included in Base Rent in the Consolidated Statements of Operations, for the year ended December 31, 2014. On March 11, 2015, the Company received a second interim distribution totaling approximately $4.5 million, which is included in Base Rent in the Consolidated Statements of Operations for the year ended December 31, 2015. On September 9, 2015, the Company received a third interim distribution totaling approximately $3.6 million, which is also included in Base Rent in the Consolidated Statements of Operations for the year ended December 31, 2015. On July 5, 2016, the Company received a fourth interim distribution totaling approximately $1.4 million, which is included in Base Rent in the Consolidated Statements of Operations for the year ended December 31, 2016, leaving a remaining claim of approximately $28.0$27.2 million. The Company will continue to evaluate whether to attempt to sell the remaining claim or wait until the trustee distributes proceeds from the Lehman Brothers estate. Given the inherent uncertainties in bankruptcy proceedings, there can be no assurance as to the timing or amount of additional proceeds, if any, that the Company may ultimately realize on the remaining claim, whether by sale to a third party or by one or more distributions from the trustee. Accordingly, the Company has not recorded any estimated recoveries associated with this gain contingency within its Consolidated Financial Statements at December 31, 2016.2018.
Concentrations of Credit Risk
Management of the Company performs ongoing credit evaluations of tenants and may require tenants to provide some form of credit support such as corporate guarantees and/or other financial guarantees. Although the Company’s properties are geographically diverse and the tenants operate in a variety of industries, to the extent the Company has a significant concentration of rental revenue from any single tenant, the inability of that tenant to make its lease payments could have an adverse effect on the Company.
Some potential losses are not covered by insurance.Insurance
The Company carries insurance coverage on its properties, including those under development, of types and in amounts and with deductibles that it believes are in line with coverage customarily obtained by owners of similar properties. Certain properties owned in joint ventures with third parties are insured by the third party partner with insurance coverage of types and in amounts and with deductibles the Company believes are in line with coverage customarily obtained by owners of similar properties. In response to the uncertainty in the insurance market following the terrorist attacks of September 11, 2001, the Federal Terrorism Risk Insurance Act (as amended, “TRIA”) was enacted in November 2002 to require regulated insurers to make available coverage for “certified” acts of terrorism (as defined by the statute). The expiration date of TRIA was extended to December 31, 2014 by the Terrorism Risk Insurance Program Reauthorization Act of 2007 and further extended to December 31, 2020 by the Terrorism Risk Insurance Program Reauthorization Act of 2015 (“TRIPRA”), and the Company can provide no assurance that it will be extended further. Currently, the Company’s property insurance program per occurrence limits are $1.0 billion for its portfolio insurance program, including coverage for acts of terrorism other than nuclear, biological, chemical or radiological terrorism (“Terrorism Coverage”). The Company also carries $250 million of Terrorism Coverage for 601 Lexington Avenue, New York, New York (“601 Lexington Avenue”) in excess of the $1.0 billionof coverage in the Company’s property insurance program. Certain properties, including the General Motors Building located at 767 Fifth Avenue in New York, New York (“767 Fifth Avenue”), are currently insured in separate insurance programs. The property insurance program per occurrence limits for 767 Fifth Avenue are $1.625 billion, including Terrorism Coverage. The Company also currently carries nuclear, biological, chemical and radiological terrorism insurance coverage for acts of terrorism certified under TRIAthe Federal Terrorism Risk Insurance Act (as amended, “TRIA”) (“NBCR Coverage”), which is provided by IXP as a direct insurer, for the properties in the Company’sCompany's portfolio, including 767 Fifth Avenue, but excluding certain other properties owned in joint ventures with third parties or which the Company manages. The per occurrence limit for NBCR Coverage is $1.0 billion. Under TRIA, after the payment of the
required deductible and coinsurance, the NBCR Coverage provided by IXP is backstopped by the Federal Government if the aggregate industry insured losses resulting from a certified act of terrorism exceed a “program trigger.” In 2016,2018, the program trigger was $120$160 million and the coinsurance was 16%18%, however, both will increase in subsequent years pursuant to TRIPRA.TRIA. If the Federal Government pays out for a loss under TRIA, it is mandatory that the Federal Government recoup the full amount of the loss from insurers offering TRIA coverage after the payment of the loss pursuant to a formula in TRIPRA.TRIA. The Company may elect to terminate the NBCR Coverage if the Federal Government seeks recoupment for losses paid under TRIA, if TRIA is not extended after its expiration on December 31, 2020, if there is a change in its portfolio or for any other reason. The Company intends to continue to monitor the scope, nature and cost of available terrorism insurance and maintain terrorism insurance in amounts and on terms that are commercially reasonable.insurance.
The Company also currently carries earthquake insurance on its properties located in areas known to be subject to earthquakes in an amount and subject to self-insurance that the Company believes is commercially reasonable.earthquakes. In addition, this insurance is subject to a deductible in the amount of 3% of the value of the affected property. Specifically, the Company currently carries earthquake insurance which covers its San Francisco and Los Angeles regions (excluding Salesforce Tower) with a $170$240 million per occurrence limit and a $170$240 million annual aggregate limit, $20
million of which is provided by IXP, as a direct insurer. The builders risk policy maintained for the development of Salesforce Tower in San Francisco includes a $60 million per occurrence and annual aggregate limit of earthquake coverage. The amount of the Company’s earthquake insurance coverage may not be sufficient to cover losses from earthquakes. In addition, the amount of earthquake coverage could impact the Company’s ability to finance properties subject to earthquake risk. The Company may discontinue earthquake insurance or change the structure of its earthquake insurance program on some or all of its properties in the future if the premiums exceed the Company’s estimation of the value of the coverage.
IXP, a captive insurance company which is a wholly-owned subsidiary of the Company, acts as a direct insurer with respect to a portion of the Company’s earthquake insurance coverage for its Greater San Francisco and Los Angeles properties and the Company’s NBCR Coverage. Insofar as the Company owns IXP, it is responsible for its liquidity and capital resources, and the accounts of IXP are part of the Company’s consolidated financial statements. In particular, if a loss occurs which is covered by the Company’s NBCR Coverage but is less than the applicable program trigger under TRIA, IXP would be responsible for the full amount of the loss without any backstop by the Federal Government. IXP would also be responsible for any recoupment charges by the Federal Government in the event losses are paid out and its insurance policy is maintained after the payout by the Federal Government. If the Company experiences a loss and IXP is required to pay under its insurance policy, the Company would ultimately record the loss to the extent of the required payment. Therefore, insurance coverage provided by IXP should not be considered as the equivalent of third-party insurance, but rather as a modified form of self-insurance. In addition, Boston Properties Limited Partnership has issued a guarantee to cover liabilities of IXP in the amount of $20.0 million.
The mortgages on the Company’s properties typically contain requirements concerning the financial ratings of the insurers who provide policies covering the property. The Company provides the lenders on a regular basis with the identity of the insurance companies in the Company’s insurance programs. The ratings of some of the Company’s insurers are below the rating requirements in some of the Company’s loan agreements and the lenders for these loans could attempt to claim that an event of default has occurred under the loan. The Company believes it could obtain insurance with insurers which satisfy the rating requirements. Additionally, in the future, the Company’s ability to obtain debt financing secured by individual properties, or the terms of such financing, may be adversely affected if lenders generally insist on ratings for insurers or amounts of insurance which are difficult to obtain or which result in a commercially unreasonable premium. There can be no assurance that a deficiency in the financial ratings of one or more of the Company’s insurers will not have a material adverse effect on the Company.
The Company continues to monitor the state of the insurance market in general, and the scope and costs of coverage for acts of terrorism and California earthquake risk in particular, but the Company cannot anticipate what coverage will be available on commercially reasonable terms in future policy years. There are other types of losses, such as from wars, for which the Company cannot obtain insurance at all or at a reasonable cost. With respect to such losses and losses from acts of terrorism, earthquakes or other catastrophic events, if the Company experiences a loss that is uninsured or that exceeds policy limits, the Company could lose the capital invested in the damaged properties, as well as the anticipated future revenues from those properties. Depending on the specific circumstances of each affected property, it is possible that the Company could be liable for mortgage indebtedness or other obligations related to the property. Any such loss could materially and adversely affect the Company’s business and financial condition and results of operations.
Legal Matters
The Company is subject to various legal proceedings and claims that arise in the ordinary course of business. These matters are generally covered by insurance. Management believes that the final outcome of such matters will not have a material adverse effect on the financial position, results of operations or liquidity of the Company.
State and Local Tax Matters
Because Boston Properties, Inc. is organized and qualifies as a REIT, it is generally not subject to federal income taxes, but is subject to certain state and local taxes. In the normal course of business, certain entities through which the Company owns real estate either have undergone, or are currently undergoing, tax audits. Although the Company believes that it has substantial arguments in favor of its positions in the ongoing audits, in some instances there is no controlling precedent or interpretive guidance on the specific point at issue. Collectively, tax deficiency notices received to date from the jurisdictions conducting the ongoing audits have not been material. However, there can be no assurance that future audits will not occur with increased frequency or that the ultimate result of such audits will not have a material adverse effect on the Company’s results of operations.
Environmental Matters
It is the Company’s policy to retain independent environmental consultants to conduct or update Phase I environmental assessments (which generally do not involve invasive techniques such as soil or ground water sampling) and asbestos surveys in connection with the Company’s acquisition of properties. These pre-purchase environmental assessments have not revealed environmental conditions that the Company believes will have a material adverse effect on its business, assets, financial condition, results of operations or liquidity, and the Company is not otherwise aware of environmental conditions with respect to its properties that the Company believes would have such a material adverse effect. However, from time to time environmental conditions at the Company’s properties have required and may in the future require environmental testing and/or regulatory filings, as well as remedial action.
In February 1999, the Company (through a joint venture) acquired from Exxon Corporation a property in Massachusetts that was formerly used as a petroleum bulk storage and distribution facility and was known by the state regulatory authority to contain soil and groundwater contamination. The Company developed an office park on the property. The Company engaged a specially licensed environmental consultant to oversee the management of contaminated soil and groundwater that was disturbed in the course of construction. Under the property acquisition agreement, Exxon agreed to (1) bear the liability arising from releases or discharges of oil and hazardous substances which occurred at the site prior to the Company’s ownership, (2) continue monitoring and/or remediating such releases and discharges as necessary and appropriate to comply with applicable requirements, and (3) indemnify the Company for certain losses arising from preexisting site conditions. Any indemnity claim may be subject to various defenses, and there can be no assurance that the amounts paid under the indemnity, if any, would be sufficient to cover the liabilities arising from any such releases and discharges.
Environmental investigations at some of the Company’s properties and certain properties owned by affiliates of the Company have identified groundwater contamination migrating from off-site source properties. In each case the Company engaged a licensed environmental consultant to perform the necessary investigations and assessments and to prepare any required submittals to the regulatory authorities. In each case the environmental consultant concluded that the properties qualify under the regulatory program or the regulatory practice for a status which eliminates certain deadlines for conducting response actions at a site. The Company also believes that these properties qualify for liability relief under certain statutory provisions or regulatory practices regarding upgradient releases. Although the Company believes that the current or former owners of the upgradient source properties may bear responsibility for some or all of the costs of addressing the identified groundwater contamination, the Company will take such further response actions (if any) that it deems necessary or advisable. Other than periodic testing at some of these properties, no such additional response actions are anticipated at this time.
Some of the Company’s properties and certain properties owned by the Company’s affiliates are located in urban, industrial and other previously developed areas where fill or current or historical uses of the areas have caused site contamination. Accordingly, it is sometimes necessary to institute special soil and/or groundwater handling procedures and/or include particular building design features in connection with development, construction and other property operations in order to achieve regulatory closure and/or ensure that contaminated materials are addressed in an appropriate manner. In these situations, it is the Company’s practice to investigate the nature and extent of detected contamination, including potential issues associated with contaminant migration, assess potential liability risks and estimate the costs of required response actions and special handling procedures. The Company then uses this information as part of its decision-making process with respect to the acquisition, deal structure and/or development of the property. For example, the Company owns a parcel in Massachusetts which was formerly used as a quarry/asphalt batching facility. Pre-purchase testing indicated that the site contained relatively low levels of certain contaminants. The Company has developed an office park on this property. Prior to and during
redevelopment activities, the Company engaged a specially licensed environmental consultant to monitor environmental conditions at the site and prepare necessary regulatory submittals based on the results of an environmental risk characterization. A submittal has been made to the regulatory authorities in order to achieve regulatory closure at this site. The submittal included an environmental deed restriction that mandates compliance with certain protective measures in a portion of the site where low levels of residual soil contamination have been left in place in accordance with applicable laws.
The Company expects that resolution of the environmental matters relating to the above will not have a material impact on its business, assets, financial condition, results of operations or liquidity. However, the Company cannot assure you that it has identified all environmental liabilities at its properties, that all necessary remediation actions have been or will be undertaken at the Company’s properties or that the Company will be indemnified, in full or at all, in the event that such environmental liabilities arise.
Tax Protection Obligations
In connection with the acquisition of 767 Fifth Avenue (the General Motors Building), Boston Properties Limited Partnership entered into an agreement for the benefit of the contributing party which specifically states that Boston Properties Limited Partnership will not sell or otherwise transfer the property in a taxable transaction until June 9, 2017. If Boston Properties Limited Partnership does sell or transfer the property in a taxable transaction, it would be liable to the contributor for contractual damages.
11.10. Noncontrolling Interests
Noncontrolling interests relate to the interests in Boston Properties Limited Partnership not owned by Boston Properties, Inc. and interests in consolidated property partnerships not wholly-owned by the Company. As of December 31, 2016,2018, the noncontrolling interests in Boston Properties Limited Partnership consisted of 17,079,51116,783,558 OP Units, 904,588991,577 LTIP Units (including 166,629118,067 2012 OPP Units, and 93,92868,889 2013 MYLTIP Units), 474,415Units, 23,187 2014 MYLTIP Units 367,218and 28,724 2015 MYLTIP Units), 471,579 2016 MYLTIP Units, 398,871 2017 MYLTIP Units and 473,360 2016341,366 2018 MYLTIP Units held by parties other than Boston Properties, Inc.
Noncontrolling Interest—Redeemable Preferred Units
On March 11, 2014, Boston Properties Limited Partnership notified the holders of the outstanding Series Two Preferred Units that it had elected to redeem all of such Series Two Preferred Units on May 12, 2014. As a result of Boston Properties Limited Partnership's election to redeem the units, as of May 12, 2014, the holders of all remaining 666,116 Series Two Preferred Units converted such units into an aggregate of 874,168 OP Units. The Series Two Preferred Units bore a preferred distribution equal to the greater of (1) the distribution which would have been paid in respect of the Series Two Preferred Unit had such Series Two Preferred Unit been converted into an OP Unit (including both regular and special distributions) or (2) 6.00% per annum on a liquidation preference of $50.00 per unit, and were convertible into OP Units at a rate of $38.10 per Preferred Unit (1.312336 OP Units for each Preferred Unit). Due to the holders’ redemption option existing outside the control of the Company, the Series Two Preferred Units were presented outside of permanent equity in the Company’s Consolidated Balance Sheets.
On June 25, 2015, Boston Properties Limited Partnership redeemed the remaining 12,667 Series Four Preferred Units for cash totaling approximately $0.6 million, plus accrued and unpaid distributions. The Series Four Preferred Units bore a preferred distribution equal to 2.00% per annum on a liquidation preference of $50.00 per unit and were not convertible into OP Units. The holders of Series Four Preferred Units had the right, at certain times and subject to certain conditions set forth in the Certificate of Designations establishing the rights, limitations and preferences of the Series Four Preferred Units, to require Boston Properties Limited Partnership to redeem all of their units for cash at the redemption price of $50.00 per unit. Boston Properties Limited Partnership also had the right, at certain times and subject to certain conditions, to redeem all of the Series Four Preferred Units for cash at the redemption price of $50.00 per unit. In order to secure the performance of certain post-issuance obligations by the holders, all of such outstanding Series Four Preferred Units were subject to forfeiture pursuant to the terms of a pledge agreement and not eligible for redemption until the security interest was released and unless such security interest is released. On May 19, 2014, Boston Properties Limited Partnership released to the holders 319,687 Series Four Preferred Units that were previously subject to the security interest. On July 3, 2014, Boston Properties Limited Partnership redeemed such units for cash totaling approximately $16.0 million. On October 16, 2014, Boston Properties Limited Partnership released to the holders 27,773 Series Four Preferred Units that were previously subject to the security interest under the pledge agreement. On November 5, 2014, Boston Properties Limited Partnership redeemed such units for cash totaling approximately $1.4 million. Due to the holders’ redemption option existing outside the control of the Company, the Series Four Preferred Units were presented outside of permanent equity in the Company’s Consolidated Balance Sheets.
Boston Properties, Inc.
The following table reflects the activity of the noncontrolling interests—redeemable preferred units of Boston Properties, Inc. for the years ended December 31, 2015 and 2014 (in thousands):
|
| | | |
| Balance at December 31, 2013 | $ | 51,312 |
|
| Net income | 1,023 |
|
| Distributions | (1,023 | ) |
| Redemption of redeemable preferred units (Series Four Preferred Units) | (17,373 | ) |
| Conversion of redeemable preferred units (Series Two Preferred Units) to common units | (33,306 | ) |
| Balance at December 31, 2014 | 633 |
|
| Net income | 6 |
|
| Distributions | (6 | ) |
| Redemption of redeemable preferred units (Series Four Preferred Units) | (633 | ) |
| Balance at December 31, 2015 | $ | — |
|
Boston Properties Limited Partnership
The following table reflects the activity of the noncontrolling interests—redeemable preferred units of Boston Properties Limited Partnership for the years ended December 31, 2015 and 2014 (in thousands):
|
| | | |
| Balance at December 31, 2013 | $ | 105,746 |
|
| Net income | 1,023 |
|
| Distributions | (1,023 | ) |
| Redemption of redeemable preferred units (Series Four Preferred Units) | (17,373 | ) |
| Reallocation of partnership interest (1) | (87,740 | ) |
| Balance at December 31, 2014 | 633 |
|
| Net income | 6 |
|
| Distributions | (6 | ) |
| Redemption of redeemable preferred units (Series Four Preferred Units) | (633 | ) |
| Balance at December 31, 2015 | $ | — |
|
_____________
| |
(1) | Includes the conversion of 666,116 Series Two Preferred Units into 874,168 OP Units during the year ended December 31, 2014. |
Noncontrolling Interest—Redeemable Interest in Property Partnership
On October 4, 2012, the Company completed the formation of a joint venture, that owns and operates Fountain Square located in Reston, Virginia. The joint venture partner contributed the property valued at approximately $385.0 million and related mortgage indebtedness totaling approximately $211.3 million for a 50% interest in the joint venture. The Company contributed cash totaling approximately $87.0 million for its 50% interest, which cash was distributed to the joint venture partner. Pursuant to the joint venture agreement (i) the Company had rights to acquire the partner’s 50% interest and (ii) the partner had the right to cause the Company to acquire the partner’s interest on January 4, 2016, in each case at a fixed price totaling approximately $102.0 million in cash. The fixed price option rights were to expire on January 31, 2016. The Company was consolidating this joint venture due to the Company’s right to acquire the partner’s 50% interest. The Company recorded the noncontrolling interest at its acquisition-date fair value as temporary equity, due to the redemption option existing outside the control of the Company. The Company was accreting the changes in the redemption value quarterly over the period from the acquisition date to the earliest redemption date using the effective interest method. The Company was recording the accretion after the allocation of net income and distributions of cash flow to the noncontrolling interest account balance.
On August 6, 2015, the parties amended the joint venture agreement to require the Company to acquire its partner’s 50% interest on September 15, 2015 for approximately $100.9 million in cash. On September 15, 2015, the Company acquired its partner’s 50% interest in the consolidated entity that owns Fountain Square for cash of approximately $100.9 million plus working capital and closing prorations and the partner’s share of assumed mortgage indebtedness totaling approximately $105.6 million.
The following table reflects the activity of the noncontrolling interest—redeemable interest in property partnership in the Company’s Fountain Square consolidated entity for the years ended December 31, 2015 and 2013 (in thousands):
|
| | | |
| Balance at December 31, 2013 | $ | 99,609 |
|
| Net loss | (603 | ) |
| Distributions | (6,000 | ) |
| Adjustment to reflect redeemable interest at redemption value | 11,686 |
|
| 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 December 31, 2015 | $ | — |
|
Noncontrolling Interest—Common Units
During the years ended December 31, 20162018 and 2015, 190,8572017, 83,136 and 424,236495,637 OP Units, respectively, were presented by the holders for redemption (including 103,84748,389 and 65,19236,486 OP Units, respectively, issued upon conversion of LTIP Units, 2012 OPP Units, 2013 MYLTIP Units and 20132014 MYLTIP Units) and were redeemed by Boston Properties, Inc. in exchange for an equal number of shares of Common Stock.
Boston Properties Limited Partnership exercised its right under the terms of its partnership agreement to convert an aggregate of 625,043 eligible LTIP Units (including an aggregate of 32,349 2012 OPP Units and 2013 MYLTIP Units) into Common Units effective as of May 2, 2016. These conversions were effected solely for administrative efficiency and had no substantive impact on the rights of Boston Properties Limited Partnership or the holders of these LTIP Units, as the economic and other rights of the LTIP Units converted were substantively identical to those of the Common Units. In the future, Boston Properties Limited Partnership intends to convert LTIP Units (including 2012 OPP Units and MYLTIP Units) into Common Units promptly after they become eligible for conversion. The May 2016 conversions were, and future conversions will be, effected at the election of Boston Properties Limited Partnership and are without regard to the investment intentions of the holders of the units.
At December 31, 2016,2018, Boston Properties Limited Partnership had outstanding 474,415 2014471,579 2016 MYLTIP Units, 367,218 2015398,871 2017 MYLTIP Units and 473,360 2016341,366 2018 MYLTIP Units (See Note 17)16). Prior to the applicable measurement date (February 3, 20179, 2019 for 20142016 MYLTIP Units (See Note 20)19), February 4, 20186, 2020 for 20152017 MYLTIP Units and February 9, 20195, 2021 for 20162018 MYLTIP Units), holders of MYLTIP Units will be entitled to receive per unit distributions equal to one-tenth (10%) of the regular quarterly distributions payable on an OP Unit, but will not be entitled to receive any special distributions. After the measurement date, the number of MYLTIP Units, both vested and unvested, that MYLTIP award recipients have earned, if any, based on the establishment of a performance pool, will be entitled to receive distributions in an amount per unit equal to distributions, both regular and special, payable on an OP Unit.
On January 31, 2014, the measurement period for the Company’s 2011 OPP Unit awards expired and Boston Properties, Inc.’s TSR was not sufficient for employees to earn and therefore become eligible to vest in any of the 2011 OPP Unit awards. As a result, the Company accelerated the then remaining unrecognized compensation expense totaling approximately $1.2 million during the year ended December 31, 2014. Accordingly, all 2011 OPP Unit awards were automatically forfeited.
On February 6, 2015, the measurement period for the Company’s 2012 OPP Unit awards ended and Boston Properties, Inc.’s TSR performance was sufficient for employees to earn and therefore become eligible to vest in a portion of the 2012 OPP Unit awards. The final outperformance pool was determined to be approximately $32.1 million, or approximately 80% of the total maximum outperformance pool of $40.0 million. As a result, 174,549 2012 OPP Units were automatically forfeited.
On February 4, 2016, the measurement period for the Company’s 2013 MYLTIP awards ended and, based on Boston Properties, Inc.’s relative TSR performance, the final awards were determined to be 109.5% of target, or an aggregate of approximately $13.5 million. As a result, 205,762 2013 MYLTIP Units were automatically forfeited.
On February 3, 2017, the measurement period for the Company’s 2014 MYLTIP awards ended and, based on Boston Properties, Inc.’s relative TSR performance, the final awards were determined to be 27.7% of target or an aggregate of approximately $3.5 million(after giving effect to voluntary employee separations and the unallocated reserve). As a result, an aggregate of 447,386 2014 MYLTIP Units that had been previously granted were automatically forfeited.
On February 4, 2018, the measurement period for the Company’s 2015 MYLTIP awards ended and, based on Boston Properties, Inc.’s relative TSR performance, the final awards were determined to be 22.0% of target or an aggregate of approximately $3.6 million(after giving effect to voluntary employee separations). As a result, an aggregate of 337,847 2015 MYLTIP Units that had been previously granted were automatically forfeited.
The following table presents Boston Properties Limited Partnership’s distributions on the OP Units and LTIP Units (including the 2012 OPP Units, 2013 MYLTIP Units, 2014 MYLTIP Units and, after the February 4, 20162018 measurement date, the 20132015 MYLTIP Units) and its distributions on the 20132015 MYLTIP Units (prior to the February 4, 20162018 measurement date), 20142016 MYLTIP Units, 20152017 MYLTIP Units and 20162018 MYLTIP Units (after the February 10, 20165, 2018 issuance date) paid in 2016:2018:
|
| | | | | | | | | | |
| Record Date | | Payment Date | | Distributions per OP Unit and LTIP Unit | | Distributions per MYLTIP Unit |
| December 30, 2016 | | January 30, 2017 | |
| $0.75 |
| |
| $0.075 |
|
| 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 |
|
|
| | | | | | | | | | |
| Record Date | | Payment Date | | Distributions per OP Unit and LTIP Unit | | Distributions per MYLTIP Unit |
| December 31, 2018 | | January 30, 2019 | |
| $0.95 |
| |
| $0.095 |
|
| September 28, 2018 | | October 31, 2018 | |
| $0.95 |
| |
| $0.095 |
|
| June 29, 2018 | | July 31, 2018 | |
| $0.80 |
| |
| $0.080 |
|
| March 29, 2018 | | April 30, 2018 | |
| $0.80 |
| |
| $0.080 |
|
| December 29, 2017 | | January 30, 2018 | |
| $0.80 |
| |
| $0.080 |
|
_______________
| |
(1) | Includes a special distribution of $1.25 per unit. |
A holder of an OP Unit may present the OP Unit to Boston Properties Limited Partnership for redemption at any time (subject to restrictions agreed upon at the time of issuance of OP Units to particular holders that may restrict such redemption right for a period of time, generally one year from issuance). Upon presentation of an OP Unit for redemption, Boston Properties Limited Partnership must redeem the OP Unit for cash equal to the then value of a share of common stock of Boston Properties, Inc. Boston Properties, Inc. may, in its sole discretion, elect to assume and satisfy the redemption obligation by paying either cash or issuing one share of Common Stock. The value of the OP Units (not owned by Boston Properties, Inc. and LTIP Units (including the 2012 OPP Units, 2013 MYLTIP Units, 2014 MYLTIP Units and 20132015 MYLTIP Units) assuming that all conditions had been met for the conversion thereof) had all of such units been redeemed at December 31, 20162018 was approximately $2.3$2.0 billion based on the last reported price of a share of Common Stock on the New York Stock Exchange of $125.78$112.55 per share on December 31, 2016.2018.
Boston Properties Limited Partnership
The following table reflects the activity of noncontrolling interests—redeemable common units of Boston Properties Limited Partnership for the years ended December 31, 2016, 20152018, 2017 and 20142016 (in thousands):
| | | Balance at December 31, 2013 | $ | 1,710,218 |
| |
| Contributions | 23,990 |
| |
| Net income | 50,862 |
| |
| Distributions | (126,948 | ) | |
| Conversion of redeemable partnership units | (2,700 | ) | |
| Unearned compensation | (2,813 | ) | |
| Other comprehensive income | 256 |
| |
| Adjustment to reflect redeemable partnership units at redemption value | 657,181 |
| |
| Balance at December 31, 2014 | 2,310,046 |
| |
| Contributions | 39,030 |
| |
| Net income | 66,951 |
| |
| Distributions | (69,447 | ) | |
| Conversion of redeemable partnership units | (14,343 | ) | |
| Unearned compensation | (4,579 | ) | |
| Other comprehensive loss | (554 | ) | |
| Adjustment to reflect redeemable partnership units at redemption value | (40,415 | ) | |
| Balance at December 31, 2015 | 2,286,689 |
| $ | 2,286,689 |
|
| Contributions | 31,395 |
| 31,395 |
|
| Net income | 59,260 |
| 59,260 |
|
| Distributions | (49,087 | ) | (49,087 | ) |
| Conversion of redeemable partnership units | (6,461 | ) | (6,461 | ) |
| Unearned compensation | (3,464 | ) | (3,464 | ) |
| Other comprehensive loss | (4,379 | ) | (4,379 | ) |
| Adjustment to reflect redeemable partnership units at redemption value | (51,913 | ) | (51,913 | ) |
| Balance at December 31, 2016 | $ | 2,262,040 |
| 2,262,040 |
|
| Contributions | | 31,743 |
|
| Net income | | 52,210 |
|
| Distributions | | (54,494 | ) |
| Conversion of redeemable partnership units | | (16,916 | ) |
| Unearned compensation | | 1,650 |
|
| Cumulative effect of a change in accounting principle | | (1,763 | ) |
| Other comprehensive income | | 206 |
|
| Adjustment to reflect redeemable partnership units at redemption value | | 17,587 |
|
| Balance at December 31, 2017 | | 2,292,263 |
|
| Contributions | | 34,680 |
|
| Net income | | 66,807 |
|
| Distributions | | (62,731 | ) |
| Conversion of redeemable partnership units | | (2,880 | ) |
| Unearned compensation | | 2,181 |
|
| Cumulative effect of a change in accounting principle | | 563 |
|
| Other comprehensive income | | 304 |
|
| Adjustment to reflect redeemable partnership units at redemption value | | (330,596 | ) |
| Balance at December 31, 2018 | | $ | 2,000,591 |
|
Noncontrolling Interests—Property Partnerships
The noncontrolling interests in property partnerships consist of the outside equity interests in ventures that are consolidated with the financial results of the Company because the Company exercises control over the entities that own the properties. The equity interests in these ventures that are not owned by the Company, totaling approximately $1.5$1.7 billion at December 31, 20162018 and approximately $1.6 billion at December 31, 2015,2017, are included in Noncontrolling Interests—Property Partnerships on the accompanying Consolidated Balance Sheets.
On October 30, 2014, the Company completed the sale of a 45% interest in each of 601 Lexington Avenue in New York City and Atlantic Wharf Office Building and 100 Federal Street in Boston for an aggregate gross sale price of approximately $1.827 billion in cash, less the partner’s pro rata share of the indebtedness collateralized by 601 Lexington Avenue. Net cash proceeds totaled approximately $1.497 billion, after the payment of transaction costs. In connection with the sale, the Company formed a limited liability company for each property with the buyer and will provide customary property management and leasing services to the joint ventures. 601 Lexington Avenue is a 1,669,000 square foot Class A office complex located in Midtown Manhattan. The property consists of a 59-story tower as well as a six-story low-rise office and retail building. The property is subject to existing mortgage indebtedness of approximately $712.9 million. The Atlantic Wharf Office Building is a 791,000 square foot Class A office tower located on Boston’s Waterfront. 100 Federal Street is a 1,323,000 square foot Class A office tower located in Boston’s Financial District. The transaction did not qualify as a sale of real estate for financial reporting purposes as the Company continues to effectively control these properties and thus will continue to account for the properties on a consolidated basis in its financial statements. The Company has accounted for the transaction as an equity transaction and has recognized noncontrolling interest in its consolidated balance sheets totaling approximately $849.0 million, which is equal to 45% of the aggregate carrying value of the total equity of the properties immediately prior to the transaction. The difference between the net cash proceeds received and the noncontrolling interest recognized, which was approximately $648.5 million, has not been reflected as a gain on sale of real estate in the Company’s consolidated statements
of operations and has instead been reflected as an increase in Additional Paid-in Capital in the Company’s Consolidated Balance Sheets.
On September 18, 2015, a consolidated entity in which the Company has a 50% interest completed the sale of its 505 9th Street, N.W. property located in Washington, DC for approximately $318.0 million, including the assumption by the buyer of approximately $117.0 million of mortgage indebtedness. 505 9th Street, N.W. is an approximately 322,000 net rentable square foot Class A office building. Net cash proceeds totaled approximately $194.6 million, of which the partners’ share was approximately $97.3 million. The Company recognized a gain on sale of real estate totaling approximately $199.5 million and $199.7 million for Boston Properties, Inc. and Boston Properties Limited Partnership, respectively, of which approximately $101.1 million was allocated to the outside partners and is included within Noncontrolling Interests in Property Partnerships in the Company’s Consolidated Statements of Operations. On December 10, 2015, the consolidated entity was dissolved and the Company reclassified the remaining noncontrolling interest balance totaling approximately $4.1 million to Accounts Payable and Accrued Expenses on the Consolidated Balances Sheets, of which approximately $0.2 million is outstanding at December 31, 2016.
On May 12, 2016, the partners in the Company’s consolidated entity that owns Salesforce Tower located in San Francisco, California amended the venture agreement. Under the original venture agreement, if the Company elects to fund the construction of Salesforce Tower without a construction loan (or a construction loan of less than 50% of project costs) and the venture has commenced vertical construction of the project, then the partner’s capital funding obligation shall be limited, in which event the Company shall fund up to 2.5% of the total project costs (i.e., 50% of the partner’s 5% interest in the venture) in the form of a loan to the partner. This loan would bear interest at the then prevailing market interest rates for construction loans. Under the amended agreement, the partners have agreed to structure this funding by the Company as preferred equity rather than a loan. The preferred equity contributed by the Company shall earnearns a preferred return equal to LIBOR plus 3.00% per annum and shall beis payable to the Company out of any distributions to which the partner would otherwise be entitled until such preferred equity and preferred return have been repaid to the Company. As of December 31, 2016,2018, the Company had contributed an aggregate of approximately $4.3$22.6 million of preferred equity had been contributed byto the venture. Also, under the joint venture agreement, (a) from and after the stabilization date, the partner has the right to cause the Company to purchase all (but not less than all) of the venture.partner’s interest and (b) from and after the third anniversary of the stabilization date,
the Company has the right to acquire all (but not less than all) of the partner’s interest, in each case at an agreed upon purchase price or appraised value. In addition, if certain threshold returns are achieved the partner will be entitled to receive an additional promoted interest with respect to cash flow distributions. The term stabilization date is defined in the agreement to generally mean the first date after completion upon which Salesforce Tower is (1) at least 90% leased and (2) 50% occupied by tenants that are paying rent (See Note 19).
