Document
falsefalse00010375400001043121 0001037540 2019-10-29 2019-10-29 0001037540 srt:SubsidiariesMember 2019-10-29 2019-10-29 0001037540 us-gaap:CommonStockMember 2019-10-29 2019-10-29 0001037540 bxp:A5.25SeriesBCumulativeRedeemablePreferredStockparvalue0.01pershareMember 2019-10-29 2019-10-29


UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
 
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934
 
Date of report (Date of earliest event reported): October 29, 2019
BOSTON PROPERTIES, INC.
BOSTON PROPERTIES LIMITED PARTNERSHIP
(Exact Name of Registrants As Specified in its Charter)
Boston Properties, Inc.
Delaware
1-13087
04-2473675
 
(State or Other Jurisdiction
of Incorporation)
(Commission File Number)
(IRS Employer
Identification No.)
Boston Properties Limited Partnership
Delaware
0-50209
04-3372948
 
(State or Other Jurisdiction
of Incorporation)
(Commission File Number)
(IRS Employer
Identification No.)
800 Boylston Street, Suite 1900, Boston, Massachusetts 02199
(Address of Principal Executive Offices) (Zip Code)
(617) 236-3300
(Registrants’ telephone number, including area code)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrants under any of the following provisions (see General Instruction A.2. below):
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))





Securities registered pursuant to Section 12(b) of the Act:
Registrant
Title of each class
Trading Symbol(s)
Name of each exchange on which registered
Boston Properties, Inc.
Common Stock, par value $0.01 per share
BXP
New York Stock Exchange
Boston Properties, Inc.
Depository Shares Each Representing 1/100th of a share
BXP PRB
New York Stock Exchange
of 5.25% Series B Cumulative Redeemable Preferred Stock, par value $0.01 per share

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
  
Boston Properties, Inc.:
Emerging growth company

Boston Properties Limited Partnership:
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 provided pursuant to Section 13(a) of the Exchange Act.

Boston Properties, Inc. ☐         Boston Properties Limited Partnership ☐









Item 2.02.
Results of Operations and Financial Condition.

The information in this Item 2.02 - “Results of Operations and Financial Condition” is being furnished. Such information, including Exhibits 99.1 and 99.2 hereto, shall not be deemed “filed” for any purpose, including for the purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to the liabilities of that Section. The information in this Item 2.02, including Exhibits 99.1 and 99.2, shall not be deemed incorporated by reference into any filing under the Securities Act of 1933, as amended, or the Exchange Act regardless of any general incorporation language in such filing.

On October 29, 2019, Boston Properties, Inc. (the “Company”), the general partner of Boston Properties Limited Partnership, issued a press release announcing its financial results for the third quarter of 2019. That press release referred to certain supplemental information that is available on the Company’s website. The text of the supplemental information and the press release are attached hereto as Exhibits 99.1 and 99.2, respectively, and are incorporated by reference herein.

Item 9.01. Financial Statements and Exhibits.

(d) Exhibits.
Exhibit No.
 
Description
*99.1
 
*99.2
 
*101.SCH
 
Inline XBRL Taxonomy Extension Schema Document.
*101.CAL
 
Inline XBRL Taxonomy Extension Calculation Linkbase Document.
*101.LAB
 
Inline XBRL Taxonomy Extension Label Linkbase Document.
*101.PRE
 
Inline XBRL Taxonomy Extension Presentation Linkbase Document.
*101.DEF
 
Inline XBRL Taxonomy Extension Definition Linkbase Document.
*104
 
Cover Page Interactive Data File (formatted as Inline XBRL with applicable taxonomy extension information contained in Exhibits 101.*).
______________
* Filed herewith.









SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrants have duly caused this report to be signed on their behalf by the undersigned hereunto duly authorized.

BOSTON PROPERTIES, INC.
 
 
By:
/s/    MICHAEL E. LABELLE        
 
Michael E. LaBelle
 
Executive Vice President, Chief Financial Officer
 
and Treasurer
 
 
 
 
 
 
BOSTON PROPERTIES LIMITED PARTNERSHIP
By: Boston Properties, Inc., its General Partner
 
 
By:
/s/    MICHAEL E. LABELLE        
 
Michael E. LaBelle
 
Executive Vice President, Chief Financial Officer
 
and Treasurer

    

Date: October 29, 2019





Exhibit

Exhibit 99.1


https://cdn.kscope.io/d11e7a0dea57107c32d591c2ebd5f24e-bxpsupplementalcoverphoto.jpg

https://cdn.kscope.io/d11e7a0dea57107c32d591c2ebd5f24e-bxplogosupplementalcovera12.jpg
Supplemental Operating and Financial Data
for the Quarter Ended September 30, 2019




THE COMPANY

Boston Properties, Inc. (NYSE: BXP) (“Boston Properties,” “BXP” or the “Company”) is the largest publicly-traded developer, owner and manager of Class A office properties in the United States, concentrated in five markets -  Boston, Los Angeles, New York, San Francisco and Washington, DC. The Company is a fully integrated real estate company, organized as a real estate investment trust (REIT), that develops, manages, operates, acquires and owns a diverse portfolio of primarily Class A office space. The Company’s complete portfolio totals 51.9 million square feet and 196 properties, including 13 properties under construction/redevelopment, and consists of 177 office properties, 12 retail properties, six residential properties and one hotel. Boston Properties is well-known for its in-house building management expertise and responsiveness to tenants’ needs. The Company holds a superior track record of developing premium Central Business District (CBD) office buildings, successful mixed-use complexes, suburban office centers and build-to-suit projects for a diverse array of creditworthy tenants. Boston Properties actively works to promote its growth and operations in a sustainable and responsible manner.  The Company has earned seven consecutive Global Real Estate Sustainability Benchmark (GRESB) Green Stars and the highest GRESB 5-star Rating. Boston Properties, an S&P 500 Company, was founded in 1970 by Mortimer B. Zuckerman and Edward H. Linde and became a public company in 1997.


FORWARD-LOOKING STATEMENTS

This Supplemental package contains forward-looking statements within the meaning of the Federal securities laws. You can identify these statements by our use of the words “assumes,” “believes,” “budgeted,” “estimates,” “expects,” “guidance,” “intends,” “may,” “might,” “plans,” “projects,” “should,” “will” and similar expressions that do not relate to historical matters. You should exercise caution in interpreting and relying on forward-looking statements because they involve known and unknown risks, uncertainties and other factors that are, in some cases, beyond Boston Properties’ control and could materially affect actual results, performance or achievements. These factors include, without limitation, the ability to enter into new leases or renew leases on favorable terms, dependence on tenants’ financial condition, the uncertainties of real estate development, acquisition and disposition activity, the ability to effectively integrate acquisitions, the uncertainties of investing in new markets, the ability of our joint venture partners to satisfy their obligations, the costs and availability of financing, the effectiveness of our interest rate hedging programs, the effects of local, national and international economic and market conditions, the effects of acquisitions, dispositions and possible impairment charges on our operating results, the impact of newly adopted accounting principles on the Company’s accounting policies and on period-to-period comparisons of financial results, regulatory changes and other risks and uncertainties detailed from time to time in the Company’s filings with the Securities and Exchange Commission. These forward-looking statements speak only as of the date of issuance of this report and are not guarantees of future results, performance or achievements. Boston Properties does not undertake a duty to update or revise any forward-looking statement, whether as a result of new information, future events or otherwise.


NON-GAAP FINANCIAL MEASURES

This Supplemental package includes non-GAAP financial measures, which are accompanied by what the Company considers the most directly comparable financial measures calculated and presented in accordance with GAAP. Quantitative reconciliations of the differences between the most directly comparable GAAP financial measures and the non-GAAP financial measures presented are provided within this Supplemental package. Definitions of these non-GAAP financial measures and statements of the reasons why management believes the non-GAAP measures provide useful information to investors about the Company’s financial condition and results of operations, and, if applicable, the other purposes for which management uses the measures, can be found in the Definitions section of this Supplemental starting on page 55.

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, financings 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. Unless noted otherwise, reconciliations of “BXP’s Share” of these financial measures can be found in the Reconciliations section of this Supplemental package starting on page 59.


