BXP ESG Investor Overview:
September 30, 2020
Forward-Looking Statements
This presentation contains forward-looking statements within the meaning of the federal securities laws. Please refer to the Appendix
for information on how to identify these statements, as well as risks and uncertainties, including the impact of the COVID-19 pandemic and related governmental actions and changes in economic conditions that could cause the Company's actual results to differ
materially from those expressed or implied by the forward-looking statements. The Company does not intend, nor does it undertake a duty, to update any forward looking statements, except as may be required by law.
Use of Non-GAAP Financial Measures and Other Definitions
This presentation contains certain non-GAAP financial measures within the meaning of Regulation G and other terms that have particular definitions when used by the Company. The Company's definitions may differ from those used by other companies and,
therefore, may not be comparable. The definitions of these terms and, if applicable, the reasons for their use and reconciliations to the most directly comparable GAAP measures are included in the Appendix.
Except as otherwise expressly indicated, all data is as of June 30, 2020.
2
BXP Quick Facts
The largest publicly-traded developer, owner and manager of Class A office properties in the U.S.
195 Properties1 | $2.5 Billion | $15.8B | S&P 500 | |||
Equity Market Cap | ||||||
BXP's Share of Annualized | Company | |||||
51.2M | Revenue2 | $28.9B | ||||
Consolidated | Top 4% | |||||
Square Feet Owned1 | 5.0M | Market Cap | ||||
$615M | Most sustainable real estate companies3 | |||||
92.0% | Square Feet Currently under | 1 | Annualized Funds Available for | |||
Development/Redevelopment | ||||||
Leased | Distribution2 | |||||
869% | ||||||
(In-Service Properties)1,4 | ||||||
$1.5B | Total Return | |||||
8.2 Years | 4.3% | • | Since 1997 IPO | |||
BXP's Share of | 2.0x S&P 500 | |||||
Weighted-Average Lease Term4,5 | Annualized EBITDAre2 | • | 1.6x REIT Index7 |
Dividend Yield6
- Includes 100% of consolidated and unconsolidated properties.
- See Appendix.
-
3. Ranked 33rd out of 964 global companies in the 2019 Global Real Estate Sustainability Benchmark (GRESB) assessment
4. Excludes residential and hotel properties.
- Calculation is based on BXP's Share of Annualized Rental Obligations. See Appendix.
- As of June 30, 2020
- FTSE Nareit All REITs Index.
BXP Markets:
Focus on Growing Gateway Regions - Average 10-year CAGR of 4.5%
1
BXP square feet2 | 7.8M |
% of BXP's Share of NOI3 | 23% |
Rent growth 10-year CAGR1 | 8.3% |
SAN
FRANCISCO
23%
LOS | ||
ANGELES | ||
4% | ||
BXP square feet2 | 2.3M | |
% of BXP's Share of NOI3 | 4% | |
Rent growth 10-year CAGR1 | 4.0% |
BXP square feet2 | 10.9M |
% of BXP's Share of NOI3 | 24% |
Rent growth 10-year CAGR1 | 3.3% |
NEW YORK
24%
RESTON
and North
VA 8%
BXP square feet2 | 15.5M |
% of BXP's Share NOI3 | 34% |
Rent growth 10-year CAGR1 | 5.2% |
BOSTON
34%
WASH. | BXP square feet2 | 4.0M |
DC | % of BXP's Share of NOI3 | 7% |
7% | ||
Rent growth 10-year CAGR1 | 1.7% | |
BXP square feet2 | 5.8M |
% of BXP's Share of NOI3 | 8% |
Rent growth 10-year CAGR1 | 2.1% |
1.
-
2.
3.
Represents market square footage and market rent growth as defined and projected by Econometrics Advisors, ("CBRE EA"). Boston region includes the Total Boston Metro market as defined by CBRE EA; Los Angeles represents the West LA market as defined by CBRE EA and includes all submarkets indicated on slide 31; New York region represents New York Midtown and includes Total NYC Metro markets plus Trenton Submarket (Princeton), each as defined by CBRE EA; San Francisco includes Total San Francisco and San Jose Metro markets, each as defined by CBRE EA; Washington, DC includes all Washington, DC CBD submarkets as defined by CBRE EA and BXP active submarkets in Maryland (Bethesda/Chevy Chase and Rockville); and Reston and North Virginia submarket as defined by CBRE EA and represents BXP active submarkets only (Reston, Herndon, Springfield).
Includes 100% of consolidated and unconsolidated joint venture properties. Excludes termination income. See Appendix.
BXP Competitive Differentiation
Proven Model with Long-Term Advantages
QUALITY
- Highest quality Class A office portfolio
- Proven, trusted leadership team and regional management
- Modern portfolio of new or recently refreshed assets
- Market-leaderin ESG
AGILITY
- Multi-marketstrategy to capture growth and minimize risk
- A rich history of maximizing shareholder value across economic cycles
- Modest leverage with substantial liquidity
DURABILITY
- Portfolio of credit-strong corporate tenants across sectors
- 8-year,weighted-average lease term1
- Track record of mark/market increases in net effective rents
- Pipeline of pre-leased developments
1. Excludes residential and hotel properties. Calculation is based on BXP's Share of Annualized Rental Obligations. See Appendix.
5
What our customers say:
We are welcoming employees back to the office with new space in the heart of the city
""Our new office at 290 Congress Street will provide our employees and our
business with the kind of modern, engaging and efficient space that will allow us to develop the optimal work environment for the future. We're excited to welcome
employees to this dynamic new space as they continue returning to the
office in 2021. Also, importantly, we are delighted to remain in downtown Boston and reinforce our engagement with, and commitment to, this world-classcity."
COLUMBIA THREADNEEDLE ATLANTIC WHARF, BOSTON, MA
Scott Couto, Head of North America, Columbia Threadneedle Investments
6
What our customers say:
Office is the point of pride for employees
"We were very happy to partner with Boston Properties on the development of Akamai's new global headquarters at 145 Broadway, Cambridge. Kendall Square has been Akamai's home for 22 years, and BXP created a fantastic new building for us that provides a point of pride on the skyline for our employees. BXP's focus
on creating great public and private spaces strengthens our ability to recruit and
retain the best and brightest talent in this dynamic technology hub."
AKAMAI 145 BROADWAY CAMBRIDGE, MA
Tom Leighton, CEO and Co-Founder of Akama
1. Excludes residential and hotel properties. Calculation is based on BXP's Share of Annualized Rental Obligations. See Appendix.
7
What our customers say:
Office is the heart of company culture
" Our office space is a driving force in our
company culture. When we set out to find our next home, we were energized to meet with
the BXP team and understand their
commitment to creating great space and place. Our new office at CityPoint is the perfect location for us to recruit and retain the best talent and continue the strong growth of our
company."
SGH 20 CITYPOINT WALTHAM, MA REGION
Charles Russo, Senior Principal & CEO
8
What our customers say:
Office is core to talent acquisition & retention
" Given this is our U.S. headquarters, we wanted to solidify our firm's future as west LA's most prominent advertising group. Boston Properties' "partnership-oriented approach" and the innovative office space at Colorado Center's prime location in Santa Monica allow for RPA to attract and retain the advertising industry's best talent, and
we are thrilled to be able to call Colorado Center home for the next
decade."