On June 6, 2017, in conjunction with the refinancing of the indebtedness of the Company’s consolidated entity in which it has a 60% interest and that owns 767 Fifth Avenue (the General Motors Building) located in New York City, the members of the consolidated entity amended the limited liability company agreement to provide for the contribution of the remaining unpaid principal balance of the members’ notes payable totaling approximately $273.9 million (of which the Company’s share of approximately $164.4 million is eliminated in consolidation) to equity in the consolidated entity, resulting in an increase of approximately $109.6 million to Noncontrolling Interests in Property Partnerships on the Company’s Consolidated Balance Sheets. There were no changes to the ownership interests or rights of the members as a result of the amendment.
The following table reflects the activity of the noncontrolling interests—property partnerships for the years ended December 31, 2016, 20152018, 2017 and 20142016 (in thousands):
| | | Balance at December 31, 2013 | $ | 726,132 |
| |
| Capital contributions | 887,975 |
| |
| Net income | 19,478 |
| |
| Distributions | (31,118 | ) | |
| Balance at December 31, 2014 | 1,602,467 |
| |
| Capital contributions | 3,758 |
| |
| Dissolution | (4,082 | ) | |
| Net income | 144,734 |
| |
| Accumulated other comprehensive loss | (2,428 | ) | |
| Distributions | (170,049 | ) | |
| Balance at December 31, 2015 | 1,574,400 |
| $ | 1,574,400 |
|
| Capital contributions | 10,756 |
| 10,756 |
|
| Net loss | (2,068 | ) | (2,068 | ) |
| Accumulated other comprehensive loss | (877 | ) | (877 | ) |
| Distributions | (51,564 | ) | (51,564 | ) |
| Balance at December 31, 2016 | $ | 1,530,647 |
| 1,530,647 |
|
| Capital contributions (1) | | 161,585 |
|
| Net income | | 47,832 |
|
| Accumulated other comprehensive loss | | (2,128 | ) |
| Distributions | | (54,176 | ) |
| Balance at December 31, 2017 | | 1,683,760 |
|
| Capital contributions | | 46,701 |
|
| Net income | | 62,909 |
|
| Accumulated other comprehensive income | | 576 |
|
| Distributions | | (82,501 | ) |
| Balance at December 31, 2018 | | $ | 1,711,445 |
|
_______________
| |
| (1) | Includes the contribution of the remaining unpaid principal balance of the members’ notes payable totaling $109,576 to equity in the consolidated entity that owns 767 Fifth Avenue (the General Motors Building). |
12.11. Stockholders’ Equity / Partners’ Capital
Boston Properties, Inc.
As of December 31, 2016,2018, Boston Properties, Inc. had 153,790,175154,458,478 shares of Common Stock outstanding.
On June 3, 2014,2, 2017, Boston Properties, Inc. established anrenewed its “at the market” (ATM)(“ATM”) stock offering program through which it may sell from time to time up to an aggregate of $600.0 million of its common stock through sales agents over a three-year period. This program replaced the Company’s prior $600.0 million ATM stock offering program that was scheduled to expire on June 3, 2017. The Company intends to use the net proceeds from any offering for general business purposes, which may include investment opportunities and debt reduction. No shares of common stock have been issued under this ATM stock offering program since its inception.program.
During the year ended December 31, 2016,2018, there were no options to purchase Common Stock exercised. During the year ended December 31, 2015,2017, Boston Properties, Inc. issued 11,4476,688 shares of Common Stock upon the exercise of options to purchase Common Stock.
During the years ended December 31, 20162018 and 2015,2017, Boston Properties, Inc. issued 190,85783,136 and 495,637424,236shares of Common Stock, respectively, in connection with the redemption of an equal number of redeemable OP Units from third parties.limited partners.
The following table presents Boston Properties, Inc.’s dividends per share and Boston Properties Limited Partnership’s distributions per OP Unit and LTIP Unit paid or payable in 2016:2018:
|
| | | | | | | | | | | |
| Record Date | | Payment Date | | Dividend (Per Share) |
| | Distribution (Per Unit) |
| |
| December 30, 2016 | | January 30, 2017 | |
| $0.75 |
| |
| $0.75 |
| |
| 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) |
|
| | | | | | | | | | |
| Record Date | | Payment Date | | Dividend (Per Share) |
| | Distribution (Per Unit) |
|
| December 31, 2018 | | January 30, 2019 | |
| $0.95 |
| |
| $0.95 |
|
| September 28, 2018 | | October 31, 2018 | |
| $0.95 |
| |
| $0.95 |
|
| June 29, 2018 | | July 31, 2018 | |
| $0.80 |
| |
| $0.80 |
|
| March 29, 2018 | | April 30, 2018 | |
| $0.80 |
| |
| $0.80 |
|
| December 29, 2017 | | January 30, 2018 | |
| $0.80 |
| |
| $0.80 |
|
_______________
| |
(1) | Includes a special dividend/distribution of $1.25 per share/OP Unit and LTIP Unit. |
Preferred Stock
As of December 31, 2016,2018, Boston Properties, Inc. had 80,000 shares (8,000,000 depositary shares each representing 1/100th of a share) outstanding of its 5.25% Series B Cumulative Redeemable Preferred Stock with a liquidation preference of $2,500.00 per share ($25.00 per depositary share). Boston Properties, Inc. pays cumulative cash dividends on the Series B Preferred Stock at a rate of 5.25% per annum of the $2,500.00 liquidation preference per share. Boston Properties, Inc. maydid not redeem the Series B Preferred Stock prior to March 27, 2018, except in certain circumstances relating to the preservation of Boston Properties, Inc.’s REIT status. On orand after March 27, 2018, Boston Properties, Inc., at its option, may redeem the Series B Preferred Stock for a cash redemption price of $2,500.00 per share ($25.00 per depositary share), plus all accrued and unpaid dividends. The Series B Preferred Stock is not redeemable by the holders, has no maturity date and is not convertible into any other security of Boston Properties, Inc. or its affiliates.
The following table presents Boston Properties Inc.’s dividends per share on its outstanding Series B Preferred Stock paid or payable in 2016:2018:
|
| | | | | | |
| Record Date | | Payment Date | | Dividend (Per Share) |
|
February 3, 20174, 2019 | | February 15, 20172019 | |
| $32.8125 |
|
November 4, 20162, 2018 | | November 15, 20162018 | |
| $32.8125 |
|
August 5, 20163, 2018 | | August 15, 20162018 | |
| $32.8125 |
|
May 5, 20164, 2018 | | May 16, 201615, 2018 | |
| $32.8125 |
|
February 5, 20162, 2018 | | February 16, 201615, 2018 | |
| $32.8125 |
|
Boston Properties Limited Partnership
The following table presents the changes in the issued and outstanding partners’ capital units since January 1, 2014:2016:
| | | | | General Partner Units | | Limited Partner Units | | Total Partners’
Capital Units | | General Partner Units | | Limited Partner Units | | Total Partners’
Capital Units |
| Outstanding at December 31, 2013 | | 1,700,222 |
| | 151,282,879 |
| | 152,983,101 |
| |
| Units issued to Boston Properties, Inc. related to Common Stock issued under the Employee Stock Purchase Plan | | 555 |
| | 6,409 |
| | 6,964 |
| |
| Units issued to Boston Properties, Inc. related to Common Stock issued under the Stock Option and Incentive Plan, net | | 3,476 |
| | 40,158 |
| | 43,634 |
| |
| Units issued to Boston Properties, Inc. related to Common Stock issued in exchange for OP Units | | 6,391 |
| | 73,855 |
| | 80,246 |
| |
| Outstanding at December 31, 2014 | | 1,710,644 |
| | 151,403,301 |
| | 153,113,945 |
| |
| Units issued to Boston Properties, Inc. related to Common Stock issued under the Employee Stock Purchase Plan | | 59 |
| | 6,140 |
| | 6,199 |
| |
| Units issued to Boston Properties, Inc. related to Common Stock issued under the Stock Option and Incentive Plan, net | | 340 |
| | 35,246 |
| | 35,586 |
| |
| Units issued to Boston Properties, Inc. related to Common Stock issued in exchange for OP Units | | 4,049 |
| | 420,187 |
| | 424,236 |
| |
| Outstanding at December 31, 2015 | | 1,715,092 |
| | 151,864,874 |
| | 153,579,966 |
| | 1,715,092 |
| | 151,864,874 |
| | 153,579,966 |
|
| Units issued to Boston Properties, Inc. related to Common Stock issued under the Employee Stock Purchase Plan | | 72 |
| | 5,623 |
| | 5,695 |
| | 72 |
| | 5,623 |
| | 5,695 |
|
| Units issued to Boston Properties, Inc. related to Common Stock issued under the Stock Option and Incentive Plan, net | | 172 |
| | 13,485 |
| | 13,657 |
| | 172 |
| | 13,485 |
| | 13,657 |
|
| Units issued to Boston Properties, Inc. related to Common Stock issued in exchange for OP Units | | 2,407 |
| | 188,450 |
| | 190,857 |
| | 2,407 |
| | 188,450 |
| | 190,857 |
|
| Outstanding at December 31, 2016 | | 1,717,743 |
| | 152,072,432 |
| | 153,790,175 |
| | 1,717,743 |
| | 152,072,432 |
| | 153,790,175 |
|
| Units issued to Boston Properties, Inc. related to Common Stock issued under the Employee Stock Purchase Plan | | | 21 |
| | 6,296 |
| | 6,317 |
|
| Units issued to Boston Properties, Inc. related to Common Stock issued under the Stock Option and Incentive Plan, net | | | 111 |
| | 33,046 |
| | 33,157 |
|
| Units issued to Boston Properties, Inc. related to Common Stock issued in exchange for OP Units | | | 1,665 |
| | 493,972 |
| | 495,637 |
|
| Outstanding at December 31, 2017 | | | 1,719,540 |
| | 152,605,746 |
| | 154,325,286 |
|
| Units issued to Boston Properties, Inc. related to Common Stock issued under the Employee Stock Purchase Plan | | | 132 |
| | 6,136 |
| | 6,268 |
|
| Units issued to Boston Properties, Inc. related to Common Stock issued under the Stock Option and Incentive Plan, net | | | 919 |
| | 42,869 |
| | 43,788 |
|
| Units issued to Boston Properties, Inc. related to Common Stock issued in exchange for OP Units | | | 1,745 |
| | 81,391 |
| | 83,136 |
|
| Outstanding at December 31, 2018 | | | 1,722,336 |
| | 152,736,142 |
| | 154,458,478 |
|
As of December 31, 2016,2018, Boston Properties, Inc. owned 1,717,7431,722,336 general partnership units and 152,072,432152,736,142 limited partnership units.
The following table reflects the activity of the Series B Preferred Units for the years ended December 31, 2016, 20152018, 2017 and 20142016 (in thousands), which activity is included within Boston Properties Limited Partnership’s Consolidated Statements of Partners’ Capital:
| | | Balance at December 31, 2013 | $ | 193,623 |
| |
| Net income | 10,500 |
| |
| Distributions | (10,500 | ) | |
| Balance at December 31, 2014 | 193,623 |
| |
| Net income | 10,500 |
| |
| Distributions | (10,500 | ) | |
| Balance at December 31, 2015 | 193,623 |
| $ | 193,623 |
|
| Net income | 10,500 |
| 10,500 |
|
| Distributions | (10,500 | ) | (10,500 | ) |
| Balance at December 31, 2016 | $ | 193,623 |
| 193,623 |
|
| Net income | | 10,500 |
|
| Distributions | | (10,500 | ) |
| Balance at December 31, 2017 | | 193,623 |
|
| Net income | | 10,500 |
|
| Distributions | | (10,500 | ) |
| Balance at December 31, 2018 | | $ | 193,623 |
|
13.12. Future Minimum Rents
The properties are leased to tenants under net operating leases with initial term expiration dates ranging from 20172019 to 2046.2049. The future contractual minimum lease payments to be received (excluding operating expense reimbursements) by the Company as of December 31, 2016,2018, under non-cancelable operating leases which expire on various dates through 2046,2049, are as follows:
| | | Years Ending December 31, | (in thousands) | (in thousands) |
| 2017 | $ | 1,906,847 |
| |
| 2018 | 1,903,887 |
| |
| 2019 | 1,887,137 |
| $ | 2,088,171 |
|
| 2020 | 1,741,024 |
| 2,106,963 |
|
| 2021 | 1,553,526 |
| 2,015,031 |
|
| 2022 | | 1,838,699 |
|
| 2023 | | 1,736,636 |
|
| Thereafter | 9,367,433 |
| 12,295,464 |
|
No single tenant represented more than 10.0% of the Company’s total rental revenue for the years ended December 31, 2016, 20152018, 2017 and 2014.2016.
14.13. Segment Information
The following tables present reconciliations of Net Income Attributable to Boston Properties, Inc. Common Shareholders to Net Operating Income and Net Income Attributable to Boston Properties Limited Partnership Common Unitholders to Net Operating Income for the years ended December 31, 2016, 20152018, 2017 and 2014.2016.
Boston Properties, Inc.
| | | | | Year ended December 31, | | Year ended December 31, |
| | | 2016 | | 2015 | | 2014 | | 2018 | | 2017 | | 2016 |
| | | (in thousands) | | (in thousands) |
| Net income attributable to Boston Properties, Inc. common shareholders | | $ | 502,285 |
| | $ | 572,606 |
| | $ | 433,111 |
| | $ | 572,347 |
| | $ | 451,939 |
| | $ | 502,285 |
|
| Add: | | | | | | | | | | | | |
| Preferred dividends | | 10,500 |
| | 10,500 |
| | 10,500 |
| | 10,500 |
| | 10,500 |
| | 10,500 |
|
| Noncontrolling interest—common units of the Operating Partnership | | 59,260 |
| | 66,951 |
| | 50,862 |
| | 66,807 |
| | 52,210 |
| | 59,260 |
|
| Noncontrolling interest—redeemable preferred units of the Operating Partnership | | — |
| | 6 |
| | 1,023 |
| |
| Noncontrolling interest in property partnerships | | (2,068 | ) | | 149,855 |
| | 30,561 |
| |
| Noncontrolling interests in property partnerships | | | 62,909 |
| | 47,832 |
| | (2,068 | ) |
Losses from interest rate contracts
| | 140 |
| | — |
| | — |
| | — |
| | — |
| | 140 |
|
| Losses from early extinguishments of debt | | 371 |
| | 22,040 |
| | 10,633 |
| |
| Interest expense | | 412,849 |
| | 432,196 |
| | 455,743 |
| | 378,168 |
| | 374,481 |
| | 412,849 |
|
| Impairment losses | | | 11,812 |
| | — |
| | 1,783 |
|
| Depreciation and amortization expense | | 694,403 |
| | 639,542 |
| | 628,573 |
| | 645,649 |
| | 617,547 |
| | 694,403 |
|
| Impairment loss | | 1,783 |
| | — |
| | — |
| |
| Transaction costs | | 2,387 |
| | 1,259 |
| | 3,140 |
| | 1,604 |
| | 668 |
| | 2,387 |
|
| Payroll and related costs from management services contracts | | | 9,590 |
| | — |
| | — |
|
| General and administrative expense | | 105,229 |
| | 96,319 |
| | 98,937 |
| | 121,722 |
| | 113,715 |
| | 105,229 |
|
| Less: | | | | | | | | | | | | |
| Gains on sales of real estate | | 80,606 |
| | 375,895 |
| | 168,039 |
| |
| Gains (losses) from early extinguishments of debt | | | (16,490 | ) | | 496 |
| | (371 | ) |
| Gains (losses) from investments in securities | | 2,273 |
| | (653 | ) | | 1,038 |
| | (1,865 | ) | | 3,678 |
| | 2,273 |
|
| Interest and other income | | 7,230 |
| | 6,777 |
| | 8,765 |
| | 10,823 |
| | 5,783 |
| | 7,230 |
|
| Gains on sales of real estate | | | 182,356 |
| | 7,663 |
| | 80,606 |
|
Gain on sale of investment in unconsolidated joint venture
| | 59,370 |
| | — |
| | — |
| | — |
| | — |
| | 59,370 |
|
| Income from unconsolidated joint ventures | | 8,074 |
| | 22,770 |
| | 12,769 |
| | 2,222 |
| | 11,232 |
| | 8,074 |
|
| Development and management services income | | 28,284 |
| | 22,554 |
| | 25,316 |
| |
| Direct reimbursements of payroll and related costs from management services contracts | | | 9,590 |
| | — |
| | — |
|
| Development and management services revenue | | | 45,158 |
| | 34,605 |
| | 28,284 |
|
| Net Operating Income | | $ | 1,601,302 |
| | $ | 1,563,931 |
| | $ | 1,507,156 |
| | $ | 1,649,314 |
| | $ | 1,605,435 |
| | $ | 1,601,302 |
|
Boston Properties Limited Partnership
| | | | Year ended December 31, | Year ended December 31, |
| | | 2016 | | 2015 | | 2014 | | 2018 | | 2017 | | 2016 |
| | | (in thousands) | | (in thousands) |
| Net income attributable to Boston Properties Limited Partnership common unitholders | | $ | 575,341 |
| | $ | 648,748 |
| | $ | 499,129 |
| | $ | 656,903 |
| | $ | 512,866 |
| | $ | 575,341 |
|
| Add: | | | | | | | | | | | | |
| Preferred distributions | | 10,500 |
| | 10,500 |
| | 10,500 |
| | 10,500 |
| | 10,500 |
| | 10,500 |
|
| Noncontrolling interest—redeemable preferred units | | — |
| | 6 |
| | 1,023 |
| |
| Noncontrolling interest in property partnerships | | (2,068 | ) | | 149,855 |
| | 30,561 |
| |
| Noncontrolling interests in property partnerships | | | 62,909 |
| | 47,832 |
| | (2,068 | ) |
Losses from interest rate contracts
| | 140 |
| | — |
| | — |
| | — |
| | — |
| | 140 |
|
| Losses from early extinguishments of debt | | 371 |
| | 22,040 |
| | 10,633 |
| |
| Interest expense | | 412,849 |
| | 432,196 |
| | 455,743 |
| | 378,168 |
| | 374,481 |
| | 412,849 |
|
| Impairment losses | | | 10,181 |
| | — |
| | 1,783 |
|
| Depreciation and amortization expense | | 682,776 |
| | 631,549 |
| | 620,064 |
| | 637,891 |
| | 609,407 |
| | 682,776 |
|
| Impairment loss | | 1,783 |
| | — |
| | — |
| |
| Transaction costs | | 2,387 |
| | 1,259 |
| | 3,140 |
| | 1,604 |
| | 668 |
| | 2,387 |
|
| Payroll and related costs from management services contracts | | | 9,590 |
| | — |
| | — |
|
| General and administrative expense | | 105,229 |
| | 96,319 |
| | 98,937 |
| | 121,722 |
| | 113,715 |
| | 105,229 |
|
| Less: | | | | | | | | | | | | |
| Gains on sales of real estate | | 82,775 |
| | 377,093 |
| | 174,686 |
| |
| Gains (losses) from early extinguishments of debt | | | (16,490 | ) | | 496 |
| | (371 | ) |
| Gains (losses) from investments in securities | | 2,273 |
| | (653 | ) | | 1,038 |
| | (1,865 | ) | | 3,678 |
| | 2,273 |
|
| Interest and other income | | 7,230 |
| | 6,777 |
| | 8,765 |
| | 10,823 |
| | 5,783 |
| | 7,230 |
|
| Gains on sales of real estate | | | 190,716 |
| | 8,240 |
| | 82,775 |
|
Gain on sale of investment in unconsolidated joint venture
| | 59,370 |
| | — |
| | — |
| | — |
| | — |
| | 59,370 |
|
| Income from unconsolidated joint ventures | | 8,074 |
| | 22,770 |
| | 12,769 |
| | 2,222 |
| | 11,232 |
| | 8,074 |
|
| Development and management services income | | 28,284 |
| | 22,554 |
| | 25,316 |
| |
| Direct reimbursements of payroll and related costs from management services contracts | | | 9,590 |
| | — |
| | — |
|
| Development and management services revenue | | | 45,158 |
| | 34,605 |
| | 28,284 |
|
| Net Operating Income | | $ | 1,601,302 |
| | $ | 1,563,931 |
| | $ | 1,507,156 |
| | $ | 1,649,314 |
| | $ | 1,605,435 |
| | $ | 1,601,302 |
|
Net operating income (“NOI”) is a non-GAAP financial measure equal to net income attributable to Boston Properties, Inc. common shareholders and net income attributable to Boston Properties Limited Partnership common unitholders, as applicable, the most directly comparable GAAP financial measures, plus (1) preferred dividends/distributions, net income attributable to noncontrolling interests, losses from interest rate contracts, losses from early extinguishments of debt, interest expense, impairment losses, depreciation and amortization impairment loss,expense, transaction costs, payroll and related costs from management services contracts and corporate general and administrative expense less (2) gains on sales(losses) from early extinguishments of real estate,debt, gains (losses) from investments in securities, interest and other income, gains on sales of real estate, gain on sale of investment in unconsolidated joint venture, income from unconsolidated joint ventures, direct reimbursements of payroll and related costs from management services contracts and development and management services income.revenue. The Company believes NOI is useful to investors as a performance measure and believes it provides useful information to investors regarding its financial condition and results of operations and financial condition because, when compared across periods, it reflects the impact on operations from trends in occupancy rates, rental rates, operating costs and acquisition and development activity on an unleveraged basis, providing perspective not immediately apparent from net income attributable to Boston Properties, Inc. common shareholders and net income attributable to Boston Properties Limited Partnership common unitholders. For example, interest expense is not necessarily linked to the operating performance of a real estate asset and is often incurred at the corporate level as opposed to the property level. Similarly, interest expense may be incurred at the property level even though the financing proceeds may be used at the corporate level (e.g., used for other investment activity). In addition, depreciation and amortization expense, because of historical cost accounting and useful life estimates, depreciation and amortization may distort operating performance measures at the property level. NOI presented by the Company may not be comparable to NOI reported by other REITs or real estate companies that define NOI differently.
Asset information by segment is not reported because the Company does not use this measure to assess performance. Therefore, depreciation and amortization expense is not allocated among segments. Preferred dividends/distributions, net income attributable noncontrolling interests, losses from interest rate contracts, interest expense, impairment losses, depreciation and amortization expense, transactions costs, payroll and related costs from management services contracts, corporate general and administrative expense, gains (losses) from early extinguishments of debt, interest expense, depreciation and amortization expense, impairment loss, transactions costs, general and administrative expenses,gains (losses) from investments in securities, gains on sales of real estate, gains (losses) from investments in securities, interest and other income, gain on sale of investment in unconsolidated joint venture, income from unconsolidated joint ventures, direct reimbursements of payroll and related costs from management services contracts and development and management services incomerevenue are not included in NOI as internal reporting addresses these items on a corporate level.
The Company’s segments are based on the Company’s method of internal reporting which classifies its operations by both geographic area and property type. The Company’s segments by geographic area are Boston, New York, San Francisco and Washington, DC. Segments by property type include: Office, Residential and Hotel.
Beginning on January 1, 2016, the properties that were historically included in the Company’s Office/Technical segment are now included in the Office segment to align with its method of internal reporting, which shifted after the disposition of 415 Main Street in Cambridge, Massachusetts. As such, the amounts previously included in Office/Technical are now included in Office for all periods presented.
Information by geographic area and property type (dollars in thousands):
For the year ended December 31, 2016:2018:
| | | | Boston | | New York | | San Francisco | | Washington, DC | | Total | Boston | | New York | | San Francisco | | Washington, DC | | Total |
| Rental Revenue: | | | | | | | | | | | | | | | | | | |
| Office | $ | 727,265 |
| | $ | 1,012,518 |
| | $ | 318,609 |
| | $ | 402,561 |
| | $ | 2,460,953 |
| $ | 838,341 |
| | $ | 959,050 |
| | $ | 397,180 |
| | $ | 396,088 |
| | $ | 2,590,659 |
|
| Residential | 4,812 |
| | — |
| | — |
| | 11,887 |
| | 16,699 |
| 6,694 |
| | — |
| | — |
| | 15,857 |
| | 22,551 |
|
| Hotel | 44,884 |
| | — |
| | — |
| | — |
| | 44,884 |
| 49,118 |
| | — |
| | — |
| | — |
| | 49,118 |
|
| Total | 776,961 |
| | 1,012,518 |
| | 318,609 |
| | 414,448 |
| | 2,522,536 |
| 894,153 |
| | 959,050 |
| | 397,180 |
| | 411,945 |
| | 2,662,328 |
|
| % of Grand Totals | 30.80 | % | | 40.14 | % | | 12.63 | % | | 16.43 | % | | 100.00 | % | 33.59 | % | | 36.02 | % | | 14.92 | % | | 15.47 | % | | 100.00 | % |
| Rental Expenses: | | | | | | | | | | | | | | | | | | |
| Office | 282,827 |
| | 363,188 |
| | 100,787 |
| | 135,890 |
| | 882,692 |
| 315,653 |
| | 377,992 |
| | 130,016 |
| | 142,886 |
| | 966,547 |
|
| Residential | 2,708 |
| | — |
| | — |
| | 4,368 |
| | 7,076 |
| 3,632 |
| | — |
| | — |
| | 8,972 |
| | 12,604 |
|
| Hotel | 31,466 |
| | — |
| | — |
| | — |
| | 31,466 |
| 33,863 |
| | — |
| | — |
| | — |
| | 33,863 |
|
| Total | 317,001 |
| | 363,188 |
| | 100,787 |
| | 140,258 |
| | 921,234 |
| 353,148 |
| | 377,992 |
| | 130,016 |
| | 151,858 |
| | 1,013,014 |
|
| % of Grand Totals | 34.41 | % | | 39.42 | % | | 10.94 | % | | 15.23 | % | | 100.00 | % | 34.86 | % | | 37.32 | % | | 12.83 | % | | 14.99 | % | | 100.00 | % |
| Net operating income | $ | 459,960 |
| | $ | 649,330 |
| | $ | 217,822 |
| | $ | 274,190 |
| | $ | 1,601,302 |
| $ | 541,005 |
| | $ | 581,058 |
| | $ | 267,164 |
| | $ | 260,087 |
| | $ | 1,649,314 |
|
| % of Grand Totals | 28.73 | % | | 40.55 | % | | 13.60 | % | | 17.12 | % | | 100.00 | % | 32.80 | % | | 35.23 | % | | 16.20 | % | | 15.77 | % | | 100.00 | % |
For the year ended December 31, 2015:2017:
| | | | Boston | | New York | | San Francisco | | Washington, DC | | Total | Boston | | New York | | San Francisco | | Washington, DC | | Total |
| Rental Revenue: | | | | | | | | | | | | | | | | | | |
| Office | $ | 716,246 |
| | $ | 1,000,030 |
| | $ | 302,434 |
| | $ | 384,628 |
| | $ | 2,403,338 |
| $ | 776,279 |
| | $ | 969,371 |
| | $ | 345,519 |
| | $ | 414,103 |
| | $ | 2,505,272 |
|
| Residential | 4,801 |
| | — |
| | — |
| | 14,082 |
| | 18,883 |
| 4,745 |
| | — |
| | — |
| | 11,851 |
| | 16,596 |
|
| Hotel | 46,046 |
| | — |
| | — |
| | — |
| | 46,046 |
| 45,603 |
| | — |
| | — |
| | — |
| | 45,603 |
|
| Total | 767,093 |
| | 1,000,030 |
| | 302,434 |
| | 398,710 |
| | 2,468,267 |
| 826,627 |
| | 969,371 |
| | 345,519 |
| | 425,954 |
| | 2,567,471 |
|
| % of Grand Totals | 31.08 | % | | 40.52 | % | | 12.25 | % | | 16.15 | % | | 100.00 | % | 32.20 | % | | 37.75 | % | | 13.46 | % | | 16.59 | % | | 100.00 | % |
| Rental Expenses: | | | | | | | | | | | | | | | | | | |
| Office | 287,341 |
| | 346,897 |
| | 98,206 |
| | 131,581 |
| | 864,025 |
| 301,097 |
| | 372,810 |
| | 105,253 |
| | 144,515 |
| | 923,675 |
|
| Residential | 2,006 |
| | — |
| | — |
| | 6,221 |
| | 8,227 |
| 2,044 |
| | — |
| | — |
| | 4,258 |
| | 6,302 |
|
| Hotel | 32,084 |
| | — |
| | — |
| | — |
| | 32,084 |
| 32,059 |
| | — |
| | — |
| | — |
| | 32,059 |
|
| Total | 321,431 |
| | 346,897 |
| | 98,206 |
| | 137,802 |
| | 904,336 |
| 335,200 |
| | 372,810 |
| | 105,253 |
| | 148,773 |
| | 962,036 |
|
| % of Grand Totals | 35.54 | % | | 38.36 | % | | 10.86 | % | | 15.24 | % | | 100.00 | % | 34.84 | % | | 38.76 | % | | 10.94 | % | | 15.46 | % | | 100.00 | % |
| Net operating income | $ | 445,662 |
| | $ | 653,133 |
| | $ | 204,228 |
| | $ | 260,908 |
| | $ | 1,563,931 |
| $ | 491,427 |
| | $ | 596,561 |
| | $ | 240,266 |
| | $ | 277,181 |
| | $ | 1,605,435 |
|
| % of Grand Totals | 28.50 | % | | 41.76 | % | | 13.06 | % | | 16.68 | % | | 100.00 | % | 30.61 | % | | 37.15 | % | | 14.97 | % | | 17.27 | % | | 100.00 | % |
For the year ended December 31, 2014:2016:
| | | | Boston | | New York | | San Francisco | | Washington, DC | | Total | Boston | | New York | | San Francisco | | Washington, DC | | Total |
| Rental Revenue: | | | | | | | | | | | | | | | | | | |
| Office | $ | 715,917 |
| | $ | 928,692 |
| | $ | 261,221 |
| | $ | 396,274 |
| | $ | 2,302,104 |
| $ | 727,265 |
| | $ | 1,012,518 |
| | $ | 318,609 |
| | $ | 402,561 |
| | $ | 2,460,953 |
|
| Residential | 4,528 |
| | — |
| | — |
| | 21,665 |
| | 26,193 |
| 4,812 |
| | — |
| | — |
| | 11,887 |
| | 16,699 |
|
| Hotel | 43,385 |
| | — |
| | — |
| | — |
| | 43,385 |
| 44,884 |
| | — |
| | — |
| | — |
| | 44,884 |
|
| Total | 763,830 |
| | 928,692 |
| | 261,221 |
| | 417,939 |
| | 2,371,682 |
| 776,961 |
| | 1,012,518 |
| | 318,609 |
| | 414,448 |
| | 2,522,536 |
|
| % of Grand Totals | 32.21 | % | | 39.16 | % | | 11.01 | % | | 17.62 | % | | 100.00 | % | 30.80 | % | | 40.14 | % | | 12.63 | % | | 16.43 | % | | 100.00 | % |
| Rental Expenses: | | | | | | | | | | | | | | | | | | |
| Office | 278,120 |
| | 315,330 |
| | 90,133 |
| | 135,785 |
| | 819,368 |
| 282,827 |
| | 363,188 |
| | 100,787 |
| | 135,890 |
| | 882,692 |
|
| Residential | 1,957 |
| | — |
| | — |
| | 13,965 |
| | 15,922 |
| 2,708 |
| | — |
| | — |
| | 4,368 |
| | 7,076 |
|
| Hotel | 29,236 |
| | — |
| | — |
| | — |
| | 29,236 |
| 31,466 |
| | — |
| | — |
| | — |
| | 31,466 |
|
| Total | 309,313 |
| | 315,330 |
| | 90,133 |
| | 149,750 |
| | 864,526 |
| 317,001 |
| | 363,188 |
| | 100,787 |
| | 140,258 |
| | 921,234 |
|
| % of Grand Totals | 35.78 | % | | 36.47 | % | | 10.43 | % | | 17.32 | % | | 100.00 | % | 34.41 | % | | 39.42 | % | | 10.94 | % | | 15.23 | % | | 100.00 | % |
| Net operating income | $ | 454,517 |
| | $ | 613,362 |
| | $ | 171,088 |
| | $ | 268,189 |
| | $ | 1,507,156 |
| $ | 459,960 |
| | $ | 649,330 |
| | $ | 217,822 |
| | $ | 274,190 |
| | $ | 1,601,302 |
|
| % of Grand Totals | 30.16 | % | | 40.70 | % | | 11.35 | % | | 17.79 | % | | 100.00 | % | 28.73 | % | | 40.55 | % | | 13.60 | % | | 17.12 | % | | 100.00 | % |
15.14. Earnings Per Share / Common Unit
Boston Properties, Inc.