GENERAL INFORMATION
Corporate Headquarters
Trading Symbol
Investor Relations
Inquiries
800 Boylston Street
BXP
Boston Properties, Inc.
Inquiries should be directed to
Suite 1900
 
800 Boylston Street, Suite 1900
Michael E. LaBelle
Boston, MA 02199
Stock Exchange Listing
Boston, MA 02199
Executive Vice President, Chief Financial Officer
www.bxp.com
New York Stock Exchange
investors.bxp.com
at 617.236.3352 or
(t) 617.236.3300
 
investorrelations@bxp.com
mlabelle@bxp.com
(f) 617.236.3311
 
(t) 617.236.3822
 
 
 
(f) 617.236.3311
Sara Buda
 
 
 
Vice President, Investor Relations
 
 
 
at 617.236.3429 or
 
 
 
sbuda@bxp.com

(Cover photo: Rendering of 145 Broadway, Cambridge, MA)




 https://cdn.kscope.io/d11e7a0dea57107c32d591c2ebd5f24e-bxplogosupplementalheadera12.jpg
Q3 2019
Table of contents
 
Page
OVERVIEW
 
Company Profile
Guidance and Assumptions
 
 
FINANCIAL INFORMATION
 
Financial Highlights
Consolidated Balance Sheets
Consolidated Income Statements
Funds From Operations (FFO)
Funds Available for Distribution (FAD)
Net Operating Income (NOI)
Same Property Net Operating Income (NOI) by Reportable Segment
Capital Expenditures, Tenant Improvement Costs and Leasing Commissions
Acquisitions and Dispositions
 
 
DEVELOPMENT ACTIVITY
 
Construction in Progress
Land Parcels and Purchase Options
 
 
LEASING ACTIVITY
 
Leasing Activity
 
 
PROPERTY STATISTICS
 
Portfolio Overview
Residential and Hotel Performance
In-Service Property Listing
Top 20 Tenants Listing and Portfolio Tenant Diversification
Occupancy by Location
 
 
DEBT AND CAPITALIZATION
 
Capital Structure
Debt Analysis
Senior Unsecured Debt Covenant Compliance Ratios
Net Debt to EBITDAre
Debt Ratios
 
 
JOINT VENTURES
 
Consolidated Joint Ventures
Unconsolidated Joint Ventures
 
 
LEASE EXPIRATION ROLL-OUT
 
Total In-Service Properties
Boston
Los Angeles
New York
San Francisco
Washington, DC
CBD
Suburban
 
 
RESEARCH COVERAGE, DEFINITIONS AND RECONCILIATIONS
 
Research Coverage
Definitions
Reconciliations
Consolidated Income Statement - Prior Year











 https://cdn.kscope.io/d11e7a0dea57107c32d591c2ebd5f24e-bxplogosupplementalheadera12.jpg
Q3 2019
Company profile

SNAPSHOT

(as of September 30, 2019)
Fiscal Year-End
December 31
Total Properties (includes unconsolidated joint ventures)
196
Total Square Feet (includes unconsolidated joint ventures)
51.9 million
Common shares outstanding, plus common units and LTIP units (other than unearned Multi-Year Long-Term Incentive Program (MYLTIP) Units) on an as-converted basis 1
172.6 million
Closing Price, at the end of the quarter
$129.66 per share
Dividend - Quarter/Annualized
$0.95/$3.80 per share
Dividend Yield
2.93%
Consolidated Market Capitalization 1
$34.4 billion
BXP’s Share of Market Capitalization 1, 2
$34.1 billion
Senior Debt Ratings
A- (S&P); BBB+ (Fitch); Baa1 (Moody’s)
STRATEGY

Boston Properties’ primary business objective is to maximize return on investment in an effort to provide its investors with the greatest possible total return in all points of the economic cycle. To achieve this objective, the Company maintains consistent strategies that include the following:
to maintain a keen focus on select markets that exhibit the strongest economic growth and investment characteristics over time - currently Boston, Los Angeles, New York, San Francisco and Washington, DC;
to invest in the highest quality buildings (primarily office) with unique amenities and locations that are able to maintain high occupancy, achieve premium rental rates through economic cycles and that advance our commitment to sustainable development and operations;
in our core markets, to maintain scale and a full-service real estate capability (development, construction, leasing and property management) to ensure we (1) see all relevant investment deal flow, (2) maintain an ability to execute on all types of real estate opportunities, such as development, repositioning, acquisitions and dispositions, throughout the real estate investment cycle and (3) provide superior service to our tenants;
to be astute in market timing for investment decisions by developing into economic growth, acquiring properties in times of opportunity and selling assets at attractive prices, resulting in continuous portfolio refreshment;
to ensure a strong balance sheet to maintain consistent access to capital and the resultant ability to make opportunistic investments; and
to foster a culture and reputation of integrity, excellence and purposefulness, making us the employer of choice for talented real estate professionals and the counterparty of choice for tenants and real estate industry participants.
MANAGEMENT

Board of Directors
 
Chairman Emeritus
Joel I. Klein
Chairman of the Board
 
Mortimer B. Zuckerman
Owen D. Thomas
Chief Executive Officer
 
 
Douglas T. Linde
President
 
Management
Kelly A. Ayotte
 
 
Owen D. Thomas
Chief Executive Officer
Bruce W. Duncan
Chair of Compensation Committee
 
Douglas T. Linde
President
Karen E. Dykstra
 
 
Raymond A. Ritchey
Senior Executive Vice President
Carol B. Einiger
 
 
Michael E. LaBelle
Executive Vice President, Chief Financial Officer and Treasurer
Diane J. Hoskins
 
 
 
Matthew J. Lustig
Chair of Nominating & Corporate Governance Committee

 
Peter D. Johnston
Executive Vice President, Washington, DC Region
 
 
Bryan J. Koop
Executive Vice President, Boston Region
David A. Twardock
Chair of Audit Committee
 
Robert E. Pester
Executive Vice President, San Francisco Region
William H. Walton, III
 
 
John F. Powers
Executive Vice President, New York Region
 
 
 
Frank D. Burt
Senior Vice President and Chief Legal Officer
 
 
 
Michael R. Walsh
Senior Vice President and Chief Accounting Officer
TIMING OF EARNINGS ANNOUNCEMENTS
Quarterly results for the next four quarters will be announced according to the following schedule:
Fourth Quarter, 2019
Tentatively January 28, 2020
 
 
First Quarter, 2020
Tentatively April 28, 2020
 
 
Second Quarter, 2020
Tentatively July 28, 2020
 
 
Third Quarter, 2020
Tentatively October 27, 2020
 
 
____________________
1 
For additional detail, see page 28.
2 
For the Company’s definitions and related disclosures, see the Definitions and Reconciliations sections of this Supplemental package starting on page 55.

1



 https://cdn.kscope.io/d11e7a0dea57107c32d591c2ebd5f24e-bxplogosupplementalheadera12.jpg
Q3 2019
Guidance and assumptions

GUIDANCE

The Company’s guidance for the full year 2019 and full year 2020 for diluted earnings per common share attributable to Boston Properties, Inc. common shareholders (EPS) and diluted funds from operations (FFO) per common share attributable to Boston Properties, Inc. common shareholders is set forth and reconciled below.  Except as described below, the estimates reflect management’s view of current and future market conditions, including assumptions with respect to rental rates, occupancy levels, the timing of the lease-up of available space and development deliveries and the earnings impact of the events referenced in the Company’s earnings release issued on October 29, 2019 and otherwise referenced during the Company’s conference call scheduled for October 30, 2019Except as otherwise publicly disclosed, the estimates do not include any material (1) possible future gains or losses or the impact on operating results from other possible future property acquisitions or dispositions, (2) other possible capital markets activity or (3) possible future impairment charges. EPS estimates may be subject to fluctuations as a result of several factors, including changes in the recognition of depreciation and amortization expense and any gains or losses associated with disposition activity. The Company is not able to assess at this time the potential impact of these factors on projected EPS. By definition, FFO does not include real estate-related depreciation and amortization, impairment losses on depreciable real estate or gains or losses associated with disposition activities. For a complete definition of FFO and statements of the reasons why management believes it provides useful information to investors, see page 57. There can be no assurance that the Company’s actual results will not differ materially from the estimates set forth below.

 
 
 
 
Full Year 2019
 
Full Year 2020
 
 
 
 
Low
 
High
 
Low
 
High
Projected EPS (diluted)
 
$
3.28

 
$
3.30

 
$
3.45

 
$
3.65

 
Add:
 
 
 
 
 
 
 
 
 
 
 
Projected Company share of real estate depreciation and amortization
 
3.84

 
3.84

 
4.00

 
4.00

 
 
Impairment Loss
 
0.14

 
0.14

 

 

 
 
Projected Company share of (gains)/losses on sales of real estate
 
(0.28
)
 
(0.28
)
 

 

Projected FFO per share (diluted)
 
$
6.98

 
$
7.00

 
$
7.45

 
$
7.65



ASSUMPTIONS
(dollars in thousands)

 
 
 
Full Year 2019
 
Full Year 2020
 
 
 
Low
 
High
 
Low
 
High
Operating property activity:
 
 
 
 
 
 
 
 
 
Average In-service portfolio occupancy
 
92.50
%
93.50
%
 
92.50
%
93.50
%
 
Increase in BXP’s Share of Same Property net operating income (excluding termination income)
 
6.25
%
7.00
%
 
3.00
%
4.75
%
 
Increase in BXP’s Share of Same Property net operating income - cash (excluding termination income)
 
5.00
%
6.50
%
 
3.00
%
4.75
%
 
BXP’s Share of Non Same Properties’ incremental contribution to net operating income over prior year (excluding asset sales)
 
$
80,000

$
90,000

 
$
60,000

$
70,000

 
BXP’s Share of incremental net operating income related to asset sales over prior year
 
$
(17,000
)
$
(17,000
)
 
$
(3,000
)
$
(3,000
)
 
BXP’s Share of straight-line rent and fair value lease revenue (non-cash revenue)
 
$
110,000

$
125,000

 
$
100,000

$
130,000

 
Hotel net operating income
 
$
15,000

$
16,000

 
$
15,000

$
16,500

 
Termination income
 
$
14,000

$
16,000

 
$
2,000

$
8,000

 
 
 
 
 
 
 
 
 
 
Other revenue (expense):
 
 
 
 
 
 
 
 
 
Development and management services revenue
 
$
37,000

$
41,000

 
$
25,000

$
32,000

 
General and administrative expense 1
 
$
(140,000
)
$
(136,000
)
 
$
(145,000
)
$
(140,000
)
 
Net interest expense 2
 
$
(430,000
)
$
(420,000
)
 
$
(430,000
)
$
(410,000
)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Noncontrolling interest:
 
 
 
 
 
 
 
 
 
Noncontrolling interest in property partnerships’ share of FFO
 
$
(148,000
)
$
(138,000
)
 
$
(155,000
)
$
(145,000
)

_____________
1 
Excludes estimated changes in the market value of the Company’s Deferred Compensation Plan and Gains from investments in securities.
2 
Full year 2019 assumptions includes the $28 million loss from the early extinguishment of debt recognized during the third quarter of 2019. The full year 2020 assumptions excludes approximately $9 million of incremental interest expense associated with our unconsolidated joint ventures and contained within income (loss) from unconsolidated joint ventures.