RPA COLORADO CENTER, LOS ANGELES, CA
Bill Hagelstein, President, Chief Executive Officer, RPA
9
BXP Board of Directors1
A unified organization led by a diverse Board of professionals across market sectors
Joel I. Klein | Sen. Kelly A. Ayotte | Bruce W. Duncan | Karen E. Dykstra | Carol B. Einiger |
Chairman of the Board | Independent Director | Independent Director | Independent Director | Independent Director |
Chief Policy & Strategy Officer | Former US Senator, New | President & CEO of | Former Chief Financial and | President of Post Rock Advisors |
of Oscar Health Corp.; | Hampshire's first female | CyrusOne; Former | Administrative Officer of | BXP tenure: 16 years |
Director of News Corporation | Attorney General; Director of | Chairman & CEO of First | AOL. Director of Gartner, | |
BXP tenure:7 years | Blackstone Group, Caterpillar | Industrial Realty Trust, Inc | Inc. & VMware, Inc. | |
Inc. and News Corp. | BXP tenure: 4 years | BXP tenure: 4 years | ||
BXP tenure: 2 years |
Diane J. Hoskins | Douglas T. Linde | Matthew J. Lustig | Owen D. Thomas | David A. Twardock | William H. Walton III | |
Independent Director | President and Director | Independent Director | Chief Executive Officer | Independent Director | Independent Director | |
Chair and Co-CEO of M. | President, BXP. | Chairman of North America | and Director | Former President of | Co-founder and Managing | |
Arthur Gensler Jr. & | Director Emeritus of Beth | Investment Banking, Head of | Global Chairman of the Urban | Prudential Mortgage | Member of Rockpoint | |
Associates | Israel Deaconess Medical | Real Estate, Lazard Frères | Land Institute; Former | Capital Company, LLC | Group, LLC | |
BXP tenure: 1 year | Center | Morgan Stanley Management | BXP tenure: 17 years | BXP tenure: 1 year | ||
BXP tenure: 9 years | Committee Member | |||||
BXP Board tenure: | ||||||
BXP tenure: 7 years | ||||||
10 | 10 years | |||||
For complete information about BXP's Board of Directors, please view our most recent proxy statement, which is available on the investor relations website atwww.investors.bxp.com | ||||||
1. |
ENVIRONMENTALGOVERNANCE
SOCIAL
ESG at BXP
BXP Sustainability Framework
Climate Action | Resilience | Social Good | ||
Energy & Water Efficiency | Climate Risk Awareness | Healthy Buildings | ||
Green Building Development & | Asset-level Preparedness | Community Involvement | ||
Management | ||||
Renewable Energy | Scenario Analysis | Employee Programs & Benefits | ||
Carbon Neutrality | Management & Planning | Diversity & Inclusion | ||
12 | Numbers above correspond to Sustainable Development Goals as defined by The United Nations' |
ESG Materiality Assessment
Top Stakeholder Priorities: Climate Action, Resilience, Social Good & Healthy Buildings
Importance to Stakeholders
4 | 5 | 1 | |||||||||
Customer | Shareholder | ||||||||||
11 | |||||||||||
3 | 2 | ||||||||||
12 | 6 | ||||||||||
10 | Stakeholders | ||||||||||
23 | 14 | 13 | 7 | ||||||||
19 | 17 | 8 | |||||||||
Community | Employee | ||||||||||
21 | 18 | 9 | |||||||||
20 | 16 | ||||||||||
26 | 22 | ||||||||||
24 | 15 | ||||||||||
25 | |||||||||||
KEY | |||||||||||
1. Non-Discrimination | 14. | Environmental Impact/Life Cycle of Materials Used | |||||||||
2. Customer Satisfaction | 15. | Cyber Risk & Security | |||||||||
3. Economic Performance | 16. | Employee Occupational Health & Safety | |||||||||
4. Carbon Emissions | 17. | Waste/Recycling/Composting | |||||||||
5. Energy Consumption/Efficiency | 18. | Equal Pay | |||||||||
6. Ethical Business/Whistleblower | 19. | Access to Public Transit | |||||||||
Protection | 20. | Racial Diversity | |||||||||
7. Anti-Harassment Policy | 21. Board of Directions Management of ESG | ||||||||||
8. Employee Well-Being | 22. | Walkability & Access to Amenities | |||||||||
9. Employee Satisfaction | 23. | Climate-related Risks | |||||||||
Impact on Business | 10. Health Benefits/Impact of Buildings on Occupants | 24. | Water Consumption/Efficiency | ||||||||
11. Environmental Violations | 25. | Gender Diversity | |||||||||
12. Transparency & Disclosure of ESG | 26. | Human Rights | |||||||||
13. Green Buildings Certifications
13
ESG Focus Extends from the Boardroom to the Boiler Room
Development & | Property Management & | Leasing & Marketing | Corporate Functions | ||||||
Construction | Engineering | ||||||||
• Product vision and differentiation | • | Sustainability committee | • | Green leasing | Risk Management | ||||
• | Permitting and entitlement | • | Sustainability training and | • | Green power and renewable energy | • | Risk assessments | ||
• | High performance building strategy | credentialing | contracts | • | Climate-related disclosures, TCFD | ||||
• | • | ||||||||
and execution | Green building certifications | Sustainability marketing and | and scenario analysis | ||||||
• Energy performance modeling and | • Healthy building operations and | materials | Capital Markets | ||||||
• | |||||||||
code compliance | certifications | Robust public reporting | • | Green bonds | |||||
• | • | • | |||||||
New technologies | ENERGY STAR labeling | Website disclosures | • | Investor engagement | |||||
• Distributed energy resource additions | |||||||||
• | ESG Materiality Assessment | ||||||||
(Solar PV, Cogen and Energy | |||||||||
Storage) | Human Resources | ||||||||
• Adopt and execute energy, | • | ESG goals | |||||||
emissions, water and waste targets | • | Employee programs & benefits | |||||||
• Engage tenant and supply chain | • | Diversity & inclusion | |||||||
ESG Leadership
Ranked in the top 4% of the most sustainable real estate companies
Global Real Estate Sustainability
Benchmark (GRESB) Results
Public Sustainability Goals
STATUS
32x25 Energy Use | |||||||||||||
2019 | 69.6 | ||||||||||||
Reduction Goal | |||||||||||||
2018 | 72.2 | ||||||||||||
Reduce energy use intensity, targets a | |||||||||||||
2008 Baseline | 94.9 | ||||||||||||
32% reduction by 2025. Units are | |||||||||||||
84% | |||||||||||||
kBtu/SF. | 64.7 | ||||||||||||
Complete | |||||||||||||
(2025) | |||||||||||||
45x25 Greenhouse Gas | |||||||||||||
2019 | 2.7 | ||||||||||||
Reduction Goal | |||||||||||||
2018 | 5.6 | ||||||||||||
Reduce Scope 1 and Scope 2 | |||||||||||||
2008 Baseline | 9.2 | ||||||||||||
greenhouse gas emissions intensity, | 100% | ||||||||||||
targets a 45% reduction by 2025. Units | 5.1 | ||||||||||||
Complete | |||||||||||||
are kgCO2e/SF. | |||||||||||||
(2025) | |||||||||||||
30x25 Water Use | |||||||||||||
2019 | 13.6 | ||||||||||||
Reduction Goal | |||||||||||||
2018 | 14.4 | ||||||||||||
Commitment to reduce water use | |||||||||||||
2008 Baseline | 19.3 | ||||||||||||
intensity, targets a 30% reduction by | 98% | ||||||||||||
2025. Units are gallons/SF. | 13.5 | ||||||||||||
Complete | |||||||||||||
(2025) | |||||||||||||
65x20 Waste Diversion Goal | |||||||||||||
2019 | 54.9 | ||||||||||||
Increase waste diverted from landfill, | 2018 | 57.9 | |||||||||||
targets a 65% diversion rate by 2020. | 2008 Baseline | 36.0 | |||||||||||
Units are % diverted. | 65 | 65% | |||||||||||
Complete | |||||||||||||
(2020) | |||||||||||||
27% energy use
intensity reduction
70% carbon emissions
intensity reduction
(52% like-for-like reduction in 2019)
30% water use
intensity reduction
53% waste
diversion increase
(recycling and composting)
16
Performance Management and Disclosure
When you keep a scoreboard, people play differently.
Real-time | Performance Scoring, | Analysis, Reporting | ||||||||
Performance Monitoring | Benchmarking and Certification | and Disclosure | ||||||||
17
Energy Efficient Operations and Decarbonization
Energy and Carbon Intensity Performance
100 | |
90 | |
80 | |
70 | Energy Intensity |
60 | (kBTU/SF-yr) |
50 | |
40 | |
30 | |
20 | Carbon Intensity |
(kgCO2e/SF-yr) | |
10 |
0
2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2030 2031 2032 2033 2034 2035
18
BXP has an approved science-based target, confirming an emissions reduction rate equal to our greater than the rate of reduction required to keep global temperature increase below 1.5º C.
$31 Million
Avoided Annual Energy
Operating Cost
GHG Reduction Pathways
Efficiency and a Greener Power Supply are Driving Reductions
New Development
10%
Green Power
40%
Energy
Efficiency
20%
- Greener Grid 30%
70% of GHG reductions are from voluntary green power procurement and a greener grid
Main drivers of efficiency in existing buildings:
- Base Building Equipment, Lighting, Controls and Building Management System Improvements
- Facility Management and Maintenance
- Tenant Improvements
- Tenant Behavior
19
BXP's History of Developing Green Buildings
Times Square Tower | 77 CityPoint | Atlantic Wharf | 535 Mission | 601 Massachusetts Avenue | ||||
New York | Waltham | Boston | San Francisco | Washington, DC | ||||
20
Building on our History: Decarbonizing Development and Operations
Onsite solar photovoltaic (PV) | Covered parking at Carnegie Center |
8 MW at 10 sites | New Jersey |
BXP purchases specific source renewable energy equal to the expected
electricity needs of the Company's actively Massachusetts managed
portfolio.
The commitment reduces its carbon footprint by around 100,000 metric tons of CO2 equivalent annually.