The following table provides a reconciliation of both the net income attributable to Boston Properties, Inc. common shareholders and the number of common shares used in the computation of basic EPS,earnings per share (“EPS”), which is calculated by dividing net income attributable to Boston Properties, Inc. common shareholders by the weighted-average number of common shares outstanding during the period. The terms of the Series Two Preferred Units enabled the holders to obtain OP Units of Boston Properties Limited Partnership, and therefore Common Stock of Boston Properties, Inc., and as a result these are considered participating securities. Unvested share-based payment awards that contain non-forfeitable rights to dividends or dividend equivalents (whether paid or unpaid) are also participating securities. As such, unvested restricted common stock of Boston Properties, Inc., and Boston Properties Limited Partnership's LTIP Units, 2012 OPP Units and MYLTIP Units are considered participating securities. Participating securities are included in the computation of basic EPS of Boston Properties, Inc. using the two-class method. Participating securities are included in the computation of diluted EPS of Boston Properties, Inc. using the if-converted method if the impact is dilutive. Because the 2012 OPP Units, 2013 MYLTIP Units, 2014 MYLTIP Units and 2015 MYLTIP Units required, and the 2016-2018 MYLTIP Units require, the CompanyBoston Properties, Inc. to outperform absolute and relative return thresholds, unless such thresholds have been met by the end of the applicable reporting period, Boston Properties, Inc. excludes such units from the diluted EPS calculation. Other potentially dilutive common shares, including stock options, restricted stock and other securities of Boston Properties Limited Partnership that are exchangeable for the Boston Properties, Inc.’s Common Stock, and the related impact on earnings, are considered when calculating diluted EPS.
| | | | For the Year Ended December 31, 2016 | For the Year Ended December 31, 2018 |
| | Income (Numerator) | | Shares (Denominator) | | Per Share Amount | Income (Numerator) | | Shares (Denominator) | | Per Share Amount |
| | (in thousands, except for per share amounts) | (in thousands, except for per share amounts) |
| Basic Earnings: | | | | | | | | | | |
| Net income attributable to Boston Properties, Inc. common shareholders | $ | 502,285 |
| | 153,715 |
| | $ | 3.27 |
| $ | 572,347 |
| | 154,427 |
| | $ | 3.71 |
|
| Allocation of undistributed earnings to participating securities | (283 | ) | | — |
| | — |
| (101 | ) | | — |
| | — |
|
| Net income attributable to Boston Properties, Inc. common shareholders | $ | 502,002 |
| | 153,715 |
| | $ | 3.27 |
| $ | 572,246 |
| | 154,427 |
| | $ | 3.71 |
|
| Effect of Dilutive Securities: | | | | | | | | | | |
| Stock Based Compensation | — |
| | 262 |
| | (0.01 | ) | — |
| | 255 |
| | (0.01 | ) |
| Diluted Earnings: | | | | | | | | | | |
| Net income attributable to Boston Properties, Inc. common shareholders | $ | 502,002 |
| | 153,977 |
| | $ | 3.26 |
| $ | 572,246 |
| | 154,682 |
| | $ | 3.70 |
|
| | | | | | | | | | | |
| | For the Year Ended December 31, 2015 | For the Year Ended December 31, 2017 |
| | Income (Numerator) | | Shares (Denominator) | | Per Share Amount | Income (Numerator) | | Shares (Denominator) | | Per Share Amount |
| | (in thousands, except for per share amounts) | (in thousands, except for per share amounts) |
| Basic Earnings: | | | | | | | | | | |
| Net income attributable to Boston Properties, Inc. common shareholders | $ | 572,606 |
| | 153,471 |
| | $ | 3.73 |
| $ | 451,939 |
| | 154,190 |
| | $ | 2.93 |
|
| Effect of Dilutive Securities: | | | | | | | | | | |
| Stock Based Compensation | — |
| | 373 |
| | (0.01 | ) | — |
| | 200 |
| | — |
|
| Diluted Earnings: | | | | | | | | | | |
| Net income attributable to Boston Properties, Inc. common shareholders | $ | 572,606 |
| | 153,844 |
| | $ | 3.72 |
| $ | 451,939 |
| | 154,390 |
| | $ | 2.93 |
|
| | | | | | | | | | | |
| | For the Year Ended December 31, 2014 | For the Year Ended December 31, 2016 |
| | Income (Numerator) | | Shares (Denominator) | | Per Share Amount | Income (Numerator) | | Shares (Denominator) | | Per Share Amount |
| | (in thousands, except for per share amounts) | (in thousands, except for per share amounts) |
| Basic Earnings: | | | | | | | | | | |
| Net income attributable to Boston Properties, Inc. common shareholders | $ | 433,111 |
| | 153,089 |
| | $ | 2.83 |
| $ | 502,285 |
| | 153,715 |
| | $ | 3.27 |
|
| Allocation of undistributed earnings to participating securities | | (283 | ) | | — |
| | — |
|
| Net income attributable to Boston Properties, Inc. common shareholders | | $ | 502,002 |
| | 153,715 |
| | $ | 3.27 |
|
| Effect of Dilutive Securities: | | | | | | | | | | |
| Stock Based Compensation | — |
| | 219 |
| | — |
| — |
| | 262 |
| | (0.01 | ) |
| Diluted Earnings: | | | | | | | | | | |
| Net income attributable to Boston Properties, Inc. common shareholders | $ | 433,111 |
| | 153,308 |
| | $ | 2.83 |
| $ | 502,002 |
| | 153,977 |
| | $ | 3.26 |
|
| | | | | | | | | | | |
Boston Properties Limited Partnership
The following table provides a reconciliation of both the net income attributable to Boston Properties Limited Partnership common unitholders and the number of common units used in the computation of basic earnings per common unit, which is calculated by dividing net income attributable to Boston Properties Limited Partnership common unitholders by the weighted-average number of common units outstanding during the period. The terms of the Series Two Preferred Units enable the holders to obtain OP Units of Boston Properties Limited Partnership and as a result these are considered participating securities. Unvested share-based payment awards that contain non-forfeitable rights to dividends or dividend equivalents (whether paid or unpaid) are also participating securities. As such, unvested restricted common stock of Boston Properties, Inc. and Boston Properties Limited Partnership’s LTIP Units, 2012 OPP Units and MYLTIP Units are considered participating securities.
Participating securities are included in the computation of basic earnings per common unit using the two-class method. Participating securities are included in the computation of diluted earnings per common unit using the if-converted method if the impact is dilutive. Because the 2012 OPP Units, 2013 MYLTIP Units, 2014 MYLTIP Units and 2015 MYLTIP Units required, and the 2016-2018 MYLTIP Units require, Boston Properties, Inc. to outperform absolute and relative return thresholds, unless such thresholds have been met by the end of the applicable reporting period, Boston Properties Limited Partnership excludes such units from the diluted earnings per common unit calculation. Other potentially dilutive common units and the related impact on earnings are considered when calculating diluted earnings per common unit. Included in the number of units (the denominator) below are approximately 17,646,000, 17,668,00017,485,000, 17,471,000 and 17,364,00017,646,000 redeemable common units for the years ended December 31, 2016, 20152018, 2017 and 2014,2016, respectively. | | | | For the Year Ended December 31, 2016 | For the Year Ended December 31, 2018 |
| | Income (Numerator) | | Units (Denominator) | | Per Unit Amount | Income (Numerator) | | Units (Denominator) | | Per Unit Amount |
| | (in thousands, except for per unit amounts) | (in thousands, except for per unit amounts) |
| Basic Earnings: | | | | | | | | | | |
| Net income attributable to Boston Properties Limited Partnership common unitholders | $ | 575,341 |
| | 171,361 |
| | $ | 3.36 |
| $ | 656,903 |
| | 171,912 |
| | $ | 3.82 |
|
| Allocation of undistributed earnings to participating securities | (316 | ) | | — |
| | — |
| (113 | ) | | — |
| | — |
|
| Net income attributable to Boston Properties Limited Partnership common unitholders | $ | 575,025 |
| | 171,361 |
| | $ | 3.36 |
| $ | 656,790 |
| | 171,912 |
| | $ | 3.82 |
|
| Effect of Dilutive Securities: | | | | | | | | | | |
| Stock Based Compensation | — |
| | 262 |
| | (0.01 | ) | — |
| | 255 |
| | (0.01 | ) |
| Diluted Earnings: | | | | | | | | | | |
| Net income attributable to Boston Properties Limited Partnership common unitholders | $ | 575,025 |
| | 171,623 |
| | $ | 3.35 |
| $ | 656,790 |
| | 172,167 |
| | $ | 3.81 |
|
|
| | | | | | | | | | |
| | For the Year Ended December 31, 2015 |
| | Income (Numerator) | | Units (Denominator) | | Per Unit Amount |
| | (in thousands, except for per unit amounts) |
| Basic Earnings: | | | | | |
| Net income attributable to Boston Properties Limited Partnership common unitholders | $ | 648,748 |
| | 171,139 |
| | $ | 3.79 |
|
| Effect of Dilutive Securities: | | | | | |
| Stock Based Compensation | — |
| | 373 |
| | (0.01 | ) |
| Diluted Earnings: | | | | | |
| Net income attributable to Boston Properties Limited Partnership common unitholders | $ | 648,748 |
| | 171,512 |
| | $ | 3.78 |
|
| | | | | | |
| | For the Year Ended December 31, 2014 |
| | 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 | $ | 499,129 |
| | 170,453 |
| | $ | 2.93 |
|
| Effect of Dilutive Securities: | | | | | |
| Stock Based Compensation | — |
| | 219 |
| | (0.01 | ) |
| Diluted Earnings: | | | | | |
| Net income attributable to Boston Properties Limited Partnership common unitholders | $ | 499,129 |
| | 170,672 |
| | $ | 2.92 |
|
| | | | | | |
|
| | | | | | | | | | |
| | For the Year Ended December 31, 2017 |
| | 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 | $ | 512,866 |
| | 171,661 |
| | $ | 2.99 |
|
| Effect of Dilutive Securities: | | | | | |
| Stock Based Compensation | — |
| | 200 |
| | (0.01 | ) |
| Diluted Earnings: | | | | | |
| Net income attributable to Boston Properties Limited Partnership common unitholders | $ | 512,866 |
| | 171,861 |
| | $ | 2.98 |
|
| | | | | | |
|
| | | | | | | | | | |
| | For the Year Ended December 31, 2016 |
| | Income (Numerator) | | Units (Denominator) | | Per Unit Amount |
| | (in thousands, except for per unit amounts) |
| Basic Earnings: | | | | | |
| Net income attributable to Boston Properties Limited Partnership common unitholders | $ | 575,341 |
| | 171,361 |
| | $ | 3.36 |
|
| Allocation of undistributed earnings to participating securities | (316 | ) | | — |
| | — |
|
| Net income attributable to Boston Properties Limited Partnership common unitholders | $ | 575,025 |
| | 171,361 |
| | $ | 3.36 |
|
| Effect of Dilutive Securities: | | | | | |
| Stock Based Compensation | — |
| | 262 |
| | (0.01 | ) |
| Diluted Earnings: | | | | | |
| Net income attributable to Boston Properties Limited Partnership common unitholders | $ | 575,025 |
| | 171,623 |
| | $ | 3.35 |
|
| | | | | | |
16.15. Employee Benefit Plans
Effective January 1, 1985, the predecessor of the Company adopted a 401(k) Savings Plan (the “Plan”) for its employees. Under the Plan, as amended, employees, as defined, are eligible to participate in the Plan after they have completed three months of service. Upon formation, the Company adopted the Plan and the terms of the Plan.
Under the Plan, as amended, the Company’s matching contribution equals 200% of the first 3% of participant’s eligible earnings contributed (utilizing earnings that are not in excess of an amount established by the IRS ($265,000, $265,000($275,000, $270,000 and $265,000$260,000in 2016, 20152018, 2017 and 2014,2016, respectively), indexed for inflation) with no vesting requirement. The Company’s aggregate matching contribution for the years ended December 31, 2016, 20152018, 2017 and 20142016 was $4.0approximately $4.1 million,, $3.7 $4.1 million and $3.5$4.0 million,, respectively.
The Plan also provides for supplemental retirement contributions to certain employees who had at least ten years of service on January 1, 2001, and who were 40 years of age or older as of January 1, 2001. The maximum supplemental retirement contribution will not exceed the annual limit on contributions established by the IRS. The Company will record an annual supplemental retirement credit for the benefit of each participant. The Company’s supplemental retirement contribution and credit for the years ended December 31, 2016, 20152018, 2017 and 20142016 was $21,000, $42,000approximately $18,000, $18,000 and $52,000,$21,000, respectively.
The Company also maintains a deferred compensation plan that is designed to allow officers of Boston Properties, Inc. to defer a portion of their current income on a pre-tax basis and receive a tax-deferred return on these deferrals. The Company’s obligation under the plan is that of an unsecured promise to pay the deferred compensation to the plan participants in the future. At December 31, 20162018 and 2015,2017, the Company had maintained approximately $23.8$28.2 million and $20.4$29.2 million,, respectively, in a separate account, which is not restricted as to its use. The Company’s liability under the plan is equal to the total amount of compensation deferred by the plan participants and earnings on the deferred compensation pursuant to investments elected by the plan participants. The Company’s liability as of December 31, 20162018 and 20152017 was $23.8approximately $28.2 million and $20.4$29.2 million,, respectively, which are included in the accompanying Consolidated Balance Sheets.
17.16. Stock Option and Incentive Plan
At Boston Properties, Inc.’s 2012 annual meeting of stockholders held on May 15, 2012, its stockholders approved the Boston Properties, Inc. 2012 Stock Option and Incentive Plan (the “2012 Plan”). The 2012 Plan replaced the 1997 Stock Option and Incentive Plan (the “1997 Plan”). The material terms of the 2012 Plan include, among other things: (1) the maximum number of shares of common stock reserved and available for issuance under the 2012 Plan is the sum of (i) 13,000,000 newly authorized shares, plus (ii) the number of shares available for grant under the 1997 Stock Plan immediately prior to the effective date of the 2012 Plan, plus (iii) any shares underlying grants under the 1997 Plan that are forfeited, canceled or terminated (other than by exercise) in the
future; (2) “full-value” awards (i.e., awards other than stock options) are multiplied by a 2.32 conversion ratio to calculate the number of shares available under the 2012 Plan that are used for each full-value award, as opposed to a 1.0 conversion ratio for each stock option awarded under the 2012 Plan; (3) shares tendered or held back for taxes will not be added back to the reserved pool under the 2012 Plan; (4) stock options may not be re-priced without stockholder approval; and (5) the term of the 2012 Plan is for ten years from the date of stockholder approval.
On January 25, 2016,February 6, 2018, Boston Properties, Inc.’s Compensation Committee approved the 20162018 MYLTIP awards under itsBoston Properties, Inc.’s 2012 Stock Option and Incentive Plan (the “2012 Plan”) to certain officers and employees of Boston Properties, Inc. The 20162018 MYLTIP awards utilize Boston Properties, Inc.’s TSR over a three-year measurement period, on an annualized, compounded basis, as the performance metric. Earned awards will be based on Boston Properties, Inc.’s TSR relative to (i) the Cohen & Steers Realty Majors Portfolio Index (50% weight) and (ii) the NAREITNareit Office Index adjusted to include Vornado Realty Trust and exclude Boston Properties, Inc. (50% weight). EarnedFor 2018 MYLTIP awards, levels of payout opportunity will range from zero for relative TSR performance that is 1,000 basis points or more below the index to a maximum of approximately $49.3 million200% of target if the Company's TSR is equal to or greater than 1,000 basis points above the index, on a straight-line basis, depending on Boston Properties, Inc.’s TSR relative to the two indices, with three tiers (threshold: approximately $9.9 million; target: approximately $19.7 million; high: approximately $49.3 million)value and linear interpolation between tiers.zero and maximum. Earned awards measured on the basis of relative TSR performance are subject to an absolute TSR component in the form of relatively simple modifiers that (A) reduce the level of earned awards in the event Boston Properties, Inc.’s annualized TSR is 0% or less than 0% and (B) cause some awards to be earned in the event Boston Properties, Inc.’s annualized TSR is 12% or more than 12% even though on a relative basis alone Boston Properties, Inc.’s TSR would not result in any earned awards.
Earned awards (if any) will vest 50% on February 9, 20195, 2021 and 50% on February 9, 2020,5, 2022, based on continued employment. Vesting will be accelerated in the event of a change in control, termination of employment by Boston Properties, Inc. without cause, or termination of employment by the award recipient for good reason, death, disability or retirement. If there is a change of control prior to February 9, 2019,5, 2021, earned awards will be calculated based on TSR performance up to the date of the change of control. The 20162018 MYLTIP awards are in the form of LTIP Units issued on the grant date which (i) are subject to forfeiture to the extent awards are not earned and (ii) prior to the performance measurement date are only entitled to one-tenth (10%) of the regular quarterly distributions payable on OP Units and no special distributions.
common partnership units.
Under the FASB’s ASC 718, “Compensation-Stock Compensation,” the 20162018 MYLTIP awards have an aggregate value of approximately $17.3$13.3 million, which amount will generally be amortized into earnings over the four-year plan period under the graded vesting method.
On February 4, 2018, the measurement period for the Company’s 2015 MYLTIP awards ended and, based on Boston Properties, Inc.’s relative TSR performance, the final awards were determined to be 22.0% of target or an aggregate of approximately $3.6 million(after giving effect to voluntary employee separations). As a result, an aggregate of 337,847 2015 MYLTIP Units that had been previously granted were automatically forfeited.
On February 3, 2017, the measurement period for the Company’s 2014 MYLTIP awards ended and, based on Boston Properties, Inc.’s relative TSR performance, the final awards were determined to be 27.7% of target or an aggregate of approximately $3.5 million(after giving effect to voluntary employee separations and the unallocated reserve). As a result, an aggregate of 447,386 2014 MYLTIP Units that had been previously granted were automatically forfeited.
On February 4, 2016, the measurement period for the Company’s 2013 MYLTIP awards ended and, based on Boston Properties, Inc.’s relative TSR performance, the final awards were determined to be 109.5% of target or an aggregate of approximately $13.5 million. As a result, 205,762 2013 MYLTIP Units were automatically forfeited.
On February 6, 2015, the measurement period for the Company’s 2012 OPP Unit awards ended and Boston Properties, Inc.’s TSR performance was sufficient for employees to earn and therefore become eligible to vest in a portion of the 2012 OPP Unit awards. The final outperformance pool was determined to be approximately $32.1 million, or approximately 80% of the total maximum outperformance pool of $40.0 million. As a result, 174,549 2012 OPP Units were automatically forfeited.
On March 11, 2013, Boston Properties, Inc. announced that Owen D. Thomas would succeed Mortimer B. Zuckerman as its Chief Executive Officer, effective April 2, 2013. Mr. Zuckerman continued to serve as Executive Chairman for a transition period which was completed effective as of the close of business on December 31, 2014 and thereafter served as the non-executive Chairman of the Board of Boston Properties, Inc. until May 17, 2016. In connection with succession planning, Boston Properties, Inc. and Mr. Zuckerman entered into a Transition Benefits Agreement. Because Mr. Zuckerman remained employed by Boston Properties, Inc. through July 1, 2014, he was entitled to receive on January 1, 2015 a lump sum cash payment of $6.7 million and an equity award with a targeted value of approximately $11.1 million. The cash payment and equity award vested one-third on each of March 10, 2013, October 1, 2013 and July 1, 2014. As a result, the Company recognized approximately $3.9 million of compensation expense during the year ended December 31, 2014.
Boston Properties, Inc. issued 22,067, 34,15020,320, 37,414 and 23,96822,067 shares of restricted common stock and Boston Properties Limited Partnership issued 147,872, 190,563 (including 85,962 LTIP Units issued on January 1, 2015 to Mortimer B. Zuckerman, non-executive Chairman of the Board of Boston Properties, Inc., pursuant to the Transition Benefits Agreement dated March 10, 2013)205,838, 113,918 and 127,094147,872 LTIP Units to employees and non-employee directors under the 2012 Plan during the years ended December 31, 2016, 20152018, 2017 and 2014,2016, respectively. Boston Properties, Inc. did not issue any non-qualified stock options under the 2012 Plan during the years ended December 31, 2016, 20152018, 2017 and 2014.2016. Boston Properties Limited Partnership issued 485,459 2014342,659 2018 MYLTIP Units, to employees under the 2012 Plan during the year ended December 31, 2014. Boston Properties Limited Partnership issued 375,000 2015400,000 2017 MYLTIP Units to employees under the 2012 Plan during the year ended December 31, 2015. Boston Properties Limited Partnership issuedand 475,004 2016 MYLTIP Units to employees under the 2012 Plan during the yearyears ended December 31, 2016.2018, 2017 and 2016, respectively. Employees and non-employee directors paid $0.01$0.01 per share of restricted common stock and $0.25$0.25 per LTIP Unit, OPP Unit and MYLTIP Unit. At the time of an award,When issued, LTIP Units doare not have full economic parity with OP Units oreconomically equivalent in value to a share of Common Stock, but can achieve parity over time uponcan increase in value to one-for-one parity with Common Stock if there is sufficient appreciation in the occurrencevalue of specified events in accordance with partnership tax rules.the Company’s assets. The aggregate value of the LTIP Units is included in noncontrolling interests in the Consolidated Balance Sheets.
Grants of restricted stock and LTIP Units to employees vest in four equal annual installments. Restricted stock is measured at fair value on the date of grant based on the number of shares granted as adjusted for forfeitures, and the closing price of Boston Properties, Inc.’s Common Stock on the date of grant as quoted on the New York Stock Exchange. Such value is recognized as an expense ratably over the corresponding employee service period. Non-qualified stock options, which are valued using the Black-Scholes option-pricing model, are recognized as an expense ratably over the corresponding employee service period. As the 2012 OPP Awards, 2013 MYLTIP Awards, 2014 MYLTIP Awards, 2015 MYLTIP Awards, 2016 MYLTIP Awards, 2017 MYLTIP Awards and 20162018 MYLTIP Awards are subject to both a service condition and a market condition, the Company recognizes the compensation expense related to the 2012 OPP Awards, 2013 MYLTIP Awards, 2014 MYLTIP Awards, 2015 MYLTIP Awards 2016 MYLTIP Awards, 2017 MYLTIP Awards and 20162018 MYLTIP Awards under the graded vesting attribution method. Under the graded vesting attribution method, each portion of the award that vests at a different date is accounted for as a separate award and recognized over the period appropriate to that portion so that the compensation cost for each portion should be recognized in full by the time that portion vests. The Company recognizes forfeitures as they occur on its awards of stock-based compensation (See Note 2). Dividends paid on both vested and unvested shares of restricted stock are charged directly to Dividends in Excess of Earnings in Boston Properties, Inc.’s Consolidated Balance Sheets and Partners’ Capital in Boston Properties Limited Partnership’s Consolidated Balance Sheets. Aggregate stock-based compensation expense associated with restricted stock, non-qualified stock options, LTIP Units, 2012 OPP Units, 2013 MYLTIP Units, 2014 MYLTIP Units, 2015 MYLTIP Units, 2016 MYLTIP Units, 2017 MYLTIP Units and 20162018 MYLTIP Units was approximately $30.6$38.0 million,, $26.9 $33.2 million and $26.0$30.6 million for the years ended December 31, 2016, 20152018, 2017 and 2014,2016, respectively. For the year endedAt December 31, 2014, stock-based compensation expense includes approximately $2.5 million, consisting of the acceleration of the expense of Mr. Zuckerman’s stock-based compensation awards and the stock-based compensation awards associated with his transition benefits agreement related to Boston Properties, Inc.’s succession planning. At December 31, 2016,2018, there was $19.2(1) an aggregate of approximately $22.7 million of unrecognized compensation expense related to unvested restricted stock and LTIP Units and 2013 MYLTIP Units and $19.6(2) an aggregate of approximately $15.2 million of unrecognized compensation expense related to unvested 20142016 MYLTIP Units, 20152017 MYLTIP Units and 20162018 MYLTIP Units that is expected to be recognized over a weighted-average period of approximately 2.3 years.
2.4 years.
The shares of restricted stock were valued at approximately $2.5$2.4 million ($113.51 ($119.27 per share weighted-average), $4.8$4.9 million ($140.88($130.32 per share weighted-average) and $2.6$2.5 million ($109.27 ($113.51 per share weighted-average) for the years ended December 31, 2016, 20152018, 2017 and 2014,2016, respectively.
LTIP Units were valued using a Monte Carlo simulation method model in accordance with the provisions of ASC 718. LTIP Units issued during the years ended December 31, 2016, 20152018, 2017 and 20142016 were valued at approximately $15.4$22.7 million,, $13.5 $13.6 million (excluding the number issued to Mr. Zuckerman, as discussed above) and $12.8$15.4 million,, respectively. The weighted-average per unit fair value of LTIP Unit grants in 2016, 20152018, 2017 and 20142016 was $103.83, $128.94$110.29, $119.41 and $100.61,$103.83, respectively. The per unit fair value of each LTIP Unit granted in 2016, 20152018, 2017 and 20142016 was estimated on the date of grant using the following assumptions; an expected life of 5.7 years,, 5.7 years and 5.7 years,, a risk-free interest rate of 1.61%2.63%, 1.47%2.14% and 1.84%1.61% and an expected price volatility of 33.0%27.0%, 26.0%28.0% and 27.0%33.0%, respectively.
There were no non-qualified stock options granted during the years ended December 31, 2016, 20152018, 2017 and 2014.2016.
A summary of the status of Boston Properties, Inc.’s stock options as of December 31, 2016, 20152018, 2017 and 20142016 and changes during the years then ended are presented below:
| | | | | Shares | | Weighted-Average Exercise Price | | Shares | | Weighted-Average Exercise Price |
| Outstanding at December 31, 2013 | | 558,823 |
| | $ | 100.43 |
| |
| Exercised | | (21,459 | ) | | $ | 97.04 |
| |
| Canceled | | (2,444 | ) | | $ | 103.57 |
| |
| Special dividend adjustment | | 18,392 |
| | $ | 97.22 |
| |
| Outstanding at December 31, 2014 | | 553,312 |
| | $ | 97.21 |
| |
| Exercised | | (11,447 | ) | | $ | 92.50 |
| |
| Special dividend adjustment | | 5,264 |
| | $ | 96.38 |
| |
| Outstanding at December 31, 2015 | | 547,129 |
| | $ | 96.38 |
| | 547,129 |
| | $ | 96.38 |
|
| Exercised | | — |
| | $ | — |
| | — |
| | $ | — |
|
| Outstanding at December 31, 2016 | | 547,129 |
| | $ | 96.38 |
| | 547,129 |
| | $ | 96.38 |
|
| Exercised | | | (6,688 | ) | | $ | 99.15 |
|
| Outstanding at December 31, 2017 | | | 540,441 |
| | $ | 96.35 |
|
| Exercised | | | — |
| | $ | — |
|
| Outstanding at December 31, 2018 | | | 540,441 |
| | $ | 96.35 |
|
The following table summarizes information about Boston Properties, Inc.’s stock options outstanding at December 31, 2016: 2018:
| | | Options Outstanding | Options Outstanding | | Options Exercisable | Options Outstanding | | Options Exercisable |
Number Outstanding at 12/31/16 | | Weighted-Average Remaining Contractual Life | |
Exercise Price | | Number Exercisable at 12/31/16 | | Exercise Price | |
| Number Outstanding at 12/31/18 | | Number Outstanding at 12/31/18 | | Weighted-Average Remaining Contractual Life | |
Exercise Price | | Number Exercisable at 12/31/18 | | Exercise Price |
| 118,502 |
| | 4.1 years | | $ | 86.86 |
| | 118,502 |
| | $ | 86.86 |
|
| | 2.1 years | | $ | 86.86 |
| | 118,502 |
| | $ | 86.86 |
|
| 54,282 |
| | 6.3 years | | $ | 95.69 |
| | 40,711 |
| | $ | 95.69 |
|
| | 4.3 years | | $ | 95.69 |
| | 54,282 |
| | $ | 95.69 |
|
| 206,728 |
| | 6.1 years | | $ | 98.46 |
| | 187,530 |
| | $ | 98.46 |
| |
| 167,617 |
| | 5.1 years | | $ | 100.77 |
| | 167,617 |
| | $ | 100.77 |
| |
| 202,030 | |
| | 4.1 years | | $ | 98.46 |
| | 202,030 |
| | $ | 98.46 |
|
| 165,627 | |
| | 3.1 years | | $ | 100.77 |
| | 165,627 |
| | $ | 100.77 |
|
The total intrinsic value of the outstanding and exercisable stock options as of December 31, 20162018 was approximately $15.2$8.8 million. In addition, Boston Properties, Inc. had 465,371540,441 and 411,143514,360 options exercisable at a weighted-average exercise price of $96.10$96.35 and $96.91$96.32 at December 31, 20152017 and 2014,2016, respectively.
Boston Properties, Inc. adopted the 1999 Non-Qualified Employee Stock Purchase Plan (the “Stock Purchase Plan”) to encourage the ownership of Common Stock by eligible employees. The Stock Purchase Plan became effective on January 1, 1999 with an aggregate maximum of 250,000 shares of Common Stock available for issuance. The Stock Purchase Plan provides for eligible employees to purchase on the business day immediately following the end of the biannual purchase periods (i.e., January 1-June 30 and July 1-December 31) shares of Common Stock at a purchase price equal to 85% of the average closing prices of the Common Stock during the last ten business days of the purchase period. Boston Properties, Inc. issued 5,695, 6,1996,268, 6,317 and 6,9645,695 shares with the weighted averageweighted-average purchase price equal to $109.27$107.20 per share, $108.73$105.97 per share and $93.37$109.27 per share under the Stock Purchase Plan during the years ended December 31, 2016, 20152018, 2017 and 2014,2016, respectively.
18.17. Related Party Transactions
Prior to joining Boston Properties, Inc. effective January 2, 2014, Mr. John F. Powers provided commercial real estate brokerage services to the Company, on behalf of his prior employer, CBRE, in connection with certain leasing transactions. Mr. Powers received approximately $315,000, $616,000 and $1,214,000 during the years ended December 31, 2016, 2015 and 2014, respectively, in connection with these transactions. Mr. John F. Powers is an Executive Vice President of Boston Properties, Inc. and the Regional Manager of its New York office.
A firm controlled by Mr. Raymond A. Ritchey’s brother was paid aggregate leasing commissions of approximately $374,000, $384,000$921,000, $368,000 and $674,000$374,000 for the years ended December 31, 2016, 20152018, 2017 and 2014,2016, respectively, related to certain exclusive leasing arrangements for certain Northern Virginia properties. Mr. Ritchey is a Senior Executive Vice President of Boston Properties, Inc.
In accordance with Boston Properties, Inc.’s 2012 Plan, and as approved by its Board of Directors, sixfour non-employee directors made an electionelections to receive deferred stock units in lieu of cash fees for 2016.2018. The deferred stock units will be settled in shares of common stock upon the cessation of such director’s service on the Board of Directors of Boston Properties, Inc. As a result of these elections, the aggregate cash fees otherwise payable to a non-employee director during a fiscal quarter are converted into a number of deferred stock units equal to the aggregate cash fees divided by the last reported sales price of a share of Boston Properties, Inc.’s common stock on the last trading of the applicable fiscal quarter. The deferred stock units are also credited with dividend equivalents as dividends are paid by Boston Properties, Inc. On May 20, 2014,23, 2018, in connection with the cessation of a director’s service on the Board of Directors of Boston Properties, Inc., Boston Properties, Inc. issued 7,542 shares of common stock in settlement of the director’s outstanding deferred stock units. On May 17, 2016, in connection with the cessation of a director’s service on the Board of Directors of Boston Properties, Inc., Boston Properties, Inc. issued 1,50736,836 shares of common stock in settlement of the director’s outstanding deferred stock units. At December 31, 20162018 and 2015,2017, Boston Properties, Inc. had outstanding 99,03574,966 and 93,044105,479 deferred stock units, respectively.
19.18. Selected Interim Financial Information (unaudited)
Boston Properties, Inc.