2



 https://cdn.kscope.io/d11e7a0dea57107c32d591c2ebd5f24e-bxplogosupplementalheadera12.jpg
Q3 2019
Financial highlights


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

 
 
Three Months Ended
 
 
30-Sep-19
 
30-Jun-19
Net income attributable to Boston Properties, Inc. common shareholders
 
$
107,771

 
$
164,318

Net income attributable to Boston Properties, Inc. per share - diluted
 
$
0.70

 
$
1.06

FFO attributable to Boston Properties, Inc. common shareholders 1
 
$
253,631

 
$
276,275

Diluted FFO per share 1
 
$
1.64

 
$
1.78

Dividends per common share
 
$
0.95

 
$
0.95

Funds available for distribution to common shareholders and common unitholders (FAD) 2
 
$
191,920

 
$
223,719

 
 
 
 
 
Selected items:
 
 
 
 
Revenue
 
$
743,553

 
$
733,741

Recoveries from tenants 3
 
$
124,445

 
$
117,971

Service income from tenants 4
 
$
3,180

 
$
2,818

BXP’s Share of revenue 5
 
$
704,171

 
$
698,643

BXP’s Share of straight-line rent 5, 6
 
$
(1,904
)
 
$
18,653

BXP’s Share of straight-line rent from deferred revenue 5, 7
 
$
(22,156
)
 
$

BXP’s Share of fair value lease revenue 5, 8
 
$
4,467

 
$
5,124

BXP’s Share of termination income 5
 
$
1,960

 
$
4,969

Ground rent expense
 
$
3,637

 
$
3,656

Capitalized interest
 
$
16,184

 
$
13,256

Capitalized wages
 
$
2,583

 
$
2,594

BXP’s Share of internal leasing and external legal costs that were to be capitalized prior to the adoption of ASU 2016-02 - “Leases” on January 1, 2019 5
 
$
1,523

 
$
1,270

Income (loss) from unconsolidated joint ventures 9
 
$
(649
)
 
$
47,964

BXP’s share of FFO from unconsolidated joint ventures 10
 
$
13,583

 
$
14,985

Net income attributable to noncontrolling interests in property partnerships
 
$
18,470

 
$
17,482

FFO attributable to noncontrolling interests in property partnerships 11
 
$
35,872

 
$
35,351

 
 
 
 
 
Balance Sheet items:
 
 
 
 
Above-market rents (included within Prepaid Expenses and Other Assets)
 
$
11,535

 
$
13,111

Below-market rents (included within Other Liabilities)
 
$
44,000

 
$
49,623

Accrued rental income liability (included within Other Liabilities) 6
 
$
127,699

 
$
79,687

 
 
 
 
 
Ratios:
 
 
 
 
Interest Coverage Ratio (excluding capitalized interest) 12
 
4.01

 
4.13

Interest Coverage Ratio (including capitalized interest) 12
 
3.43

 
3.60

Fixed Charge Coverage Ratio 9
 
2.66

 
2.84

BXP’s Share of Net Debt to BXP’s Share of EBITDAre 13
 
6.47

 
6.32

Change in BXP’s Share of Same Store Net Operating Income (NOI) (excluding termination income) 14
 
7.1
%
 
7.6
%
Change in BXP’s Share of Same Store NOI (excluding termination income) - cash 14
 
5.2
%
 
9.0
%
FAD Payout Ratio 2
 
85.47
%
 
73.32
%
Operating Margins [(rental revenue - rental expense)/rental revenue]
 
63.0
%
 
63.5
%
Occupancy of In-Service Properties
 
92.6
%
 
93.4
%
 
 
 
 
 
Capitalization:
 
 
 
 
Consolidated Debt
 
$
11,838,738

 
$
11,846,241

BXP’s Share of Debt 15
 
$
11,561,991

 
$
11,509,782

Consolidated Market Capitalization
 
$
34,415,850

 
$
34,309,061

Consolidated Debt/Consolidated Market Capitalization
 
34.40
%
 
34.53
%
BXP’s Share of Market Capitalization 15
 
$
34,139,103

 
$
33,972,602

BXP’s Share of Debt/BXP’s Share of Market Capitalization 15
 
33.87
%
 
33.88
%
_____________
1 
For a quantitative reconciliation of FFO attributable to Boston Properties, Inc. common shareholders and Diluted FFO per share, see page 7.
2 
For a quantitative reconciliation of FAD, see page 8. FAD Payout Ratio equals distributions to common shareholders and unitholders (excluding any special distributions) divided by FAD.
3 
Upon the adoption of ASU 2016-02 - “Leases” on January 1, 2019, Recoveries from tenants are included in Lease revenue.
4 
Upon the adoption of ASU 2016-02 - “Leases” on January 1, 2019, Service income from tenants are included in Lease revenue. Prior to adoption, these amounts were included within the line Development and management services revenue.  
5 
See the Definitions and Reconciliations sections of this Supplemental package starting on page 55.
6 
For the three months ended September 30, 2019, includes the straight-line impact related to deferred revenue from a tenant.


3



 https://cdn.kscope.io/d11e7a0dea57107c32d591c2ebd5f24e-bxplogosupplementalheadera12.jpg
Q3 2019
Financial highlights (continued)


7 
Represents the straight-line impact related to deferred revenue from a tenant. For additional information, see page 59.
8 
Represents the net adjustment for above- and below-market leases that are amortized over the terms of the respective leases in place at the property acquisition dates.  
9 
For the three months ended June 30, 2019, includes the Company’s share of the gain on sale of 540 Madison Avenue totaling approximately $47.8 million.
10 
For a quantitative reconciliation for the three months ended September 30, 2019, see page 37.
11 
For a quantitative reconciliation for the three months ended September 30, 2019, see page 34.
12 
For a quantitative reconciliation for the three months ended September 30, 2019 and June 30, 2019, see page 32.
13 
For a quantitative reconciliation for the three months ended September 30, 2019 and June 30, 2019, see page 31.
14 
For a quantitative reconciliation for the three months ended September 30, 2019, see page 12.
15 
For a quantitative reconciliation for September 30, 2019, see page 28.

4



 https://cdn.kscope.io/d11e7a0dea57107c32d591c2ebd5f24e-bxplogosupplementalheadera12.jpg
Q3 2019
Consolidated Balance Sheets


(unaudited and in thousands)
 
 
30-Sep-19
 
30-Jun-19
ASSETS
 
 
 
 
Real estate
 
$
21,088,492

 
$
20,858,468

Construction in progress
 
958,407

 
812,408

Land held for future development
 
246,972

 
272,332

Right of use assets - finance leases
 
232,312

 
187,269

Right of use assets - operating leases
 
149,231

 
149,839

Less accumulated depreciation
 
(5,164,342
)
 
(5,050,606
)
Total real estate
 
17,511,072

 
17,229,710

Cash and cash equivalents
 
751,210

 
1,087,001

Cash held in escrows
 
53,555

 
75,923

Investments in securities
 
34,375

 
33,411

Tenant and other receivables, net
 
102,155

 
87,727

Related party note receivable
 
80,000

 
80,000

Note receivable
 
19,844

 
19,718

Accrued rental income, net
 
1,003,033

 
973,167

Deferred charges, net
 
689,768

 
676,082

Prepaid expenses and other assets
 
110,308

 
68,701

Investments in unconsolidated joint ventures
 
933,255

 
936,835

Total assets
 
$
21,288,575

 
$
21,268,275

 
 
 
 
 
LIABILITIES AND EQUITY
 
 
 
 
Liabilities:
 
 
 
 
Mortgage notes payable, net
 
$
2,952,006

 
$
2,956,833

Unsecured senior notes, net
 
8,387,913

 
8,390,708

Unsecured line of credit
 

 

Unsecured term loan, net
 
498,819

 
498,700

Lease liabilities- finance leases
 
221,029

 
172,902

Lease liabilities - operating leases
 
199,755

 
199,344

Accounts payable and accrued expenses
 
421,269

 
418,429

Dividends and distributions payable
 
165,421

 
165,419

Accrued interest payable
 
83,177

 
89,289

Other liabilities
 
356,338

 
355,984

Total liabilities
 
13,285,727

 
13,247,608

 
 