21
BXP's Market-Leading Health Security
Our leadership in sustainability and healthy buildings served as a foundation for our health security program
- Strategy for Repopulating the Workplace from a Health Safety Perspective Following Guidance from the CDC and Public Health Authorities
- Published Health Security Plan on May 1 (available atbxp.com)
- 40+ Health Security Task Force Members
- Teams Included Dr. Joe Allen and Service Providers
22
BXP Social Performance Summary
Social
Performance
Indicators
23
BXP Governance Summary1
Director Independence and Compliance | ||||||
11 | Directors | 82% independent | ||||
• Independent, non-executive Chairman of the Board | ||||||
• Regular executive sessions of independent directors | ||||||
• All directors and officers are subject to a Code of | ||||||
Business Conduct and Ethics | ||||||
• All directors attended 75% or more of Board and | ||||||
BXP | committee meetings | |||||
Governance | Director Qualifications and Diversity | |||||
of BXP Directors | ||||||
36% are women | ||||||
• Annual self-evaluation process for the Board and each | ||||||
committee, and bi-annual interviews with individual | ||||||
directors; process overseen by our NCG Committee | ||||||
• Retirement age: 75-year maximum age limit at time of | ||||||
nomination | ||||||
• Four directors are women and one is African-American | ||||||
Strong Stockholder Rights
- Incorporated in Delaware
- Proxy Access By-law right (3%, 3 years, 25%, 5)
- Annual election of all directors
- Majority voting standard in uncontested director elections
- Stockholder right to amend By-laws
- No Stockholder Rights Plan (or "poison pill")
- Disclosure of Policy on Company Political Spending & political spending report posted on website annually
Compensation
- "Double-Trigger" vesting for time-basedequity awards
- Compensation Clawback Policy
- Adopted formal policy in 2014 that prohibits tax gross- up provisions in any new employment agreement
- Stock ownership requirements for executives
- Stock ownership requirements for directors
- Anti-hedging,anti-pledging and anti-short-sale policies
24 | 1. | For additional information regarding BXP's governance, please view our most recent proxy statement, which is available on the investor relations website atwww.investors.bxp.com |
Summary: BXP ESG
Leadership from the Boardroom the to Boiler Room
- BXP Leadership:
- Integrated approach to ESG permeates everything we do
• Focused on key areas of materiality | - |
climate action, resilience, social good |
- Rigorous reporting and transparency
- Competitive Advantage:
- Healthy buildings - moving from a "nice to have" to a "must have" priority for tenants
- ESG leadership - market bifurcation between the leaders and the laggards
- Operational excellence:
- Elevating our competitive advantages
- Lowering our cost structure
25
ESG at BXP: Case Studies
Salesforce Tower
San Francisco
Development Case Study: Salesforce Tower
- LEED Platinum® - earned more LEED points than any project in the Bay Area, highest rated skyscraper in California
- Lowest design energy intensity of any BXP development to date (EUI = 28)
- Purple pipe system will be fed by the largest onsite black water treatment system in a commercial high-rise building in the US - saves 7.8 million gallons a year
888 Boylston Street
Boston
Development Case Study: 888 Boylston
- First dedicated outside air system with active chilled beams in Boston
- 120 kW onsite solar, 100% green power
- Completed 12 month stabilized operations measurement and verification process
- Operating intensity (EUI=39) is approximately 55% below the Boston Class A Office average
888 Boylston Street: Results
"Build Tight, Ventilate Right"
Key Strategies | Notes |
Active Chilled Beams w/ DOAS | Substantial cooling energy savings versus conventional VAV |
system | |
High Efficiency Lighting | 40% LPD Reduction (Common Area) |
25% LPD Reduction (Tenant Spaces) | |
High Performance Glazing | Double-paned Insulated |
U-Factor = 0.235 | |
SHGC = 0.28 | |
High Efficiency Chillers | COP = 6.38 - highest COP we could find that eliminates |
ozone depleting refrigerants | |
Heat Recovery Wheels | DOAHUs include heat recovery wheels that transfer heat |
from the exhaust air to the supply | |
Renewables | 120 kW solar photovoltaic system |
Reduced Energy-related Operating Expenses | Designed to save $650,000/yr compared to a code |
compliant building. | |
29
Fourth + Harrison
San Francisco
Future Development Case Study: Fourth + Harrison
'Net zero carbon is when the amount of carbon dioxide emissions released on an annual basis is zero or negative. Our definition for a net zero carbon building is a highly energy
efficient building that is fully powered from on-site and/or off-siterenewable energy sources and offsets.' - WorldGBC
- Water-cooledVariable Refrigerant Flow (VRF) All Electric System
- 24% energy reduction (Title24)
- 380,000 kWh of onsite solar PV - enough for base building core and shell services
- Additional green energy purchased from PG&E
200 Clarendon Street
Boston
Portfolio Modernization Case Study: 200 Clarendon Street
- Chiller Plant Modernization
- Tenant Condenser Water System Upgrades
- Building Management System Retro-commissioning
200 Clarendon Street: Results
$6.8 Million invested energy conservation projects over a five year period resulted in a cumulative
ECM Investment, Avoided Cost and Site Energy Use
Intensity
avoided cost over the same period of $9.4 Million.
Energy | Project Cost | Simple Payback | ||||||||||
Year | Energy Conservation Measure | (Including | Period | |||||||||
Savings (kWh) | ||||||||||||
Incentives) | (years) | |||||||||||
2014 | 7th Floor Chiller Plant Replacement | 1,936,361 | $ | 4,828,575 | 18.0 | |||||||
2015 | Maintenance Area LED Conversion | 25,115 | $ | 18,919 | 4.6 | |||||||
2015 | Stair 1 & 2 LED Conversion | 268,056 | $ | 40,663 | 0.9 | |||||||
2015 | 61st Floor Plate and Frame Heat Exchanger | 159,244 | $ | 342,460 | 13.0 | |||||||
2015 | Condenser Water System Upgrades | 1,182,894 | $ | 552,287 | 2.8 | |||||||
2016 | EMS Retrocommissioning | 3,152,187 | $ | 589,656 | 1.0 | |||||||
2017 | Air Compressor Replacement | 8,150 | $ | 12,600 | 8.8 | |||||||
2017 | VFD Retrofit Project | 115,652 | $ | 2,850 | 0.1 | |||||||
Year | Blended kWh | Y-o-Y | Avoided Cost | Cumulative | Cumulative | Net Savings | ||||||
Rate | Escalation | Avoided Cost | Investment | |||||||||
2014 | $ | 0.139 | 1.7% | $ | 268,628 | $ | 268,628 | $ | 1,936,361 | $ | (1,667,733) | |
2015 | $ | 0.165 | 19.0% | $ | 589,619 | $ | 858,247 | $ | 3,571,670 | $ | (2,713,423) | |
2016 | $ | 0.179 | 8.3% | $ | 1,202,295 | $ | 2,329,170 | $ | 6,723,857 | $ | (4,394,687) | |
2017 | $ | 0.176 | -1.4% | $ | 1,206,833 | $ | 4,662,878 | $ | 6,847,659 | $ | (2,184,782) | |
2018 | $ | 0.192 | 8.8% | $ | 1,313,433 | $ | 9,432,355 | $ | 6,847,659 | $ | 2,584,695 |
$10 | ||||
$9 | ||||
$8 | ||||
$7 | ||||
Millions | $6 | |||
$5 | ||||
$4 | ||||
$3 | ||||
$2 | ||||
$1 | ||||
$- | ||||
2013 | 2014 | 2015 | 2016 | |
Cumulative ECM Investment | Cumulative Avoided Cost |
140
120
100
80
60
40
20
0
2017 2018
Energy Use Intensity (kBTU/SF-yr)
32
Appendix
FORWARD-LOOKING STATEMENTS
This Presentation contains 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, in each case, to the extent applicable. We caution investors that any such forward-looking statements are based on current beliefs or expectations of future events 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," "should," "will" and similar expressions that 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 or occurrences, which may be affected by known and unknown risks, trends, uncertainties and factors that are, in some cases, beyond our control. Should one or more of these known or unknown risks or uncertainties materialize, or should underlying assumptions prove incorrect, actual results may vary materially from those expressed or implied by the forward-looking statements. We caution you that, while forward-looking statements reflect our good-faith beliefs when we make them, they are not guarantees of future performance or occurrences 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.
One of the most significant factors that may cause actual results to differ materially from those expressed or implied by the forward-looking statements is the ongoing impact of the global COVID-19 pandemic on the U.S. and global economies, which has impacted, and is likely to continue to impact, us and, directly or indirectly, many of the other important factors below and the risks described in the Company's Annual Report on Form 10-K for the fiscal year ended December 31, 2019 and our subsequent filings under the Exchange Act.
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:
- the risks and uncertainties related to the impact of the COVID-19 global pandemic, including the duration, scope and severity of the pandemic domestically and internationally; federal, state and local government actions or restrictive measures implemented in response to COVID-19, the effectiveness of such measures, as well as the effect of any relaxation of current restrictions, and the direct and indirect impact of such measures on our and our tenants' businesses, financial condition, results of operation, cash flows, liquidity and performance, and the U.S. and international economy and economic activity generally; whether new or existing actions and measures continue to result in increasing unemployment that impacts the ability of our residential tenants to generate sufficient income to pay, or make them unwilling to pay rent in a timely manner, in full or at all; the health, continued service and availability of our personnel, including our key personnel and property management teams; and the effectiveness or lack of effectiveness of governmental relief in providing assistance to individuals and large and small businesses, including our tenants, that have suffered significant adverse effects from COVID-19;
- volatile or adverse global economic and political conditions, health crises 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);
27
FORWARD-LOOKING STATEMENTS (continued)
- 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 the physical effects of climate change;
- risks associated with security breaches through cyber attacks, cyber intrusions or otherwise, as well as other significant disruptions of our information technology (IT) networks and related systems, which support our operations and our buildings;
- risks associated with BXP's potential failure to qualify as a REIT under the Internal Revenue Code of 1986, as amended;
- possible adverse changes in tax and environmental laws;
- the impact of newly adopted accounting principles on our accounting policies and on period-to-period comparisons of financial results;
- risks associated with possible state and local tax audits;
- risks associated with our dependence on key personnel whose continued service is not guaranteed; and
- the other risk factors identified in our most recently filed Annual Report on Form 10-K for the fiscal year ended December 31, 2019 or described herein, including those under the caption "Risk Factors."
28
FORWARD-LOOKING STATEMENTS (continued)
The risks set forth above are not exhaustive. Other sections of this report may include additional factors that could adversely affect our business and financial performance. Moreover, we operate in a very competitive and rapidly changing environment, particularly in light of the circumstances relating to COVID-19. 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 most recent Annual Reports on Form 10-K and 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 Appendix.
29
DEFINITIONS OF NON-GAAP FINANCIAL MEASURES AND OTHER TERMS
This Appendix contains definitions of certain non-GAAP financial measures and other terms that the Company uses in this presentation and, where applicable, quantitative reconciliations of the differences between the non-GAAP financial measures and the most directly comparable GAAP financial measures, the reasons why management believes these non-GAAP financial measures provide useful information to investors about the Company's financial condition and results of operations and the other purposes for which management uses the measures. Additional detail can be found in the Company's most recent annual report on Form 10-K and quarterly report on Form 10-Q, as well as other documents the Company files or furnishes to the SEC from time to time.