The tables below reflect Boston Properties, Inc.’s selected quarterly information for the years ended December 31, 20162018 and 2015.2017.
| | | | | 2016 Quarter Ended | | 2018 Quarter Ended |
| | | March 31, | | June 30, | | September 30, | | December 31, | | March 31, | | June 30, | | September 30, | | December 31, |
| | | (in thousands, except for per share amounts) | | (in thousands, except for per share amounts) |
| Total revenue | | $ | 665,985 |
| | $ | 623,546 |
| | $ | 625,228 |
| | $ | 636,061 |
| | $ | 661,151 |
| | $ | 664,484 |
| | $ | 686,284 |
| | $ | 705,157 |
|
| Income before gains on sales of real estate | | $ | 148,599 |
| | $ | 117,357 |
| | $ | 58,521 |
| | $ | 164,894 |
| |
| Net income | | | $ | 216,312 |
| | $ | 160,565 |
| | $ | 150,445 |
| | $ | 185,241 |
|
| Net income attributable to Boston Properties, Inc. common shareholders | | $ | 181,747 |
| | $ | 96,597 |
| | $ | 76,753 |
| | $ | 147,214 |
| | $ | 176,021 |
| | $ | 128,681 |
| | $ | 119,118 |
| | $ | 148,529 |
|
| Income attributable to Boston Properties, Inc. per share—basic | | $ | 1.18 |
| | $ | 0.63 |
| | $ | 0.50 |
| | $ | 0.96 |
| | $ | 1.14 |
| | $ | 0.83 |
| | $ | 0.77 |
| | $ | 0.96 |
|
| Income attributable to Boston Properties, Inc. per share—diluted | | $ | 1.18 |
| | $ | 0.63 |
| | $ | 0.50 |
| | $ | 0.96 |
| | $ | 1.14 |
| | $ | 0.83 |
| | $ | 0.77 |
| | $ | 0.96 |
|
| | | | | 2015 Quarter Ended | | 2017 Quarter Ended |
| | | March 31, | | June 30, | | September 30, | | December 31, | | March 31, | | June 30, | | September 30, | | December 31, |
| | | (in thousands, except for per share amounts) | | (in thousands, except for per share amounts) |
| Total revenue | | $ | 618,476 |
| | $ | 618,221 |
| | $ | 629,884 |
| | $ | 624,240 |
| | $ | 632,228 |
| | $ | 656,907 |
| | $ | 657,712 |
| | $ | 655,229 |
|
| Income before gains on sales of real estate | | $ | 114,086 |
| | $ | 100,739 |
| | $ | 123,792 |
| | $ | 85,406 |
| |
| Net income | | | $ | 115,564 |
| | $ | 167,010 |
| | $ | 147,704 |
| | $ | 132,203 |
|
| Net income attributable to Boston Properties, Inc. common shareholders | | $ | 171,182 |
| | $ | 79,460 |
| | $ | 184,082 |
| | $ | 137,851 |
| | $ | 97,083 |
| | $ | 133,709 |
| | $ | 117,337 |
| | $ | 103,829 |
|
| Income attributable to Boston Properties, Inc. per share—basic | | $ | 1.12 |
| | $ | 0.52 |
| | $ | 1.20 |
| | $ | 0.90 |
| | $ | 0.63 |
| | $ | 0.87 |
| | $ | 0.76 |
| | $ | 0.67 |
|
| Income attributable to Boston Properties, Inc. per share—diluted | | $ | 1.11 |
| | $ | 0.52 |
| | $ | 1.20 |
| | $ | 0.90 |
| | $ | 0.63 |
| | $ | 0.87 |
| | $ | 0.76 |
| | $ | 0.67 |
|
Boston Properties Limited Partnership
The tables below reflect Boston Properties Limited Partnership’s selected quarterly information for the years ended December 31, 20162018 and 2015.2017.
| | | | | 2016 Quarter Ended | | 2018 Quarter Ended |
| | | March 31, | | June 30, | | September 30, | | December 31, | | March 31, | | June 30, | | September 30, | | December 31, |
| | | (in thousands, except for per unit amounts) | | (in thousands, except for per unit amounts) |
| Total revenue | | $ | 665,985 |
| | $ | 623,546 |
| | $ | 625,228 |
| | $ | 636,061 |
| | $ | 661,151 |
| | $ | 664,484 |
| | $ | 686,284 |
| | $ | 705,157 |
|
| Income before gains on sales of real estate | | $ | 150,586 |
| | $ | 119,341 |
| | $ | 63,687 |
| | $ | 167,384 |
| |
| Net income | | | $ | 220,766 |
| | $ | 162,986 |
| | $ | 153,676 |
| | $ | 192,884 |
|
| Net income attributable to Boston Properties Limited Partnership common unitholders | | $ | 207,296 |
| | $ | 109,938 |
| | $ | 91,306 |
| | $ | 166,801 |
| | $ | 200,907 |
| | $ | 145,961 |
| | $ | 136,201 |
| | $ | 173,834 |
|
| Income attributable to Boston Properties Limited Partnership per unit—basic | | $ | 1.21 |
| | $ | 0.64 |
| | $ | 0.53 |
| | $ | 0.97 |
| | $ | 1.17 |
| | $ | 0.85 |
| | $ | 0.79 |
| | $ | 1.01 |
|
| Income attributable to Boston Properties Limited Partnership per unit—diluted | | $ | 1.21 |
| | $ | 0.64 |
| | $ | 0.53 |
| | $ | 0.97 |
| | $ | 1.17 |
| | $ | 0.85 |
| | $ | 0.79 |
| | $ | 1.01 |
|
| | | | | 2015 Quarter Ended | | 2017 Quarter Ended |
| | | March 31, | | June 30, | | September 30, | | December 31, | | March 31, | | June 30, | | September 30, | | December 31, |
| | | (in thousands, except for per unit amounts) | | (in thousands, except for per unit amounts) |
| Total revenue | | $ | 618,476 |
| | $ | 618,221 |
| | $ | 629,884 |
| | $ | 624,240 |
| | $ | 632,228 |
| | $ | 656,907 |
| | $ | 657,712 |
| | $ | 655,229 |
|
| Income before gains on sales of real estate | | $ | 116,085 |
| | $ | 102,737 |
| | $ | 125,790 |
| | $ | 87,404 |
| |
| Net income | | | $ | 117,711 |
| | $ | 169,672 |
| | $ | 149,658 |
| | $ | 134,157 |
|
| Net income attributable to Boston Properties Limited Partnership common unitholders | | $ | 193,369 |
| | $ | 90,852 |
| | $ | 207,626 |
| | $ | 156,901 |
| | $ | 110,662 |
| | $ | 151,844 |
| | $ | 132,693 |
| | $ | 117,667 |
|
| Income attributable to Boston Properties Limited Partnership per unit—basic | | $ | 1.13 |
| | $ | 0.53 |
| | $ | 1.21 |
| | $ | 0.92 |
| | $ | 0.64 |
| | $ | 0.88 |
| | $ | 0.77 |
| | $ | 0.69 |
|
| Income attributable to Boston Properties Limited Partnership per unit—diluted | | $ | 1.12 |
| | $ | 0.53 |
| | $ | 1.21 |
| | $ | 0.92 |
| | $ | 0.64 |
| | $ | 0.88 |
| | $ | 0.77 |
| | $ | 0.68 |
|
20.19. Subsequent Events
On January 25, 2017,10, 2019, the Company acquired land parcels at its Carnegie Center property located in Princeton, New Jersey for a purchase price of approximately $42.9 million. The Company also agreed to pay the seller additional amounts aggregating approximately $8.6 million, which are payable in the future and contingent on the development or sale of each of the parcels. The land parcels will support approximately 1.7 million square feet of development.
On January 18, 2019, the Company and its partner in the consolidated entity that owns Salesforce Tower located in San Francisco, California amended the venture agreement. Per the amendment, the partner exercised its right to cause the Company to purchase on April 1, 2019 its 5% ownership interest and promoted profits interest in the venture for cash totaling approximately $210.9 million, which amount shall be reduced by approximately $24.1 million consisting of the repayment of the Company's preferred equity and preferred return as provided for in the venture agreement. As part of the original agreement, the partner was required to contribute 5% of the equity and was entitled to receive an additional promoted payment based on the success of the property (See Note 10).
On January 24, 2019, the Company completed the sale of its 2600 Tower Oaks Boulevard property located in Rockville, Maryland for a gross sales price of approximately $22.7 million. 2600 Tower Oaks Boulevard is an approximately 179,000 net rentable square foot Class A office property (See Note 3).
On January 24, 2019, a joint venture in which the Company has a 50% interest extended the loan collateralized by its Annapolis Junction Building Six property. At the time of the extension, the outstanding balance of the loan totaled approximately $13.0 million and was scheduled to mature on November 17, 2019, with one, one-year extension option, subject to certain conditions. The extended loan has a total commitment amount of approximately $14.3 million, bears interest at a variable rate equal to LIBOR plus 2.00% per annum and matures on November 17, 2020. Annapolis Junction Building Six is a Class A office property with approximately 119,000 net rentable square feet located in Annapolis, Maryland (See Note 5).
On January 24, 2019, the ground lessor under the Company's 65-year ground lease for land totaling approximately 5.6 acres at Platform 16 located in San Jose, California made available for lease to the Company the remaining land parcels. As a result, the Company recognized the remaining portion of the capital lease asset and liability (See Note 3).
On February 1, 2019 and February 5, 2019, Boston Properties, Inc. issued an aggregate of 23,083 shares of restricted common stock and Boston Properties Limited Partnership issued an aggregate of 172,166 LTIP units under the 2012 Plan to certain employees of Boston Properties, Inc.
On February 5, 2019, Boston Properties, Inc.’s Compensation Committee approved the 20172019 Multi-Year Long-Term Incentive Program (the “2017“2019 MYLTIP”) awards under Boston Properties, Inc.’s 2012 Plan to certain officers and employees of Boston Properties, Inc. The 2017 MYLTIP awards utilize Boston Properties, Inc.’s total stockholder return (“TSR”) over a three-year measurement period, on an annualized, compounded basis, as the performance metric. Earned awards will be based on Boston Properties, Inc.’s TSR relative to (i) the Cohen & Steers Realty Majors Portfolio Index (50% weight) and (ii) the NAREIT Office Index adjusted to include Vornado Realty Trust (50% weight). Earned awards will range from zero to a maximum of approximately $42.7 million220,734 LTIP Units depending on Boston Properties, Inc.’s TSR relative to the two indices,FTSE Nareit Office Index, adjusted to include Vornado Realty Trust, with four tiers (threshold:a target of approximately $10.7 million; target: approximately $21.3 million; high: approximately $32.0 million; exceptional: approximately $42.7 million)110,367 LTIP Units and linear interpolation between tiers. Earned awards measured on the basis of relative TSR performance are subject to an absolute TSR component in the form of relatively simple modifiers that (A) reduce the level of earned awards in the event Boston Properties, Inc.’s annualized TSR is less than 0%zero and (B) cause some awards to be earned in the event Boston Properties, Inc.’s annualized TSR is more than 12% even though on a relative basis alone Boston Properties, Inc.’s TSR would not result in any earned awards. Earned awards (if any) will vest 50% on February 6, 2020 and 50% on February 6, 2021, based on continued employment. Vesting will be accelerated in the event of a change in control, termination of employment by Boston Properties, Inc. without cause, or termination of employment by the award recipient for good reason, death, disability or retirement. If there is a change of control prior to February 6, 2020, earned awards will be calculated based on TSR performance up to the date of the change of control. The 2017 MYLTIP awards are in the form of LTIP Units issued on the grant date which (i) are subject to forfeiture to the extent awards are not earned and (ii) prior to the performance measurement date are only entitled to one-tenth (10%) of the regular quarterly distributions payable on common partnership units.maximum. Under ASC 718, the 20172019 MYLTIP awards have an aggregate value of approximately $17.7$13.5 million, which amount will generally be amortized into earnings over the four-year plan period under the graded vesting method.
On February 3, 2017,9, 2019, the measurement period for the Company’s 20142016 MYLTIP awards ended and, based on Boston Properties, Inc.’s relative TSR performance, the final awards were determined to be 27.7%69.5% of target or an aggregate of approximately $3.5$13.6 million (after giving effect to voluntary employee separations and the unallocated reserve)separations). As a result, an aggregate of 447,386 2014364,980 2016 MYLTIP Units that had been previously granted were automatically forfeited.
On February 3, 2017, Boston Properties, Inc. issued 35,839 shares14, 2019, the Company announced that it had entered into a 15-year lease with Google, LLC for approximately 362,000 net rentable square feet of restricted common stockClass A office space in a build-to-suit development project to be located at the Company’s 325 Main Street property at Kendall Center in Cambridge, Massachusetts. 325 Main Street currently consists of an approximately 115,000 net rentable square foot Class A office property that will be demolished and Boston Properties Limited Partnership issued 100,639 LTIP units underdeveloped into an approximately 400,000 net rentable square foot Class A office property, including approximately 38,000 net rentable square feet of retail space. There can be no assurance that the 2012 Plan to certain employees of Boston Properties, Inc.project will commence.
Item 9. Changes in and Disagreements with Accountants on Accounting and Financial Disclosures
None.
Item 9A. Controls and Procedures
Boston Properties, Inc.
As of the end of the period covered by this report, an evaluation was carried out by our management, with the participation of Boston Properties, Inc.’s Chief Executive Officer (Principal Executive Officer) and Chief Financial Officer (Principal Financial Officer), of the effectiveness of its disclosure controls and procedures (as defined in Rule 13a-15(e) under the Securities Exchange Act of 1934). Based upon that evaluation, Boston Properties, Inc.’s Chief Executive Officer and Chief Financial Officer concluded that these disclosure controls and procedures were effective as of the end of the period covered by this report. In addition, no change in Boston Properties, Inc.’s internal control over financial reporting (as defined in Rule 13a-15(f) under the Securities Exchange Act of 1934) occurred during the fourth quarter of Boston Properties, Inc.’s fiscal year ended December 31, 20162018 that has materially affected, or is reasonably likely to materially affect, Boston Properties, Inc.’s internal control over financial reporting.
Management’s Report on Internal Control over Financial Reporting is set forth on page 107114 of this Annual Report on Form 10-K and is incorporated herein by reference.
Boston Properties Limited Partnership
As of the end of the period covered by this report, an evaluation was carried out by the management of Boston Properties, Inc., the sole general partner of Boston Properties Limited Partnership, with the participation of its Chief Executive Officer (Principal Executive Officer) and Chief Financial Officer (Principal Financial Officer), of the effectiveness of ourits disclosure controls and procedures (as defined in Rule 13a-15(e) under the Securities Exchange Act of 1934). Based upon that evaluation, the Chief Executive Officer and Chief Financial Officer of Boston Properties, Inc. concluded that these disclosure controls and procedures were effective as of the end of the period covered by this report. In addition, no change in its internal control over financial reporting (as defined in Rule 13a-15(f) under the Securities Exchange Act of 1934) occurred during the fourth quarter of its fiscal year
ended December 31, 20162018 that has materially affected, or is reasonably likely to materially affect, its internal control over financial reporting.
Management’s Report on Internal Control over Financial Reporting is set forth on page 115123 of this Annual Report on Form 10-K and is incorporated herein by reference.
Item 9B. Other Information
None.
PART III
Item 10. Directors, Executive Officers and Corporate Governance
The information required by Item 10 will be included in the Proxy Statement to be filed relating to Boston Properties, Inc.’s 20172019 Annual Meeting of Stockholders and is incorporated herein by reference.
Item 11. Executive Compensation
The information required by Item 11 will be included in the Proxy Statement to be filed relating to Boston Properties, Inc.’s 20172019 Annual Meeting of Stockholders and is incorporated herein by reference.
Item 12. Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters
The following table summarizes Boston Properties, Inc.’s equity compensation plans as of December 31, 2016.2018.
Equity Compensation Plan Information
| | | Plan category | | Number of securities to be issued upon exercise of outstanding options, warrants and rights | | Weighted-average exercise price of outstanding options, warrants and rights | | Number of securities remaining available for future issuance under equity compensation plans (excluding securities reflected in column (a)) | | | Number of securities to be issued upon exercise of outstanding options, warrants and rights | | Weighted-average exercise price of outstanding options, warrants and rights | | Number of securities remaining available for future issuance under equity compensation plans (excluding securities reflected in column (a)) | |
| | | (a) | | (b) | | (c) | | | (a) | | (b) | | (c) | |
| Equity compensation plans approved by security holders (1) | | 3,960,534 | | | (2) | $ | 96.38 | | | (2) | 9,358,207 | (3) | | 4,111,534 | | | (2) | $ | 96.35 | | | (2) | 8,578,885 | | (3) |
| Equity compensation plans not approved by security holders (4) | | N/A | | | N/A | | | 103,794 | | | N/A | | | N/A | | | 91,209 | | |
| Total | | 3,960,534 | | | $ | 96.38 | | | 9,462,001 | | | 4,111,534 | | | $ | 96.35 | | | 8,670,094 | | |
______________
| |
| (1) | Includes information related to BXP’s 1997 Plan and 2012 Plan. |
| |
| (2) | Includes (a) 547,129540,441 shares of common stock issuable upon the exercise of outstanding options (514,360(all of which are vested and exercisable), (b) 904,588991,577 long term incentive units (LTIP units) (477,447(682,077 of which are vested) that, upon the satisfaction of certain conditions, are convertible into common units, which may be presented to BPLP for redemption and acquired by BXP for shares of its common stock, (c) 1,094,7891,292,734 common units issued upon conversion of LTIP units, which may be presented to BPLP for redemption and acquired by BXP for shares of its common stock, (d) 474,415 2014471,579 2016 MYLTIP UnitsAwards that, upon the satisfaction of certain conditions, are convertible into common units, which may be presented to BPLP for redemption and acquired by BXP for shares of its common stock, (e) 367,218 2015398,871 2017 MYLTIP UnitsAwards that, upon the satisfaction of certain conditions, are convertible into common units, which may be presented to BPLP for redemption and acquired by BXP for shares of its common stock, (f) 473,360 2016341,366 2018 MYLTIP UnitsAwards that, upon the satisfaction of certain conditions, are convertible into common units, which may be presented to BPLP for redemption and acquired by BXP for shares of its common stock and (g) 99,03574,966 deferred stock units which were granted pursuant to elections by certain of BXP’s non-employee directors to defer all cash compensation to be paid to such directors and to receive their deferred cash compensation in shares of BXP’s common stock upon their retirement from its Board of Directors. Does not include 59,77750,142 shares of restricted stock, as they have been reflected in BXP’s total shares outstanding. Because there is no exercise price associated with LTIP units, 2014 MYLTIP Units, 2015 MYLTIP Units,common units, 2016 MYLTIP UnitsAwards, 2017 MYLTIP Awards, 2018 MYLTIP Awards or deferred stock units, such shares are not included in the weighed-average exercise price calculation. |
| |
| (3) | Represents awards available for issuance under BXP’s 2012 Plan. “Full-value” awards (i.e., awards other than stock options) are multiplied by a 2.32 conversion ratio to calculate the number of shares available under the 2012 Plan that are used for each full-value award, as opposed to a 1.0 conversion ratio for each stock option awarded under the 2012 Plan. |
| |
| (4) | Includes information related to the 1999 Non-Qualified Employee Stock Purchase Plan (ESPP). The ESPP was adopted by the Board of Directors of BXP on October 29, 1998. The ESPP has not been approved by BXP’s stockholders. The ESPP is available to all our employees that are employed on the first day of the purchase period. Under the ESPP, each eligible employee may purchase shares of our common stock at semi-annual intervals each year at a purchase price equal to 85% of the average closing prices of our common stock on the New York Stock Exchange during the last ten business days of the purchase period. Each eligible employee may contribute no more than $10,000 per year to purchase our common stock under the ESPP. |
Additional information concerning security ownership of certain beneficial owners and management required by Item 12 will be included in the Proxy Statement to be filed relating to Boston Properties, Inc.’s 20172019 Annual Meeting of Stockholders and is incorporated herein by reference.
Item 13. Certain Relationships and Related Transactions, and Director Independence
The information required by Item 13 will be included in the Proxy Statement to be filed relating to Boston Properties, Inc.’s 20172019 Annual Meeting of Stockholders and is incorporated herein by reference.
Item 14. Principal Accountant Fees and Services
The information required by Item 14 will be included in the Proxy Statement to be filed relating to Boston Properties, Inc.’s 20172019 Annual Meeting of Stockholders and is incorporated herein by reference.
PART IV
Item 15. Exhibits and Financial Statement Schedules
(a) Financial Statement Schedule
Boston Properties, Inc. Schedule 3 - Real Estate and Accumulated Depreciation December 31, 2016 (dollars in thousands) | |
Boston Properties, Inc. Schedule 3 - Real Estate and Accumulated Depreciation December 31, 2018 (dollars in thousands) | | Boston Properties, Inc. Schedule 3 - Real Estate and Accumulated Depreciation December 31, 2018 (dollars in thousands) |
| | Property Name | | Type | | Location | | Encumbrances | | Original | | Costs Capitalized Subsequent to Acquisition | | Land and Improvements | | Building and Improvements | | Land Held for Development | | Development and Construction in Progress | | Total | | Accumulated Depreciation | | Year(s) Built/ Renovated | | Year(s) Acquired | | Depreciable Lives (Years) | | Type | | Location | | Encumbrances | | Original | | Costs Capitalized Subsequent to Acquisition | | Land and Improvements | | Building and Improvements | | Land Held for Development | | Development and Construction in Progress | | Total | | Accumulated Depreciation | | Year(s) Built/ Renovated | | Year(s) Acquired | | Depreciable Lives (Years) |
| | Land | | Building | | Land | | Building | |
| 767 Fifth Avenue (the General Motors Building) | | Office | | New York, NY | | $ | 1,333,625 |
| | $ | 1,796,252 |
| | $ | 1,532,654 |
| | $ | 75,211 |
| | $ | 1,796,252 |
| | $ | 1,607,865 |
| | $ | — |
| | $ | — |
| | $ | 3,404,117 |
| | $ | 189,209 |
| | 1968 | | 2013 | | (1) | | Office | | New York, NY | | $ | 2,270,534 |
| | $ | 1,796,252 |
| | $ | 1,532,654 |
| | $ | 189,657 |
| | $ | 1,796,252 |
| | $ | 1,722,311 |
| | $ | — |
| | $ | — |
| | $ | 3,518,563 |
| | $ | 271,534 |
| | 1968 | | 2013 | | (1) |
| Prudential Center | | Office | | Boston, MA | | — |
| | 92,077 |
| | 734,594 |
| | 656,606 |
| | 115,638 |
| | 1,214,787 |
| | — |
| | 152,852 |
| | 1,483,277 |
| | 482,661 |
| | 1965/1993/2002/2016 | | 1998/1999/2000 | | (1) | | Office | | Boston, MA | | — |
| | 92,077 |
| | 948,357 |
| | 532,802 |
| | 115,638 |
| | 1,457,494 |
| | 104 |
| | — |
| | 1,573,236 |
| | 550,109 |
| | 1965/1993/2002/2016-2017 | | 1998/1999/2000 | | (1) |
| Embarcadero Center | | Office | | San Francisco, CA | | — |
| | 179,697 |
| | 847,410 |
| | 343,726 |
| | 195,987 |
| | 1,174,846 |
| | — |
| | — |
| | 1,370,833 |
| | 560,416 |
| | 1970/1989 | | 1998-1999 | | (1) | | Office | | San Francisco, CA | | — |
| | 179,697 |
| | 847,410 |
| | 368,967 |
| | 195,987 |
| | 1,200,087 |
| | — |
| | — |
| | 1,396,074 |
| | 612,981 |
| | 1970/1989 | | 1998-1999 | | (1) |
| 399 Park Avenue | | Office | | New York, NY | | — |
| | 339,200 |
| | 700,358 |
| | 132,062 |
| | 354,107 |
| | 817,513 |
| | — |
| | — |
| | 1,171,620 |
| | 287,748 |
| | 1961 | | 2002 | | (1) | | Office | | New York, NY | | — |
| | 339,200 |
| | 700,358 |
| | 247,092 |
| | 354,107 |
| | 932,543 |
| | — |
| | — |
| | 1,286,650 |
| | 332,911 |
| | 1961/2018 | | 2002 | | (1) |
| Salesforce Tower | | | Office | | San Francisco, CA | | — |
| | 200,349 |
| | 919,565 |
| | — |
| | 200,349 |
| | 919,565 |
| | — |
| | — |
| | 1,119,914 |
| | 9,509 |
| | 2018 | | 2013 | | (1) |
| 601 Lexington Avenue | | | Office | | New York, NY | | 658,792 |
| | 241,600 |
| | 494,782 |
| | 361,985 |
| | 289,639 |
| | 637,044 |
| | — |
| | 171,684 |
| | 1,098,367 |
| | 272,936 |
| | 1977/1997 | | 2001 | | (1) |
| 200 Clarendon Street and Garage | | Office | | Boston, MA | | — |
| | 219,543 |
| | 667,884 |
| | 115,996 |
| | 219,616 |
| | 777,557 |
| | 6,250 |
| | — |
| | 1,003,423 |
| | 140,629 |
| | 1976 | | 2010 | | (1) | | Office | | Boston, MA | | — |
| | 219,543 |
| | 667,884 |
| | 164,073 |
| | 219,616 |
| | 822,218 |
| | 9,666 |
| | — |
| | 1,051,500 |
| | 192,137 |
| | 1976 | | 2010 | | (1) |
| 601 Lexington Avenue | | Office | | New York, NY | | 684,858 |
| | 241,600 |
| | 494,782 |
| | 196,359 |
| | 289,639 |
| | 620,487 |
| | — |
| | 22,615 |
| | 932,741 |
| | 239,984 |
| | 1977/1997 | | 2001 | | (1) | |
| 250 West 55th Street | | Office | | New York, NY | | — |
| | 285,263 |
| | 603,167 |
| | 35,668 |
| | 285,263 |
| | 638,835 |
| | — |
| | — |
| | 924,098 |
| | 49,852 |
| | 2014 | | 2007 | | (1) | | Office | | New York, NY | | — |
| | 285,263 |
| | 603,167 |
| | 48,642 |
| | 285,263 |
| | 651,809 |
| | — |
| | — |
| | 937,072 |
| | 94,434 |
| | 2014 | | 2007 | | (1) |
| 100 Federal Street | | | Office | | Boston, MA | | — |
| | 131,067 |
| | 435,954 |
| | 99,702 |
| | 131,067 |
| | 535,656 |
| | — |
| | — |
| | 666,723 |
| | 105,536 |
| | 1971-1975/2017 | | 2012 | | (1) |
| Carnegie Center | | | Office | | Princeton, NJ | | — |
| | 107,997 |
| | 389,359 |
| | 158,752 |
| | 108,948 |
| | 543,974 |
| | 3,186 |
| | — |
| | 656,108 |
| | 241,570 |
| | 1983-2016 | | 1998/1999/2000/2007/2014/2017 | | (1) |
| Times Square Tower | | Office | | New York, NY | | — |