 
 
 
Commitments and contingencies
 

 

 
 
 
 
 
Redeemable deferred stock units
 
9,408

 

Equity:
 
 
 
 
Stockholders’ equity attributable to Boston Properties, Inc.:
 
 
 
 
Excess stock, $0.01 par value, 150,000,000 shares authorized, none issued or outstanding
 

 

Preferred stock, $0.01 par value, 50,000,000 shares authorized; 5.25% Series B cumulative redeemable preferred stock, $0.01 par value, liquidation preference $2,500 per share, 92,000 shares authorized, 80,000 shares issued and outstanding at September 30, 2019 and June 30, 2019
 
200,000

 
200,000

Common stock, $0.01 par value, 250,000,000 shares authorized, 154,650,973 and 154,642,030 issued and 154,572,073 and 154,563,130 outstanding at September 30, 2019 and June 30, 2019, respectively
 
1,546

 
1,546

Additional paid-in capital
 
6,272,708

 
6,278,961

Dividends in excess of earnings
 
(749,666
)
 
(710,592
)
Treasury common stock at cost, 78,900 shares at September 30, 2019 and June 30, 2019
 
(2,722
)
 
(2,722
)
Accumulated other comprehensive loss
 
(51,996
)
 
(51,340
)
Total stockholders’ equity attributable to Boston Properties, Inc.
 
5,669,870

 
5,715,853

 
 
 
 
 
Noncontrolling interests:
 
 
 
 
Common units of the Operating Partnership
 
603,447

 
608,593

Property partnerships
 
1,720,123

 
1,696,221

Total equity
 
7,993,440

 
8,020,667

 
 
 
 
 
Total liabilities and equity
 
$
21,288,575

 
$
21,268,275



5



 https://cdn.kscope.io/d11e7a0dea57107c32d591c2ebd5f24e-bxplogosupplementalheadera12.jpg
Q3 2019
Consolidated Income Statements


(unaudited and in thousands, except per share amounts)
 
 
Three Months Ended
 
 
30-Sep-19
 
30-Jun-19
Revenue
 
 
 
 
Lease
 
$
692,225

 
$
680,189

Parking and other
 
25,582

 
26,319

Hotel revenue
 
13,014

 
14,844

Development and management services
 
10,303

 
9,986

Direct reimbursements of payroll and related costs from management services contracts
 
2,429

 
2,403

Total revenue
 
743,553

 
733,741

Expenses
 
 
 
 
Operating
 
129,852

 
127,939

Real estate taxes
 
135,419

 
129,620

Demolition costs
 
332

 
412

Hotel operating
 
8,743

 
9,080

General and administrative 1
 
31,147

 
35,071

Payroll and related costs from management services contracts
 
2,429

 
2,403

Transaction costs
 
538

 
417

Depreciation and amortization
 
165,862

 
177,411

Total expenses
 
474,322

 
482,353

Other income (expense)
 
 
 
 
Income (loss) from unconsolidated joint ventures
 
(649
)
 
47,964

Gains (losses) on sales of real estate
 
(15
)
 
1,686

Gains from investments in securities 1
 
106

 
1,165

Interest and other income
 
7,178

 
3,615

Loss from early extinguishment of debt
 
(28,010
)
 

Interest expense
 
(106,471
)
 
(102,357
)
Net income
 
141,370

 
203,461

Net income attributable to noncontrolling interests
 
 
 
 
Noncontrolling interest in property partnerships
 
(18,470
)
 
(17,482
)
Noncontrolling interest - common units of the Operating Partnership 2
 
(12,504
)
 
(19,036
)
Net income attributable to Boston Properties, Inc.
 
110,396

 
166,943

Preferred dividends
 
(2,625
)
 
(2,625
)
Net income attributable to Boston Properties, Inc. common shareholders
 
$
107,771

 
$
164,318

 
 
 
 
 
 
 
 
 
 
INCOME PER SHARE OF COMMON STOCK (EPS)
 
 
 
 
 
 
 
 
 
Net income attributable to Boston Properties, Inc. per share - basic
 
$
0.70

 
$
1.06

Net income attributable to Boston Properties, Inc. per share - diluted
 
$
0.70

 
$
1.06

















_____________
1 
General and administrative expense includes $0.1 million and $1.2 million and Gains from investments in securities include $0.1 million and $1.2 million for the three months ended September 30, 2019 and June 30, 2019, respectively, related to the Company’s deferred compensation plan.
2 
For additional detail, see page 7.

6



 https://cdn.kscope.io/d11e7a0dea57107c32d591c2ebd5f24e-bxplogosupplementalheadera12.jpg
Q3 2019
Funds from operations (FFO) 1


(unaudited and dollars in thousands, except per share amounts)
 
 
Three Months Ended
 
 
30-Sep-19
 
30-Jun-19
Net income attributable to Boston Properties, Inc. common shareholders
 
$
107,771

 
$
164,318

Add:
 
 
 
 
Preferred dividends
 
2,625

 
2,625

Noncontrolling interest - common units of the Operating Partnership
 
12,504

 
19,036

Noncontrolling interests in property partnerships
 
18,470

 
17,482

Net income
 
141,370

 
203,461

Add:
 
 
 
 
Depreciation and amortization expense
 
165,862

 
177,411

Noncontrolling interests in property partnerships' share of depreciation and amortization 2
 
(17,402
)
 
(17,869
)
BXP's share of depreciation and amortization from unconsolidated joint ventures 3
 
13,745

 
14,778

Corporate-related depreciation and amortization
 
(411
)
 
(412
)
Less:
 
 
 
 
Gain on sale of real estate included within income (loss) from unconsolidated joint ventures
 
(487
)
 
47,757

Gains (losses) on sales of real estate
 
(15
)
 
1,686

Noncontrolling interests in property partnerships
 
18,470

 
17,482

Preferred dividends
 
2,625

 
2,625

FFO attributable to the Operating Partnership common unitholders (including Boston Properties, Inc.) (Basic FFO)
 
282,571

 
307,819

Less:
 
 
 
 
Noncontrolling interest - common units of the Operating Partnership’s share of FFO
 
28,940

 
31,544

FFO attributable to Boston Properties, Inc. common shareholders
 
$
253,631

 
$
276,275

 
 
 
 
 
Boston Properties, Inc.’s percentage share of Basic FFO
 
89.76
%
 
89.75
%
Noncontrolling interest’s - common unitholders percentage share of Basic FFO
 
10.24
%
 
10.25
%
Basic FFO per share
 
$
1.64

 
$
1.79

Weighted average shares outstanding - basic
 
154,577

 
154,555

Diluted FFO per share
 
$
1.64

 
$
1.78

Weighted average shares outstanding - diluted
 
154,820

 
154,874


RECONCILIATION TO DILUTED FFO
 
 
Three Months Ended
 
 
30-Sep-19
 
30-Jun-19
Basic FFO
 
$
282,571

 
$
307,819

Add:
 
 
 
 
Effect of dilutive securities - stock-based compensation
 

 

Diluted FFO
 
282,571

 
307,819

Less:
 
 
 
 
Noncontrolling interest - common units of the Operating Partnership’s share of diluted FFO
 
28,900

 
31,486

Boston Properties, Inc.’s share of Diluted FFO
 
$
253,671

 
$
276,333


RECONCILIATION OF SHARES/UNITS FOR DILUTED FFO
 
 
Three Months Ended
 
 
30-Sep-19
 
30-Jun-19
Shares/units for Basic FFO
 
172,215

 
172,202

Add:
 
 
 
 
Effect of dilutive securities - stock-based compensation (shares/units)
 
243

 
319

Shares/units for Diluted FFO
 
172,458

 
172,521

Less:
 
 
 
 
Noncontrolling interest - common units of the Operating Partnership’s share of Diluted FFO (shares/units)
 
17,638

 
17,647

Boston Properties, Inc.’s share of shares/units for Diluted FFO
 
154,820

 
154,874

 
 
 
 
 
Boston Properties, Inc.’s percentage share of Diluted FFO
 
89.77
%
 
89.77
%
_____________
1 
See the Definitions and Reconciliations sections of this Supplemental package starting on page 55.
2 
For a quantitative reconciliation for the three months ended September 30, 2019, see page 34.
3 
For a quantitative reconciliation for the three months ended September 30, 2019, see page 37.