The Company also presents "BXP's Share" of certain of these measures, which are non-GAAP financial measures that are calculated as the consolidated amount calculated in accordance with GAAP, plus the Company's share of the amount from the Company's unconsolidated joint ventures (calculated based upon the Company's percentage ownership interest and, in some cases, after priority allocations), minus the Company's partners' share of the amount from the Company's consolidated joint ventures (calculated based upon the partners' percentage ownership interests and, in some cases, after priority allocations, income allocation to private REIT shareholders and their share of fees due to the Company). Management believes that presenting "BXP's Share" of these measures provides useful information to investors regarding the Company's financial condition and/or results of operations because the Company has several significant joint ventures and in some cases, the Company exercises significant influence over, but does not control, the joint venture, in which case GAAP requires that the Company account for the joint venture entity using the equity method of accounting and the Company does not consolidate it for financial reporting purposes. In other cases, GAAP requires that the Company consolidate the venture even though the Company's partner(s) owns a significant percentage interest. As a result, management believes that presenting BXP Share of various financial measures in this manner can help investors better understand the Company's financial condition and/or results of operations after taking into account its true economic interest in these joint ventures. The Company cautions investors that the ownership percentages used in calculating "BXP's Share" of these measures may not completely and accurately depict all of the legal and economic implications of holding an interest in a consolidated or unconsolidated joint venture. For example, in addition to partners' interests in profits and capital, venture agreements vary in the allocation of rights regarding decision making (both routine and major decisions), distributions, transferability of interests, financing and guarantees, liquidations and other matters. As a result, presentations of "BXP's Share" of a financial measure should not be considered a substitute for, and should only be considered together with and as a supplement to, the Company's financial information presented in accordance with GAAP.
In addition, the Company presents certain of these measures on a "Annualized" basis, which means the measure for the applicable quarter is multiplied by four (4). Management believes that presenting "Annualized" measures allows investors to compare results of a particular quarter to the same measure for full years and thereby more easily assess trend data. However, the Company cautions investors that "Annualized" measures should not be considered a substitute for the measure calculated in accordance with GAAP and should only be considered together with and as a supplement to the Company's financial information prepared in accordance with GAAP.
30
DEFINITIONS OF NON-GAAP FINANCIAL MEASURES AND OTHER TERMS (continued)
Annualized Revenue
Annualized Revenue is defined as (1) revenue less termination income for the quarter ended June 30, 2020, multiplied by four (4), plus (2) termination income for the quarter ended June 30, 2020. The Company believes that termination income can distort the results for any given period because termination income generally represents multiple months or years of a tenant's rental obligations that are paid in a lump sum in connection with a negotiated early termination of the tenant's lease and thus does not reflect the core ongoing operating performance of the Company's properties. As a result, the Company believes that by presenting Annualized Revenue without annualizing termination income, investors may more easily compare quarterly revenue to revenue for full fiscal years, which can provide useful trend data. Annualized Revenue should not be considered a substitute for revenue in accordance with GAAP and should only be considered together with and as a supplement to the Company's financial information prepared in accordance with GAAP.
Annualized Rental Obligations
Annualized Rental Obligations is defined as monthly Rental Obligations, as of the last day of the reporting period, multiplied by twelve (12).
31
DEFINITIONS OF NON-GAAP FINANCIAL MEASURES AND OTHER TERMS (continued)
Debt to Market Capitalization Ratio
Consolidated Debt to Consolidated Market Capitalization Ratio is a measure of leverage commonly used by analysts in the REIT sector that equals the quotient of (A) the Company's Consolidated Debt divided by (B) the Company's Consolidated Market Capitalization, presented as a percentage. Consolidated Market Capitalization is the sum of (x) the Company's Consolidated Debt plus (y) the market value of the Company's outstanding equity securities calculated using the closing price per share of common stock of the Company, as reported by the New York Stock Exchange, multiplied by the sum of (1) outstanding shares of common stock of the Company, (2) outstanding common units of limited partnership interest in Boston Properties Limited Partnership (excluding common units held by the Company), (3) common units issuable upon conversion of all outstanding LTIP Units, assuming all conditions have been met for the conversion of the LTIP Units, (4) on and after February 6, 2015, which was the end of the performance period for 2012 OPP Units and thus the date earned, common units issuable upon conversion of 2012 OPP Units that were issued in the form of LTIP Units, (5) on and after February 4, 2016, which was the end of the performance period for 2013 MYLTIP Units and thus the date earned, common units issuable upon conversion of 2013 MYLTIP Units that were issued in the form of LTIP Units, (6) on and after February 3, 2017, which was the end of the performance period for 2014 MYLTIP Units and thus the date earned, common units issuable upon conversion of 2014 MYLTIP Units that were issued in the form of LTIP Units, (7) on and after February 4, 2018, which was the end of the performance period for 2015 MYLTIP Units and thus the date earned, common units issuable upon conversion of 2015 MYLTIP Units that were issued in the form of LTIP Units, (8) on and after February 9, 2019, which was the end of the performance period for 2016 MYLTIP Units and thus the date earned, common units issuable upon conversion of 2016 MYLTIP Units that were issued in the form of LTIP Units and (9) on and after February 6, 2020, which was the end of the performance period for 2017 MYLTIP Units and thus the date earned, common units issuable upon conversion of 2017 MYLTIP Units that were issued in the form of LTIP Units plus (z) outstanding shares of 5.25% Series B Cumulative Redeemable Preferred Stock multiplied by their fixed liquidation preference of $2,500 per share. The calculation of Consolidated Market Capitalization does not include LTIP Units issued in the form of MYLTIP Awards unless and until certain performance thresholds are achieved and they are earned. Because their three-year performance periods have not yet ended, 2018, 2019 and 2020 MYLTIP Units are not included.
The Company also presents BXP's Share of Market Capitalization, which is calculated in a similar manner, except that BXP's Share of Debt is utilized instead of the Company's Consolidated Debt in both the numerator and the denominator. The Company presents these ratios because its degree of leverage could affect its ability to obtain additional financing for working capital, capital expenditures, acquisitions, development or other general corporate purposes and because different investors and lenders consider one or both of these ratios. Investors should understand that these ratios are, in part, a function of the market price of the common stock of the Company, and as such will fluctuate with changes in such price and do not necessarily reflect the Company's capacity to incur additional debt to finance its activities or its ability to manage its existing debt obligations. However, for a company like Boston Properties, Inc., whose assets are primarily income-producing real estate, these ratios may provide investors with an alternate indication of leverage, so long as they are evaluated along with the ratio of indebtedness to other measures of asset value used by financial analysts and other financial ratios, as well as the various components of the Company's outstanding indebtedness.
32
DEFINITIONS OF NON-GAAP FINANCIAL MEASURES AND OTHER TERMS (continued)
EBITDAre
Pursuant to the definition of Earnings Before Interest, Taxes, Depreciation and Amortization for Real Estate adopted by the Board of Governors of the National Association of Real Estate Investment Trusts ("Nareit"), the Company calculates Earnings Before Interest, Taxes, Depreciation and Amortization for Real Estate, or "EBITDAre," as net income (loss) attributable to Boston Properties, Inc. common shareholders, the most directly comparable GAAP financial measure, plus net income attributable to noncontrolling interests, interest expense, losses (gains) from early extinguishments of debt, depreciation and amortization expense, impairment loss and adjustments to reflect the Company's share of EBITDAre from unconsolidated joint ventures, less gains (losses) on sales of real estate, gain on sale of investment in unconsolidated joint venture, gains on consolidation of joint ventures and discontinued operations. EBITDAre is a non-GAAP financial measure. The Company uses EBITDAre internally as a performance measure and believes EBITDAre provides useful information to investors regarding its financial condition and results of operations at the corporate level because, when compared across periods, EBITDAre reflects the impact on operations from trends in occupancy rates, rental rates, operating costs, general and administrative expenses and acquisition and development activities on an unleveraged basis, providing perspective not immediately apparent from net (loss) income attributable to Boston Properties, Inc. common shareholders.
In some cases the Company also presents (A) BXP's Share of EBITDAre - cash, which is BXP's Share of EBITDAre after eliminating the effects of straight-line rent (excluding the impact related to deferred revenue related to improvements to long-lived assets paid for by a tenant), fair value lease revenue and non-cash termination income adjustment (fair value lease amounts) and adding straight-line ground rent expense, stock-based compensation expense and lease transaction costs that qualify as rent inducements, and (B) Annualized EBITDAre, which is EBITDAre for the applicable fiscal quarter ended multiplied by four (4). Presenting BXP's Share of EBITDAre - cash allows investors to compare EBITDAre across periods without taking into account the effect of certain non-cash rental revenues, ground rent expense and stock based compensation expense. Similar to depreciation and amortization, because of historical cost accounting, fair value lease revenue may distort operating performance measures at the property level. Additionally, presenting EBITDAre excluding the impact of straight-line rent provides investors with an alternative view of operating performance at the property level that more closely reflects rental revenue generated at the property level without regard to future contractual increases in rental rates. In addition, the Company's management believes that the presentation of Annualized EBITDAre provides useful information to investors regarding the Company's results of operations because it enables investors to more easily compare quarterly EBITDAre to EBITDAre from full fiscal years.
The Company's computation of EBITDAre may not be comparable to EBITDAre reported by other REITs or real estate companies that do not define the term in accordance with the current Nareit definition or that interpret the current Nareit definition differently. The Company believes that in order to facilitate a clear understanding of its operating results, EBITDAre should be examined in conjunction with net income attributable to Boston Properties, Inc. common shareholders as presented in the Company's consolidated financial statements. EBITDAre should not be considered a substitute to net income attributable to Boston Properties, Inc. common shareholders in accordance with GAAP or any other GAAP financial measures and should only be considered together with and as a supplement to the Company's financial information prepared in accordance with GAAP.