| | 165,413 |
| | 380,438 |
| | 87,583 |
| | 169,193 |
| | 464,241 |
| | — |
| | — |
| | 633,434 |
| | 178,904 |
| | 2004 | | 2000 | | (1) | | Office | | New York, NY | | — |
| | 165,413 |
| | 380,438 |
| | 94,451 |
| | 169,193 |
| | 471,109 |
| | — |
| | — |
| | 640,302 |
| | 206,067 |
| | 2004 | | 2000 | | (1) |
| Carnegie Center | | Office | | Princeton, NJ | | — |
| | 105,107 |
| | 377,259 |
| | 149,576 |
| | 106,734 |
| | 522,654 |
| | 2,554 |
| | — |
| | 631,942 |
| | 211,035 |
| | 1983-2016 | | 1998/1999/2000/2007/2014 | | (1) | |
| 100 Federal Street | | Office | | Boston, MA | | — |
| | 131,067 |
| | 435,954 |
| | 38,611 |
| | 131,067 |
| | 474,565 |
| | — |
| | — |
| | 605,632 |
| | 77,409 |
| | 1971-1975 | | 2012 | | (1) | |
| Atlantic Wharf | | Office | | Boston, MA | | — |
| | 63,988 |
| | 454,537 |
| | 17,442 |
| | 63,988 |
| | 471,979 |
| | — |
| | — |
| | 535,967 |
| | 85,984 |
| | 2011 | | 2007 | | (1) | | Office | | Boston, MA | | — |
| | 63,988 |
| | 454,537 |
| | 17,184 |
| | 63,988 |
| | 471,721 |
| | — |
| | — |
| | 535,709 |
| | 116,238 |
| | 2011 | | 2007 | | (1) |
| 510 Madison Avenue | | | Office | | New York, NY | | — |
| | 103,000 |
| | 253,665 |
| | 24,992 |
| | 103,000 |
| | 278,657 |
| | — |
| | — |
| | 381,657 |
| | 62,507 |
| | 2012 | | 2010 | | (1) |
| Fountain Square | | Office | | Reston, VA | | — |
| | 56,853 |
| | 306,298 |
| | 17,748 |
| | 56,853 |
| | 320,759 |
| | 3,287 |
| | — |
| | 380,899 |
| | 50,106 |
| | 1986-1990 | | 2012 | | (1) | | Office | | Reston, VA | | — |
| | 56,853 |
| | 306,298 |
| | 3,170 |
| | 56,853 |
| | 309,468 |
| | — |
| | — |
| | 366,321 |
| | 68,390 |
| | 1986-1990 | | 2012 | | (1) |
| 510 Madison Avenue | | Office | | New York, NY | | — |
| | 103,000 |
| | 253,665 |
| | 21,952 |
| | 103,000 |
| | 275,617 |
| | — |
| | — |
| | 378,617 |
| | 44,515 |
| | 2012 | | 2010 | | (1) | |
| 599 Lexington Avenue | | Office | | New York, NY | | — |
| | 81,040 |
| | 100,507 |
| | 169,222 |
| | 87,852 |
| | 262,917 |
| | — |
| | — |
| | 350,769 |
| | 168,776 |
| | 1986 | | 1997 | | (1) | | Office | | New York, NY | | — |
| | 81,040 |
| | 100,507 |
| | 174,213 |
| | 87,852 |
| | 267,908 |
| | — |
| | — |
| | 355,760 |
| | 170,678 |
| | 1986 | | 1997 | | (1) |
| 680 Folsom Street | | Office | | San Francisco, CA | | — |
| | 72,545 |
| | 219,766 |
| | 7,352 |
| | 72,545 |
| | 227,118 |
| | — |
| | — |
| | 299,663 |
| | 21,845 |
| | 2014 | | 2012 | | (1) | | Office | | San Francisco, CA | | — |
| | 72,545 |
| | 219,766 |
| | 7,829 |
| | 72,545 |
| | 227,595 |
| | — |
| | — |
| | 300,140 |
| | 38,230 |
| | 2014 | | 2012 | | (1) |
| 601 Massachusetts Avenue | | | Office | | Washington, DC | | — |
| | 95,310 |
| | 165,173 |
| | 3,900 |
| | 95,322 |
| | 169,061 |
| | — |
| | — |
| | 264,383 |
| | 18,263 |
| | 2016 | | 2008 | | (1) |
| South of Market and Democracy Tower | | Office | | Reston, VA | | — |
| | 13,603 |
| | 237,479 |
| | 15,455 |
| | 13,687 |
| | 252,850 |
| | — |
| | — |
| | 266,537 |
| | 79,868 |
| | 2008-2009 | | 2003 | | (1) | | Office | | Reston, VA | | — |
| | 13,603 |
| | 237,479 |
| | 12,428 |
| | 13,687 |
| | 249,823 |
| | — |
| | — |
| | 263,510 |
| | 91,072 |
| | 2008-2009 | | 2003 | | (1) |
| 601 Massachusetts Avenue | | Office | | Washington, DC | | — |
| | 95,310 |
| | 165,173 |
| | 12 |
| | 95,322 |
| | 165,173 |
| | — |
| | — |
| | 260,495 |
| | 6,534 |
| | 2016 | | 2008 | | (1) | |
| Bay Colony Corporate Center | | Office | | Waltham, MA | | — |
| | 18,789 |
| | 148,451 |
| | 68,371 |
| | 18,789 |
| | 216,822 |
| | — |
| | — |
| | 235,611 |
| | 46,015 |
| | 1985-1989 | | 2011 | | (1) | | Office | | Waltham, MA | | — |
| | 18,789 |
| | 148,451 |
| | 77,133 |
| | 18,789 |
| | 225,584 |
| | — |
| | — |
| | 244,373 |
| | 68,903 |
| | 1985-1989 | | 2011 | | (1) |
| Gateway Center | | Office | | San Francisco, CA | | — |
| | 28,255 |
| | 139,245 |
| | 55,680 |
| | 30,627 |
| | 192,553 |
| | — |
| | — |
| | 223,180 |
| | 98,003 |
| | 1984/1986/2002 | | 1999 | | (1) | | Office | | San Francisco, CA | | — |
| | 28,255 |
| | 139,245 |
| | 64,831 |
| | 30,627 |
| | 201,704 |
| | — |
| | — |
| | 232,331 |
| | 107,640 |
| | 1984/1986/2002 | | 1999 | | (1) |
| 535 Mission Street | | Office | | San Francisco, CA | | — |
| | 40,933 |
| | 148,378 |
| | 2,015 |
| | 40,933 |
| | 150,393 |
| | — |
| | — |
| | 191,326 |
| | 8,844 |
| | 2015 | | 2013 | | (1) | | Office | | San Francisco, CA | | — |
| | 40,933 |
| | 148,378 |
| | 3,259 |
| | 40,933 |
| | 151,637 |
| | — |
| | — |
| | 192,570 |
| | 20,576 |
| | 2015 | | 2013 | | (1) |
| 2200 Pennsylvania Avenue | | Office | | Washington, DC | | — |
| | — |
| | 183,541 |
| | 5,047 |
| | — |
| | 188,588 |
| | — |
| | — |
| | 188,588 |
| | 39,956 |
| | 2011 | | 2008 | | (1) | | Office | | Washington, DC | | — |
| | — |
| | 183,541 |
| | 4,535 |
| | — |
| | 188,076 |
| | — |
| | — |
| | 188,076 |
| | 52,280 |
| | 2011 | | 2008 | | (1) |
| Mountain View Research Park | | Office | | Mountain View, CA | | — |
| | 95,066 |
| | 68,373 |
| | 6,491 |
| | 95,066 |
| | 74,864 |
| | — |
| | — |
| | 169,930 |
| | 12,849 |
| | 1977-1981/2007-2013 | | 2013 | | (1) | | Office | | Mountain View, CA | | — |
| | 95,066 |
| | 68,373 |
| | 9,988 |
| | 95,066 |
| | 78,361 |
| | — |
| | — |
| | 173,427 |
| | 17,866 |
| | 1977-1981/2007-2013 | | 2013 | | (1) |
| Reservoir Place | | Office | | Waltham, MA | | — |
| | 18,605 |
| | 92,619 |
| | 53,163 |
| | 20,118 |
| | 129,712 |
| | — |
| | 14,557 |
| | 164,387 |
| | 61,362 |
| | 1955/1987 | | 1997/1998 | | (1) | | Office | | Waltham, MA | | — |
| | 18,605 |
| | 104,124 |
| | 45,144 |
| | 20,108 |
| | 147,765 |
| | — |
| | — |
| | 167,873 |
| | 64,683 |
| | 1955/1987/2017 | | 1997/1998 | | (1) |
| 1330 Connecticut Avenue | | Office | | Washington, DC | | — |
| | 25,982 |
| | 82,311 |
| | 32,276 |
| | 27,135 |
| | 113,434 |
| | — |
| | — |
| | 140,569 |
| | 34,137 |
| | 1984 | | 2004 | | (1) | | Office | | Washington, DC | | — |
| | 25,982 |
| | 82,311 |
| | 36,089 |
| | 27,135 |
| | 117,247 |
| | — |
| | — |
| | 144,382 |
| | 27,535 |
| | 1984/2018 | | 2004 | | (1) |
| 1333 New Hampshire Avenue | | Office | | Washington, DC | | — |
| | 34,032 |
| | 85,660 |
| | 11,147 |
| | 35,382 |
| | 95,457 |
| | — |
| | — |
| | 130,839 |
| | 37,996 |
| | 1996 | | 2003 | | (1) | |
| Kingstowne Towne Center | | Office | | Alexandria, VA | | — |
| | 18,021 |
| | 109,038 |
| | 1,083 |
| | 18,062 |
| | 110,080 |
| | — |
| | — |
| | 128,142 |
| | 36,551 |
| | 2003-2006 | | 2007 | | (1) | | Office | | Alexandria, VA | | — |
| | 18,021 |
| | 109,038 |
| | 2,098 |
| | 18,062 |
| | 111,095 |
| | — |
| | — |
| | 129,157 |
| | 41,469 |
| | 2003-2006 | | 2007 | | (1) |
| Capital Gallery | | Office | | Washington, DC | | — |
| | 4,725 |
| | 29,565 |
| | 89,028 |
| | 8,662 |
| | 114,656 |
| | — |
| | — |
| | 123,318 |
| | 61,569 |
| | 1981/2006 | | 2007 | | (1) | |
Boston Properties, Inc. Schedule 3 - Real Estate and Accumulated Depreciation December 31, 2016 (dollars in thousands) | |
Boston Properties, Inc. Schedule 3 - Real Estate and Accumulated Depreciation December 31, 2018 (dollars in thousands) | | Boston Properties, Inc. Schedule 3 - Real Estate and Accumulated Depreciation December 31, 2018 (dollars in thousands) |
| | Property Name | | Type | | Location | | Encumbrances | | Original | | Costs Capitalized Subsequent to Acquisition | | Land and Improvements | | Building and Improvements | | Land Held for Development | | Development and Construction in Progress | | Total | | Accumulated Depreciation | | Year(s) Built/ Renovated | | Year(s) Acquired | | Depreciable Lives (Years) | | Type | | Location | | Encumbrances | | Original | | Costs Capitalized Subsequent to Acquisition | | Land and Improvements | | Building and Improvements | | Land Held for Development | | Development and Construction in Progress | | Total | | Accumulated Depreciation | | Year(s) Built/ Renovated | | Year(s) Acquired | | Depreciable Lives (Years) |
| | Land | | Building | | Land | | Building | |
| One Freedom Square | | Office | | Reston, VA | | — |
| | 9,929 |
| | 84,504 |
| | 28,646 |
| | 11,293 |
| | 111,786 |
| | — |
| | — |
| | 123,079 |
| | 45,550 |
| | 2000 | | 2003 | | (1) | | Office | | Reston, VA | | — |
| | 9,929 |
| | 84,504 |
| | 32,256 |
| | 11,293 |
| | 115,396 |
| | — |
| | — |
| | 126,689 |
| | 54,652 |
| | 2000 | | 2003 | | (1) |
| Capital Gallery | | | Office | | Washington, DC | | — |
| | 4,725 |
| | 29,565 |
| | 87,231 |
| | 8,662 |
| | 112,859 |
| | — |
| | — |
| | 121,521 |
| | 67,759 |
| | 1981/2006 | | 2007 | | (1) |
| Weston Corporate Center | | Office | | Weston, MA | | — |
| | 25,753 |
| | 92,312 |
| | (123 | ) | | 25,854 |
| | 92,088 |
| | — |
| | — |
| | 117,942 |
| | 20,074 |
| | 2010 | | 2001 | | (1) | | Office | | Weston, MA | | — |
| | 25,753 |
| | 92,312 |
| | (123 | ) | | 25,854 |
| | 92,088 |
| | — |
| | — |
| | 117,942 |
| | 26,176 |
| | 2010 | | 2001 | | (1) |
| Two Freedom Square | | Office | | Reston, VA | | — |
| | 13,930 |
| | 77,739 |
| | 22,756 |
| | 15,420 |
| | 99,005 |
| | — |
| | — |
| | 114,425 |
| | 44,569 |
| | 2001 | | 2003 | | (1) | | Office | | Reston, VA | | — |
| | 13,930 |
| | 77,739 |
| | 23,427 |
| | 15,420 |
| | 99,676 |
| | — |
| | — |
| | 115,096 |
| | 51,291 |
| | 2001 | | 2003 | | (1) |
| One and Two Reston Overlook | | Office | | Reston, VA | | — |
| | 16,456 |
| | 66,192 |
| | 24,634 |
| | 16,179 |
| | 91,103 |
| | — |
| | — |
| | 107,282 |
| | 40,513 |
| | 1999 | | 2000 | | (1) | | Office | | Reston, VA | | — |
| | 16,456 |
| | 66,192 |
| | 24,181 |
| | 16,179 |
| | 90,650 |
| | — |
| | — |
| | 106,829 |
| | 47,668 |
| | 1999 | | 2000 | | (1) |
| 140 Kendrick Street | | | Office | | Needham, MA | | — |
| | 18,095 |
| | 66,905 |
| | 17,553 |
| | 19,092 |
| | 83,461 |
| | — |
| | — |
| | 102,553 |
| | 32,360 |
| | 2000 | | 2004 | | (1) |
| Discovery Square | | Office | | Reston, VA | | — |
| | 11,198 |
| | 71,782 |
| | 22,642 |
| | 12,533 |
| | 93,089 |
| | — |
| | — |
| | 105,622 |
| | 39,605 |
| | 2001 | | 2003 | | (1) | | Office | | Reston, VA | | — |
| | 11,198 |
| | 71,782 |
| | 17,753 |
| | 12,533 |
| | 88,200 |
| | — |
| | — |
| | 100,733 |
| | 39,574 |
| | 2001 | | 2003 | | (1) |
| 140 Kendrick Street | | Office | | Needham, MA | | — |
| | 18,095 |
| | 66,905 |
| | 15,466 |
| | 19,092 |
| | 81,374 |
| | — |
| | — |
| | 100,466 |
| | 26,141 |
| | 2000 | | 2004 | | (1) | |
| 355 Main Street | | Office | | Cambridge, MA | | — |
| | 18,863 |
| | 53,346 |
| | 27,658 |
| | 21,173 |
| | 78,694 |
| | — |
| | — |
| | 99,867 |
| | 25,345 |
| | 1981/1996/2013 | | 2006 | | (1) | | Office | | Cambridge, MA | | — |
| | 18,863 |
| | 53,346 |
| | 23,701 |
| | 21,173 |
| | 74,737 |
| | — |
| | — |
| | 95,910 |
| | 23,691 |
| | 1981/1996/2013 | | 2006 | | (1) |
| 10 CityPoint | | | Office | | Waltham, MA | | — |
| | 1,953 |
| | 85,752 |
| | 4,515 |
| | 2,116 |
| | 90,104 |
| | — |
| | — |
| | 92,220 |
| | 7,772 |
| | 2016 | | 1997 | | (1) |
| 90 Broadway | | Office | | Cambridge, MA | | — |
| | 19,104 |
| | 52,078 |
| | 17,048 |
| | 20,785 |
| | 67,445 |
| | — |
| | — |
| | 88,230 |
| | 17,087 |
| | 1983/1998/2013 | | 2006 | | (1) | | Office | | Cambridge, MA | | — |
| | 19,104 |
| | 52,078 |
| | 18,363 |
| | 20,785 |
| | 68,760 |
| | — |
| | — |
| | 89,545 |
| | 21,302 |
| | 1983/1998/2013 | | 2006 | | (1) |
| 10 CityPoint | | Office | | Waltham, MA | | — |
| | 1,953 |
| | 85,752 |
| | 163 |
| | 2,116 |
| | 85,752 |
| | — |
| | — |
| | 87,868 |
| | 1,601 |
| | 2016 | | 1997 | | (1) | |
| 230 CityPoint | | Office | | Waltham, MA | | — |
| | 13,189 |
| | 49,823 |
| | 20,187 |
| | 13,593 |
| | 69,606 |
| | — |
| | — |
| | 83,199 |
| | 23,437 |
| | 1992 | | 2005 | | (1) | | Office | | Waltham, MA | | — |
| | 13,189 |
| | 49,823 |
| | 21,914 |
| | 13,593 |
| | 71,333 |
| | — |
| | — |
| | 84,926 |
| | 26,357 |
| | 1992 | | 2005 | | (1) |
| Waltham Weston Corporate Center | | Office | | Waltham, MA | | — |
| | 10,385 |
| | 60,694 |
| | 10,889 |
| | 11,097 |
| | 70,871 |
| | — |
| | — |
| | 81,968 |
| | 27,310 |
| | 2003 | | 1999 | | (1) | | Office | | Waltham, MA | | — |
| | 10,385 |
| | 60,694 |
| | 11,449 |
| | 11,097 |
| | 71,431 |
| | — |
| | — |
| | 82,528 |
| | 32,739 |
| | 2003 | | 1999 | | (1) |
| 77 CityPoint | | Office | | Waltham, MA | | — |
| | 13,847 |
| | 60,383 |
| | 5,703 |
| | 13,873 |
| | 66,060 |
| | — |
| | — |
| | 79,933 |
| | 20,981 |
| | 2008 | | 2001 | | (1) | | Office | | Waltham, MA | | — |
| | 13,847 |
| | 60,383 |
| | 5,858 |
| | 13,873 |
| | 66,215 |
| | — |
| | — |
| | 80,088 |
| | 25,107 |
| | 2008 | | 2001 | | (1) |
| 3625-3635 Peterson Way | | Office | | Santa Clara, CA | | — |
| | 63,206 |
| | 14,879 |
| | 31 |
| | 63,206 |
| | 14,879 |
| | 31 |
| | — |
| | 78,116 |
| | 2,093 |
| | 1979 | | 2016 | | (1) | | Office | | Santa Clara, CA | | — |
| | 63,206 |
| | 14,879 |
| | 673 |
| | 63,206 |
| | 14,879 |
| | 673 |
| | — |
| | 78,758 |
| | 8,146 |
| | 1979 | | 2016 | | (1) |
| North First Business Park | | Office | | San Jose, CA | | — |
| | 58,402 |
| | 13,069 |
| | 3,932 |
| | 23,377 |
| | 16,116 |
| | 35,910 |
| | — |
| | 75,403 |
| | 15,811 |
| | 1981 | | 2007 | | (1) | |
| 2440 West El Camino Real | | Office | | Mountain View, CA | | — |
| | 16,741 |
| | 51,285 |
| | 1,814 |
| | 16,741 |
| | 53,099 |
| | — |
| | — |
| | 69,840 |
| | 9,817 |
| | 1987/2003 | | 2011 | | (1) | | Office | | Mountain View, CA | | — |
| | 16,741 |
| | 51,285 |
| | 3,411 |
| | 16,741 |
| | 54,696 |
| | — |
| | — |
| | 71,437 |
| | 12,562 |
| | 1987/2003 | | 2011 | | (1) |
| 300 Binney Street | | Office | | Cambridge, MA | | — |
| | 18,080 |
| | 51,262 |
| | 140 |
| | 18,080 |
| | 51,402 |
| | — |
| | — |
| | 69,482 |
| | 6,059 |
| | 2013 | | 2009 | | (1) | | Office | | Cambridge, MA | | — |
| | 18,080 |
| | 51,262 |
| | 140 |
| | 18,080 |
| | 51,402 |
| | — |
| | — |
| | 69,482 |
| | 9,450 |
| | 2013 | | 2009 | | (1) |
| 191 Spring Street | | | Office | | Lexington, MA | | — |
| | 2,850 |
| | 59,751 |
| | 6,235 |
| | 3,151 |
| | 65,685 |
| | — |
| | — |
| | 68,836 |
| | 19,543 |
| | 1971/1995/2018 | | 1997 | | (1) |
| Wisconsin Place | | | Office | | Chevy Chase, MD | | — |
| | — |
| | 53,349 |
| | 14,889 |
| | — |
| | 68,238 |
| | — |
| | — |
| | 68,238 |
| | 22,936 |
| | 2009 | | 2004 | | (1) |
| Reston Corporate Center | | Office | | Reston, VA | | — |
| | 9,135 |
| | 50,857 |
| | 6,256 |
| | 10,148 |
| | 56,100 |
| | — |
| | — |
| | 66,248 |
| | 25,244 |
| | 1984 | | 1998 | | (1) | | Office | | Reston, VA | | — |
| | 9,135 |
| | 50,857 |
| | 6,236 |
| | 10,148 |
| | 56,080 |
| | — |
| | — |
| | 66,228 |
| | 28,315 |
| | 1984 | | 1998 | | (1) |
| Wisconsin Place | | Office | | Chevy Chase, MD | | — |
| | — |
| | 53,349 |
| | 9,884 |
| | — |
| | 63,233 |
| | — |
| | — |
| | 63,233 |
| | 16,406 |
| | 2009 | | 2004 | | (1) | |
| New Dominion Technology Park, Bldg. Two | | Office | | Herndon, VA | | — |
| | 5,584 |
| | 51,868 |
| | 4,094 |
| | 6,510 |
| | 55,036 |
| | — |
| | — |
| | 61,546 |
| | 21,908 |
| | 2004 | | 1998 | | (1) | | Office | | Herndon, VA | | — |
| | 5,584 |
| | 51,868 |
| | 4,157 |
| | 6,510 |
| | 55,099 |
| | — |
| | — |
| | 61,609 |
| | 25,421 |
| | 2004 | | 1998 | | (1) |
| 255 Main Street | | | Office | | Cambridge, MA | | — |
| | 134 |
| | 25,110 |
| | 29,672 |
| | 548 |
| | 54,368 |
| | — |
| | — |
| | 54,916 |
| | 30,180 |
| | 1987 | | 1997 | | (1) |
| 200 West Street | | Office | | Waltham, MA | | — |
| | 16,148 |
| | 24,983 |
| | 10,102 |
| | 16,813 |
| | 34,420 |
| | — |
| | — |
| | 51,233 |
| | 19,535 |
| | 1999 | | 1997 | | (1) | | Office | | Waltham, MA | | — |
| | 16,148 |
| | 24,983 |
| | 11,120 |
| | 16,813 |
| | 35,438 |
| | — |
| | — |
| | 52,251 |
| | 22,544 |
| | 1999 | | 1997 | | (1) |
| New Dominion Technology Park, Bldg. One | | Office | | Herndon, VA | | 35,485 |
| | 3,880 |
| | 43,227 |
| | 3,883 |
| | 4,583 |
| | 46,407 |
| | — |
| | — |
| | 50,990 |
| | 24,362 |
| | 2001 | | 1998 | | (1) | | Office | | Herndon, VA | | 29,675 |
| | 3,880 |
| | 43,227 |
| | 3,927 |
| | 4,583 |
| | 46,451 |
| | — |
| | — |
| | 51,034 |
| | 27,542 |
| | 2001 | | 1998 | | (1) |
| Sumner Square | | Office | | Washington, DC | | — |
| | 624 |
| | 28,745 |
| | 19,428 |
| | 1,478 |
| | 47,319 |
| | — |
| | — |
| | 48,797 |
| | 22,237 |
| | 1985 | | 1999 | | (1) | | Office | | Washington, DC | | — |
| | 624 |
| | 28,745 |
| | 19,054 |
| | 1,478 |
| | 46,945 |
| | — |
| | — |
| | 48,423 |
| | 25,384 |
| | 1985 | | 1999 | | (1) |
| University Place | | Office | | Cambridge, MA | | 9,119 |
| | — |
| | 37,091 |
| | 9,501 |
| | 390 |
| | 46,202 |
| | — |
| | — |
| | 46,592 |
| | 25,207 |
| | 1985 | | 1998 | | (1) | | Office | | Cambridge, MA | | 5,571 |
| | — |
| | 37,091 |
| | 9,001 |
| | 390 |
| | 45,702 |
| | — |
| | — |
| | 46,092 |
| | 27,871 |
| | 1985 | | 1998 | | (1) |
| 2600 Tower Oaks Boulevard | | Office | | Rockville, MD | | — |
| | 4,243 |
| | 31,125 |
| | 9,081 |
| | 4,785 |
| | 39,664 |
| | — |
| | — |
| | 44,449 |
| | 19,801 |
| | 2001 | | 1998 | | (1) | | Office | | Rockville, MD | | — |
| | 4,243 |
| | 31,125 |
| | 6,517 |
| | 4,244 |
| | 37,641 |
| | — |
| | — |
| | 41,885 |
| | 21,426 |
| | 2001 | | 1998 | | (1) |
| 255 Main Street | | Office | | Cambridge, MA | | — |
| | 134 |
| | 25,110 |
| | 17,087 |
| | 548 |
| | 41,783 |
| | — |
| | — |
| | 42,331 |
| | 27,499 |
| | 1987 | | 1997 | | (1) | |
| Quorum Office Park | | Office | | Chelmsford, MA | | — |
| | 3,750 |
| | 32,454 |
| | 5,813 |
| | 5,187 |
| | 36,830 |
| | — |
| | — |
| | 42,017 |
| | 15,633 |
| | 2001 | | 2000 | | (1) | |
| 500 E Street | | Office | | Washington, DC | | — |
| | 109 |
| | 22,420 |
| | 13,219 |
| | 2,379 |
| | 33,369 |
| | — |
| | — |
| | 35,748 |
| | 22,987 |
| | 1987 | | 1997 | | (1) | |
| North First Business Park | | | Office | | San Jose, CA | | — |
| | 23,398 |
| | 13,069 |
| | 4,613 |
| | 23,377 |
| | 17,703 |
| | — |
| | — |
| | 41,080 |
| | 16,076 |
| | 1981 | | 2007 | | (1) |
| 150 Broadway | | Office | | Cambridge, MA | | — |
| | 850 |
| | 25,042 |
| | 8,623 |
| | 1,323 |
| | 33,192 |
| | — |
| | — |
| | 34,515 |
| | 15,545 |
| | 1999 | | 1997 | | (1) | | Office | | Cambridge, MA | | — |
| | 850 |
| | 25,042 |
| | 8,540 |
| | 1,323 |
| | 33,109 |
| | — |
| | — |
| | 34,432 |
| | 18,404 |
| | 1999 | | 1997 | | (1) |
| 325 Main Street | | Office | | Cambridge, MA | | — |
| | 174 |
| | 12,200 |
| | 12,256 |
| | 965 |
| | 23,665 |
| | — |
| | — |
| | 24,630 |
| | 12,266 |
| | 1987/2013 | | 1997 | | (1) | | Office | | Cambridge, MA | | — |
| | 174 |
| | 12,200 |
| | 16,437 |
| | 965 |
| | 23,319 |
| | 4,527 |
| | — |
| | 28,811 |
| | 13,676 |
| | 1987/2013 | | 1997 | | (1) |
| 105 Broadway | | Office | | Cambridge, MA | | — |
| | 1,299 |
| | 12,943 |
| | 7,198 |
| | 2,395 |
| | 19,045 |
| | — |
| | — |
| | 21,440 |
| | 13,018 |
| | 1990 | | 1997 | | (1) | | Office | | Cambridge, MA | | — |
| | 1,299 |
| | 12,943 |
| | 9,401 |
| | 2,395 |
| | 21,248 |
| | — |
| | — |
| | 23,643 |
| | 13,950 |
| | 1990 | | 1997 | | (1) |
| Lexington Office Park | | Office | | Lexington, MA | | — |
| | 998 |
| | 1,426 |
| | 17,481 |
| | 1,264 |
| | 18,641 |
| | — |
| | — |
| | 19,905 |
| | 12,490 |
| | 1982 | | 1997 | | (1) | | Office | | Lexington, MA | | — |
| | 998 |
| | 1,426 |
| | 18,700 |
| | 1,264 |
| | 19,860 |
| | — |
| | — |
| | 21,124 |
| | 13,614 |
| | 1982 | | 1997 | | (1) |
| 40 Shattuck Road | | Office | | Andover, MA | | — |
| | 709 |
| | 14,740 |
| | 3,368 |
| | 893 |
| | 17,924 |
| | — |
| | — |
| | 18,817 |
| | 7,505 |
| | 2001 | | 1997 | | (1) | |
| 201 Spring Street | | Office | | Lexington, MA | | — |
| | 2,849 |
| | 15,303 |
| | 14 |
| | 3,124 |
| | 15,042 |
| | — |
| | — |
| | 18,166 |
| | 7,462 |
| | 1997 | | 1997 | | (1) | | Office | | Lexington, MA | | — |
| | 2,849 |
| | 15,303 |
| | 1,390 |
| | 3,124 |
| | 16,418 |
| | — |
| | — |
| | 19,542 |
| | 8,344 |
| | 1997 | | 1997 | | (1) |
| The Point | | Office | | Waltham, MA | | — |
| | 6,395 |
| | 10,040 |
| | 408 |
| | 6,480 |
| | 10,363 |
| | — |
| | — |
| | 16,843 |
| | 397 |
| | 2015 | | 2007 | | (1) | | Office | | Waltham, MA | | — |
| | 6,395 |
| | 10,040 |
| | 431 |
| | 6,480 |
| | 10,386 |
| | — |
| | — |
| | 16,866 |
| | 1,031 |
| | 2015 | | 2007 | | (1) |
| 690 Folsom Street | | | Office | | San Francisco, CA | | — |
| | 3,219 |
| | 11,038 |
| | 1,157 |
| | 3,219 |
| | 12,195 |
| | — |
| | — |
| | 15,414 |
| | 1,790 |
| | 2015 | | 2012 | | (1) |
| 92-100 Hayden Avenue | | Office | | Lexington, MA | | — |
| | 594 |
| | 6,748 |
| | 8,181 |
| | 802 |
| | 14,721 |
| | — |
| | — |
| | 15,523 |
| | 12,062 |
| | 1985 | | 1997 | | (1) | | Office | | Lexington, MA | | — |
| | 594 |
| | 6,748 |
| | 7,255 |
| | 802 |
| | 13,795 |
| | — |
| | — |
| | 14,597 |
| | 11,809 |
| | 1985 | | 1997 | | (1) |
| 91 Hartwell Avenue | | Office | | Lexington, MA | | — |
| | 784 |
| | 6,464 |
| | 8,254 |
| | 941 |
| | 14,561 |
| | — |
| | — |
| | 15,502 |
| | 9,062 |
| | 1985 | | 1997 | | (1) | |
Boston Properties, Inc. Schedule 3 - Real Estate and Accumulated Depreciation December 31, 2016 (dollars in thousands) | |
Boston Properties, Inc. Schedule 3 - Real Estate and Accumulated Depreciation December 31, 2018 (dollars in thousands) | | Boston Properties, Inc. Schedule 3 - Real Estate and Accumulated Depreciation December 31, 2018 (dollars in thousands) |
| | Property Name | | Type | | Location | | Encumbrances | | Original | | Costs Capitalized Subsequent to Acquisition | | Land and Improvements | | Building and Improvements | | Land Held for Development | | Development and Construction in Progress | | Total | | Accumulated Depreciation | | Year(s) Built/ Renovated | | Year(s) Acquired | | Depreciable Lives (Years) | | Type | | Location | | Encumbrances | | Original | | Costs Capitalized Subsequent to Acquisition | | Land and Improvements | | Building and Improvements | | Land Held for Development | | Development and Construction in Progress | | Total | | Accumulated Depreciation | | Year(s) Built/ Renovated | | Year(s) Acquired | | Depreciable Lives (Years) |
| | Land | | Building | | Land | | Building | |
| 690 Folsom Street | | Office | | San Francisco, CA | | — |
| | 3,219 |
| | 11,038 |
| | 1,157 |
| | 3,219 |
| | 12,195 |
| | — |
| | — |
| | 15,414 |
| | 801 |
| | 2015 | | 2012 | | (1) | |
| 145 Broadway | | Office | | Cambridge, MA | | — |
| | 121 |
| | 5,535 |
| | 7,173 |
| | 324 |
| | 10,637 |
| | — |
| | 1,868 |
| | 12,829 |
| | 8,676 |
| | 1984 | | 1997 | | (1) | |
| 181 Spring Street | | Office | | Lexington, MA | | — |
| | 1,066 |
| | 9,520 |
| | 2,195 |
| | 1,160 |
| | 11,621 |
| | — |
| | — |
| | 12,781 |
| | 4,876 |
| | 1999 | | 1997 | | (1) | | Office | | Lexington, MA | | — |
| | 1,066 |
| | 9,520 |
| | 2,230 |
| | 1,160 |
| | 11,656 |
| | — |
| | — |
| | 12,816 |
| | 5,424 |
| | 1999 | | 1997 | | (1) |
| 195 West Street | | Office | | Waltham, MA | | — |
| | 1,611 |
| | 6,652 |
| | 4,340 |
| | 1,858 |
| | 10,745 |
| | — |
| | — |
| | 12,603 |
| | 7,517 |
| | 1990 | | 1997 | | (1) | | Office | | Waltham, MA | | — |
| | 1,611 |
| | 6,652 |
| | 4,270 |
| | 1,858 |
| | 10,675 |
| | — |
| | — |
| | 12,533 |
| | 8,330 |
| | 1990 | | 1997 | | (1) |
| 33 Hayden Avenue | | Office | | Lexington, MA | | — |
| | 266 |
| | 3,234 |
| | 8,787 |
| | 425 |
| | 11,862 |
| | — |
| | — |
| | 12,287 |
| | 7,612 |
| | 1979 | | 1997 | | (1) | | Office | | Lexington, MA | | — |
| | 266 |
| | 3,234 |
| | 8,223 |
| | 425 |
| | 11,298 |
| | — |
| | — |
| | 11,723 |
| | 9,033 |
| | 1979 | | 1997 | | (1) |
| 7501 Boston Boulevard, Building Seven | | Office | | Springfield, VA | | — |
| | 665 |
| | 9,273 |
| | 535 |
| | 791 |
| | 9,682 |
| | — |
| | — |
| | 10,473 |
| | 4,596 |
| | 1997 | | 1997 | | (1) | | Office | | Springfield, VA | | — |
| | 665 |
| | 9,273 |
| | 819 |
| | 791 |
| | 9,966 |
| | — |
| | — |
| | 10,757 |
| | 5,121 |
| | 1997 | | 1997 | | (1) |
| 7450 Boston Boulevard, Building Three | | | Office | | Springfield, VA | | — |
| | 1,165 |
| | 4,681 |
| | 3,278 |
| | 1,430 |
| | 7,694 |
| | — |
| | — |
| | 9,124 |
| | 3,733 |
| | 1987 | | 1998 | | (1) |
| 7435 Boston Boulevard, Building One | | Office | | Springfield, VA | | — |
| | 392 |
| | 3,822 |
| | 5,116 |
| | 659 |
| | 8,671 |
| | — |
| | — |
| | 9,330 |
| | 6,356 |
| | 1982 | | 1997 | | (1) | | Office | | Springfield, VA | | — |
| | 392 |
| | 3,822 |
| | 4,737 |
| | 659 |
| | 8,292 |
| | — |
| | — |
| | 8,951 |
| | 5,917 |
| | 1982 | | 1997 | | (1) |
| 250 Binney Street | | Office | | Cambridge, MA | | — |
| | 110 |
| | 4,483 |
| | 3,593 |
| | 273 |
| | 7,913 |
| | — |
| | — |
| | 8,186 |
| | 4,684 |
| | 1983 | | 1997 | | (1) | | Office | | Cambridge, MA | | — |
| | 110 |
| | 4,483 |
| | 3,593 |
| | 273 |
| | 7,913 |
| | — |
| | — |
| | 8,186 |
| | 5,448 |
| | 1983 | | 1997 | | (1) |
| 7450 Boston Boulevard, Building Three | | Office | | Springfield, VA | | — |
| | 1,165 |
| | 4,681 |
| | 1,807 |
| | 1,430 |
| | 6,223 |
| | — |
| | — |
| | 7,653 |
| | 3,321 |
| | 1987 | | 1998 | | (1) | |
| 8000 Grainger Court, Building Five | | Office | | Springfield, VA | | — |
| | 366 |
| | 4,282 |
| | 2,607 |
| | 601 |
| | 6,654 |
| | — |
| | — |
| | 7,255 |
| | 5,416 |
| | 1984 | | 1997 | | (1) | | Office | | Springfield, VA | | — |
| | 366 |
| | 4,282 |
| | 3,536 |
| | 601 |
| | 7,583 |
| | — |
| | — |
| | 8,184 |
| | 5,864 |
| | 1984 | | 1997 | | (1) |
| 453 Ravendale Drive | | Office | | Mountain View, CA | | — |
| | 5,477 |
| | 1,090 |
| | 408 |
| | 5,477 |
| | 1,498 |
| | — |
| | — |
| | 6,975 |
| | 338 |
| | 1977 | | 2012 | | (1) | | Office | | Mountain View, CA | | — |
| | 5,477 |
| | 1,090 |
| | 676 |
| | 5,477 |
| | 1,766 |
| | — |
| | — |
| | 7,243 |
| | 558 |
| | 1977 | | 2012 | | (1) |
| 7300 Boston Boulevard, Building Thirteen | | | Office | | Springfield, VA | | — |
| | 608 |
| | 4,773 |
| | 1,438 |
| | 661 |
| | 6,158 |
| | — |
| | — |