7



 https://cdn.kscope.io/d11e7a0dea57107c32d591c2ebd5f24e-bxplogosupplementalheadera12.jpg
Q3 2019
Funds available for distributions (FAD) 1


(dollars in thousands)
 
 
Three Months Ended
 
 
30-Sep-19
 
30-Jun-19
Net income attributable to Boston Properties, Inc. common shareholders
 
$
107,771

 
$
164,318

Add:
 
 
 
 
Preferred dividends
 
2,625

 
2,625

Noncontrolling interest - common units of the Operating Partnership
 
12,504

 
19,036

Noncontrolling interests in property partnerships
 
18,470

 
17,482

Net income
 
141,370

 
203,461

Add:
 
 
 
 
Depreciation and amortization expense
 
165,862

 
177,411

Noncontrolling interests in property partnerships’ share of depreciation and amortization 2
 
(17,402
)
 
(17,869
)
BXP’s share of depreciation and amortization from unconsolidated joint ventures 3
 
13,745

 
14,778

Corporate-related depreciation and amortization
 
(411
)
 
(412
)
Less:
 
 
 
 
Gain on sale of real estate included within income (loss) from unconsolidated joint ventures
 
(487
)
 
47,757

Gains (losses) on sales of real estate
 
(15
)
 
1,686

Noncontrolling interests in property partnerships
 
18,470

 
17,482

Preferred dividends
 
2,625

 
2,625

Basic FFO
 
282,571

 
307,819

Add:
 
 
 
 
BXP’s Share of lease transaction costs that qualify as rent inducements 1, 4
 
2,041

 
1,587

BXP’s Share of hedge amortization 1
 
1,435

 
1,435

Straight-line ground rent expense adjustment 5
 
1,019

 
1,019

Stock-based compensation
 
7,809

 
10,394

Non-real estate depreciation
 
411

 
412

Unearned portion of capitalized fees from consolidated joint ventures 6
 
836

 
4,092

Less:
 
 
 
 
BXP’s Share of straight-line rent 1
 
(1,904
)
 
18,653

BXP’s Share of fair value lease revenue 1, 7
 
4,467

 
5,124

BXP’s Share of non-cash termination income adjustment (fair value lease amounts) 1
 

 

BXP’s Share of 2nd generation tenant improvements and leasing commissions 1
 
70,199

 
51,822

BXP’s Share of maintenance capital expenditures 1, 8
 
31,263

 
27,016

Hotel improvements, equipment upgrades and replacements
 
177

 
424

Funds available for distribution to common shareholders and common unitholders (FAD) (A)
 
$
191,920

 
$
223,719

 
 
 
 
 
Distributions to common shareholders and unitholders (excluding any special distributions) (B)
 
164,043

 
164,041

 
 
 
 
 
FAD Payout Ratio1 (B÷A)
 
85.47
%
 
73.32
%



_____________
1 
See the Definitions and Reconciliations sections of this Supplemental package starting on page 55.
2 
For a quantitative reconciliation for the three months ended September 30, 2019, see page 34.
3 
For a quantitative reconciliation for the three months ended September 30, 2019, see page 37.
4 
Consists of lease transaction costs that qualify as rent inducements in accordance with GAAP. Lease transaction costs are generally included in 2nd generation tenant improvements and leasing commissions in the period the lease commences.
5 
Includes the straight-line impact of the Company’s 99-year ground and air rights lease related to the Company’s 100 Clarendon Street garage and Back Bay Transit Station. The Company has allocated contractual ground lease payments aggregating approximately $34.4 million, which it expects to incur by the end of 2023 with no payments thereafter. The Company is recognizing this expense on a straight-line basis over the 99-year term of the ground and air rights lease, see page 3.
6 
See page 61 for additional information.
7 
Represents the net adjustment for above- and below-market leases that are amortized over the terms of the respective leases in place at the property acquisition dates.  
8 
Maintenance capital expenditures do not include planned capital expenditures related to acquisitions and repositioning capital expenditures.

8




 https://cdn.kscope.io/d11e7a0dea57107c32d591c2ebd5f24e-bxplogosupplementalheadera12.jpg
Q3 2019
Reconciliation of net income attributable to Boston Properties, Inc. common shareholders to BXP’s Share of same property net operating income (NOI)
(in thousands)
 
 
Three Months Ended
 
 
30-Sep-19
 
30-Sep-18
Net income attributable to Boston Properties, Inc. common shareholders
 
$
107,771

 
$
119,118

Preferred dividends
 
2,625

 
2,625

Net income attributable to Boston Properties, Inc.
 
110,396

 
121,743

Net income attributable to noncontrolling interests:
 
 
 
 
Noncontrolling interest - common units of the Operating Partnership
 
12,504

 
13,852

Noncontrolling interest in property partnerships
 
18,470

 
14,850

Net income
 
141,370

 
150,445

Add:
 
 
 
 
Interest expense
 
106,471

 
95,366

Loss from early extinguishment of debt
 
28,010

 

Depreciation and amortization expense
 
165,862

 
157,996

Transaction costs
 
538

 
914

Payroll and related costs from management services contracts
 
2,429

 
2,516

General and administrative expense
 
31,147

 
29,677

Less:
 
 
 
 
Interest and other income
 
7,178

 
2,822

Gains from investments in securities
 
106

 
1,075

Gains (losses) on sales of real estate
 
(15
)
 
7,863

Income (loss) from unconsolidated joint ventures
 
(649
)
 
(4,313
)
Direct reimbursements of payroll and related costs from management services contracts
 
2,429

 
2,516

Development and management services revenue
 
10,303

 
15,253

Net Operating Income (NOI)
 
456,475

 
411,698

Add:
 
 
 
 
BXP’s share of NOI from unconsolidated joint ventures 1
 
23,065

 
22,511

Less:
 
 
 
 
Partners’ share of NOI from consolidated joint ventures (after priority allocations and income allocation to private REIT shareholders) 2
 
46,249

 
43,068

BXP’s Share of NOI
 
433,291

 
391,141

Less:
 
 
 
 
Termination income
 
1,960

 
1,350

BXP’s share of termination income from unconsolidated joint ventures 1
 

 

Add:
 
 
 
 
Partners’ share of termination income from consolidated joint ventures 2
 

 

BXP’s Share of NOI (excluding termination income)
 
$
431,331

 
$
389,791

 
 
 
 
 
Net Operating Income (NOI)
 
$
456,475

 
$
411,698

Less:
 
 
 
 
Termination income
 
1,960

 
1,350

NOI from non Same Properties (excluding termination income) 3
 
28,416

 
13,316

Same Property NOI (excluding termination income)
 
426,099

 
397,032

Less:
 
 
 
 
Partners’ share of NOI from consolidated joint ventures (excluding termination income and after priority allocations and income allocation to private REIT shareholders) 2
 
46,249

 
43,068

Add:
 
 
 
 
Partners’ share of NOI from non Same Properties from consolidated joint ventures (excluding termination income and after priority allocations and income allocation to private REIT shareholders) 3
191

 
208

BXP’s share of NOI from unconsolidated joint ventures (excluding termination income) 1
 
23,065

 
22,511

Less:
 
 
 
 
BXP’s share of NOI from non Same Properties from unconsolidated joint ventures (excluding termination income) 3
 
7,040

 
6,969

BXP’s Share of Same Property NOI (excluding termination income)
 
$
396,066

 
$
369,714


_____________
1 
For a quantitative reconciliation for the three months ended September 30, 2019, see page 64.
2 
For a quantitative reconciliation for the three months ended September 30, 2019, see page 62.
3 
Pages 22-25 indicate by footnote the properties that are not included as part of Same Property NOI. In addition, Same Properties exclude properties that were sold prior to September 30, 2019 and therefore are no longer a part of the Company’s property portfolio.

9



 https://cdn.kscope.io/d11e7a0dea57107c32d591c2ebd5f24e-bxplogosupplementalheadera12.jpg
Q3 2019
Reconciliation of net income attributable to Boston Properties, Inc. common shareholders to BXP’s Share of same property net operating income (NOI) - cash

(in thousands)
 
 
Three Months Ended
 
 
30-Sep-19
 
30-Sep-18
Net income attributable to Boston Properties, Inc. common shareholders
 
$
107,771

 
$
119,118

Preferred dividends
 
2,625

 
2,625

Net income attributable to Boston Properties, Inc.
 
110,396

 
121,743

Net income attributable to noncontrolling interests:
 
 
 
 
Noncontrolling interest - common units of the Operating Partnership
 
12,504

 
13,852

Noncontrolling interest in property partnerships
 
18,470

 
14,850

Net income
 
141,370

 
150,445

Add:
 
 
 
 
Interest expense
 
106,471

 
95,366

Loss from early extinguishment of debt
 
28,010

 

Depreciation and amortization expense
 
165,862

 
157,996

Transaction costs
 
538

 
914

Payroll and related costs from management services contracts
 
2,429

 
2,516

General and administrative expense
 
31,147

 
29,677

Less:
 
 
 
 
Interest and other income
 
7,178

 
2,822

Gains from investments in securities
 
106

 
1,075

Gains (losses) on sales of real estate
 
(15
)
 
7,863

Income (loss) from unconsolidated joint ventures
 
(649
)
 
(4,313
)
Direct reimbursements of payroll and related costs from management services contracts
 
2,429

 
2,516

Development and management services revenue
 
10,303

 
15,253

Net Operating Income (NOI)
 
456,475

 
411,698

Less:
 
 
 
 
Straight-line rent
 
(16,803
)
 
(848
)
Straight-line rent from deferred revenue 1
 
36,926

 

Fair value lease revenue
 
4,961

 
6,053

Termination income
 
1,960

 
1,350

Add:
 
 
 
 
Straight-line ground rent expense adjustment 2
 
843

 
887

Lease transaction costs that qualify as rent inducements 3
 
2,140

 
3,866

NOI - cash (excluding termination income)
 
432,414

 
409,896

Less:
 
 
 