33
FORWARD-LOOKING STATEMENTS
Funds Available for Distribution (FAD)
In addition to Funds from Operations (FFO), which is defined on the following page, the Company presents Funds Available for Distribution to common shareholders and common unitholders (FAD), which is a non-GAAP financial measure that is calculated by (1) adding to FFO lease transaction costs that qualify as rent inducements, non-real estate depreciation, non-cash losses (gains) from early extinguishments of debt, stock-based compensation expense, Accounting Standards Codification ("ASC") 470-20 interest expense adjustment, partners' share of consolidated and unconsolidated joint venture 2nd generation tenant improvement and leasing commissions (included in the period in which the lease commences) and unearned portion of capitalized fees, (2) eliminating the effects of straight-line rent, straight-line ground rent expense adjustment, fair value interest adjustment and hedge amortization and fair value lease revenue, and (3) subtracting maintenance capital expenditures, hotel improvements, equipment upgrades and replacements, 2nd generation tenant improvement and leasing commissions (included in the period in which the lease commences), non-cash termination income adjustment (fair value lease amounts) and impairments of non-depreciable real estate. The Company believes that the presentation of FAD provides useful information to investors regarding the Company's results of operations because FAD provides supplemental information regarding the Company's operating performance that would not otherwise be available and may be useful to investors in assessing the Company's operating performance. Additionally, although the Company does not consider FAD to be a liquidity measure, as it does not make adjustments to reflect changes in working capital or the actual timing of the payment of income or expense items that are accrued in the period, the Company believes that FAD may provide investors with useful supplemental information regarding the Company's ability to generate cash from its operating performance and the impact of the Company's operating performance on its ability to make distributions to its shareholders. Furthermore, the Company believes that FAD is frequently used by analysts, investors and other interested parties in the evaluation of its performance as a REIT and, as a result, by presenting FAD the Company is assisting these parties in their evaluation. FAD should not be considered as a substitute for net income (loss) attributable to Boston Properties, Inc.'s common shareholders determined in accordance with GAAP or any other GAAP financial measures and should only be considered together with and as a supplement to the Company's financial information prepared in accordance with GAAP.
34
DEFINITIONS OF NON-GAAP FINANCIAL MEASURES AND OTHER TERMS (continued)
Funds from Operations (FFO)
Pursuant to the revised definition of Funds from Operations adopted by the Board of Governors of Nareit, the Company calculates Funds from Operations, or "FFO," by adjusting net income (loss) attributable to Boston Properties, Inc. common shareholders (computed in accordance with GAAP) for gains (or losses) from sales of properties, impairment losses on depreciable real estate consolidated on the Company's balance sheet, impairment losses on its investments in unconsolidated joint ventures driven by a measurable decrease in the fair value of depreciable real estate held by the unconsolidated joint ventures and real estate-related depreciation and amortization. FFO is a non-GAAP financial measure, but the Company believes the presentation of FFO, combined with the presentation of required GAAP financial measures, has improved the understanding of operating results of REITs among the investing public and has helped make comparisons of REIT operating results more meaningful. Management generally considers FFO and FFO per share to be useful measures for understanding and comparing the Company's operating results because, by excluding gains and losses related to sales of previously depreciated operating real estate assets, impairment losses and real estate asset depreciation and amortization (which can differ across owners of similar assets in similar condition based on historical cost accounting and useful life estimates), FFO and FFO per share can help investors compare the operating performance of a company's real estate across reporting periods and to the operating performance of other companies.
The Company's computation of FFO may not be comparable to FFO reported by other REITs or real estate companies that do not define the term in accordance with the current Nareit definition or that interpret the current Nareit definition differently. In order to facilitate a clear understanding of the Company's operating results, FFO should be examined in conjunction with net income attributable to Boston Properties, Inc. common shareholders as presented in the Company's consolidated financial statements. FFO should not be considered as a substitute for net income attributable to Boston Properties, Inc. common shareholders (determined in accordance with GAAP) or any other GAAP financial measures and should only be considered together with and as a supplement to the Company's financial information prepared in accordance with GAAP.
In-Service Properties
The Company treats a property as being "in-service" upon the earlier of (1) lease-up and completion of tenant improvements or (2) one year after cessation of major construction activity as determined under GAAP. The determination as to when an entire property should be treated as "in-service" involves a degree of judgment and is made by management based on the relevant facts and circumstances of the particular property. For portfolio operating and occupancy statistics, the Company specifies a single date for treating a property as "in-service," which is generally later than the date the property is partially placed in-service under GAAP. Under GAAP, a property may be placed in-service in stages as construction is completed and the property is held available for occupancy. In addition, under GAAP, when a portion of a property has been substantially completed and either occupied or held available for occupancy, the Company ceases capitalizing costs on that portion, even though it may not treat the property as being "in-service," and continues to capitalize only those costs associated with the portion still under construction. In-service properties include properties held by the Company's unconsolidated joint ventures.
35
DEFINITIONS OF NON-GAAP FINANCIAL MEASURES AND OTHER TERMS (continued)
Net Operating Income (NOI)
Net operating income (NOI) is a non-GAAP financial measure equal to net income attributable to Boston Properties, Inc. common shareholders, the most directly comparable GAAP financial measure, plus (1) preferred dividends, net income attributable to noncontrolling interests, corporate general and administrative expense, payroll and related costs from management services contracts, transaction costs, impairment losses, depreciation and amortization expense, gains (losses) from early extinguishments of debt and interest expense, less (2) development and management services revenue, direct reimbursements of payroll and related costs from management services contracts, income (loss) from unconsolidated joint ventures, gains (losses) on sales of real estate, gains (losses) from investments in securities and interest and other income (loss). In some cases, the Company also presents (1) NOI - cash, which is NOI after eliminating the effects of straight-line rent (excluding the impact related to deferred revenue related to improvements to long-lived assets paid for by a tenant), fair value lease revenue, straight-line ground rent expense adjustment and lease transaction costs that qualify as rent inducements in accordance with GAAP, and (2) NOI and NOI - cash, in each case excluding termination income.
The Company uses these measures internally as performance measures and believes they provide useful information to investors regarding the Company's results of operations and financial condition because, when compared across periods, they reflect the impact on operations from trends in occupancy rates, rental rates, operating costs and acquisition and development activity on an unleveraged basis, providing perspective not immediately apparent from net income. For example, interest expense is not necessarily linked to the operating performance of a real estate asset and is often incurred at the corporate level as opposed to the property level. Similarly, interest expense may be incurred at the property level even though the financing proceeds may be used at the corporate level (e.g., used for other investment activity). In addition, depreciation and amortization expense because of historical cost accounting and useful life estimates, may distort operating performance measures at the property level. Presenting NOI - cash allows investors to compare NOI performance across periods without taking into account the effect of certain non-cash rental revenues and ground rent expenses. Similar to depreciation and amortization expense, fair value lease revenues, because of historical cost accounting, may distort operating performance measures at the property level. Additionally, presenting NOI excluding the impact of the straight-lining of rent provides investors with an alternative view of operating performance at the property level that more closely reflects net cash generated at the property level on an unleveraged basis. Presenting NOI measures that exclude termination income provides investors with additional information regarding operating performance at a property level that allows them to compare operating performance between periods without taking into account termination income, which can distort the results for any given period because they generally represent multiple months or years of a tenant's rental obligations that are paid in a lump sum in connection with a negotiated early termination of the tenant's lease and are not reflective of the core ongoing operating performance of the Company's properties.
36
DEFINITIONS OF NON-GAAP FINANCIAL MEASURES AND OTHER TERMS (continued)
Rental Obligations
Rental Obligations is defined as the contractual base rents (but excluding percentage rent) and budgeted reimbursements from tenants under existing leases. These amounts exclude rent abatements.
Rental Revenue
Rental Revenue is equal to Total revenue, the most directly comparable GAAP financial measure, less development and management services revenue and direct reimbursements of payroll and related costs from management services contracts. The Company uses Rental Revenue internally as a performance measure and in calculating other non-GAAP financial measures (e.g., NOI), which provides investors with information regarding our performance that is not immediately apparent from the comparable non-GAAP measures and allows investors to compare operating performance between periods. The Company also presents Rental Revenue (excluding termination income) because termination income can distort the results for any given period because it generally represents multiple months or years of a tenant's rental obligations that are paid in a lump sum in connection with a
negotiated early termination of the tenant's lease and does not reflect the core ongoing operating performance of the Company's properties.
37
RECONCILIATIONS OF NON-GAAP FINANCIAL MEASURES AND OTHER FINANCIAL INFORMATION (UNAUDITED)
Revenue and Rental Revenue (in thousands)
Quarter ended | ||
June 30, 2020 | ||
Revenue | $ | 654,773 |
Add: | ||
BXP's share of revenue from unconsolidated Joint Ventures ("JVs")1 | 43,880 | |
Less: | ||
Partners' share of revenue from consolidated JVs2 | 60,168 | |
Termination income | 3,309 | |
BXP's share of termination income from unconsolidated JVs1 | - | |
Add: | ||
Partners' share of termination income from consolidated JVs2 | 321 | |
BXP's Share of Revenue (excluding termination income) (A) | $ | 635,497 |
BXP's Share of Annualized Revenue (excluding termination income)3 (A x 4) | ||
$ | 2,541,988 | |
Add: | ||
Termination income | 3,309 | |
BXP's share of termination income from unconsolidated JVs1 | - | |
Less: | ||
Partners' share of termination income from consolidated JVs2 | 321 | |
BXP's Share of Annualized Revenue | $ | 2,544,976 |
Quarter ended | ||
June 30, 2020 | ||
Revenue | $ | 654,773 |
Less: | ||
Direct reimbursements of payroll and related costs from | 2,484 | |
management services contracts | ||
Development and management services | 8,125 | |
Rental Revenue | 644,164 | |
Add: | ||
BXP's share of Rental Revenue from unconsolidated JVs1 | 43,875 | |
Less: | ||
Partners' share of Rental Revenue from consolidated JVs2 | 60,167 | |
BXP's Share of Rental Revenue | $ | 627,872 |
Less: | ||
Termination income | 3,309 | |
BXP's share of termination income from unconsolidated JVs1 | - | |
Add: | ||
Partners' share of termination income from consolidated JVs2 | 321 | |
BXP's Share of Rental Revenue (excluding termination income) (B) | $ | 624,884 |
BXP's Share of Annualized Rental Revenue (excluding termination | ||
$ | 2,499,536 | |
income)3 (B x 4) |
- See "Joint Ventures-Unconsolidated" in this Appendix.