| | 6,819 |
| | 3,011 |
| | 2002 | | 1997 | | (1) |
| 7601 Boston Boulevard, Building Eight | | | Office | | Springfield, VA | | — |
| | 200 |
| | 878 |
| | 5,373 |
| | 551 |
| | 5,900 |
| | — |
| | — |
| | 6,451 |
| | 4,487 |
| | 1986 | | 1997 | | (1) |
| 17 Hartwell Avenue | | | Office | | Lexington, MA | | — |
| | 26 |
| | 150 |
| | 6,064 |
| | 65 |
| | 6,175 |
| | — |
| | — |
| | 6,240 |
| | 1,445 |
| | 1968 | | 1997 | | (1) |
| 7500 Boston Boulevard, Building Six | | Office | | Springfield, VA | | — |
| | 138 |
| | 3,749 |
| | 2,487 |
| | 406 |
| | 5,968 |
| | — |
| | — |
| | 6,374 |
| | 4,538 |
| | 1985 | | 1997 | | (1) | | Office | | Springfield, VA | | — |
| | 138 |
| | 3,749 |
| | 1,673 |
| | 406 |
| | 5,154 |
| | — |
| | — |
| | 5,560 |
| | 4,121 |
| | 1985 | | 1997 | | (1) |
| 17 Hartwell Avenue | | Office | | Lexington, MA | | — |
| | 26 |
| | 150 |
| | 6,109 |
| | 65 |
| | 6,220 |
| | — |
| | — |
| | 6,285 |
| | 552 |
| | 1968 | | 1997 | | (1) | |
| 7601 Boston Boulevard, Building Eight | | Office | | Springfield, VA | | — |
| | 200 |
| | 878 |
| | 5,047 |
| | 551 |
| | 5,574 |
| | — |
| | — |
| | 6,125 |
| | 4,043 |
| | 1986 | | 1997 | | (1) | |
| 7300 Boston Boulevard, Building Thirteen | | Office | | Springfield, VA | | — |
| | 608 |
| | 4,773 |
| | 709 |
| | 661 |
| | 5,429 |
| | — |
| | — |
| | 6,090 |
| | 5,012 |
| | 2002 | | 1997 | | (1) | |
| 8000 Corporate Court, Building Eleven | | Office | | Springfield, VA | | — |
| | 136 |
| | 3,071 |
| | 1,615 |
| | 775 |
| | 4,047 |
| | — |
| | — |
| | 4,822 |
| | 2,784 |
| | 1989 | | 1997 | | (1) | | Office | | Springfield, VA | | — |
| | 136 |
| | 3,071 |
| | 1,596 |
| | 774 |
| | 4,029 |
| | — |
| | — |
| | 4,803 |
| | 3,051 |
| | 1989 | | 1997 | | (1) |
| 7375 Boston Boulevard, Building Ten | | Office | | Springfield, VA | | — |
| | 23 |
| | 2,685 |
| | 912 |
| | 93 |
| | 3,527 |
| | — |
| | — |
| | 3,620 |
| | 2,472 |
| | 1988 | | 1997 | | (1) | | Office | | Springfield, VA | | — |
| | 23 |
| | 2,685 |
| | 992 |
| | 93 |
| | 3,607 |
| | — |
| | — |
| | 3,700 |
| | 2,593 |
| | 1988 | | 1997 | | (1) |
| 7374 Boston Boulevard, Building Four | | Office | | Springfield, VA | | — |
| | 241 |
| | 1,605 |
| | 1,738 |
| | 398 |
| | 3,186 |
| | — |
| | — |
| | 3,584 |
| | 2,452 |
| | 1984 | | 1997 | | (1) | | Office | | Springfield, VA | | — |
| | 241 |
| | 1,605 |
| | 1,828 |
| | 398 |
| | 3,276 |
| | — |
| | — |
| | 3,674 |
| | 2,685 |
| | 1984 | | 1997 | | (1) |
| 7451 Boston Boulevard, Building Two | | Office | | Springfield, VA | | — |
| | 249 |
| | 1,542 |
| | 1,659 |
| | 613 |
| | 2,837 |
| | — |
| | — |
| | 3,450 |
| | 2,330 |
| | 1982 | | 1997 | | (1) | | Office | | Springfield, VA | | — |
| | 249 |
| | 1,542 |
| | 1,659 |
| | 613 |
| | 2,837 |
| | — |
| | — |
| | 3,450 |
| | 2,527 |
| | 1982 | | 1997 | | (1) |
| 32 Hartwell Avenue | | Office | | Lexington, MA | | — |
| | 168 |
| | 1,943 |
| | 1,012 |
| | 314 |
| | 2,809 |
| | — |
| | — |
| | 3,123 |
| | 1,905 |
| | 1968/1979/1987 | | 1997 | | (1) | | Office | | Lexington, MA | | — |
| | 168 |
| | 1,943 |
| | 817 |
| | 314 |
| | 2,614 |
| | — |
| | — |
| | 2,928 |
| | 1,821 |
| | 1968/1979/1987 | | 1997 | | (1) |
| 164 Lexington Road | | Office | | Billerica, MA | | — |
| | 592 |
| | 1,370 |
| | 319 |
| | 643 |
| | 1,638 |
| | — |
| | — |
| | 2,281 |
| | 827 |
| | 1982 | | 1997 | | (1) | | Office | | Billerica, MA | | — |
| | 592 |
| | 1,370 |
| | 319 |
| | 643 |
| | 1,638 |
| | — |
| | — |
| | 2,281 |
| | 906 |
| | 1982 | | 1997 | | (1) |
| Signature at Reston | | | Residential | | Reston, VA | | — |
| | 27,076 |
| | 190,580 |
| | — |
| | 27,076 |
| | 190,580 |
| | — |
| | — |
| | 217,656 |
| | 3,938 |
| | 2018 | | 2013 | | (1) |
| Proto Kendall Square | | | Residential | | Cambridge, MA | | — |
| | 9,243 |
| | 127,248 |
| | — |
| | 9,243 |
| | 127,248 |
| | — |
| | — |
| | 136,491 |
| | 1,324 |
| | 2018 | | 2015 | | (1) |
| The Avant at Reston Town Center | | Residential | | Reston, VA | | — |
| | 20,350 |
| | 91,995 |
| | 815 |
| | 20,350 |
| | 92,810 |
| | — |
| | — |
| | 113,160 |
| | 7,306 |
| | 2014 | | 2010 | | (1) | | Residential | | Reston, VA | | — |
| | 20,350 |
| | 91,995 |
| | 830 |
| | 20,350 |
| | 92,825 |
| | — |
| | — |
| | 113,175 |
| | 12,254 |
| | 2014 | | 2010 | | (1) |
| The Lofts at Atlantic Wharf | | Residential | | Boston, MA | | — |
| | 3,529 |
| | 54,891 |
| | 1,663 |
| | 3,529 |
| | 56,554 |
| | — |
| | — |
| | 60,083 |
| | 8,105 |
| | 2011 | | 2007 | | (1) | | Residential | | Boston, MA | | — |
| | 3,529 |
| | 54,891 |
| | 1,768 |
| | 3,529 |
| | 56,659 |
| | — |
| | — |
| | 60,188 |
| | 11,131 |
| | 2011 | | 2007 | | (1) |
| Boston Marriott Cambridge | | Hotel | | Cambridge, MA | | — |
| | 478 |
| | 37,918 |
| | 37,067 |
| | 1,201 |
| | 74,262 |
| | — |
| | — |
| | 75,463 |
| | 50,954 |
| | 1986 | | 1997 | | (1) | | Hotel | | Cambridge, MA | | — |
| | 478 |
| | 37,918 |
| | 36,697 |
| | 1,201 |
| | 73,892 |
| | — |
| | — |
| | 75,093 |
| | 46,576 |
| | 1986/2017 | | 1997 | | (1) |
| Kendall Center Green Garage | | Garage | | Cambridge, MA | | — |
| | — |
| | 35,035 |
| | 7,391 |
| | 103 |
| | 42,323 |
| | — |
| | — |
| | 42,426 |
| | 9,334 |
| | 1984 | | 2006 | | (1) | | Garage | | Cambridge, MA | | — |
| | — |
| | 35,035 |
| | 7,448 |
| | 103 |
| | 42,380 |
| | — |
| | — |
| | 42,483 |
| | 12,208 |
| | 1984 | | 2006 | | (1) |
| Kendall Center Yellow Garage | | Garage | | Cambridge, MA | | — |
| | 1,256 |
| | 15,697 |
| | 1,571 |
| | 1,434 |
| | 17,090 |
| | — |
| | — |
| | 18,524 |
| | 4,723 |
| | 2006 | | 2004 | | (1) | | Garage | | Cambridge, MA | | — |
| | 1,256 |
| | 15,697 |
| | 1,621 |
| | 1,434 |
| | 17,140 |
| | — |
| | — |
| | 18,574 |
| | 5,643 |
| | 2006 | | 2004 | | (1) |
| Kendall Center Blue Garage | | Garage | | Cambridge, MA | | — |
| | 1,163 |
| | 11,633 |
| | 2,770 |
| | 1,579 |
| | 13,987 |
| | — |
| | — |
| | 15,566 |
| | 9,325 |
| | 1990 | | 1997 | | (1) | | Garage | | Cambridge, MA | | — |
| | 1,163 |
| | 11,633 |
| | 2,145 |
| | 1,579 |
| | 13,362 |
| | — |
| | — |
| | 14,941 |
| | 9,437 |
| | 1990 | | 1997 | | (1) |
| Salesforce Tower | | Development | | San Francisco, CA | | — |
| | — |
| | — |
| | 723,866 |
| | — |
| | — |
| | — |
| | 723,866 |
| | 723,866 |
| | — |
| | N/A | | 2013 | | N/A | |
| Signature at Reston (formerly Reston Signature Site) | | Development | | Reston, VA | | — |
| | — |
| | — |
| | 96,444 |
| | — |
| | — |
| | — |
| | 96,444 |
| | 96,444 |
| | — |
| | N/A | | 2013 | | N/A | |
| 191 Spring Street | | Development | | Lexington, MA | | — |
| | 2,850 |
| | 27,166 |
| | 3,134 |
| | 3,151 |
| | 28,576 |
| | — |
| | 1,423 |
| | 33,150 |
| | 21,660 |
| | 1971/1995 | | 1997 | | (1) | |
| 145 Broadway | | | Development | | Cambridge, MA | | — |
| | 121 |
| | — |
| | 223,845 |
| | 324 |
| | — |
| | — |
| | 223,642 |
| | 223,966 |
| | — |
| | N/A | | 1997 | | N/A |
| MacArthur Station Residences | | | Development | | Oakland, CA | | — |
| | — |
| | — |
| | 87,159 |
| | — |
| | — |
| | — |
| | 87,159 |
| | 87,159 |
| | — |
| | N/A | | N/A | | N/A |
| 20 CityPoint | | | Development | | Waltham, MA | | — |
| | — |
| | 6,287 |
| | 46,024 |
| | — |
| | 6,287 |
| | — |
| | 46,024 |
| | 52,311 |
| | — |
| | N/A | | 2007 | | N/A |
Boston Properties, Inc. Schedule 3 - Real Estate and Accumulated Depreciation December 31, 2016 (dollars in thousands) | |
Boston Properties, Inc. Schedule 3 - Real Estate and Accumulated Depreciation December 31, 2018 (dollars in thousands) | | Boston Properties, Inc. Schedule 3 - Real Estate and Accumulated Depreciation December 31, 2018 (dollars in thousands) |
| | Property Name | | Type | | Location | | Encumbrances | | Original | | Costs Capitalized Subsequent to Acquisition | | Land and Improvements | | Building and Improvements | | Land Held for Development | | Development and Construction in Progress | | Total | | Accumulated Depreciation | | Year(s) Built/ Renovated | | Year(s) Acquired | | Depreciable Lives (Years) | | Type | | Location | | Encumbrances | | Original | | Costs Capitalized Subsequent to Acquisition | | Land and Improvements | | Building and Improvements | | Land Held for Development | | Development and Construction in Progress | | Total | | Accumulated Depreciation | | Year(s) Built/ Renovated | | Year(s) Acquired | | Depreciable Lives (Years) |
| | Land | | Building | | Land | | Building | |
| Proto at Cambridge (formerly Cambridge Residential / 88 Ames) | | Development | | Cambridge, MA | | — |
| | — |
| | — |
| | 24,334 |
| | — |
| | — |
| | — |
| | 24,334 |
| | 24,334 |
| | — |
| | N/A | | 2015 | | N/A | |
| Reston Gateway | | | Development | | Reston, VA | | — |
| | — |
| | — |
| | 25,167 |
| | — |
| | — |
| | — |
| | 25,167 |
| | 25,167 |
| | — |
| | N/A | | 1998 | | N/A |
| 17Fifty Presidents Street | | | Development | | Reston, VA | | — |
| | — |
| | — |
| | 25,120 |
| | — |
| | — |
| | — |
| | 25,120 |
| | 25,120 |
| | — |
| | N/A | | 2013 | | N/A |
| North First Master Plan | | | Land | | San Jose, CA | | — |
| | 35,004 |
| | — |
| | 3,932 |
| | — |
| | — |
| | 38,936 |
| | — |
| | 38,936 |
| | — |
| | N/A | | 2007 | | N/A |
| Plaza at Almaden | | | Land | | San Jose, CA | | — |
| | — |
| | — |
| | 29,928 |
| | — |
| | — |
| | 29,928 |
| | — |
| | 29,928 |
| | — |
| | N/A | | 2006 | | N/A |
| Springfield Metro Center | | Land | | Springfield, VA | | — |
| | — |
| | — |
| | 35,430 |
| | — |
| | — |
| | 35,430 |
| | — |
| | 35,430 |
| | — |
| | N/A | | 2007 | | N/A | | Land | | Springfield, VA | | — |
| | — |
| | — |
| | 19,823 |
| | — |
| | — |
| | 19,823 |
| | — |
| | 19,823 |
| | — |
| | N/A | | 2007 | | N/A |
| Tower Oaks Master Plan | | Land | | Rockville, MD | | — |
| | — |
| | — |
| | 29,209 |
| | — |
| | — |
| | 29,209 |
| | — |
| | 29,209 |
| | — |
| | N/A | | 1998 | | N/A | |
| Plaza at Almaden | | Land | | San Jose, CA | | — |
| | — |
| | — |
| | 29,081 |
| | — |
| | — |
| | 29,081 |
| | — |
| | 29,081 |
| | — |
| | N/A | | 2006 | | N/A | |
| 6601 & 6605 Springfield Center Drive | | Land | | Springfield, VA | | — |
| | — |
| | — |
| | 13,866 |
| | — |
| | — |
| | 13,866 |
| | — |
| | 13,866 |
| | — |
| | N/A | | 2007 | | N/A | |
| 214 Third Avenue | | Land | | Waltham, MA | | — |
| | — |
| | — |
| | 13,795 |
| | — |
| | 146 |
| | 13,649 |
| | — |
| | 13,795 |
| | — |
| | N/A | | 2006 | | N/A | | Land | | Waltham, MA | | — |
| | — |
| | �� |
| | 15,233 |
| | — |
| | — |
| | 15,233 |
| | — |
| | 15,233 |
| | — |
| | N/A | | 2006 | | N/A |
| Platform 16 | | | Land | | San Jose, CA | | — |
| | — |
| | — |
| | 12,962 |
| | — |
| | — |
| | 12,962 |
| | — |
| | 12,962 |
| | — |
| | N/A | | 2018 | | N/A |
| 103 Fourth Avenue | | Land | | Waltham, MA | | — |
| | — |
| | — |
| | 12,052 |
| | — |
| | 49 |
| | 12,003 |
| | — |
| | 12,052 |
| | — |
| | N/A | | 2007 | | N/A | | Land | | Waltham, MA | | — |
| | — |
| | — |
| | 12,208 |
| | — |
| | — |
| | 12,208 |
| | — |
| | 12,208 |
| | — |
| | N/A | | 2007 | | N/A |
| 20 CityPoint | | Land | | Waltham, MA | | — |
| | — |
| | — |
| | 11,666 |
| | — |
| | — |
| | 11,666 |
| | — |
| | 11,666 |
| | — |
| | N/A | | 2007 | | N/A | |
| Reston Gateway | | Land | | Reston, VA | | — |
| | — |
| | — |
| | 10,841 |
| | — |
| | — |
| | 10,841 |
| | — |
| | 10,841 |
| | — |
| | N/A | | 1998 | | N/A | |
| Reston Eastgate | | Land | | Reston, VA | | — |
| | — |
| | — |
| | 9,906 |
| | — |
| | — |
| | 9,906 |
| | — |
| | 9,906 |
| | — |
| | N/A | | 2001 | | N/A | |
| Reston Gateway Master Plan | | | Land | | Reston, VA | | — |
| | — |
| | — |
| | 11,014 |
| | — |
| | — |
| | 11,014 |
| | — |
| | 11,014 |
| | — |
| | N/A | | 1998 | | N/A |
| Fourth and Harrison | | | Land | | San Francisco, CA | | — |
| | — |
| | — |
| | 10,350 |
| | — |
| | — |
| | 10,350 |
| | — |
| | 10,350 |
| | — |
| | N/A | | N/A | | N/A |
| 2100 Pennsylvania Avenue | | | Land | | Washington, DC | | — |
| | — |
| | — |
| | 9,700 |
| | — |
| | — |
| | 9,700 |
| | — |
| | 9,700 |
| | — |
| | N/A | | N/A | | N/A |
| Crane Meadow | | Land | | Marlborough, MA | | — |
| | — |
| | — |
| | 8,754 |
| | — |
| | — |
| | 8,754 |
| | — |
| | 8,754 |
| | — |
| | N/A | | 2000 | | N/A | | Land | | Marlborough, MA | | — |
| | — |
| | — |
| | 8,852 |
| | — |
| | — |
| | 8,852 |
| | — |
| | 8,852 |
| | — |
| | N/A | | 2000 | | N/A |
| Washingtonian North | | Land | | Gaithersburg, MD | | — |
| | — |
| | — |
| | 7,697 |
| | — |
| | — |
| | 7,697 |
| | — |
| | 7,697 |
| | — |
| | N/A | | 1998 | | N/A | | Land | | Gaithersburg, MD | | — |
| | — |
| | — |
| | 7,473 |
| | — |
| | — |
| | 7,473 |
| | — |
| | 7,473 |
| | — |
| | N/A | | 1998 | | N/A |
| Broad Run Business Park | | | Land | | Loudoun County, VA | | — |
| | — |
| | — |
| | 2,388 |
| | — |
| | — |
| | 2,388 |
| | — |
| | 2,388 |
| | — |
| | N/A | | 1998 | | N/A |
| Kendall Center Master Plan | | Land | | Cambridge, MA | | — |
| | — |
| | — |
| | 4,062 |
| | — |
| | — |
| | 4,062 |
| | — |
| | 4,062 |
| | — |
| | N/A | | N/A | | N/A | | Land | | Cambridge, MA | | — |
| | — |
| | — |
| | 2,199 |
| | — |
| | — |
| | 2,199 |
| | — |
| | 2,199 |
| | — |
| | N/A | | 1997 | | N/A |
| Fourth and Harrison | | Land | | San Francisco, CA | | — |
| | — |
| | — |
| | 3,936 |
| | — |
| | — |
| | 3,936 |
| | — |
| | 3,936 |
| | — |
| | N/A | | N/A | | N/A | |
| North First Master Plan | | Land | | San Jose, CA | | — |
| | — |
| | — |
| | 3,014 |
| | — |
| | — |
| | 3,014 |
| | — |
| | 3,014 |
| | — |
| | N/A | | 2007 | | N/A | |
| Broad Run Business Park | | Land | | Loudoun County, VA | | — |
| | — |
| | — |
| | 2,694 |
| | — |
| | — |
| | 2,694 |
| | — |
| | 2,694 |
| | — |
| | N/A | | 1998 | | N/A | |
| MacArthur Station | | Land | | Oakland, CA | | — |
| | — |
| | — |
| | 1,316 |
| | — |
| | — |
| | 1,316 |
| | — |
| | 1,316 |
| | — |
| | N/A | | N/A | | N/A | |
| 30 Shattuck Road | | Land | | Andover, MA | | — |
| | — |
| | — |
| | 1,214 |
| | — |
| | — |
| | 1,214 |
| | — |
| | 1,214 |
| | — |
| | N/A | | 1997 | | N/A | |
| 2100 Pennsylvania Avenue | | Land | | Washington, DC | | — |
| | — |
| | — |
| | 286 |
| | — |
| | — |
| | 286 |
| | — |
| | 286 |
| | — |
| | N/A | | N/A | | N/A | |
| Weston Quarry | | | Land | | Weston, MA | | — |
| | — |
| | — |
| | 1,237 |
| | — |
| | — |
| | 1,237 |
| | — |
| | 1,237 |
| | — |
| | N/A | | 2001 | | N/A |
| Reston Overlook Master Plan | | | Land | | Reston, VA | | — |
| | — |
| | — |
| | 39 |
| | — |
| | — |
| | 39 |
| | — |
| | 39 |
| | — |
| | N/A | | 2000 | | N/A |
| | | $ | 2,063,087 |
| (2 | ) | $ | 4,759,821 |
| | $ | 11,416,957 |
| | $ | 3,937,798 |
| | $ | 4,879,020 |
| | $ | 13,950,941 |
| | $ | 246,656 |
| (3 | ) | $ | 1,037,959 |
| | $ | 20,114,576 |
| | $ | 4,201,891 |
| | | | | | | | | | | | | | | | | | | | | | |
| | | | $ | 2,964,572 |
| (2 | ) | $ | 4,959,995 |
| | $ | 12,763,317 |
| | $ | 3,882,233 |
| | $ | 5,072,568 |
| | $ | 15,753,683 |
| | $ | 200,498 |
| (3 | ) | $ | 578,796 |
| | $ | 21,605,545 |
| | $ | 4,871,102 |
| |
Note: Total Real Estate does not include Furniture, Fixtures and Equipment totaling approximately $32,687.$44,351. Accumulated Depreciation does not include approximately $20,344$26,675 of accumulated depreciation related to Furniture, Fixtures and Equipment.
The aggregate cost and accumulated depreciation for tax purposes was approximately $15.8$17.9 billion and $3.2$3.9 billion,, respectively.
| |
| (1) | Depreciation of the buildings and improvements are calculated over lives ranging from the life of the lease to 40 years. |
| |
| (2) | Includes the unamortized balance of the historical fair value adjustment and unamortized deferred financing costs totaling approximately $33.8 million and $(2.4) million, respectively. $(30.8) million. |
| |
| (3) | Includes pre-development costs. |
Boston Properties, Inc.
Real Estate and Accumulated Depreciation
December 31, 2016, 20152018, 2017 and 20142016
(dollars in thousands)
A summary of activity for real estate and accumulated depreciation is as follows:
| | | | | 2016 | | 2015 | | 2014 | | 2018 | | 2017 | | 2016 |
| Real Estate: | | | | | | | | | | | | |
| Balance at the beginning of the year | | $ | 19,451,683 |
| | $ | 19,208,417 |
| | $ | 18,953,601 |
| | $ | 21,058,714 |
| | $ | 20,114,576 |
| | $ | 19,451,683 |
|
| Additions to/improvements of real estate | | 977,287 |
| | 700,792 |
| | 594,296 |
| | 1,043,379 |
| | 1,099,286 |
| | 977,287 |
|
| Assets sold/written-off | | (314,394 | ) | | (457,526 | ) | | (339,480 | ) | | (496,548 | ) | | (155,148 | ) | | (314,394 | ) |
| Balance at the end of the year | | $ | 20,114,576 |
| | $ | 19,451,683 |
| | $ | 19,208,417 |
| | $ | 21,605,545 |
| | $ | 21,058,714 |
| | $ | 20,114,576 |
|
| Accumulated Depreciation: | | | | | | | | | | | | |
| Balance at the beginning of the year | | $ | 3,905,940 |
| | $ | 3,529,978 |
| | $ | 3,145,701 |
| | $ | 4,566,570 |
| | $ | 4,201,891 |
| | $ | 3,905,940 |
|
| Depreciation expense | | 560,024 |
| | 486,450 |
| | 456,176 |
| | 533,342 |
| | 497,059 |
| | 560,024 |
|
| Assets sold/written-off | | (264,073 | ) | | (110,488 | ) | | (71,899 | ) | | (228,810 | ) | | (132,380 | ) | | (264,073 | ) |
| Balance at the end of the year | | $ | 4,201,891 |
| | $ | 3,905,940 |
| | $ | 3,529,978 |
| | $ | 4,871,102 |
| | $ | 4,566,570 |
| | $ | 4,201,891 |
|
Note: Real Estate and Accumulated Depreciation amounts do not include Furniture, Fixtures and Equipment.
Boston Properties Limited Partnership Schedule 3—Real Estate and Accumulated Depreciation December 31, 2018 (dollars in thousands)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | Original | | Costs Capitalized Subsequent to Acquisition | | Land and Improvements | | Building and Improvements | | Land Held for Development | | Development and Construction in Progress | | Total | | Accumulated Depreciation | | Year(s) Built/ Renovated | | Year(s) Acquired | | Depreciable Lives (Years) |
| Property Name | | Type | | Location | | Encumbrances | | Land | | Building | |
| 767 Fifth Avenue (the General Motors Building) | | Office | | New York, NY | | $ | 2,270,534 |
| | $ | 1,796,252 |
| | $ | 1,532,654 |
| | $ | 189,657 |
| | $ | 1,796,252 |
| | $ | 1,722,311 |
| | $ | — |
| | $ | — |
| | $ | 3,518,563 |
| | $ | 271,534 |
| | 1968 | | 2013 | | (1) |
| Prudential Center | | Office | | Boston, MA | | — |
| | 92,077 |
| | 948,357 |
| | 472,432 |
| | 100,540 |
| | 1,412,222 |
| | 104 |
| | — |
| | 1,512,866 |
| | 535,305 |
| | 1965/1993/2002/2016-2017 | | 1998/1999/2000 | | (1) |
| Embarcadero Center | | Office | | San Francisco, CA | | — |
| | 179,697 |
| | 847,410 |
| | 306,586 |
| | 180,420 |
| | 1,153,273 |
| | — |
| | — |
| | 1,333,693 |
| | 597,613 |
| | 1970/1989 | | 1998-1999 | | (1) |
| 399 Park Avenue | | Office | | New York, NY | | — |
| | 339,200 |
| | 700,358 |
| | 187,484 |
| | 339,200 |
| | 887,842 |
| | — |
| | — |
| | 1,227,042 |
| | 318,267 |
| | 1961/2018 | | 2002 | | (1) |
| Salesforce Tower | | Office | | San Francisco, CA | | — |
| | 200,349 |
| | 919,565 |
| | — |
| | 200,349 |
| | 919,565 |
| | — |
| | — |
| | 1,119,914 |
| | 9,509 |
| | 2018 | | 2013 | | (1) |
| 601 Lexington Avenue | | Office | | New York, NY | | 658,792 |
| | 241,600 |
| | 494,782 |
| | 324,899 |
| | 279,281 |
| | 610,316 |
| | — |
| | 171,684 |
| | 1,061,281 |
| | 264,150 |
| | 1977/1997 | | 2001 | | (1) |
| 200 Clarendon Street and Garage | | Office | | Boston, MA | | — |
| | 219,543 |
| | 667,884 |
| | 164,073 |
| | 219,616 |
| | 822,218 |
| | 9,666 |
| | — |
| | 1,051,500 |
| | 192,137 |
| | 1976 | | 2010 | | (1) |
| 250 West 55th Street | | Office | | New York, NY | | — |
| | 285,263 |
| | 603,167 |
| | 48,642 |
| | 285,263 |
| | 651,809 |
| | — |
| | — |
| | 937,072 |
| | 94,434 |
| | 2014 | | 2007 | | (1) |
| 100 Federal Street | | Office | | Boston, MA | | — |
| | 131,067 |
| | 435,954 |
| | 99,702 |
| | 131,067 |
| | 535,656 |
| | — |
| | — |
| | 666,723 |
| | 105,536 |
| | 1971-1975/2017 | | 2012 | | (1) |
| Carnegie Center | | Office | | Princeton, NJ | | — |
| | 107,997 |
| | 389,359 |
| | 141,434 |
| | 104,617 |
| | 530,987 |
| | 3,186 |
| | — |
| | 638,790 |
| | 237,322 |
| | 1983-2016 | | 1998/1999/2000/2007/2014/2017 | | (1) |
| Times Square Tower | | Office | | New York, NY | | — |
| | 165,413 |
| | 380,438 |
| | 56,472 |
| | 159,694 |
| | 442,629 |
| | — |
| | — |
| | 602,323 |
| | 196,753 |
| | 2004 | | 2000 | | (1) |
| Atlantic Wharf | | Office | | Boston, MA | | — |
| | 63,988 |
| | 454,537 |
| | 17,184 |
| | 63,988 |
| | 471,721 |
| | — |
| | — |
| | 535,709 |
| | 116,238 |
| | 2011 | | 2007 | | (1) |
| 510 Madison Avenue | | Office | | New York, NY | | — |
| | 103,000 |
| | 253,665 |
| | 24,992 |
| | 103,000 |
| | 278,657 |
| | — |
| | — |
| | 381,657 |
| | 62,507 |
| | 2012 | | 2010 | | (1) |
| Fountain Square | | Office | | Reston, VA | | — |
| | 56,853 |
| | 306,298 |
| | 3,170 |
| | 56,853 |
| | 309,468 |
| | — |
| | — |
| | 366,321 |
| | 68,390 |
| | 1986-1990 | | 2012 | | (1) |
| 599 Lexington Avenue | | Office | | New York, NY | | — |
| | 81,040 |
| | 100,507 |
| | 146,971 |
| | 81,040 |
| | 247,478 |
| | — |
| | — |
| | 328,518 |
| | 164,002 |
| | 1986 | | 1997 | | (1) |
| 680 Folsom Street | | Office | | San Francisco, CA | | — |
| | 72,545 |
| | 219,766 |
| | 7,829 |
| | 72,545 |
| | 227,595 |
| | — |
| | — |
| | 300,140 |
| | 38,230 |
| | 2014 | | 2012 | | (1) |
| 601 Massachusetts Avenue | | Office | | Washington, DC | | — |
| | 95,310 |
| | 165,173 |
| | 3,888 |
| | 95,310 |
| | 169,061 |
| | — |
| | — |
| | 264,371 |
| | 18,263 |
| | 2016 | | 2008 | | (1) |
| South of Market and Democracy Tower | | Office | | Reston, VA | | — |
| | 13,603 |
| | 237,479 |
| | 12,092 |
| | 13,603 |
| | 249,571 |
| | — |
| | — |
| | 263,174 |
| | 91,006 |
| | 2008-2009 | | 2003 | | (1) |
| Bay Colony Corporate Center | | Office | | Waltham, MA | | — |
| | 18,789 |
| | 148,451 |
| | 77,133 |
| | 18,789 |
| | 225,584 |
| | — |
| | — |
| | 244,373 |
| | 68,903 |
| | 1985-1989 | | 2011 | | (1) |
| Gateway Center | | Office | | San Francisco, CA | | — |
| | 28,255 |
| | 139,245 |
| | 58,442 |
| | 29,029 |
| | 196,913 |
| | — |
| | — |
| | 225,942 |
| | 106,074 |
| | 1984/1986/2002 | | 1999 | | (1) |
| 535 Mission Street | | Office | | San Francisco, CA | | — |
| | 40,933 |
| | 148,378 |
| | 3,259 |
| | 40,933 |
| | 151,637 |
| | — |
| | — |
| | 192,570 |
| | 20,576 |
| | 2015 | | 2013 | | (1) |
| 2200 Pennsylvania Avenue | | Office | | Washington, DC | | — |
| | — |
| | 183,541 |
| | 4,535 |
| | — |
| | 188,076 |
| | — |
| | — |
| | 188,076 |
| | 52,280 |
| | 2011 | | 2008 | | (1) |
| Mountain View Research Park | | Office | | Mountain View, CA | | — |
| | 95,066 |
| | 68,373 |
| | 9,988 |
| | 95,066 |
| | 78,361 |
| | — |
| | — |
| | 173,427 |
| | 17,866 |
| | 1977-1981/2007-2013 | | 2013 | | (1) |
| Reservoir Place | | Office | | Waltham, MA | | — |
| | 18,605 |
| | 104,124 |
| | 41,069 |
| | 19,089 |
| | 144,709 |
| | — |
| | — |
| | 163,798 |
| | 63,684 |
| | 1955/1987/2017 | | 1997/1998 | | (1) |
| 1330 Connecticut Avenue | | Office | | Washington, DC | | — |
| | 25,982 |
| | 82,311 |
| | 31,476 |
| | 25,982 |
| | 113,787 |
| | — |
| | — |
| | 139,769 |
| | 26,400 |
| | 1984/2018 | | 2004 | | (1) |
| Kingstowne Towne Center | | Office | | Alexandria, VA | | — |
| | 18,021 |
| | 109,038 |
| | 1,934 |
| | 18,021 |
| | 110,972 |
| | — |
| | — |
| | 128,993 |
| | 41,436 |
| | 2003-2006 | | 2007 | | (1) |
| One Freedom Square | | Office | | Reston, VA | | — |
| | 9,929 |
| | 84,504 |
| | 26,619 |
| | 9,883 |
| | 111,169 |
| | — |
| | — |
| | 121,052 |
| | 53,268 |
| | 2000 | | 2003 | | (1) |
| Weston Corporate Center | | Office | | Weston, MA | | — |
| | 25,753 |
| | 92,312 |
| | (123 | ) | | 25,854 |
| | 92,088 |
| | — |
| | — |
| | 117,942 |
| | 26,176 |
| | 2010 | | 2001 | | (1) |
| Capital Gallery | | Office | | Washington, DC | | — |
| | 4,725 |
| | 29,565 |
| | 77,100 |
| | 6,128 |
| | 105,262 |
| | — |
| | — |
| | 111,390 |
| | 65,272 |
| | 1981/2006 | | 2007 | | (1) |
| Two Freedom Square | | Office | | Reston, VA | | — |
| | 13,930 |
| | 77,739 |
| | 17,215 |
| | 13,866 |
| | 95,018 |
| | — |
| | — |
| | 108,884 |
| | 49,768 |
| | 2001 | | 2003 | | (1) |
| One and Two Reston Overlook | | Office | | Reston, VA | | — |
| | 16,456 |
| | 66,192 |
| | 19,763 |
| | 15,074 |
| | 87,337 |
| | — |
| | — |
| | 102,411 |
| | 46,584 |
| | 1999 | | 2000 | | (1) |
Boston Properties Limited Partnership Schedule 3—Real Estate and Accumulated Depreciation December 31, 2016 (dollars in thousands)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | Original | | Costs Capitalized Subsequent to Acquisition | | Land and Improvements | | Building and Improvements | | Land Held for Development | | Development and Construction in Progress | | Total | | Accumulated Depreciation | | Year(s) Built/ Renovated | | Year(s) Acquired | | Depreciable Lives (Years) |
| Property Name | | Type | | Location | | Encumbrances | | Land | | Building | |
| 767 Fifth Avenue (the General Motors Building) | | Office | | New York, NY | | $ | 1,333,625 |
| | $ | 1,796,252 |
| | $ | 1,532,654 |
| | $ | 75,211 |
| | $ | 1,796,252 |
| | $ | 1,607,865 |
| | $ | — |
| | $ | — |
| | $ | 3,404,117 |
| | $ | 189,209 |
| | 1968 | | 2013 | | (1) |
| Prudential Center | | Office | | Boston, MA | | — |
| | 92,077 |
| | 734,594 |
| | 596,236 |
| | 100,540 |
| | 1,169,515 |
| | — |
| | 152,852 |
| | 1,422,907 |
| | 470,161 |
| | 1965/1993/2002/2016 | | 1998/1999/2000 | | (1) |
| Embarcadero Center | | Office | | San Francisco, CA | | — |
| | 179,697 |
| | 847,410 |
| | 281,345 |
| | 180,420 |
| | 1,128,032 |
| | — |
| | — |
| | 1,308,452 |
| | 547,434 |
| | 1970/1989 | | 1998-1999 | | (1) |
| 399 Park Avenue | | Office | | New York, NY | | — |
| | 339,200 |
| | 700,358 |
| | 72,454 |
| | 339,200 |
| | 772,812 |
| | — |
| | — |
| | 1,112,012 |
| | 275,380 |
| | 1961 | | 2002 | | (1) |
| 200 Clarendon Street and Garage | | Office | | Boston, MA | | — |