 
NOI - cash from non Same Properties (excluding termination income) 4
 
31,571

 
26,007

Same Property NOI - cash (excluding termination income)
 
400,843

 
383,889

Less:
 
 
 
 
Partners’ share of NOI - cash from consolidated joint ventures (excluding termination income and after priority allocations and income allocation to private REIT shareholders) 5
 
42,930

 
43,922

Add:
 
 
 
 
Partners’ share of NOI - cash from non Same Properties from consolidated joint ventures (excluding termination income and after priority allocations and income allocation to private REIT shareholders) 4
263

 
834

BXP’s share of NOI - cash from unconsolidated joint ventures (excluding termination income) 6
 
20,012

 
18,697

Less:
 
 
 
 
BXP’s share of NOI - cash from non Same Properties from unconsolidated joint ventures (excluding termination income) 4
 
5,713

 
5,405

BXP’s Share of Same Property NOI - cash (excluding termination income)
 
$
372,475

 
$
354,093

_____________
1 
Represents the straight-line impact related to deferred revenue from a tenant.  The tenant paid for improvements to a long-lived asset of the Company resulting in deferred revenue for the period until the asset was substantially complete, which occurred in the third quarter 2019.
2 
In light of the front-ended, uneven rental payments required by the Company’s 99-year ground and air rights lease for the 100 Clarendon Street garage and Back Bay Transit Station in Boston, MA, and to make period-to-period comparisons more meaningful to investors, the adjustment does not include the straight-line impact of approximately $176 and $175 for the three months ended September 30, 2019 and 2018, respectively. As of September 30, 2019, the Company has remaining lease payments aggregating approximately $26.0 million, all of which it expects to incur by the end of 2023 with no payments thereafter. Under GAAP, the Company recognizes expense of $(87) per quarter on a straight-line basis over the term of the lease. However, unlike more traditional ground and air rights leases, the timing and amounts of the rental payments by the Company correlate to the uneven timing and funding by the Company of capital expenditures related to improvements at Back Bay Transit Station. As a result, the amounts excluded from the adjustment each quarter through 2023 may vary significantly.
3 
Consists of lease transaction costs that qualify as rent inducements in accordance with GAAP. Lease transaction costs are generally included in 2nd generation tenant improvements and leasing commissions in the Company’s FAD calculation on page 8.
4 
Pages 22-25 indicate by footnote the properties that are not included as part of Same Property NOI. In addition, Same Properties exclude properties that were sold prior to September 30, 2019 and therefore are no longer a part of the Company’s property portfolio.

10



 https://cdn.kscope.io/d11e7a0dea57107c32d591c2ebd5f24e-bxplogosupplementalheadera12.jpg
Q3 2019
Reconciliation of net income attributable to Boston Properties, Inc. common shareholders to BXP’s Share of same property net operating income (NOI) - cash (continued)

 
5 
For a quantitative reconciliation for the three months ended September 30, 2019, see page 62.
6 
For a quantitative reconciliation for the three months ended September 30, 2019, see page 64.

11



 https://cdn.kscope.io/d11e7a0dea57107c32d591c2ebd5f24e-bxplogosupplementalheadera12.jpg
Q3 2019
Same property net operating income (NOI) by reportable segment

(dollars in thousands)
 
Office 1
 
Hotel & Residential
 
Three Months Ended
 
$
 
%
 
Three Months Ended
 
$
 
%
 
30-Sep-19
 
30-Sep-18
 
Change
 
Change
 
30-Sep-19
 
30-Sep-18
 
Change
 
Change
Rental Revenue 2
$
663,221

 
$
622,981

 
 
 
 
 
$
20,403

 
$
19,265

 
 
 
 
Less: Termination income
1,960

 
818

 
 
 
 
 

 

 
 
 
 
Rental revenue (excluding termination income) 2
661,261

 
622,163

 
$
39,098

 
6.3
 %
 
20,403

 
19,265

 
$
1,138

 
5.9
 %
Less: Operating expenses and real estate taxes
243,547

 
232,446

 
11,101

 
4.8
 %
 
12,018

 
11,950

 
68

 
0.6
 %
NOI (excluding termination income) 2, 3
$
417,714

 
$
389,717

 
$
27,997

 
7.2
 %
 
$
8,385

 
$
7,315

 
$
1,070

 
14.6
 %
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Rental revenue (excluding termination income) 2
$
661,261

 
$
622,163

 
$
39,098

 
6.3
 %
 
$
20,403

 
$
19,265

 
$
1,138

 
5.9
 %
Less: Straight-line rent and fair value lease revenue 4
28,215

 
17,426

 
10,789

 
61.9
 %
 
24

 
14

 
10

 
71.4
 %
Add: Lease transaction costs that qualify as rent inducements 5
2,140

 
3,410

 
(1,270
)
 
(37.2
)%
 

 

 

 
 %
Subtotal
635,186

 
608,147

 
27,039

 
4.4
 %
 
20,379

 
19,251

 
1,128

 
5.9
 %
Less: Operating expenses and real estate taxes
243,547

 
232,446

 
11,101

 
4.8
 %
 
12,018

 
11,950

 
68

 
0.6
 %
Add: Straight-line ground rent expense 6
843

 
887

 
(44
)
 
(5.0
)%
 

 

 

 
 %
NOI - cash (excluding termination income) 2, 3, 4
$
392,482

 
$
376,588

 
$
15,894

 
4.2
 %
 
$
8,361

 
$
7,301

 
$
1,060

 
14.5
 %
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Consolidated Total 1 (A)
 
BXP’s share of Unconsolidated Joint Ventures (B)
 
Three Months Ended
 
$
 
%
 
Three Months Ended
 
$
 
%
 
30-Sep-19
 
30-Sep-18
 
Change
 
Change
 
30-Sep-19
 
30-Sep-18
 
Change
 
Change
Rental Revenue 2
$
683,624

 
$
642,246

 
 
 
 
 
$
24,557

 
$
23,697

 
 
 
 
Less: Termination income
1,960

 
818

 
 
 
 
 

 

 
 
 
 
Rental revenue (excluding termination income) 2
681,664

 
641,428

 
$
40,236

 
6.3
 %
 
24,557

 
23,697

 
$
860

 
3.6
 %
Less: Operating expenses and real estate taxes
255,565

 
244,396

 
11,169

 
4.6
 %
 
8,532

 
8,155

 
377

 
4.6
 %
NOI (excluding termination income) 2, 3
$
426,099

 
$
397,032

 
$
29,067

 
7.3
 %
 
$
16,025

 
$
15,542

 
$
483

 
3.1
 %
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Rental revenue (excluding termination income) 2
$
681,664

 
$
641,428

 
$
40,236

 
6.3
 %
 
$
24,557

 
$
23,697

 
$
860

 
3.6
 %
Less: Straight-line rent and fair value lease revenue 4
28,239

 
17,440

 
10,799

 
61.9
 %
 
1,902

 
2,317

 
(415
)
 
(17.9
)%
Add: Lease transaction costs that qualify as rent inducements 5
2,140

 
3,410

 
(1,270
)
 
(37.2
)%
 
176

 
67

 
109

 
162.7
 %
Subtotal
$
655,565

 
$
627,398

 
28,167

 
4.5
 %
 
22,831

 
21,447

 
1,384

 
6.5
 %
Less: Operating expenses and real estate taxes
255,565

 
244,396

 
11,169

 
4.6
 %
 
8,532

 
8,155

 
377

 
4.6
 %
Add: Straight-line ground rent expense 6
843

 
887

 
(44
)
 
(5.0
)%
 

 

 

 
 %
NOI - cash (excluding termination income) 2, 3, 4
$
400,843

 
$
383,889

 
$
16,954

 
4.4
 %
 
$
14,299

 
$
13,292

 
$
1,007

 
7.6
 %
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Partners’ share of Consolidated Joint Ventures (C)
 
BXP’s Share 2, 7
 
Three Months Ended
 
$
 
%
 
Three Months Ended
 
$
 
%
 
30-Sep-19
 
30-Sep-18
 
Change
 
Change
 
30-Sep-19
 
30-Sep-18
 
Change
 
Change
Rental Revenue 2
$
75,286

 
$
71,309

 
 
 
 
 
$
632,895

 
$
594,634

 
 
 
 
Less: Termination income

 

 
 
 
 
 
1,960

 
818

 
 
 
 
Rental revenue (excluding termination income) 2
75,286

 
71,309

 
$
3,977

 
5.6
 %
 
630,935

 
593,816

 
$
37,119

 
6.3
 %
Less: Operating expenses and real estate taxes
29,228

 
28,449

 
779

 
2.7
 %
 
234,869

 
224,102

 
10,767

 
4.8
 %
NOI (excluding termination income) 2, 3
$
46,058

 
$
42,860

 
$
3,198

 
7.5
 %
 
$
396,066

 
$
369,714

 
$
26,352

 
7.1
 %
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Rental revenue (excluding termination income) 2
$
75,286

 
$
71,309

 
$
3,977

 
5.6
 %
 
$
630,935

 
$
593,816

 
$
37,119

 
6.3
 %
Less: Straight-line rent and fair value lease revenue 4
3,672

 
(121
)
 