- See "Joint Ventures-Consolidated" in this Appendix.
- BXP's Share of Annualized Revenue (excluding termination income) equals BXP's Share of Revenue (excluding termination income), multiplied by four (4). Similarly, BXP's Share of Annualized Rental Revenue (excluding termination income) equals BXP's Share of Rental Revenue (excluding termination income), multiplied by four (4).
38
RECONCILIATIONS OF NON-GAAP FINANCIAL MEASURES AND OTHER FINANCIAL INFORMATION (UNAUDITED)
Debt to Market Capitalization Ratios
(dollars in thousands, except per share amounts)
June 30, 2020 | ||
Common stock price at quarter end | $ | 90.38 |
Equity market capitalization at quarter end (A) | $ | 15,844,055 |
Consolidated debt (B) | $ | 13,048,579 |
Add: | ||
BXP's share of unconsolidated JV debt | 1,067,400 | |
Less: | ||
Partners' share of consolidated JV debt | 1,197,276 | |
BXP's Share of Debt (C) | $ | 12,918,703 |
Consolidated Market Capitalization (A + B) | ||
$ | 28,892,634 | |
Consolidated Debt/Consolidated Market Capitalization [B ÷ (A + B)] | 45.16 % | |
BXP's Share of Market Capitalization (A + C) | $ | 28,762,758 |
BXP's Share of Debt/BXP's Share of Market Capitalization [C ÷ (A + C)] | 44.91 % |
39
RECONCILIATIONS OF NON-GAAP FINANCIAL MEASURES AND OTHER FINANCIAL INFORMATION (UNAUDITED)
EBITDAre
(dollars in thousands)
Quarter Ended | ||
June 30, 2020 | ||
Net income attributable to Boston Properties, Inc. common shareholders | $ | 266,525 |
Add: | ||
Preferred dividends | 2,625 | |
Net income attributable to noncontrolling interests | 29,430 | |
Interest expense | 107,142 | |
Depreciation and amortization expense | 178,188 | |
Less: | ||
Gains (losses) on sales of real estate | 203,767 | |
Income (loss) from unconsolidated JVs | 1,832 | |
Add: | ||
BXP's share of EBITDAre from unconsolidated JVs1 | 27,807 | |
EBITDAre | 406,118 | |
Less: | ||
Partners' share of EBITDAre from consolidated JVs2 | 32,451 | |
BXP's Share of EBITDAre | $ | 373,667 |
BXP's Share of Annualized EBITDAre 3 | ||
$ | 1,494,668 |
1See "Joint Ventures-Unconsolidated" in this Appendix.
2See "Joint Ventures-Consolidated" in this Appendix.
3BXP's Share of EBITDAre is annualized and calculated as the product of such amount for the quarter ($373,667) multiplied by four (4).
40
RECONCILIATIONS OF NON-GAAP FINANCIAL MEASURES AND OTHER FINANCIAL INFORMATION (UNAUDITED)
FFO, FAD, and FAD Payout Ratios (dollars in thousands)
Quarter Ended | ||
June 30, 2020 | ||
Net income attributable to Boston Properties, Inc. common shareholders | $ | 266,525 |
Add: | ||
Preferred dividends | 2,625 | |
Noncontrolling interest - common units of the Operating Partnership | 30,197 | |
Noncontrolling interests in property partnerships | (767) | |
Net income | 298,580 | |
Add: | ||
Depreciation and amortization expense | 178,188 | |
Noncontrolling interests in property partnerships' share of depreciation and amortization 1 | (22,480) | |
BXP's share of depreciation and amortization from unconsolidated joint ventures 2 | 21,012 | |
Corporate-related depreciation and amortization | (486) | |
Less: | ||
Gain on sale of real estate included within income (loss) from unconsolidated joint ventures | 5,946 | |
Gains (losses) on sales of real estate | 203,767 | |
Noncontrolling interests in property partnerships 3 | (767) | |
Preferred dividends | 2,625 | |
FFO attributable to the Operating Partnership common unitholders (including Boston Properties, Inc.) ("Basic FFO") 4 | 263,243 | |
Less: | ||
Noncontrolling interest - common units of the Operating Partnership's share of FFO | 26,335 | |
FFO attributable to Boston Properties, Inc. common shareholders | $ | 236,908 |
1See "Joint Ventures-Consolidated" in this Appendix.
2See "Joint Ventures-Unconsolidated" in this Appendix.
3For 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.
4Included in FFO attributable to the Operating Partnership common unitholders (including Boston Properties, Inc.) ("Basic FFO") for the quarter ended June 30, 2020 are BXP's Share of: $26,325 of write-offs associated with accrued rent (included within straight-line rent), $14,707 of write-offs associated with accounts receivable, a $13,352 decrease in parking and other revenue and a $7,638 decrease in NOI due to the closure of our only hotel. These items decreased Q2 2020 Basic FFO by $62,022.
41
RECONCILIATIONS OF NON-GAAP FINANCIAL MEASURES AND OTHER FINANCIAL INFORMATION (UNAUDITED)
FFO, FAD, and FAD Payout Ratios (continued from previous page) (dollars in thousands)
Quarter Ended | |||
Funds Available for Distribution | June 30, 2020 | ||
FFO attributable to the Operating Partnership common unitholders (including Boston Properties, Inc.) ("Basic FFO") | $ | 263,243 | |
Straight-line rent | (17,024) | ||
Partners' share of straight-line rent from consolidated JVs 1 | (1,592) | ||
BXP's share of straight-line rent from unconsolidated JVs 2 | (4,131) | ||
Lease transaction costs that qualify as rent inducements 3 | 1,616 | ||
Partners' share of lease transaction costs that qualify as rent inducements from consolidated JVs 1, 3 | (120) | ||
BXP's share of lease transaction costs that qualify as rent inducements from unconsolidated JVs 2, 3 | (187) | ||
Fair value lease revenue 4 | (2,159) | ||
Partners' share of fair value lease revenue from consolidated JVs 1, 4 | 296 | ||
BXP's share of fair value lease revenue from unconsolidated JVs 2, 4 | (685) | ||
Straight-line ground rent expense adjustment 5 | 951 | ||
BXP's share of straight-line ground rent expense adjustment from unconsolidated JVs 1 | 41 | ||
Stock-based compensation | 10,374 | ||
Non-real estate depreciation | 486 | ||
Fair value interest adjustment and hedge amortization | 1,590 | ||
Partners' share of fair value interest adjustment and hedge amortization from consolidated JVs 1 | (144) | ||
Second generation tenant improvements and leasing commissions | (124,588) | ||
Partners' share of second generation tenant improvements and leasing commissions from consolidated JVs | 43,777 | ||
BXP's share of second generation tenant improvements and leasing commissions from unconsolidated JVs | (2,213) | ||
Unearned portion of capitalized fees from consolidated joint ventures 1 | 411 | ||
Maintenance capital expenditures 6 | (15,461) | ||
Partners' share of maintenance capital expenditures from consolidated JVs 6 | 91 | ||
BXP's share of maintenance capital expenditures from unconsolidated JVs 6 | (876) | ||
Hotel improvements, equipment upgrades and replacements | (36) | ||
Funds available for distribution to common shareholders and common unitholders (FAD) (A) 8 | $ | 153,660 | |
Annualized FAD (A x 4) 7 | $ | 614,640 |
1See "Joint Ventures-Consolidated" in this Appendix.
2See "Joint Ventures-Unconsolidated" in this Appendix.
3Lease transaction costs are generally included in second generation tenant improvements and leasing commissions in the period in which the lease commences.
4Represents the net adjustment for above- and below-market leases that are being amortized over the terms of the respective leases in-place at the property acquisition dates.
5 Includes the straight-line impact of the Company's 99-year ground and air rights lease related to the 100 Clarendon Street garage and Back Bay Transit Station. The Company has allocated contractual ground
lease payments aggregating approximately $34.4 million, which it expects to by the end of 2023 with no payments thereafter. The Company is recognizing these amounts on a straight-line basis over the 99-year term of the ground and air rights lease.
6Maintenance capital expenditures do not include planned capital expenditures related to acquisitions and repositioning capital expenditures.
7Annualized FAD is calculated as the product of such amount for the quarter multiplied by (4).
8Included in the amount are BXP's Share of: $14,707 of write-offs associated with accounts receivable, a $16,551 decrease in lease revenue, primarily related to COVID-19 cash rent abatements and deferrals, a $13,352 decrease in parking and other revenue and a $7,638 decrease in NOI due to the closure of our only hotel. These items decreased Q2 2020 FAD by $52,248.