| | 219,543 |
| | 667,884 |
| | 115,996 |
| | 219,616 |
| | 777,557 |
| | 6,250 |
| | — |
| | 1,003,423 |
| | 140,629 |
| | 1976 | | 2010 | | (1) |
| 250 West 55th Street | | Office | | New York, NY | | — |
| | 285,263 |
| | 603,167 |
| | 35,668 |
| | 285,263 |
| | 638,835 |
| | — |
| | — |
| | 924,098 |
| | 49,852 |
| | 2014 | | 2007 | | (1) |
| 601 Lexington Avenue | | Office | | New York, NY | | 684,858 |
| | 241,600 |
| | 494,782 |
| | 159,273 |
| | 279,281 |
| | 593,759 |
| | — |
| | 22,615 |
| | 895,655 |
| | 232,590 |
| | 1977/1997 | | 2001 | | (1) |
| Carnegie Center | | Office | | Princeton, NJ | | — |
| | 105,107 |
| | 377,259 |
| | 132,258 |
| | 102,403 |
| | 509,667 |
| | 2,554 |
| | — |
| | 614,624 |
| | 207,448 |
| | 1983-2016 | | 1998/1999/2000/2007/2014 | | (1) |
| 100 Federal Street | | Office | | Boston, MA | | — |
| | 131,067 |
| | 435,954 |
| | 38,611 |
| | 131,067 |
| | 474,565 |
| | — |
| | — |
| | 605,632 |
| | 77,409 |
| | 1971-1975 | | 2012 | | (1) |
| Times Square Tower | | Office | | New York, NY | | — |
| | 165,413 |
| | 380,438 |
| | 49,604 |
| | 159,694 |
| | 435,761 |
| | — |
| | — |
| | 595,455 |
| | 171,039 |
| | 2004 | | 2000 | | (1) |
| Atlantic Wharf | | Office | | Boston, MA | | — |
| | 63,988 |
| | 454,537 |
| | 17,442 |
| | 63,988 |
| | 471,979 |
| | — |
| | — |
| | 535,967 |
| | 85,984 |
| | 2011 | | 2007 | | (1) |
| Fountain Square | | Office | | Reston, VA | | — |
| | 56,853 |
| | 306,298 |
| | 17,748 |
| | 56,853 |
| | 320,759 |
| | 3,287 |
| | — |
| | 380,899 |
| | 50,106 |
| | 1986-1990 | | 2012 | | (1) |
| 510 Madison Avenue | | Office | | New York, NY | | — |
| | 103,000 |
| | 253,665 |
| | 21,952 |
| | 103,000 |
| | 275,617 |
| | — |
| | — |
| | 378,617 |
| | 44,515 |
| | 2012 | | 2010 | | (1) |
| 599 Lexington Avenue | | Office | | New York, NY | | — |
| | 81,040 |
| | 100,507 |
| | 141,980 |
| | 81,040 |
| | 242,487 |
| | — |
| | — |
| | 323,527 |
| | 163,140 |
| | 1986 | | 1997 | | (1) |
| 680 Folsom Street | | Office | | San Francisco, CA | | — |
| | 72,545 |
| | 219,766 |
| | 7,352 |
| | 72,545 |
| | 227,118 |
| | — |
| | — |
| | 299,663 |
| | 21,845 |
| | 2014 | | 2012 | | (1) |
| South of Market and Democracy Tower | | Office | | Reston, VA | | — |
| | 13,603 |
| | 237,479 |
| | 15,119 |
| | 13,603 |
| | 252,598 |
| | — |
| | — |
| | 266,201 |
| | 79,814 |
| | 2008-2009 | | 2003 | | (1) |
| 601 Massachusetts Avenue | | Office | | Washington, DC | | — |
| | 95,310 |
| | 165,173 |
| | — |
| | 95,310 |
| | 165,173 |
| | — |
| | — |
| | 260,483 |
| | 6,534 |
| | 2016 | | 2008 | | (1) |
| Bay Colony Corporate Center | | Office | | Waltham, MA | | — |
| | 18,789 |
| | 148,451 |
| | 68,371 |
| | 18,789 |
| | 216,822 |
| | — |
| | — |
| | 235,611 |
| | 46,015 |
| | 1985-1989 | | 2011 | | (1) |
| Gateway Center | | Office | | San Francisco, CA | | — |
| | 28,255 |
| | 139,245 |
| | 49,291 |
| | 29,029 |
| | 187,762 |
| | — |
| | — |
| | 216,791 |
| | 96,681 |
| | 1984/1986/2002 | | 1999 | | (1) |
| 535 Mission Street | | Office | | San Francisco, CA | | — |
| | 40,933 |
| | 148,378 |
| | 2,015 |
| | 40,933 |
| | 150,393 |
| | — |
| | — |
| | 191,326 |
| | 8,844 |
| | 2015 | | 2013 | | (1) |
| 2200 Pennsylvania Avenue | | Office | | Washington, DC | | — |
| | — |
| | 183,541 |
| | 5,047 |
| | — |
| | 188,588 |
| | — |
| | — |
| | 188,588 |
| | 39,956 |
| | 2011 | | 2008 | | (1) |
| Mountain View Research Park | | Office | | Mountain View, CA | | — |
| | 95,066 |
| | 68,373 |
| | 6,491 |
| | 95,066 |
| | 74,864 |
| | — |
| | — |
| | 169,930 |
| | 12,849 |
| | 1977-1981/2007-2013 | | 2013 | | (1) |
| Reservoir Place | | Office | | Waltham, MA | | — |
| | 18,605 |
| | 92,619 |
| | 49,088 |
| | 19,099 |
| | 126,656 |
| | — |
| | 14,557 |
| | 160,312 |
| | 60,518 |
| | 1955/1987 | | 1997/1998 | | (1) |
| 1330 Connecticut Avenue | | Office | | Washington, DC | | — |
| | 25,982 |
| | 82,311 |
| | 27,663 |
| | 25,982 |
| | 109,974 |
| | — |
| | — |
| | 135,956 |
| | 33,179 |
| | 1984 | | 2004 | | (1) |
| Kingstowne Towne Center | | Office | | Alexandria, VA | | — |
| | 18,021 |
| | 109,038 |
| | 919 |
| | 18,021 |
| | 109,957 |
| | — |
| | — |
| | 127,978 |
| | 36,524 |
| | 2003-2006 | | 2007 | | (1) |
| 1333 New Hampshire Avenue | | Office | | Washington, DC | | — |
| | 34,032 |
| | 85,660 |
| | 5,753 |
| | 34,032 |
| | 91,413 |
| | — |
| | — |
| | 125,445 |
| | 36,878 |
| | 1996 | | 2003 | | (1) |
| Weston Corporate Center | | Office | | Weston, MA | | — |
| | 25,753 |
| | 92,312 |
| | (123 | ) | | 25,854 |
| | 92,088 |
| | — |
| | — |
| | 117,942 |
| | 20,074 |
| | 2010 | | 2001 | | (1) |
| One Freedom Square | | Office | | Reston, VA | | — |
| | 9,929 |
| | 84,504 |
| | 23,009 |
| | 9,883 |
| | 107,559 |
| | — |
| | — |
| | 117,442 |
| | 44,381 |
| | 2000 | | 2003 | | (1) |
| Capital Gallery | | Office | | Washington, DC | | — |
| | 4,725 |
| | 29,565 |
| | 78,897 |
| | 6,128 |
| | 107,059 |
| | — |
| | — |
| | 113,187 |
| | 59,469 |
| | 1981/2006 | | 2007 | | (1) |
| Two Freedom Square | | Office | | Reston, VA | | — |
| | 13,930 |
| | 77,739 |
| | 16,544 |
| | 13,866 |
| | 94,347 |
| | — |
| | — |
| | 108,213 |
| | 43,283 |
| | 2001 | | 2003 | | (1) |
| One and Two Reston Overlook | | Office | | Reston, VA | | — |
| | 16,456 |
| | 66,192 |
| | 20,216 |
| | 15,074 |
| | 87,790 |
| | — |
| | — |
| | 102,864 |
| | 39,598 |
| | 1999 | | 2000 | | (1) |
Boston Properties Limited Partnership Schedule 3—Real Estate and Accumulated Depreciation December 31, 2018 (dollars in thousands)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | Original | | Costs Capitalized Subsequent to Acquisition | | Land and Improvements | | Building and Improvements | | Land Held for Development | | Development and Construction in Progress | | Total | | Accumulated Depreciation | | Year(s) Built/ Renovated | | Year(s) Acquired | | Depreciable Lives (Years) |
| Property Name | | Type | | Location | | Encumbrances | | Land | | Building | |
| 140 Kendrick Street | | Office | | Needham, MA | | — |
| | 18,095 |
| | 66,905 |
| | 13,563 |
| | 18,095 |
| | 80,468 |
| | — |
| | — |
| | 98,563 |
| | 31,381 |
| | 2000 | | 2004 | | (1) |
| 355 Main Street | | Office | | Cambridge, MA | | — |
| | 18,863 |
| | 53,346 |
| | 23,403 |
| | 21,098 |
| | 74,514 |
| | — |
| | — |
| | 95,612 |
| | 23,620 |
| | 1981/1996/2013 | | 2006 | | (1) |
| Discovery Square | | Office | | Reston, VA | | — |
| | 11,198 |
| | 71,782 |
| | 12,208 |
| | 11,146 |
| | 84,042 |
| | — |
| | — |
| | 95,188 |
| | 38,212 |
| | 2001 | | 2003 | | (1) |
| 10 CityPoint | | Office | | Waltham, MA | | — |
| | 1,953 |
| | 85,752 |
| | 4,352 |
| | 1,953 |
| | 90,104 |
| | — |
| | — |
| | 92,057 |
| | 7,772 |
| | 2016 | | 1997 | | (1) |
| 90 Broadway | | Office | | Cambridge, MA | | — |
| | 19,104 |
| | 52,078 |
| | 18,184 |
| | 20,741 |
| | 68,625 |
| | — |
| | — |
| | 89,366 |
| | 21,265 |
| | 1983/1998/2013 | | 2006 | | (1) |
| 230 CityPoint | | Office | | Waltham, MA | | — |
| | 13,189 |
| | 49,823 |
| | 20,297 |
| | 13,189 |
| | 70,120 |
| | — |
| | — |
| | 83,309 |
| | 25,964 |
| | 1992 | | 2005 | | (1) |
| 77 CityPoint | | Office | | Waltham, MA | | — |
| | 13,847 |
| | 60,383 |
| | 5,753 |
| | 13,847 |
| | 66,136 |
| | — |
| | — |
| | 79,983 |
| | 25,085 |
| | 2008 | | 2001 | | (1) |
| Waltham Weston Corporate Center | | Office | | Waltham, MA | | — |
| | 10,385 |
| | 60,694 |
| | 8,462 |
| | 10,350 |
| | 69,191 |
| | — |
| | — |
| | 79,541 |
| | 32,005 |
| | 2003 | | 1999 | | (1) |
| 3625-3635 Peterson Way | | Office | | Santa Clara, CA | | — |
| | 63,206 |
| | 14,879 |
| | 673 |
| | 63,206 |
| | 14,879 |
| | 673 |
| | — |
| | 78,758 |
| | 8,146 |
| | 1979 | | 2016 | | (1) |
| 2440 West El Camino Real | | Office | | Mountain View, CA | | — |
| | 16,741 |
| | 51,285 |
| | 3,411 |
| | 16,741 |
| | 54,696 |
| | — |
| | — |
| | 71,437 |
| | 12,562 |
| | 1987/2003 | | 2011 | | (1) |
| 300 Binney Street | | Office | | Cambridge, MA | | — |
| | 18,080 |
| | 51,262 |
| | 140 |
| | 18,080 |
| | 51,402 |
| | — |
| | — |
| | 69,482 |
| | 9,450 |
| | 2013 | | 2009 | | (1) |
| Wisconsin Place | | Office | | Chevy Chase, MD | | — |
| | — |
| | 53,349 |
| | 14,889 |
| | — |
| | 68,238 |
| | — |
| | — |
| | 68,238 |
| | 22,936 |
| | 2009 | | 2004 | | (1) |
| 191 Spring Street | | Office | | Lexington, MA | | — |
| | 2,850 |
| | 59,751 |
| | 5,603 |
| | 2,850 |
| | 65,354 |
| | — |
| | — |
| | 68,204 |
| | 19,435 |
| | 1971/1995/2018 | | 1997 | | (1) |
| Reston Corporate Center | | Office | | Reston, VA | | — |
| | 9,135 |
| | 50,857 |
| | 3,625 |
| | 9,496 |
| | 54,121 |
| | — |
| | — |
| | 63,617 |
| | 27,674 |
| | 1984 | | 1998 | | (1) |
| New Dominion Technology Park, Bldg. Two | | Office | | Herndon, VA | | — |
| | 5,584 |
| | 51,868 |
| | 412 |
| | 5,574 |
| | 52,290 |
| | — |
| | — |
| | 57,864 |
| | 24,498 |
| | 2004 | | 1998 | | (1) |
| 255 Main Street | | Office | | Cambridge, MA | | — |
| | 134 |
| | 25,110 |
| | 28,016 |
| | 134 |
| | 53,126 |
| | — |
| | — |
| | 53,260 |
| | 29,776 |
| | 1987 | | 1997 | | (1) |
| 200 West Street | | Office | | Waltham, MA | | — |
| | 16,148 |
| | 24,983 |
| | 8,459 |
| | 16,148 |
| | 33,442 |
| | — |
| | — |
| | 49,590 |
| | 21,891 |
| | 1999 | | 1997 | | (1) |
| New Dominion Technology Park, Bldg. One | | Office | | Herndon, VA | | 29,675 |
| | 3,880 |
| | 43,227 |
| | 1,117 |
| | 3,880 |
| | 44,344 |
| | — |
| | — |
| | 48,224 |
| | 26,852 |
| | 2001 | | 1998 | | (1) |
| Sumner Square | | Office | | Washington, DC | | — |
| | 624 |
| | 28,745 |
| | 16,974 |
| | 958 |
| | 45,385 |
| | — |
| | — |
| | 46,343 |
| | 24,877 |
| | 1985 | | 1999 | | (1) |
| University Place | | Office | | Cambridge, MA | | 5,571 |
| | — |
| | 37,091 |
| | 7,551 |
| | 27 |
| | 44,615 |
| | — |
| | — |
| | 44,642 |
| | 27,519 |
| | 1985 | | 1998 | | (1) |
| 2600 Tower Oaks Boulevard | | Office | | Rockville, MD | | — |
| | 4,243 |
| | 31,125 |
| | 6,517 |
| | 4,244 |
| | 37,641 |
| | — |
| | — |
| | 41,885 |
| | 21,426 |
| | 2001 | | 1998 | | (1) |
| North First Business Park | | Office | | San Jose, CA | | — |
| | 23,398 |
| | 13,069 |
| | 4,590 |
| | 23,371 |
| | 17,686 |
| | — |
| | — |
| | 41,057 |
| | 16,076 |
| | 1981 | | 2007 | | (1) |
| 150 Broadway | | Office | | Cambridge, MA | | — |
| | 850 |
| | 25,042 |
| | 6,535 |
| | 822 |
| | 31,605 |
| | — |
| | — |
| | 32,427 |
| | 17,909 |
| | 1999 | | 1997 | | (1) |
| 325 Main Street | | Office | | Cambridge, MA | | — |
| | 174 |
| | 12,200 |
| | 15,666 |
| | 772 |
| | 22,741 |
| | 4,527 |
| | — |
| | 28,040 |
| | 13,484 |
| | 1987/2013 | | 1997 | | (1) |
| 105 Broadway | | Office | | Cambridge, MA | | — |
| | 1,299 |
| | 12,943 |
| | 7,295 |
| | 1,868 |
| | 19,669 |
| | — |
| | — |
| | 21,537 |
| | 13,432 |
| | 1990 | | 1997 | | (1) |
| Lexington Office Park | | Office | | Lexington, MA | | — |
| | 998 |
| | 1,426 |
| | 17,936 |
| | 1,073 |
| | 19,287 |
| | — |
| | — |
| | 20,360 |
| | 13,430 |
| | 1982 | | 1997 | | (1) |
| 201 Spring Street | | Office | | Lexington, MA | | — |
| | 2,849 |
| | 15,303 |
| | 291 |
| | 2,849 |
| | 15,594 |
| | — |
| | — |
| | 18,443 |
| | 8,073 |
| | 1997 | | 1997 | | (1) |
| The Point | | Office | | Waltham, MA | | — |
| | 6,395 |
| | 10,040 |
| | 431 |
| | 6,480 |
| | 10,386 |
| | — |
| | — |
| | 16,866 |
| | 1,031 |
| | 2015 | | 2007 | | (1) |
| 690 Folsom Street | | Office | | San Francisco, CA | | — |
| | 3,219 |
| | 11,038 |
| | 1,157 |
| | 3,219 |
| | 12,195 |
| | — |
| | — |
| | 15,414 |
| | 1,790 |
| | 2015 | | 2012 | | (1) |
| 92-100 Hayden Avenue | | Office | | Lexington, MA | | — |
| | 594 |
| | 6,748 |
| | 6,526 |
| | 619 |
| | 13,249 |
| | — |
| | — |
| | 13,868 |
| | 11,629 |
| | 1985 | | 1997 | | (1) |
| 181 Spring Street | | Office | | Lexington, MA | | — |
| | 1,066 |
| | 9,520 |
| | 1,853 |
| | 1,066 |
| | 11,373 |
| | — |
| | — |
| | 12,439 |
| | 5,332 |
| | 1999 | | 1997 | | (1) |
| 195 West Street | | Office | | Waltham, MA | | — |
| | 1,611 |
| | 6,652 |
| | 3,281 |
| | 1,611 |
| | 9,933 |
| | — |
| | — |
| | 11,544 |
| | 8,084 |
| | 1990 | | 1997 | | (1) |
| 33 Hayden Avenue | | Office | | Lexington, MA | | — |
| | 266 |
| | 3,234 |
| | 7,586 |
| | 266 |
| | 10,820 |
| | — |
| | — |
| | 11,086 |
| | 8,877 |
| | 1979 | | 1997 | | (1) |
| 7501 Boston Boulevard, Building Seven | | Office | | Springfield, VA | | — |
| | 665 |
| | 9,273 |
| | 314 |
| | 665 |
| | 9,587 |
| | — |
| | — |
| | 10,252 |
| | 4,995 |
| | 1997 | | 1997 | | (1) |
Boston Properties Limited Partnership Schedule 3—Real Estate and Accumulated Depreciation December 31, 2016 (dollars in thousands)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | Original | | Costs Capitalized Subsequent to Acquisition | | Land and Improvements | | Building and Improvements | | Land Held for Development | | Development and Construction in Progress | | Total | | Accumulated Depreciation | | Year(s) Built/ Renovated | | Year(s) Acquired | | Depreciable Lives (Years) |
| Property Name | | Type | | Location | | Encumbrances | | Land | | Building | |
| Discovery Square | | Office | | Reston, VA | | — |
| | 11,198 |
| | 71,782 |
| | 17,097 |
| | 11,146 |
| | 88,931 |
| | — |
| | — |
| | 100,077 |
| | 38,454 |
| | 2001 | | 2003 | | (1) |
| 355 Main Street | | Office | | Cambridge, MA | | — |
| | 18,863 |
| | 53,346 |
| | 27,360 |
| | 21,098 |
| | 78,471 |
| | — |
| | — |
| | 99,569 |
| | 25,286 |
| | 1981/1996/2013 | | 2006 | | (1) |
| 140 Kendrick Street | | Office | | Needham, MA | | — |
| | 18,095 |
| | 66,905 |
| | 11,476 |
| | 18,095 |
| | 78,381 |
| | — |
| | — |
| | 96,476 |
| | 25,315 |
| | 2000 | | 2004 | | (1) |
| 90 Broadway | | Office | | Cambridge, MA | | — |
| | 19,104 |
| | 52,078 |
| | 16,869 |
| | 20,741 |
| | 67,310 |
| | — |
| | — |
| | 88,051 |
| | 17,056 |
| | 1983/1998/2013 | | 2006 | | (1) |
| 10 CityPoint | | Office | | Waltham, MA | | — |
| | 1,953 |
| | 85,752 |
| | — |
| | 1,953 |
| | 85,752 |
| | — |
| | — |
| | 87,705 |
| | 1,601 |
| | 2016 | | 1997 | | (1) |
| 230 CityPoint | | Office | | Waltham, MA | | — |
| | 13,189 |
| | 49,823 |
| | 18,570 |
| | 13,189 |
| | 68,393 |
| | — |
| | — |
| | 81,582 |
| | 23,106 |
| | 1992 | | 2005 | | (1) |
| 77 CityPoint | | Office | | Waltham, MA | | — |
| | 13,847 |
| | 60,383 |
| | 5,598 |
| | 13,847 |
| | 65,981 |
| | — |
| | — |
| | 79,828 |
| | 20,963 |
| | 2008 | | 2001 | | (1) |
| Waltham Weston Corporate Center | | Office | | Waltham, MA | | — |
| | 10,385 |
| | 60,694 |
| | 7,902 |
| | 10,350 |
| | 68,631 |
| | — |
| | — |
| | 78,981 |
| | 26,690 |
| | 2003 | | 1999 | | (1) |
| 3625-3635 Peterson Way | | Office | | Santa Clara, CA | | — |
| | 63,206 |
| | 14,879 |
| | 31 |
| | 63,206 |
| | 14,879 |
| | 31 |
| | — |
| | 78,116 |
| | 2,093 |
| | 1979 | | 2016 | | (1) |
| North First Business Park | | Office | | San Jose, CA | | — |
| | 58,402 |
| | 13,069 |
| | 3,909 |
| | 23,371 |
| | 16,099 |
| | 35,910 |
| | — |
| | 75,380 |
| | 15,811 |
| | 1981 | | 2007 | | (1) |
| 2440 West El Camino Real | | Office | | Mountain View, CA | | — |
| | 16,741 |
| | 51,285 |
| | 1,814 |
| | 16,741 |
| | 53,099 |
| | — |
| | — |
| | 69,840 |
| | 9,817 |
| | 1987/2003 | | 2011 | | (1) |
| 300 Binney Street | | Office | | Cambridge, MA | | — |
| | 18,080 |
| | 51,262 |
| | 140 |
| | 18,080 |
| | 51,402 |
| | — |
| | — |
| | 69,482 |
| | 6,059 |
| | 2013 | | 2009 | | (1) |
| Reston Corporate Center | | Office | | Reston, VA | | — |
| | 9,135 |
| | 50,857 |
| | 3,645 |
| | 9,496 |
| | 54,141 |
| | — |
| | — |
| | 63,637 |
| | 24,703 |
| | 1984 | | 1998 | | (1) |
| Wisconsin Place | | Office | | Chevy Chase, MD | | — |
| | — |
| | 53,349 |
| | 9,884 |
| | — |
| | 63,233 |
| | — |
| | — |
| | 63,233 |
| | 16,406 |
| | 2009 | | 2004 | | (1) |
| New Dominion Technology Park, Bldg. Two | | Office | | Herndon, VA | | — |
| | 5,584 |
| | 51,868 |
| | 349 |
| | 5,574 |
| | 52,227 |
| | — |
| | — |
| | 57,801 |
| | 21,128 |
| | 2004 | | 1998 | | (1) |
| 200 West Street | | Office | | Waltham, MA | | — |
| | 16,148 |
| | 24,983 |
| | 7,441 |
| | 16,148 |
| | 32,424 |
| | — |
| | — |
| | 48,572 |
| | 18,983 |
| | 1999 | | 1997 | | (1) |
| New Dominion Technology Park, Bldg. One | | Office | | Herndon, VA | | 35,485 |
| | 3,880 |
| | 43,227 |
| | 1,073 |
| | 3,880 |
| | 44,300 |
| | — |
| | — |
| | 48,180 |
| | 23,779 |
| | 2001 | | 1998 | | (1) |
| Sumner Square | | Office | | Washington, DC | | — |
| | 624 |
| | 28,745 |
| | 17,348 |
| | 958 |
| | 45,759 |
| | — |
| | — |
| | 46,717 |
| | 21,809 |
| | 1985 | | 1999 | | (1) |
| University Place | | Office | | Cambridge, MA | | 9,119 |
| | — |
| | 37,091 |
| | 8,051 |
| | 27 |
| | 45,115 |
| | — |
| | — |
| | 45,142 |
| | 24,910 |
| | 1985 | | 1998 | | (1) |
| 2600 Tower Oaks Boulevard | | Office | | Rockville, MD | | — |
| | 4,243 |
| | 31,125 |
| | 6,918 |
| | 4,244 |
| | 38,042 |
| | — |
| | — |
| | 42,286 |
| | 19,351 |
| | 2001 | | 1998 | | (1) |
| 255 Main Street | | Office | | Cambridge, MA | | — |
| | 134 |
| | 25,110 |
| | 15,431 |
| | 134 |
| | 40,541 |
| | — |
| | — |
| | 40,675 |
| | 27,158 |
| | 1987 | | 1997 | | (1) |
| Quorum Office Park | | Office | | Chelmsford, MA | | — |
| | 3,750 |
| | 32,454 |
| | 4,115 |
| | 4,762 |
| | 35,557 |
| | — |
| | — |
| | 40,319 |
| | 15,282 |
| | 2001 | | 2000 | | (1) |
| 150 Broadway | | Office | | Cambridge, MA | | — |
| | 850 |
| | 25,042 |
| | 6,618 |
| | 822 |
| | 31,688 |
| | — |
| | — |
| | 32,510 |
| | 15,127 |
| | 1999 | | 1997 | | (1) |
| 500 E Street | | Office | | Washington, DC | | — |
| | 109 |
| | 22,420 |
| | 9,979 |
| | 1,569 |
| | 30,939 |
| | — |
| | — |
| | 32,508 |
| | 22,318 |
| | 1987 | | 1997 | | (1) |
| 325 Main Street | | Office | | Cambridge, MA | | — |
| | 174 |
| | 12,200 |
| | 11,485 |
| | 772 |
| | 23,087 |
| | — |
| | — |
| | 23,859 |
| | 12,104 |
| | 1987/2013 | | 1997 | | (1) |
| 105 Broadway | | Office | | Cambridge, MA | | — |
| | 1,299 |
| | 12,943 |
| | 5,092 |
| | 1,868 |
| | 17,466 |
| | — |
| | — |
| | 19,334 |
| | 12,580 |
| | 1990 | | 1997 | | (1) |
| Lexington Office Park | | Office | | Lexington, MA | | — |
| | 998 |
| | 1,426 |
| | 16,717 |
| | 1,073 |
| | 18,068 |
| | — |
| | — |
| | 19,141 |
| | 12,335 |
| | 1982 | | 1997 | | (1) |
| 40 Shattuck Road | | Office | | Andover, MA | | — |
| | 709 |
| | 14,740 |
| | 2,632 |
| | 709 |
| | 17,372 |
| | — |
| | — |
| | 18,081 |
| | 7,352 |
| | 2001 | | 1997 | | (1) |
| 201 Spring Street | | Office | | Lexington, MA | | — |
| | 2,849 |
| | 15,303 |
| | (1,085 | ) | | 2,849 |
| | 14,218 |
| | — |
| | — |
| | 17,067 |
| | 7,233 |
| | 1997 | | 1997 | | (1) |
| The Point | | Office | | Waltham, MA | | — |
| | 6,395 |
| | 10,040 |
| | 408 |
| | 6,480 |
| | 10,363 |
| | — |
| | — |
| | 16,843 |
| | 397 |
| | 2015 | | 2007 | | (1) |
| 690 Folsom Street | | Office | | San Francisco, CA | | — |
| | 3,219 |
| | 11,038 |
| | 1,157 |
| | 3,219 |
| | 12,195 |
| | — |
| | — |
| | 15,414 |
| | 801 |
| | 2015 | | 2012 | | (1) |
| 91 Hartwell Avenue | | Office | | Lexington, MA | | — |
| | 784 |
| | 6,464 |
| | 7,627 |
| | 784 |
| | 14,091 |
| | — |
| | — |
| | 14,875 |
| | 8,930 |
| | 1985 | | 1997 | | (1) |
| 92-100 Hayden Avenue | | Office | | Lexington, MA | | — |
| | 594 |
| | 6,748 |
| | 7,452 |
| | 619 |
| | 14,175 |
| | — |
| | — |
| | 14,794 |
| | 11,910 |
| | 1985 | | 1997 | | (1) |
| 181 Spring Street | | Office | | Lexington, MA | | — |
| | 1,066 |
| | 9,520 |
| | 1,818 |
| | 1,066 |
| | 11,338 |
| | — |
| | — |
| | 12,404 |
| | 4,798 |
| | 1999 | | 1997 | | (1) |
| 145 Broadway | | Office | | Cambridge, MA | | — |
| | 121 |
| | 5,535 |
| | 6,360 |
| | 121 |
| | 10,027 |
| | — |
| | 1,868 |
| | 12,016 |
| | 8,385 |
| | 1984 | | 1997 | | (1) |
Boston Properties Limited Partnership Schedule 3—Real Estate and Accumulated Depreciation December 31, 2018 (dollars in thousands)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | Original | | Costs Capitalized Subsequent to Acquisition | | Land and Improvements | | Building and Improvements | | Land Held for Development | | Development and Construction in Progress | | Total | | Accumulated Depreciation | | Year(s) Built/ Renovated | | Year(s) Acquired | | Depreciable Lives (Years) |
| Property Name | | Type | | Location | | Encumbrances | | Land | | Building | |
| 7450 Boston Boulevard, Building Three | | Office | | Springfield, VA | | — |
| | 1,165 |
| | 4,681 |
| | 2,864 |
| | 1,327 |
| | 7,383 |
| | — |
| | — |
| | 8,710 |
| | 3,628 |
| | 1987 | | 1998 | | (1) |
| 7435 Boston Boulevard, Building One | | Office | | Springfield, VA | | — |
| | 392 |
| | 3,822 |
| | 4,044 |
| | 486 |
| | 7,772 |
| | — |
| | — |
| | 8,258 |
| | 5,748 |
| | 1982 | | 1997 | | (1) |
| 8000 Grainger Court, Building Five | | Office | | Springfield, VA | | — |
| | 366 |
| | 4,282 |
| | 2,942 |
| | 453 |
| | 7,137 |
| | — |
| | — |
| | 7,590 |
| | 5,720 |
| | 1984 | | 1997 | | (1) |
| 250 Binney Street | | Office | | Cambridge, MA | | — |
| | 110 |
| | 4,483 |
| | 2,939 |
| | 110 |
| | 7,422 |
| | — |
| | — |
| | 7,532 |
| | 5,291 |
| | 1983 | | 1997 | | (1) |
| 453 Ravendale Drive | | Office | | Mountain View, CA | | — |
| | 5,477 |
| | 1,090 |
| | 676 |
| | 5,477 |
| | 1,766 |
| | — |
| | — |
| | 7,243 |
| | 558 |
| | 1977 | | 2012 | | (1) |
| 7300 Boston Boulevard, Building Thirteen | | Office | | Springfield, VA | | — |
| | 608 |
| | 4,773 |
| | 1,226 |
| | 608 |
| | 5,999 |
| | — |
| | — |
| | 6,607 |
| | 2,959 |
| | 2002 | | 1997 | | (1) |
| 17 Hartwell Avenue | | Office | | Lexington, MA | | — |
| | 26 |
| | 150 |
| | 5,907 |
| | 26 |
| | 6,057 |
| | — |
| | — |
| | 6,083 |
| | 1,406 |
| | 1968 | | 1997 | | (1) |
| 7601 Boston Boulevard, Building Eight | | Office | | Springfield, VA | | — |
| | 200 |
| | 878 |
| | 4,680 |
| | 378 |
| | 5,380 |
| | — |
| | — |
| | 5,758 |
| | 4,318 |
| | 1986 | | 1997 | | (1) |
| 7500 Boston Boulevard, Building Six | | Office | | Springfield, VA | | — |
| | 138 |
| | 3,749 |
| | 1,140 |
| | 273 |
| | 4,754 |
| | — |
| | — |
| | 5,027 |
| | 3,991 |
| | 1985 | | 1997 | | (1) |
| 8000 Corporate Court, Building Eleven | | Office | | Springfield, VA | | — |
| | 136 |
| | 3,071 |
| | 1,245 |
| | 686 |
| | 3,766 |
| | — |
| | — |
| | 4,452 |
| | 2,961 |
| | 1989 | | 1997 | | (1) |
| 7375 Boston Boulevard, Building Ten | | Office | | Springfield, VA | | — |
| | 23 |
| | 2,685 |
| | 811 |
| | 47 |
| | 3,472 |
| | — |
| | — |
| | 3,519 |
| | 2,552 |
| | 1988 | | 1997 | | (1) |
| 7374 Boston Boulevard, Building Four | | Office | | Springfield, VA | | — |
| | 241 |
| | 1,605 |
| | 1,445 |
| | 303 |
| | 2,988 |
| | — |
| | — |
| | 3,291 |
| | 2,594 |
| | 1984 | | 1997 | | (1) |
| 7451 Boston Boulevard, Building Two | | Office | | Springfield, VA | | — |
| | 249 |
| | 1,542 |
| | 1,346 |
| | 535 |
| | 2,602 |
| | — |
| | — |
| | 3,137 |
| | 2,449 |
| | 1982 | | 1997 | | (1) |
| 32 Hartwell Avenue | | Office | | Lexington, MA | | — |
| | 168 |
| | 1,943 |
| | 231 |
| | 168 |
| | 2,174 |
| | — |
| | — |
| | 2,342 |
| | 1,676 |
| | 1968/1979/1987 | | 1997 | | (1) |
| 164 Lexington Road | | Office | | Billerica, MA | | — |
| | 592 |
| | 1,370 |
| | 117 |
| | 592 |
| | 1,487 |
| | — |
| | — |
| | 2,079 |
| | 853 |
| | 1982 | | 1997 | | (1) |
| Signature at Reston | | Residential | | Reston, VA | | — |
| | 27,076 |
| | 190,580 |
| | — |
| | 27,076 |
| | 190,580 |
| | — |
| | — |
| | 217,656 |
| | 3,938 |
| | 2018 | | 2013 | | (1) |
| Proto Kendall Square | | Residential | | Cambridge, MA | | — |
| | 9,243 |
| | 127,248 |
| | — |
| | 9,243 |
| | 127,248 |
| | — |
| | — |
| | 136,491 |
| | 1,324 |
| | 2018 | | 2015 | | (1) |
| The Avant at Reston Town Center | | Residential | | Reston, VA | | — |
| | 20,350 |
| | 91,995 |
| | 830 |
| | 20,350 |
| | 92,825 |
| | — |
| | — |
| | 113,175 |
| | 12,254 |
| | 2014 | | 2010 | | (1) |
| The Lofts at Atlantic Wharf | | Residential | | Boston, MA | | — |
| | 3,529 |
| | 54,891 |
| | 1,768 |
| | 3,529 |
| | 56,659 |
| | — |
| | — |
| | 60,188 |
| | 11,131 |
| | 2011 | | 2007 | | (1) |
| Boston Marriott Cambridge | | Hotel | | Cambridge, MA | | — |
| | 478 |
| | 37,918 |
| | 33,806 |
| | 478 |
| | 71,724 |
| | — |
| | — |
| | 72,202 |
| | 45,868 |
| | 1986/2017 | | 1997 | | (1) |
| Kendall Center Green Garage | | Garage | | Cambridge, MA | | — |
| | — |
| | 35,035 |
| | 7,034 |
| | — |
| | 42,069 |
| | — |
| | — |
| | 42,069 |
| | 12,108 |
| | 1984 | | 2006 | | (1) |
| Kendall Center Yellow Garage | | Garage | | Cambridge, MA | | — |
| | 1,256 |
| | 15,697 |
| | 909 |
| | 1,256 |
| | 16,606 |
| | — |
| | — |
| | 17,862 |
| | 5,472 |
| | 2006 | | 2004 | | (1) |
| Kendall Center Blue Garage | | Garage | | Cambridge, MA | | — |
| | 1,163 |
| | 11,633 |
| | 480 |
| | 1,163 |
| | 12,113 |
| | — |
| | — |
| | 13,276 |
| | 9,030 |
| | 1990 | | 1997 | | (1) |
| 145 Broadway | | Development | | Cambridge, MA | | — |
| | 121 |
| | — |
| | 223,642 |
| | 121 |
| | — |
| | — |
| | 223,642 |
| | 223,763 |
| | — |
| | N/A | | 1997 | | N/A |
| MacArthur Station Residences | | Development | | Oakland, CA | | — |
| | — |
| | — |
| | 87,159 |
| | — |
| | — |
| | — |
| | 87,159 |
| | 87,159 |
| | — |
| | N/A | | N/A | | N/A |
| 20 CityPoint | | Development | | Waltham, MA | | — |
| | — |
| | 6,287 |
| | 46,024 |
| | — |
| | 6,287 |
| | — |
| | 46,024 |
| | 52,311 |
| | — |
| | N/A | | 2007 | | N/A |
| Reston Gateway | | Development | | Reston, VA | | — |
| | — |
| | — |
| | 25,167 |
| | — |
| | — |
| | — |
| | 25,167 |
| | 25,167 |
| | — |
| | N/A | | 1998 | | N/A |
| 17Fifty Presidents Street | | Development | | Reston, VA | | — |
| | — |
| | — |
| | 25,120 |
| | — |
| | — |
| | — |
| | 25,120 |
| | 25,120 |
| | — |
| | N/A | | 2013 | | N/A |
| North First Master Plan | | Land | | San Jose, CA | | — |
| | 35,004 |
| | — |
| | 3,932 |
| | — |
| | — |
| | 38,936 |
| | — |
| | 38,936 |
| | — |
| | N/A | | 2007 | | N/A |
| Plaza at Almaden | | Land | | San Jose, CA | | — |
| | — |
| | — |
| | 29,928 |