3,793

 
3,134.7
 %
 
26,469

 
19,878

 
6,591

 
33.2
 %
Add: Lease transaction costs that qualify as rent inducements 5
281

 
107

 
174

 
162.6
 %
 
2,035

 
3,370

 
(1,335
)
 
(39.6
)%
Subtotal
71,895

 
71,537

 
358

 
0.5
 %
 
606,501

 
577,308

 
29,193

 
5.1
 %
Less: Operating expenses and real estate taxes
29,228

 
28,449

 
779

 
2.7
 %
 
234,869

 
224,102

 
10,767

 
4.8
 %
Add: Straight-line ground rent expense 6

 

 

 
 %
 
843

 
887

 
(44
)
 
(5.0
)%
NOI - cash (excluding termination income) 2, 3, 4
$
42,667

 
$
43,088

 
$
(421
)
 
(1.0
)%
 
$
372,475

 
$
354,093

 
$
18,382

 
5.2
 %
___________________
1 
Includes 100% share of consolidated joint ventures that are a Same Property.
2 
See the Definitions and Reconciliations sections of this Supplemental package starting on page 55.
3 
For a quantitative reconciliation of net income attributable to Boston Properties, Inc. common shareholders to net operating income (NOI) (excluding termination income) and NOI - cash (excluding termination income), see pages 9-10.
4 
For the three months ended September 30, 2019, excludes the straight-line impact of approximately $(36.9) million for Office and Consolidated Total, $(14.7) million for Partners’ share of Consolidated Joint Ventures and $(22.2) million for BXP’s Share in connection with the deferred revenue received from a tenant. For additional information, see page 10.
5 
Consists of lease transaction costs that qualify as rent inducements in accordance with GAAP. Lease transaction costs are generally included in 2nd generation tenant improvements and leasing commissions in the Company’s FAD calculation on page 8.

12



 https://cdn.kscope.io/d11e7a0dea57107c32d591c2ebd5f24e-bxplogosupplementalheadera12.jpg
Q3 2019
Same property net operating income (NOI) by reportable segment (continued)

6 
Excludes the straight-line impact of approximately $176 and $175 for the three months ended September 30, 2019 and 2018, respectively, in connection with the Company’s 99-year ground and air rights lease at 100 Clarendon Street garage and Back Bay Transit Station. For additional information, see page 10.
7 
BXP’s Share equals (A) + (B) - (C).

13



 https://cdn.kscope.io/d11e7a0dea57107c32d591c2ebd5f24e-bxplogosupplementalheadera12.jpg
Q3 2019
Capital expenditures, tenant improvement costs and leasing commissions

(dollars in thousands, except PSF amounts)

CAPITAL EXPENDITURES
 
 
Three Months Ended
 
 
30-Sep-19
 
30-Jun-19
Maintenance capital expenditures
 
$
31,140

 
$
27,520

Planned capital expenditures associated with acquisition properties
 

 

Repositioning capital expenditures
 
3,630

 
13,389

Hotel improvements, equipment upgrades and replacements
 
177

 
424

Subtotal
 
34,947

 
41,333

Add:
 
 
 
 
BXP’s share of maintenance capital expenditures from unconsolidated joint ventures (JVs)
 
671

 
640

BXP’s share of planned capital expenditures associated with acquisition properties from unconsolidated JVs
 
666

 
1,692

BXP’s share of repositioning capital expenditures from unconsolidated JVs
 
1,548

 
2,138

Less:
 
 
 
 
Partners’ share of maintenance capital expenditures from consolidated JVs
 
548

 
1,144

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

 

Partners’ share of repositioning capital expenditures from consolidated JVs
 
1,145

 
5,326

BXP’s Share of Capital Expenditures 1
 
$
36,139

 
$
39,333


 


2nd GENERATION TENANT IMPROVEMENTS AND LEASING COMMISSIONS 2 
 
 
Three Months Ended
 
 
30-Sep-19
 
30-Jun-19
Square feet
 
1,516,332

 
814,371

Tenant improvements and lease commissions PSF
 
$
84.97

 
$
80.60























___________________
1 
See the Definitions and Reconciliations sections of this Supplemental package starting on page 55.
2 
Includes 100% of unconsolidated joint ventures.


14



 https://cdn.kscope.io/d11e7a0dea57107c32d591c2ebd5f24e-bxplogosupplementalheadera12.jpg
Q3 2019
Acquisitions and dispositions


For the period from January 1, 2019 through September 30, 2019
(dollars in thousands)

ACQUISITIONS
 
 
 
 
 
 
 
 
Investment
 
 
Property
 
Location
 
Date Acquired
 
Square Feet
 
Initial
 
Anticipated Future
 
Total
 
Leased (%)
Carnegie Center (land parcels)
 
Princeton, NJ
 
January 10, 2019
 
N/A

 
$
42,949

 
$
8,581

 
$
51,530

 
N/A

Salesforce Tower (remaining 5% ownership interest) 1
 
San Francisco, CA
 
April 1, 2019
 
1,420,682

 
186,843

 

 
186,843

 
99.1
%
880 and 890 Winter Street
 
Waltham, MA
 
August 27, 2019
 
391,692

 
106,000

 
20,000

 
126,000

 
81.9
%
Total Acquisitions
 
 
 
 
 
1,812,374

 
$
335,792

 
$
28,581

 
$
364,373

 
95.3
%

DISPOSITIONS
Property
 
Location
 
Date Disposed
 
Square Feet
 
Gross Sales Price
 
Net Cash Proceeds
 
Book Gain (Loss) 2
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
2600 Tower Oaks Boulevard
 
Rockville, MD
 
January 24, 2019
 
179,421

 
$
22,650

 
$
21,408

 
$
(573
)
 
 
One Tower Center
 
East Brunswick, NJ
 
June 3, 2019
 
410,310

 
38,000

 
36,550

 
(807
)
 
 
540 Madison Avenue (60% ownership interest) 3
 
New York, NY
 
June 27, 2019
 
283,727

 
310,301

 
107,103

 
47,270

 
 
164 Lexington Road
 
Billerica, MA
 
June 28, 2019
 
64,140

 
4,000

 
3,849

 
2,498

 
 
Platform 16 (45% ownership interest) 4
 
San Jose, CA
 
September 20, 2019
 
N/A

 
23,103

 
23,103

 

 
 
    Total Dispositions
 
 
 
 
 
937,598

 
$
398,054

 
$
192,013

 
$
48,388

 
 























________________
1 
Consists of the acquisition of the partner's 5% ownership interest and promoted profits interest for cash totaling approximately $210.9 million, which amount was reduced by approximately $24.1 million to $186.8 million to reflect the repayment of the Company's preferred equity and preferred return in the venture. The partner was entitled to receive an additional promoted payment based on the success of the property, which was included in the total consideration.
2 
Excludes approximately $0.4 million of losses on sales of real estate recognized during the nine months ended September 30, 2019 related to loss amounts from sales of real estate occurring in prior years.
3 
The gross sale price of approximately $310.3 million includes the assumption by the buyer of the mortgage loan collateralized by the property totaling $120.0 million. Net cash proceeds totaled approximately $178.7 million, of which the Company’s share was approximately $107.1 million, net of transaction costs. The Company’s share of the gain on sale of real estate totaling approximately $47.3 million is included in Income from Unconsolidated Joint Ventures in the Company’s Consolidated Statements of Operations.
4 
On September 20, 2019, the Company entered into a joint venture with Canada Pension Plan Investment Board (“CPPIB”) to develop Platform 16 located in San Jose. The Company contributed the ground lease interest and improvements totaling approximately $28.2 million for its initial 55% interest in the joint venture. CPPIB contributed cash totaling approximately $23.1 million for its initial 45% interest in the joint venture. The Company did not recognize a gain on the retained or sold interest in the real estate contributed to the joint venture as the fair value of the real estate approximated its carrying value.


15



 https://cdn.kscope.io/d11e7a0dea57107c32d591c2ebd5f24e-bxplogosupplementalheadera12.jpg
Q3 2019
Construction in progress

as of September 30, 2019
(dollars in thousands)
CONSTRUCTION IN PROGRESS 1 
 
 
Actual/Estimated
 
 
 
 
 
BXP’s share
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Estimated Total Investment 2
 
 
 
Amount Drawn at
 
Estimated Future Equity Requirement 2
 
 
 
Percentage placed in-service 4
 
Net Operating Income (Loss) 5 (BXP’s share)
 
 
Initial Occupancy
 
Stabilization Date
 
 
 
Square Feet
 
Investment to Date 2
 
 
Total Financing
 
 
 
Percentage Leased 3
 
 
Construction Properties
 
 
Location
 
 
 
 
 
9/30/19
 
 
 
 
Office and Retail
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
The Hub on Causeway - Podium (50% ownership)
Q2 2019
 
Q4 2019
 
Boston, MA
 
375,000

 
$
132,244

 
$
141,870

 
$
87,900

 
$
73,425

 
$

 
91
%
 
49
%
 
$
967

 
145 Broadway
Q4 2019
 
Q4 2019
 
Cambridge, MA
 
485,000

 
295,962

 
366,400

 

 

 
70,438

 
98
%
 
%
 
N/A

 
17Fifty Presidents Street
Q2 2020
 
Q3 2020
 
Reston, VA
 
276,000

 
103,647

 
142,900

 