42
RECONCILIATIONS OF NON-GAAP FINANCIAL MEASURES AND OTHER FINANCIAL INFORMATION (UNAUDITED)
Joint Ventures ("JVs") - Consolidated | ||||||||
(unaudited and in thousands) | ||||||||
Results of Operations for the three months ended June 30, 2020 | Norges Joint Ventures | |||||||
Times Square Tower | ||||||||
601 Lexington Avenue / | ||||||||
One Five Nine East 53rd Street | ||||||||
767 Fifth Avenue | 100 Federal Street | Total Consolidated | ||||||
(The GM Building) | Atlantic Wharf Office | Joint Ventures | ||||||
Revenue | ||||||||
Lease 2 | $ | 58,267 | $ | 92,700 | $ | 150,967 | ||
Write-offs associated with accounts receivable | (1,652) | (8,060) | (9,712) | |||||
Straight-line rent | 15,617 | 5,432 | 21,049 | |||||
Write-offs associated with straight-line rent | (1,357) | (21,644) | (23,001) | |||||
Fair value lease revenue | 618 | 109 | 727 | |||||
Termination income | 1 | 714 | 715 | |||||
Total lease revenue | 71,494 | 69,251 | 140,745 | |||||
Parking and other | - | 903 | 903 | |||||
Total rental revenue | 71,494 | 70,154 | 141,648 | |||||
Expenses | ||||||||
Operating | 28,044 | 33,329 | 61,373 | |||||
Net Operating Income (NOI) | 43,450 | 36,825 | 80,275 | |||||
Other income (expense) | ||||||||
Development and management services revenue | - | 2 | 2 | |||||
Interest and other income | 55 | 304 | 359 | |||||
Interest expense | (21,175) | (5,049) | (26,224) | |||||
Depreciation and amortization expense | (18,749) | (28,908) | (47,657) | |||||
General and administrative expense | (17) | (24) | (41) | |||||
Total other income (expense) | (39,886) | (33,675) | (73,561) | |||||
Net income | $ | 3,564 | $ | 3,150 | $ | 6,714 | ||
. | ||||||||
BXP's nominal ownership percentage | 60.00% | 55.00% | ||||||
Partners' share of NOI (after income allocation to private REIT shareholders)2 | $ | 16,719 | $ | 15,708 | $ | 32,427 | ||
BXP's share of NOI (after income allocation to private REIT shareholders) | $ | 26,731 | $ | 21,117 | $ | 47,848 | ||
Unearned portion of capitalized fees3 | $ | 33 | $ | 378 | $ | 411 | ||
Partners' share of select items2 | ||||||||
Partners' share of write-offs associated with accounts receivable | $ | 661 | $ | 3,627 | $ | 4,288 | ||
Partners' share of write-offs associated with straight-line rent | $ | 543 | $ | 9,740 | $ | 10,283 | ||
Partners' share of parking and other revenue | $ | - | $ | 406 | $ | 406 | ||
Partners' share of hedge amortization | $ | 144 | $ | - | $ | 144 | ||
Partners' share of amortization of financing costs | $ | 346 | $ | 36 | $ | 382 | ||
Partners' share of depreciation and amortization related to capitalized fees | $ | 344 | $ | 1,865 | $ | 2,209 | ||
Partners' share of capitalized interest | $ | - | $ | 1,296 | $ | 1,296 | ||
Partners' share of lease transaction costs that qualify as rent inducements | $ | 120 | $ | - | $ | 120 | ||
Partners' share of management and other fees | $ | 661 | $ | 884 | $ | 1,545 | ||
Partners' share of basis differential and other adjustments | $ | (17) | $ | (123) | $ | (140) |
43
RECONCILIATIONS OF NON-GAAP FINANCIAL MEASURES AND OTHER FINANCIAL INFORMATION (UNAUDITED)
Joint Ventures ("JVs") - Consolidated (continued) (unaudited and in thousands)
Results of Operations for the three months ended June 30, 2020
Norges Joint Ventures | |||||||||||
Times Square Tower | |||||||||||
601 Lexington Avenue / | |||||||||||
One Five Nine East 53rd Street | |||||||||||
767 Fifth Avenue | 100 Federal Street | Total Consolidated | |||||||||
Reconciliation of Partners' share of EBITDAre | (The GM Building) | Atlantic Wharf Office | Joint Ventures | ||||||||
Partners' NCI4 | $ | 441 | $ | (1,208) | $ | (767) | |||||
Add: | |||||||||||
Partners' share of interest expense2 | 8,466 | 2,272 | 10,738 | ||||||||
Partners' share of depreciation and amortization expense after BXP's basis differential1 | 7,826 | 14,654 | 22,480 | ||||||||
Partners' share of EBITDAre | $ | 16,733 | $ | 15,718 | $ | 32,451 | |||||
Reconciliation of Partners' share of NOI2 | |||||||||||
Rental revenue | $ | 28,598 | $ | 31,569 | $ | 60,167 | |||||
Less: Termination income | - | 321 | 321 | ||||||||
Rental revenue (excluding termination income) | 28,598 | 31,248 | 59,846 | ||||||||
Less: Operating expenses (including partners' share of management and other fees) | 11,879 | 15,882 | 27,761 | ||||||||
Income allocation to private REIT shareholders | - | (21) | (21) | ||||||||
NOI (excluding termination income and after income allocation to private REIT shareholders) | $ | 16,719 | $ | 15,387 | $ | 32,106 | |||||
Rental revenue (excluding termination income) | $ | 28,598 | $ | 31,248 | $ | 59,846 | |||||
Less: Straight-line rent | 5,704 | (7,296) | (1,592) | ||||||||
Fair value lease revenue | 247 | 49 | 296 | ||||||||
Add: Lease transaction costs that qualify as rent inducements | 120 | - | 120 | ||||||||
Subtotal | $ | 22,767 | $ | 38,495 | $ | 61,262 | |||||
Less: Operating expenses (including partners' share of management and other fees) | 11,879 | 15,882 | 27,761 | ||||||||
Income allocation to private REIT shareholders | - | (21) | (21) | ||||||||
NOI - cash (excluding termination income and after income allocation to private REIT shareholders) | $ | 10,888 | $ | 22,634 | $ | 33,522 | |||||
Reconciliation of Partners' share of Revenue2 | |||||||||||
Rental revenue | $ | 28,598 | $ | 31,569 | $ | 60,167 | |||||
Add: Development and management services revenue | - | 1 | 1 | ||||||||
Revenue | $ | 28,598 | $ | 31,570 | $ | 60,168 | |||||
44
RECONCILIATIONS OF NON-GAAP FINANCIAL MEASURES AND OTHER FINANCIAL INFORMATION (UNAUDITED)
Joint Ventures ("JVs") - Unconsolidated (unaudited and in thousands)
Results of Operations for the three months ended June 30, 2020
500 North | Santa | Total | ||||||||||||||||||||||||||||||
Market | Metropolitan | 901 New | Annapolis | Colorado | Monica | The Hub on | Gateway | Other Joint | ||||||||||||||||||||||||
Capitol | Business | Unconsolidated | ||||||||||||||||||||||||||||||
Revenue | Square North | Square | York Avenue | Junction 1 | Street, N.W. | Center | Park | Causeway | Commons | Ventures 2 | Joint Ventures | |||||||||||||||||||||
Lease 3 | $ | 5,627 | $ | 4,210 | $ | 5,961 | $ | 1,947 | $ | 4,352 | $ | 19,740 | $ | 14,910 | $ | 8,005 | $ | 11,706 | $ | 1,136 | $ | 77,594 | ||||||||||
Write-offs associated with accounts | (169) | - | (124) | - | (2) | - | (833) | (730) | - | - | (1,858) | |||||||||||||||||||||
receivable | ||||||||||||||||||||||||||||||||
Straight-line rent | 1 | 2,147 | 558 | 42 | (43) | (126) | 1,657 | 1,624 | 381 | 3,648 | 9,889 | |||||||||||||||||||||
Write-offs associated with straight-line rent | 7 | - | (435) | - | (113) | - | (123) | (696) | - | - | (1,360) | |||||||||||||||||||||
Fair value lease revenue | - | - | - | - | - | 9 | 805 | - | 120 | - | 934 | |||||||||||||||||||||
Termination income | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
Total lease revenue | 5,466 | 6,357 | 5,960 | 1,989 | 4,194 | 19,623 | 16,416 | 8,203 | 12,207 | 4,784 | 85,199 | |||||||||||||||||||||
Parking and other | 209 | 146 | 204 | - | 17 | 1,706 | 1,329 | 143 | 1 | 533 | 4,288 | |||||||||||||||||||||
Total rental revenue | 5,675 | 6,503 | 6,164 | 1,989 | 4,211 | 21,329 | 17,745 | 8,346 | 12,208 | 5,317 | 89,487 | |||||||||||||||||||||
Expenses | 4 | |||||||||||||||||||||||||||||||
Operating | 2,309 | 3,019 | 3,012 | 817 | 1,703 | 5,373 | 6,517 | 4,079 | 4,126 | 2,530 | 33,485 | |||||||||||||||||||||
Net Operating Income | 3,366 | 3,484 | 3,152 | 1,172 | 2,508 | 15,956 | 11,228 | 4,267 | 8,082 | 2,787 | 56,002 | |||||||||||||||||||||
Other income/(expense) | ||||||||||||||||||||||||||||||||
Development and management services | 3 | - | - | 6 | - | - | - | - | - | - | 9 | |||||||||||||||||||||
income | ||||||||||||||||||||||||||||||||
Interest and other income | 8 | - | (8) | 8 | 3 | 20 | - | 9 | - | 27 | 67 | |||||||||||||||||||||
Interest expense | (1,416) | (2,901) | (2,063) | (370) | (1,116) | (4,979) | (6,962) | (2,357) | - | (1,142) | (23,306) | |||||||||||||||||||||
Depreciation and amortization expense | (1,179) | (2,798) | (1,456) | (662) | (872) | (5,625) | (8,762) | (4,763) | (8,405) | (2,868) | (37,390) | |||||||||||||||||||||
General and administrative expense | - | (21) | (14) | - | - | (8) | (165) | - | (1) | (10) | (219) | |||||||||||||||||||||
Gain on sale of real estate | - | - | - | 11,530 | - | - | - | - | - | 190 | 11,720 | |||||||||||||||||||||