| | — |
| | — |
| | 29,928 |
| | — |
| | 29,928 |
| | — |
| | N/A | | 2006 | | N/A |
Boston Properties Limited Partnership Schedule 3—Real Estate and Accumulated Depreciation December 31, 2016 (dollars in thousands)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | Original | | Costs Capitalized Subsequent to Acquisition | | Land and Improvements | | Building and Improvements | | Land Held for Development | | Development and Construction in Progress | | Total | | Accumulated Depreciation | | Year(s) Built/ Renovated | | Year(s) Acquired | | Depreciable Lives (Years) |
| Property Name | | Type | | Location | | Encumbrances | | Land | | Building | |
| 33 Hayden Avenue | | Office | | Lexington, MA | | — |
| | 266 |
| | 3,234 |
| | 8,150 |
| | 266 |
| | 11,384 |
| | — |
| | — |
| | 11,650 |
| | 7,480 |
| | 1979 | | 1997 | | (1) |
| 195 West Street | | Office | | Waltham, MA | | — |
| | 1,611 |
| | 6,652 |
| | 3,351 |
| | 1,611 |
| | 10,003 |
| | — |
| | — |
| | 11,614 |
| | 7,309 |
| | 1990 | | 1997 | | (1) |
| 7501 Boston Boulevard, Building Seven | | Office | | Springfield, VA | | — |
| | 665 |
| | 9,273 |
| | 30 |
| | 665 |
| | 9,303 |
| | — |
| | — |
| | 9,968 |
| | 4,490 |
| | 1997 | | 1997 | | (1) |
| 7435 Boston Boulevard, Building One | | Office | | Springfield, VA | | — |
| | 392 |
| | 3,822 |
| | 4,423 |
| | 486 |
| | 8,151 |
| | — |
| | — |
| | 8,637 |
| | 6,213 |
| | 1982 | | 1997 | | (1) |
| 250 Binney Street | | Office | | Cambridge, MA | | — |
| | 110 |
| | 4,483 |
| | 2,939 |
| | 110 |
| | 7,422 |
| | — |
| | — |
| | 7,532 |
| | 4,552 |
| | 1983 | | 1997 | | (1) |
| 7450 Boston Boulevard, Building Three | | Office | | Springfield, VA | | — |
| | 1,165 |
| | 4,681 |
| | 1,393 |
| | 1,327 |
| | 5,912 |
| | — |
| | — |
| | 7,239 |
| | 3,232 |
| | 1987 | | 1998 | | (1) |
| 453 Ravendale Drive | | Office | | Mountain View, CA | | — |
| | 5,477 |
| | 1,090 |
| | 408 |
| | 5,477 |
| | 1,498 |
| | — |
| | — |
| | 6,975 |
| | 338 |
| | 1977 | | 2012 | | (1) |
| 8000 Grainger Court, Building Five | | Office | | Springfield, VA | | — |
| | 366 |
| | 4,282 |
| | 2,013 |
| | 453 |
| | 6,208 |
| | — |
| | — |
| | 6,661 |
| | 5,294 |
| | 1984 | | 1997 | | (1) |
| 17 Hartwell Avenue | | Office | | Lexington, MA | | — |
| | 26 |
| | 150 |
| | 5,952 |
| | 26 |
| | 6,102 |
| | — |
| | — |
| | 6,128 |
| | 519 |
| | 1968 | | 1997 | | (1) |
| 7300 Boston Boulevard, Building Thirteen | | Office | | Springfield, VA | | — |
| | 608 |
| | 4,773 |
| | 497 |
| | 608 |
| | 5,270 |
| | — |
| | — |
| | 5,878 |
| | 4,968 |
| | 2002 | | 1997 | | (1) |
| 7500 Boston Boulevard, Building Six | | Office | | Springfield, VA | | — |
| | 138 |
| | 3,749 |
| | 1,954 |
| | 273 |
| | 5,568 |
| | — |
| | — |
| | 5,841 |
| | 4,428 |
| | 1985 | | 1997 | | (1) |
| 7601 Boston Boulevard, Building Eight | | Office | | Springfield, VA | | — |
| | 200 |
| | 878 |
| | 4,354 |
| | 378 |
| | 5,054 |
| | — |
| | — |
| | 5,432 |
| | 3,900 |
| | 1986 | | 1997 | | (1) |
| 8000 Corporate Court, Building Eleven | | Office | | Springfield, VA | | — |
| | 136 |
| | 3,071 |
| | 1,264 |
| | 687 |
| | 3,784 |
| | — |
| | — |
| | 4,471 |
| | 2,708 |
| | 1989 | | 1997 | | (1) |
| 7375 Boston Boulevard, Building Ten | | Office | | Springfield, VA | | — |
| | 23 |
| | 2,685 |
| | 731 |
| | 47 |
| | 3,392 |
| | — |
| | — |
| | 3,439 |
| | 2,437 |
| | 1988 | | 1997 | | (1) |
| 7374 Boston Boulevard, Building Four | | Office | | Springfield, VA | | — |
| | 241 |
| | 1,605 |
| | 1,355 |
| | 303 |
| | 2,898 |
| | — |
| | — |
| | 3,201 |
| | 2,375 |
| | 1984 | | 1997 | | (1) |
| 7451 Boston Boulevard, Building Two | | Office | | Springfield, VA | | — |
| | 249 |
| | 1,542 |
| | 1,346 |
| | 535 |
| | 2,602 |
| | — |
| | — |
| | 3,137 |
| | 2,264 |
| | 1982 | | 1997 | | (1) |
| 32 Hartwell Avenue | | Office | | Lexington, MA | | — |
| | 168 |
| | 1,943 |
| | 426 |
| | 168 |
| | 2,369 |
| | — |
| | — |
| | 2,537 |
| | 1,782 |
| | 1968/1979/1987 | | 1997 | | (1) |
| 164 Lexington Road | | Office | | Billerica, MA | | — |
| | 592 |
| | 1,370 |
| | 117 |
| | 592 |
| | 1,487 |
| | — |
| | — |
| | 2,079 |
| | 782 |
| | 1982 | | 1997 | | (1) |
| The Avant at Reston Town Center | | Residential | | Reston, VA | | — |
| | 20,350 |
| | 91,995 |
| | 815 |
| | 20,350 |
| | 92,810 |
| | — |
| | — |
| | 113,160 |
| | 7,306 |
| | 2014 | | 2010 | | (1) |
| The Lofts at Atlantic Wharf | | Residential | | Boston, MA | | — |
| | 3,529 |
| | 54,891 |
| | 1,663 |
| | 3,529 |
| | 56,554 |
| | — |
| | — |
| | 60,083 |
| | 8,105 |
| | 2011 | | 2007 | | (1) |
| Boston Marriott Cambridge | | Hotel | | Cambridge, MA | | — |
| | 478 |
| | 37,918 |
| | 34,176 |
| | 478 |
| | 72,094 |
| | — |
| | — |
| | 72,572 |
| | 50,357 |
| | 1986 | | 1997 | | (1) |
| Kendall Center Green Garage | | Garage | | Cambridge, MA | | — |
| | — |
| | 35,035 |
| | 6,977 |
| | — |
| | 42,012 |
| | — |
| | — |
| | 42,012 |
| | 9,250 |
| | 1984 | | 2006 | | (1) |
| Kendall Center Yellow Garage | | Garage | | Cambridge, MA | | — |
| | 1,256 |
| | 15,697 |
| | 859 |
| | 1,256 |
| | 16,556 |
| | — |
| | — |
| | 17,812 |
| | 4,580 |
| | 2006 | | 2004 | | (1) |
| Kendall Center Blue Garage | | Garage | | Cambridge, MA | | — |
| | 1,163 |
| | 11,633 |
| | 1,105 |
| | 1,163 |
| | 12,738 |
| | — |
| | — |
| | 13,901 |
| | 8,982 |
| | 1990 | | 1997 | | (1) |
| Salesforce Tower | | Development | | San Francisco, CA | | — |
| | — |
| | — |
| | 723,866 |
| | — |
| | — |
| | — |
| | 723,866 |
| | 723,866 |
| | — |
| | N/A | | 2013 | | N/A |
| Signature at Reston (formerly Reston Signature Site) | | Development | | Reston, VA | | — |
| | — |
| | — |
| | 96,444 |
| | — |
| | — |
| | — |
| | 96,444 |
| | 96,444 |
| | — |
| | N/A | | 2013 | | N/A |
| 191 Spring Street | | Development | | Lexington, MA | | — |
| | 2,850 |
| | 27,166 |
| | 1,935 |
| | 2,850 |
| | 27,678 |
| | — |
| | 1,423 |
| | 31,951 |
| | 21,001 |
| | 1971/1995 | | 1997 | | (1) |
Boston Properties Limited Partnership Schedule 3—Real Estate and Accumulated Depreciation December 31, 2016 (dollars in thousands)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | Original | | Costs Capitalized Subsequent to Acquisition | | Land and Improvements | | Building and Improvements | | Land Held for Development | | Development and Construction in Progress | | Total | | Accumulated Depreciation | | Year(s) Built/ Renovated | | Year(s) Acquired | | Depreciable Lives (Years) |
| Property Name | | Type | | Location | | Encumbrances | | Land | | Building | |
| Proto at Cambridge (formerly Cambridge Residential / 88 Ames) | | Development | | Cambridge, MA | | — |
| | — |
| | — |
| | 24,334 |
| | — |
| | — |
| | — |
| | 24,334 |
| | 24,334 |
| | — |
| | N/A | | 2015 | | N/A |
| Springfield Metro Center | | Land | | Springfield, VA | | — |
| | — |
| | — |
| | 35,430 |
| | — |
| | — |
| | 35,430 |
| | — |
| | 35,430 |
| | — |
| | N/A | | 2007 | | N/A |
| Tower Oaks Master Plan | | Land | | Rockville, MD | | — |
| | — |
| | — |
| | 29,209 |
| | — |
| | — |
| | 29,209 |
| | — |
| | 29,209 |
| | — |
| | N/A | | 1998 | | N/A |
| Plaza at Almaden | | Land | | San Jose, CA | | — |
| | — |
| | — |
| | 29,081 |
| | — |
| | — |
| | 29,081 |
| | — |
| | 29,081 |
| | — |
| | N/A | | 2006 | | N/A |
| 6601 & 6605 Springfield Center Drive | | Land | | Springfield, VA | | — |
| | — |
| | — |
| | 13,866 |
| | — |
| | — |
| | 13,866 |
| | — |
| | 13,866 |
| | — |
| | N/A | | 2007 | | N/A |
| 214 Third Avenue | | Land | | Waltham, MA | | — |
| | — |
| | — |
| | 13,795 |
| | — |
| | 146 |
| | 13,649 |
| | — |
| | 13,795 |
| | — |
| | N/A | | 2006 | | N/A |
| 103 Fourth Avenue | | Land | | Waltham, MA | | — |
| | — |
| | — |
| | 12,052 |
| | — |
| | 49 |
| | 12,003 |
| | — |
| | 12,052 |
| | — |
| | N/A | | 2007 | | N/A |
| 20 CityPoint | | Land | | Waltham, MA | | — |
| | — |
| | — |
| | 11,666 |
| | — |
| | — |
| | 11,666 |
| | — |
| | 11,666 |
| | — |
| | N/A | | 2007 | | N/A |
| Reston Gateway | | Land | | Reston, VA | | — |
| | — |
| | — |
| | 10,841 |
| | — |
| | — |
| | 10,841 |
| | — |
| | 10,841 |
| | — |
| | N/A | | 1998 | | N/A |
| Reston Eastgate | | Land | | Reston, VA | | — |
| | — |
| | — |
| | 9,906 |
| | — |
| | — |
| | 9,906 |
| | — |
| | 9,906 |
| | — |
| | N/A | | 2001 | | N/A |
| Crane Meadow | | Land | | Marlborough, MA | | — |
| | — |
| | — |
| | 8,754 |
| | — |
| | — |
| | 8,754 |
| | — |
| | 8,754 |
| | — |
| | N/A | | 2000 | | N/A |
| Washingtonian North | | Land | | Gaithersburg, MD | | — |
| | — |
| | — |
| | 7,697 |
| | — |
| | — |
| | 7,697 |
| | — |
| | 7,697 |
| | — |
| | N/A | | 1998 | | N/A |
| Kendall Center Master Plan | | Land | | Cambridge, MA | | — |
| | — |
| | — |
| | 4,062 |
| | — |
| | — |
| | 4,062 |
| | — |
| | 4,062 |
| | — |
| | N/A | | N/A | | N/A |
| Fourth and Harrison | | Land | | San Francisco, CA | | — |
| | — |
| | — |
| | 3,936 |
| | — |
| | — |
| | 3,936 |
| | — |
| | 3,936 |
| | — |
| | N/A | | N/A | | N/A |
| North First Master Plan | | Land | | San Jose, CA | | — |
| | — |
| | — |
| | 3,014 |
| | — |
| | — |
| | 3,014 |
| | — |
| | 3,014 |
| | — |
| | N/A | | 2007 | | N/A |
| Broad Run Business Park | | Land | | Loudoun County, VA | | — |
| | — |
| | — |
| | 2,694 |
| | — |
| | — |
| | 2,694 |
| | — |
| | 2,694 |
| | — |
| | N/A | | 1998 | | N/A |
| MacArthur Station | | Land | | Oakland, CA | | — |
| | — |
| | — |
| | 1,316 |
| | — |
| | — |
| | 1,316 |
| | — |
| | 1,316 |
| | — |
| | N/A | | N/A | | N/A |
| 30 Shattuck Road | | Land | | Andover, MA | | — |
| | — |
| | — |
| | 1,214 |
| | — |
| | — |
| | 1,214 |
| | — |
| | 1,214 |
| | — |
| | N/A | | 1997 | | N/A |
| 2100 Pennsylvania Avenue | | Land | | Washington, DC | | — |
| | — |
| | — |
| | 286 |
| | — |
| | — |
| | 286 |
| | — |
| | 286 |
| | — |
| | N/A | | N/A | | N/A |
| | | | | | | $ | 2,063,087 |
| (2 | ) | $ | 4,759,821 |
| | $ | 11,416,957 |
| | $ | 3,524,407 |
| | $ | 4,774,460 |
| | $ | 13,642,110 |
| | $ | 246,656 |
| (3 | ) | $ | 1,037,959 |
| | $ | 19,701,185 |
| | $ | 4,116,020 |
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Boston Properties Limited Partnership Schedule 3—Real Estate and Accumulated Depreciation December 31, 2018 (dollars in thousands)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | Original | | Costs Capitalized Subsequent to Acquisition | | Land and Improvements | | Building and Improvements | | Land Held for Development | | Development and Construction in Progress | | Total | | Accumulated Depreciation | | Year(s) Built/ Renovated | | Year(s) Acquired | | Depreciable Lives (Years) |
| Property Name | | Type | | Location | | Encumbrances | | Land | | Building | |
| Springfield Metro Center | | Land | | Springfield, VA | | — |
| | — |
| | — |
| | 19,823 |
| | — |
| | — |
| | 19,823 |
| | — |
| | 19,823 |
| | — |
| | N/A | | 2007 | | N/A |
| 214 Third Avenue | | Land | | Waltham, MA | | — |
| | — |
| | — |
| | 15,233 |
| | — |
| | — |
| | 15,233 |
| | — |
| | 15,233 |
| | — |
| | N/A | | 2006 | | N/A |
| Platform 16 | | Land | | San Jose, CA | | — |
| | — |
| | — |
| | 12,962 |
| | — |
| | — |
| | 12,962 |
| | — |
| | 12,962 |
| | — |
| | N/A | | 2018 | | N/A |
| 103 Fourth Avenue | | Land | | Waltham, MA | | — |
| | — |
| | — |
| | 12,208 |
| | — |
| | — |
| | 12,208 |
| | — |
| | 12,208 |
| | — |
| | N/A | | 2007 | | N/A |
| Reston Gateway Master Plan | | Land | | Reston, VA | | — |
| | — |
| | — |
| | 11,014 |
| | — |
| | — |
| | 11,014 |
| | — |
| | 11,014 |
| | — |
| | N/A | | 1998 | | N/A |
| Fourth and Harrison | | Land | | San Francisco, CA | | — |
| | — |
| | — |
| | 10,350 |
| | — |
| | — |
| | 10,350 |
| | — |
| | 10,350 |
| | — |
| | N/A | | N/A | | N/A |
| 2100 Pennsylvania Avenue | | Land | | Washington, DC | | — |
| | — |
| | — |
| | 9,700 |
| | — |
| | — |
| | 9,700 |
| | — |
| | 9,700 |
| | — |
| | N/A | | N/A | | N/A |
| Crane Meadow | | Land | | Marlborough, MA | | — |
| | — |
| | — |
| | 8,852 |
| | — |
| | — |
| | 8,852 |
| | — |
| | 8,852 |
| | — |
| | N/A | | 2000 | | N/A |
| Washingtonian North | | Land | | Gaithersburg, MD | | — |
| | — |
| | — |
| | 7,473 |
| | — |
| | — |
| | 7,473 |
| | — |
| | 7,473 |
| | — |
| | N/A | | 1998 | | N/A |
| Broad Run Business Park | | Land | | Loudoun County, VA | | — |
| | — |
| | — |
| | 2,388 |
| | — |
| | — |
| | 2,388 |
| | — |
| | 2,388 |
| | — |
| | N/A | | 1998 | | N/A |
| Kendall Center Master Plan | | Land | | Cambridge, MA | | — |
| | — |
| | — |
| | 2,199 |
| | — |
| | — |
| | 2,199 |
| | — |
| | 2,199 |
| | — |
| | N/A | | 1997 | | N/A |
| Weston Quarry | | Land | | Weston, MA | | — |
| | — |
| | — |
| | 1,237 |
| | — |
| | — |
| | 1,237 |
| | — |
| | 1,237 |
| | — |
| | N/A | | 2001 | | N/A |
| Reston Overlook Master Plan | | Land | | Reston, VA | | — |
| | — |
| | — |
| | 39 |
| | — |
| | — |
| | 39 |
| | — |
| | 39 |
| | — |
| | N/A | | 2000 | | N/A |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | $ | 2,964,572 |
| (2 | ) | $ | 4,959,995 |
| | $ | 12,763,317 |
| | $ | 3,483,877 |
| | $ | 4,971,475 |
| | $ | 15,456,420 |
| | $ | 200,498 |
| (3 | ) | $ | 578,796 |
| | $ | 21,207,189 |
| | $ | 4,773,800 |
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Note: Total Real Estate does not include Furniture, Fixtures and Equipment totaling approximately $32,687.$44,351. Accumulated Depreciation does not include approximately $20,344$26,675 of accumulated depreciation related to Furniture, Fixtures and Equipment.
The aggregate cost and accumulated depreciation for tax purposes was approximately $17.6$19.9 billion and $3.6$4.3 billion, respectively.
| |
| (1) | Depreciation of the buildings and improvements are calculated over lives ranging from the life of the lease to 40 years. |
| |
| (2) | Includes the unamortized balance of the historical fair value adjustment and unamortized deferred financing costs totaling approximately $33.8 million and $(2.4) million, respectively.$(30.8) million. |
| |
| (3) | Includes pre-development costs. |
Boston Properties Limited Partnership
Real Estate and Accumulated Depreciation
December 31, 2016, 20152018, 2017 and 20142016
(dollars in thousands)
A summary of activity for real estate and accumulated depreciation is as follows:
| | | | | 2016 | | 2015 | | 2014 | | 2018 | | 2017 | | 2016 |
| Real Estate: | | | | | | | | | | | | |
| Balance at the beginning of the year | | $ | 19,031,289 |
| | $ | 18,786,572 |
| | $ | 18,523,277 |
| | $ | 20,647,236 |
| | $ | 19,701,185 |
| | $ | 19,031,289 |
|
| Additions to/improvements of real estate | | 977,287 |
| | 700,792 |
| | 594,296 |
| | 1,043,379 |
| | 1,099,286 |
| | 977,287 |
|
| Assets sold/written-off | | (307,391 | ) | | (456,075 | ) | | (331,001 | ) | | (483,426 | ) | | (153,235 | ) | | (307,391 | ) |
| Balance at the end of the year | | $ | 19,701,185 |
| | $ | 19,031,289 |
| | $ | 18,786,572 |
| | $ | 21,207,189 |
| | $ | 20,647,236 |
| | $ | 19,701,185 |
|
| Accumulated Depreciation: | | | | | | | | | | | | |
| Balance at the beginning of the year | | $ | 3,826,862 |
| | $ | 3,458,640 |
| | $ | 3,081,040 |
| | $ | 4,473,895 |
| | $ | 4,116,020 |
| | $ | 3,826,862 |
|
| Depreciation expense | | 548,397 |
| | 478,457 |
| | 447,667 |
| | 525,584 |
| | 488,919 |
| | 548,397 |
|
| Assets sold/written-off | | (259,239 | ) | | (110,235 | ) | | (70,067 | ) | | (225,679 | ) | | (131,044 | ) | | (259,239 | ) |
| Balance at the end of the year | | $ | 4,116,020 |
| | $ | 3,826,862 |
| | $ | 3,458,640 |
| | $ | 4,773,800 |
| | $ | 4,473,895 |
| | $ | 4,116,020 |
|
Note: Real Estate and Accumulated Depreciation amounts do not include Furniture, Fixtures and Equipment.
(b) Exhibits
|
| | | |
| 2.1 | -
| — | |
| 2.2 | -
| — | |
| 3.1 | -
| — | |
| 3.2 | -
| — | |
| 3.3 | -
| — | |
| 3.4 | -
| — | |
| 3.5 | -
| — | |
| 3.6 | -
| — | |
| 4.1 | -
| Shareholder Rights Agreement, dated as of June 18, 2007, between Boston Properties, Inc. and Computershare Trust Company, N.A., as Rights Agent. (Incorporated by reference to Exhibit 4.1 to Boston Properties, Inc.’s Current Report on Form 8-K filed on June 18, 2007.) |
4.2— | - | |
4.34.2 | -
| — | Master Deposit Agreement among Boston Properties, Inc., Computershare Inc. and Computershare Trust Company, N.A., collectively, as depositary, and the holders from time to time of depositary shares as described therein, dated March 22, 2013. (Incorporated by reference to Exhibit 4.1 to the Registration Statement on Form 8-A of Boston Properties, Inc. filed on March 22, 2013.) |
4.44.3 | -
| — | |
4.54.4 | -
| Supplemental Indenture No. 8, dated as of October 9, 2009, between Boston Properties Limited Partnership and The Bank of New York Mellon Trust Company, N.A., as Trustee, including a form of the 5.875% Senior Note due 2019. (Incorporated by reference to Exhibit 4.1 to the Current Report on Form 8-K of Boston Properties Limited Partnership filed on October 9, 2009.) |
4.6— | - | |
4.74.5 | -
| — | |
4.84.6 | -
| Supplemental Indenture No. 11, dated as of November 10, 2011, between Boston Properties Limited Partnership and The Bank of New York Mellon Trust Company, N.A., as Trustee, including a form of the 3.700% Senior Note due 2018. (Incorporated by reference to Exhibit 4.1 to the Current Report on Form 8-K of Boston Properties Limited Partnership filed on November 10, 2011.) |
4.9— | - | |
|
4.11 | - | | |
| 4.8 |
| — | |
4.124.9 | -
| — | |
4.134.10 | -
| — | |
| 4.11 |
| — | |
| 4.12 |
| — | |
| 10.1 | -
| — | |
| 10.2 | -
| — | |
| 10.3 | -
| — | |
| 10.4 | -
| — | |
10.5*10.5 | -
| — | |
| 10.6 | -
| — | |
| 10.7 | -
| — | |
| 10.8* |
| — | |
10.8* | - | Form of 2012 Outperformance Award Agreement. (Incorporated by reference to Exhibit 10.1 to Boston Properties, Inc.’s Quarterly Report on Form 10-Q filed on May 8, 2012.) |
| 10.9* | -
| — | |
|
| | | |
| 10.10* | -
| — | |
| 10.11* | -
| — | |
| 10.12* | -
| — | |
| 10.13* | -
| Employment Agreement by and between Mortimer B. Zuckerman and Boston Properties, Inc. dated as of January 17, 2003. (Incorporated by reference to Exhibit 10.7 to Boston Properties, Inc.’s Annual Report on Form 10-K filed on February 27, 2003.) |
|
| — | | |
10.14* | - | First Amendment to Employment Agreement, dated as of November 1, 2007, by and between Boston Properties, Inc. and Mortimer B. Zuckerman. (Incorporated by reference to Exhibit 10.1 to Boston Properties, Inc.’s Quarterly Report on Form 10-Q filed on November 9, 2007.) |
10.15* | - | Second Amendment to Employment Agreement, dated as of December 15, 2008, by and between Boston Properties, Inc. and Mortimer B. Zuckerman. (Incorporated by reference to Exhibit 10.13 to Boston Properties, Inc.’s Annual Report on Form 10-K filed on March 2, 2009.) |
10.16* | - | Transition Benefits Agreement by and between Mortimer B. Zuckerman and Boston Properties, Inc. dated March 10, 2013. (Incorporated by reference to Exhibit 10.2 to the Current Report on Form 8-K of Boston Properties, Inc. filed on March 11, 2013.) |
10.17* | - | Third Amendment to Employment Agreement by and between Mortimer B. Zuckerman and Boston Properties, Inc. dated March 10, 2013 (Incorporated by reference to Exhibit 10.3 to the Current Report on Form 8-K of Boston Properties, Inc. filed on March 11, 2013.) |
10.18* | - | Letter Agreement by and between Boston Properties, Inc. and Mortimer B. Zuckerman dated March 9, 2015. (Incorporated by reference to Exhibit 10.1 to Boston Properties, Inc.’s Quarterly Report on Form 10-Q filed on May 5, 2015.) |
10.19* | - | Amendment to Letter Agreement, dated as of March 9, 2016, by and between Boston Properties, Inc. and Mortimer B. Zuckerman. (Incorporated by reference to Exhibit 10.1 to Quarterly Report of Boston Properties, Inc. and Boston Properties Limited Partnership on Form 10-Q filed on May 6, 2016.) |
10.20* | - | Employment Agreement by and between Owen D. Thomas and Boston Properties, Inc. dated March 10, 2013. (Incorporated by reference to Exhibit 10.1 to the Current Report on Form 8-K of Boston Properties, Inc. filed on March 11, 2013.) |
10.21* | - | |
10.22*10.14* | -
| — | |
10.23*10.15* | -
| — | |
10.24*10.16* | -
| — | |
10.25*10.17* | -
| — | |
10.26*10.18* | -
| — | |
10.27*10.19* | -
| — | |
10.28*10.20* | -
| — | |
10.29*10.21* | -
| — | |
10.30*10.22* | -
| — | |
10.31*10.23* | -
| — | |
|
| 10.24* |
| |
10.32*— | - | |
10.33*10.25* | -
| — | |
10.34*10.26* | -
| — | |
|
10.35* | - | | |
| 10.27* |
| — | |
10.36*10.28* | -
| — | |
10.37*10.29* | -
| — | |
10.38*10.30* | -
| — | |
10.39*10.31* | -
| — | |
| 10.32* |
| — | |
10.40*10.33* | -
| — | |
10.41*10.34* | -
| — | |
10.42*10.35* | -
| — | |
10.43*10.36* | -
| — | |
10.44*10.37* | -
| — | |
10.45*10.38* | -
| — | |
10.46*10.39* | -
| — | |
10.47*10.40* | -
| — | |
10.48*10.41* | -
| — | |
10.49*10.42 | -
| — | |
10.50*10.43* | -
| — | |
|
12.1 | - | Statement re Computation of Ratios for Boston Properties, Inc. (Filed herewith.) |
12.2 | - | Statement re Computation of Ratios for Boston Properties Limited Partnership. (Filed herewith.) |
| 21.1 | -
| — | |
| 23.1 | -
| — | |
| 23.2 | -
| — | |
| 31.1 | -
| — | |
| 31.2 | -
| — | |
| 31.3 | -
| — | |
| 31.4 | -
| — | |
| 32.1 | -
| — | |
| 32.2 | -
| — | |
| 32.3 | -
| — | |
| 32.4 | -
| — | |
| 101 | -
| — | The following materials from Boston Properties, Inc.’s and Boston Properties Limited Partnership’s Annual Reports on Form 10-K for the year ended December 31, 20162018 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. |
| | | |
| * Indicates management contract or compensatory plan or arrangement required to be filed or incorporated by reference as an exhibit to this Form 10-K pursuant to Item 15(b) of Form 10-K. |
Item 16. Form 10-K Summary
Not Applicable.
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, Boston Properties, Inc. has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
|
| | |
| | | |
| | | BOSTON PROPERTIES, INC. |
| | | |
February 28, 20172019 | | /s/ MICHAEL E. LABELLE |
| | | Michael E. LaBelle |
| | | Chief Financial Officer |
| | | (duly authorized officer and principal financial officer) |
Pursuant to the requirements of the Securities Exchange Act of 1934, this report has been signed below by the following persons on behalf of Boston Properties, Inc., and in the capacities and on the dates indicated.
|
| | | | |
| | | | | |
February 28, 20172019 | | | | |
| | | | | |
| | | By: | | /s/ OWEN D. THOMAS |
| | | | | Owen D. Thomas Director, Chief Executive Officer and Principal Executive Officer |
| | | | | |
| | | By: | | /s/ DOUGLAS T. LINDE |
| | | | | Douglas T. Linde Director and President |
| | | | |
| | By: | | /s/ KELLY A. AYOTTE |
| | | | Kelly A. Ayotte Director |
| | | | | |
| | | By: | | /s/ BRUCE W. DUNCAN |
| | | | | Bruce W. Duncan Director |
| | | | | |
| | | By: | | /s/ KAREN E. DYKSTRA |
| | | | | Karen E. Dykstra Director |
| | | | | |
| | | By: | | /s/ CAROL B. EINIGER |
| | | | | Carol B. Einiger Director |
| | | | |
| | | By: | | /s/ DR. JACOB A. FRENKEL |
| | | | | Dr. Jacob A. Frenkel Director |
| | | | | |
| | | By: | | /s/ JOEL I. KLEIN |
| | | | | Joel I. Klein Director |
|
| | | | |
| | | | |
| | | By: | | /s/ MATTHEW J. LUSTIG |
| | | | | Matthew J. Lustig Director |
|
| | | | |
| | | |
| | By: | | /s/ ALAN J. PATRICOF
|
| | | | Alan J. Patricof
Director
|
| | | |
| | | By: | | /s/ MARTIN TURCHIN |
| | | | | Martin Turchin Director |
| | | | | |
| | | By: | | /s/ DAVID A. TWARDOCK |
| | | | | David A. Twardock Director |
| | | | | |
| | | By: | | /s/ MICHAEL E. LABELLE |
| | | | | Michael E. LaBelle Executive Vice President, Chief Financial Officer and Principal Financial Officer |
| | | | | |
| | | By: | | /s/ MICHAEL R. WALSH |
| | | | | Michael R. Walsh Senior Vice President, Chief Accounting Officer and Principal Accounting Officer |
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, Boston Properties Limited Partnership has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
|
| | |
| | | BOSTON PROPERTIES LIMITED PARTNERSHIP |
| | | By: Boston Properties, Inc., its General Partner |
February 28, 20172019 | | /s/ MICHAEL E. LABELLE |
| | | Michael E. LaBelle |
| | | Chief Financial Officer (duly authorized officer and principal financial officer) |
Pursuant to the requirements of the Securities Exchange Act of 1934, this report has been signed below by the following persons on behalf of Boston Properties, Inc., as general partner of Boston Properties Limited Partnership, and in the capacities and on the dates indicated.
|
| | | | |
| | | | | |
February 28, 20172019 | | | | |
| | | |
| | | By: | | /s/ OWEN D. THOMAS |
| | | | | Owen D. Thomas Director, Chief Executive Officer and Principal Executive Officer |
| | | |
| | | By: | | /s/ DOUGLAS T. LINDE |
| | | | | Douglas T. Linde Director and President |
| | | | |
| | By: | | /s/ KELLY A. AYOTTE |
| | | | Kelly A. Ayotte Director |
| | | |
| | | By: | | /s/ BRUCE W. DUNCAN |
| | | | | Bruce W. Duncan Director |
| | | | | |
| | | By: | | /s/ KAREN E. DYKSTRA |
| | | | | Karen E. Dykstra Director |
| | | | | |
| | | By: | | /s/ CAROL B. EINIGER |
| | | | | Carol B. Einiger Director |
| | | |
| | | By: | | /s/ DR. JACOB A. FRENKEL |
| | | | | Dr. Jacob A. Frenkel Director |
| | | | | |
| | | By: | | /s/ JOEL I. KLEIN |
| | | | | Joel I. Klein Director |
| | | |
|
| | | | |
| | | By: | | /s/ MATTHEW J. LUSTIG |
| | | | | Matthew J. Lustig Director
|
| | |
|
| | | | |
| | | | |
| | By: | | /s/ ALAN J. PATRICOF
|
| | | | Alan J. Patricof
Director |
| | | |
| | | By: | | /s/ MARTIN TURCHIN |
| | | | | Martin Turchin Director |
| | | | | |
| | | By: | | /s/ DAVID A. TWARDOCK |
| | | | | David A. Twardock Director |
| | | | | |
| | | By: | | /s/ MICHAEL E. LABELLE |
| | | | | Michael E. LaBelle Executive Vice President, Chief Financial Officer and Principal Financial Officer |
| | | | | |
| | | By: | | /s/ MICHAEL R. WALSH |
| | | | | Michael R. Walsh Senior Vice President, Chief Accounting Officer and Principal Accounting Officer |