Total other income/(expense) | (2,584) | (5,720) | (3,541) | 10,512 | (1,985) | (10,592) | (15,889) | (7,111) | (8,406) | (3,803) | (49,119) | |||||||||||||||||||||
Net income/(loss) | $ | 782 | $ | (2,236) | $ | (389) | $ | 11,684 | $ | 523 | $ | 5,364 | $ | (4,661) | $ | (2,844) | $ | (324) | $ | (1,016) | $ | 6,883 | ||||||||||
BXP's economic ownership percentage | 50 % | 20 % | 50 % | 50 % | 30 % | 50 % | 55 % | 50 % | 55 % | |||||||||||||||||||||||
BXP's share of select items | ||||||||||||||||||||||||||||||||
BXP's share of write-offs associated with | $ | 85 | $ | - | $ | 62 | $ | - | $ | 1 | $ | - | $ | 458 | $ | 365 | $ | - | $ | - | $ | 971 | ||||||||||
accounts receivable | ||||||||||||||||||||||||||||||||
BXP's share of write-offs associated with | $ | (4) | $ | - | $ | 218 | $ | - | $ | 34 | $ | - | $ | 68 | $ | 348 | $ | - | $ | - | $ | 664 | ||||||||||
straight-line rents | ||||||||||||||||||||||||||||||||
BXP's share of parking and other revenue | $ | 105 | $ | 29 | $ | 102 | 5 | $ | - | $ | 5 | $ | 853 | $ | 731 | $ | 72 | $ | 1 | $ | 186 | $ | 2,084 | |||||||||
BXP's share of amortization of financing costs | $ | 10 | $ | 63 | $ | 22 | $ | 22 | $ | 4 | $ | 13 | $ | 72 | $ | 180 | $ | - | $ | 152 | $ | 538 | ||||||||||
BXP's share of capitalized interest | $ | - | $ | 5 | $ | - | 5 | $ | - | $ | - | $ | - | $ | - | $ | 431 | $ | - | $ | 848 | $ | 1,284 | |||||||||
Reconciliation of BXP's share of EBITDAre | 5 | |||||||||||||||||||||||||||||||
Income/(loss) from unconsolidated joint ventures | $ | 345 | $ | (445) | $ | (125) | $ | 5,906 | $ | 159 | $ | 1,660 | $ | (2,559) | $ | (1,319) | $ | (1,446) | $ | (344) | $ | 1,832 | ||||||||||
Add: | 5 | |||||||||||||||||||||||||||||||
BXP's share of interest expense | 708 | 580 | 1,032 | 185 | 335 | 2,490 | 3,829 | 1,179 | - | 571 | 10,909 | |||||||||||||||||||||
BXP's share of depreciation and amortization | 5 | 6 | ||||||||||||||||||||||||||||||
expense | 635 | 556 | 654 | 335 | 259 | 4,706 | 4,811 | 2,279 | 5,556 | 1,221 | 21,012 | |||||||||||||||||||||
Less: | 5 | |||||||||||||||||||||||||||||||
BXP's share of gain on sale of real estate | - | - | - | 5,833 | - | - | - | - | - | 113 | 5,946 | |||||||||||||||||||||
5 | ||||||||||||||||||||||||||||||||
BXP's share of EBITDAre | $ | 1,688 | $ | 691 | $ | 1,561 | $ | 593 | $ | 753 | $ | 8,856 | $ | 6,081 | $ | 2,139 | $ | 4,110 | $ | 1,335 | $ | 27,807 | ||||||||||
45
RECONCILIATIONS OF NON-GAAP FINANCIAL MEASURES AND OTHER FINANCIAL INFORMATION (UNAUDITED)
Joint Ventures ("JVs") - Unconsolidated (unaudited and in thousands)
Results of Operations for the three months ended June 30, 2020
Santa | Total | |||||||||||||||||||||||||||||||
Reconciliation of BXP's share of Net Operating Income/ | Market | Metropolitan | 901 New | Annapolis | Colorado | Monica | The Hub on | Gateway | Other Joint | |||||||||||||||||||||||
Dock 72 | Business | Unconsolidated | ||||||||||||||||||||||||||||||
(Loss) | Square North | Square | York Avenue | Junction1 | Center | Park | Causeway | Commons | Ventures2 | Joint Ventures | ||||||||||||||||||||||
BXP's share of rental revenue | $ | 2,838 | $ | 1,301 | $ | 3,082 | 5 | $ | 995 | $ | 1,263 | $ | 11,537 | 6 | $ | 9,760 | $ | 4,173 | $ | 6,396 | $ | 2,530 | $ | 43,875 | ||||||||
BXP's share of operating expenses | 1,155 | 604 | 1,506 | 5 | 409 | 511 | 2,687 | 3,584 | 2,040 | 2,269 | 1,199 | 15,964 | ||||||||||||||||||||
BXP's share of net operating income/(loss) | 1,683 | 697 | 1,576 | 5 | 586 | 752 | 8,850 | 6 | 6,176 | 2,133 | 4,127 | 1,331 | 27,911 | |||||||||||||||||||
Less: | ||||||||||||||||||||||||||||||||
BXP's share of termination income | - | - | - | 5 | - | - | - | - | - | - | - | - | ||||||||||||||||||||
BXP's share of net operating income/(loss) (excluding | 1,683 | 697 | 1,576 | 5 | 586 | 752 | 8,850 | 6 | 6,176 | 2,133 | 4,127 | 1,331 | 27,911 | |||||||||||||||||||
termination income) | ||||||||||||||||||||||||||||||||
Less: | ||||||||||||||||||||||||||||||||
BXP's share of straight-line rent | 4 | 429 | 62 | 5 | 21 | (47) | 372 | 6 | 844 | 464 | 158 | 1,824 | 4,131 | |||||||||||||||||||
BXP's share of fair value lease revenue | - | - | - | 5 | - | - | 442 | 6 | 443 | - | (200) | - | 685 | |||||||||||||||||||
Add: | ||||||||||||||||||||||||||||||||
BXP's share of straight-line ground rent adjustment | - | - | - | 5 | - | - | - | - | - | - | 41 | 41 | ||||||||||||||||||||
BXP's share of lease transaction costs that qualify as | - | 86 | 2 | 5 | - | - | - | 52 | - | (327) | - | (187) | ||||||||||||||||||||
rent inducements | ||||||||||||||||||||||||||||||||
BXP's share of net operating income/(loss) - cash | $ | 1,679 | $ | 354 | $ | 1,516 | 5 | $ | 565 | $ | 799 | $ | 8,036 | 6 | $ | 4,941 | $ | 1,669 | $ | 3,842 | $ | (452) | $ | 22,949 | ||||||||
(excluding termination income) | ||||||||||||||||||||||||||||||||
Reconciliation of BXP's share of Revenue | ||||||||||||||||||||||||||||||||
BXP's share of rental revenue | $ | 2,838 | $ | 1,301 | $ | 3,082 | 5 | $ | 995 | $ | 1,263 | $ | 11,537 | 6 | $ | 9,760 | $ | 4,173 | $ | 6,396 | $ | 2,530 | $ | 43,875 | ||||||||
Add: | ||||||||||||||||||||||||||||||||
BXP's share of development and management | 2 | - | - | 5 | 3 | - | - | - | - | - | - | 5 | ||||||||||||||||||||
services revenue | ||||||||||||||||||||||||||||||||
BXP's share of revenue | $ | 2,840 | $ | 1,301 | $ | 3,082 | 5 | $ | 998 | $ | 1,263 | $ | 11,537 | 6 | $ | 9,760 | $ | 4,173 | $ | 6,396 | $ | 2,530 | $ | 43,880 | ||||||||
- Annapolis Junction includes three in-service properties and two undeveloped land parcels
- Includes 1001 6th Street, Dock 72, 7750 Wisconsin Avenue, 1265 Main Street, Wisconsin Place Parking Facility, 3 Hudson Boulevard, 540 Madison Avenue and Platform 16.
- Lease revenue includes recoveries from tenants and service income from tenants.
- Includes approximately $80 of straight-line ground rent expense.
- Reflects the allocation percentages pursuant to the achievement of specified investment return thresholds as provided for in the joint venture agreement.
- The Company's purchase price allocation under ASC 805 for Colorado Center differs from the historical basis of the venture resulting in the majority of the basis differential for this venture.
46
RECONCILIATIONS OF NON-GAAP FINANCIAL MEASURES AND OTHER FINANCIAL INFORMATION (UNAUDITED)
Net Operating Income (NOI) (in thousands)
Quarter ended | ||
June 30, 2020 | ||
Net income attributable to Boston Properties, Inc. common shareholders | $ | 266,525 |
Preferred dividends | 2,625 | |
Net income attributable to Boston Properties, Inc. | 269,150 | |
Net income attributable to noncontrolling interests: | ||
Noncontrolling interest - common units of the Operating Partnership | 30,197 | |
Noncontrolling interests in property partnerships | (767) | |
Net income | 298,580 | |
Add: | ||
Interest expense | 107,142 | |
Depreciation and amortization expense | 178,188 | |
Transaction costs | 332 | |
Payroll and related costs from management services contracts | 2,484 | |
General and administrative expense | 37,743 | |
Less: | ||
Interest and other income (loss) | 1,305 | |
Gains (losses) from investments in securities | 4,552 | |
Gains (losses) on sales of real estate | 203,767 | |
Income (loss) from unconsolidated joint ventures ("JVs") | 1,832 | |
Direct reimbursements of payroll and related costs from management services contracts | 2,484 | |
Development and management services revenue | 8,125 | |
Consolidated NOI | 402,404 | |
Add: | ||
BXP's share of NOI from unconsolidated JVs1 | 27,911 | |
Less: | ||
Partners' share of NOI from consolidated JVs (after income allocation to private REIT shareholders)2 | 32,427 | |
Termination income | 3,309 | |
Add: | ||
Partners' share of termination income from consolidated JVs2 | 321 | |
BXP's Share of NOI (excluding termination income) (A) | $ | 394,900 |
1See "Joint Ventures-Unconsolidated" in this Appendix. Annualized amounts represent amounts for the quarter ended June 30, 2020, multiplied by four (4). 2See "Joint Ventures-Consolidated" in this Appendix. Annualized amounts represent amounts for the quarter ended June 30, 2020, multiplied by four (4).
47
Attachments
- Original document
- Permalink
Disclaimer
Boston Properties Inc. published this content on 30 September 2020 and is solely responsible for the information contained therein. Distributed by Public, unedited and unaltered, on 30 September 2020 13:59:01 UTC