 

 
39,253

 
100
%
 
%
 
N/A

 
20 CityPoint
Q3 2019
 
Q1 2021
 
Waltham, MA
 
211,000

 
78,463

 
97,000

 

 

 
18,537

 
63
%
 
65
%
 
1,099

 
Dock 72 (50% ownership)
Q4 2019
 
Q3 2021
 
Brooklyn, NY
 
670,000

 
183,842

 
243,150

 
125,000

 
79,446

 
13,754

 
33
%
 
%
 
N/A

 
325 Main Street
Q3 2022
 
Q3 2022
 
Cambridge, MA
 
420,000

 
75,570

 
418,400

 

 

 
342,830

 
90
%
 
%
 
N/A

 
100 Causeway Street (50% ownership)
Q2 2021
 
Q3 2022
 
Boston, MA
 
632,000

 
96,407

 
267,300

 
200,000


23,873

 

 
87
%
 
%
 
N/A

 
7750 Wisconsin Avenue (Marriott International Headquarters) (50% ownership)
Q3 2022
 
Q3 2022
 
Bethesda, MD
 
734,000

 
85,218

 
198,900

 
127,500

 
19,813

 
5,995

 
100
%
 
%
 
N/A

 
Reston Gateway
Q4 2022
 
Q4 2023
 
Reston, VA
 
1,062,000

 
118,575

 
715,300

 

 

 
596,725

 
80
%
 
%
 
N/A

 
2100 Pennsylvania Avenue
Q3 2022
 
Q3 2024
 
Washington, DC
 
469,000

 
61,521

 
356,100

 

 

 
294,579

 
61
%
 
%
 
N/A

 
Total Office Properties under Construction
 
5,334,000
 
$
1,231,449

 
$
2,947,320

 
$
540,400

 
$
196,557

 
$
1,382,111

 
80
%
 
11
%
 
$
2,066

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Residential
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
The Hub on Causeway - Residential (440 units) (50% ownership)
Q4 2019
 
Q4 2021
 
Boston, MA
 
320,000

 
$
127,558

 
$
153,500

 
$
90,000

 
$
57,593

 
$

 
23
%
 
%
 
N/A

 
The Skylyne (MacArthur Station Residences) (402 units) 6
Q2 2020
 
Q4 2021
 
Oakland, CA
 
324,000

 
164,132

 
263,600

 

 

 
99,468

 
 N/A

 
%
 
N/A

 
Total Residential Properties under Construction
 
644,000

 
$
291,690

 
$
417,100

 
$
90,000

 
$
57,593

 
$
99,468

 
23
%
 
%
 
N/A

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Redevelopment Properties
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
One Five Nine East 53rd (55% ownership)
Q1 2020
 
Q3 2020
 
New York, NY
 
220,000

 
$
122,329

 
$
150,000

 
$

 
$

 
$
27,671

 
96
%
 
%
 
N/A

 
200 West Street 7
Q1 2021
 
Q4 2021
 
Waltham, MA
 
126,000

 
808

 
47,800

 

 

 
46,992

 
%
 
%
 
N/A

 
Total Redevelopment Properties under Construction
 
346,000

 
$
123,137

 
$
197,800

 
$

 
$

 
$
74,663

 
61
%
 
%
 
N/A

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total Properties Under Construction and Redevelopment
 
6,324,000

 
$
1,646,276

 
$
3,562,220

 
$
630,400

 
$
254,150

 
$
1,556,242

 
78
%
8 
7
%
 
$
2,066


16



 https://cdn.kscope.io/d11e7a0dea57107c32d591c2ebd5f24e-bxplogosupplementalheadera12.jpg
Q3 2019
Construction in progress (continued)

PROJECTS FULLY PLACED IN-SERVICE DURING 2019
 
Actual/Estimated
 
 
 
 
 
BXP’s share
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Estimated Total Investment 2
 
 
 
Amount Drawn at
 
Estimated Future Equity Requirement 2
 
 
 
Net Operating Income (Loss) 5 (BXP’s share)
 
Initial Occupancy
 
Stabilization Date
 
 
 
Square feet
 
Investment to Date 2
 
 
Total Financing
 
 
 
Percentage Leased 3
 
 
 
 
Location
 
 
 
 
 
9/30/19
 
 
 
None to date
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 


 
 
 
 
Total Projects Placed In-Service
 
 
 
 
 
 

 
$

 
$

 
$

 
$

 
$

 
%
 
$


























_____________
1 
A project is classified as Construction in Progress when (1) construction or supply contracts have been signed, physical improvements have commenced or a lease has been signed and (2) capitalized interest has commenced.
2 
Includes income (loss) and interest carry on debt and equity investment.
3 
Represents percentage leased as of October 25, 2019, including leases with future commencement dates.
4 
Represents the portion of the project that no longer qualifies for capitalization of interest in accordance with GAAP.
5 
Amounts represent Net Operating Income (Loss) for the three months ended September 30, 2019. See the Definitions and Reconciliations sections of this Supplemental package starting on page 55.
6 
Project is subject to a 99-year ground lease (including extension options) with an option to purchase in the future.
7 
Represents a portion of the property under redevelopment for conversion to laboratory space.
8 
Excludes residential units.


17



 https://cdn.kscope.io/d11e7a0dea57107c32d591c2ebd5f24e-bxplogosupplementalheadera12.jpg
Q3 2019
Land parcels and purchase options

as of September 30, 2019

OWNED LAND PARCELS
 
 
 
Location
Approximate Developable Square Feet 1
 
San Jose, CA 2
 
2,199,000

San Jose, CA (55% ownership) 3
 
1,078,000

Reston, VA
 
3,137,000

New York, NY (25% ownership)
 
2,000,000

Princeton, NJ
 
1,650,000

Waltham, MA
 
605,000

Washington, DC (50% ownership)
 
520,000

Springfield, VA
 
422,000

Santa Clara, CA 2
 
414,000

Marlborough, MA
 
400,000

Dulles, VA
 
310,000

Annapolis, MD (50% ownership)
 
300,000

Gaithersburg, MD
 
240,000

         Total
13,275,000



VALUE CREATION PIPELINE - LAND PURCHASE OPTIONS
 
 
 
Location
Approximate Developable Square Feet 1
 
Boston, MA
 
1,300,000

San Francisco, CA
 
820,000

Brooklyn, NY (50% ownership)
 
600,000

Cambridge, MA
 
330,000

         Total
3,050,000
































__________________
1 
Represents 100%.
2 
Excludes the existing square footage at in-service properties being held for future re-development as listed and noted on page 24.
3 
Subject to a 65-year ground lease with an option to purchase in the future.




18



 https://cdn.kscope.io/d11e7a0dea57107c32d591c2ebd5f24e-bxplogosupplementalheadera12.jpg
Q3 2019
Leasing activity

for the three months ended September 30, 2019

ALL IN-SERVICE PROPERTIES
Net (increase)/decrease in available space (SF)
Total

Vacant space available at the beginning of the period
2,878,694

Less:
 
Property dispositions/properties taken out of service 1
104,084

Add:
 
Properties acquired vacant space
70,954

Properties placed (and partially placed) in-service 2
201,321

Leases expiring or terminated during the period
2,178,485

Total space available for lease
5,225,370

 
 
1st generation leases
423,083

2nd generation leases with new tenants
524,913

2nd generation lease renewals
991,419

Total space leased
1,939,415

 
 
Vacant space available for lease at the end of the period
3,285,955

Net (increase)/decrease in available space
(407,261
)
 
 
 
 
Second generation leasing information: 3
 
Leases commencing during the period (SF)
1,516,332

Weighted average lease term (months)
121

Weighted average free rent period (days)
33

Total transaction costs per square foot 4

$84.97

Increase (decrease) in gross rents 5
23.28
%
Increase (decrease) in net rents 6
34.38
%




 
All leases (SF)
 
Incr (decr) in 2nd generation cash rents
 
Total square feet of leases executed in the quarter 8
 
1st generation
 
2nd generation
 
total 7

 
gross 5

 
net 6

 
Boston
204,616

 
268,294

 
472,910

 
17.86
 %
 
28.97
 %
 
572,003

Los Angeles

 
142,451

 
142,451

 
40.68
 %
 
57.12
 %
 
6,652

New York
56,039

 
588,571

 
644,610

 
27.27
 %
 
44.34
 %
 
602,074

San Francisco
158,962

 
164,878

 
323,840

 
29.03
 %
 
38.09
 %
 
69,493

Washington, DC
3,466

 
352,138

 
355,604

 
(1.18
)%
 
(1.91
)%
 
708,327

Total / Weighted Average
423,083

 
1,516,332

 
1,939,415

 
23.28
 %
 
34.38
 %
 
1,958,549




_____________
1 
Total square feet of available space associated with properties taken out of service in Q3 2019 consists of 104,084 at 200 West Street.
2 
Total square feet of property partially placed in-service in Q3 2019 consists of 131,949 at 20 CityPoint and 69,372 at The Hub on Causeway - Podium.
3 
Second generation leases are defined as leases for space that had previously been leased by the Company. Of the 1,516,332 square feet of second generation leases that commenced in Q3 2019, leases for 1,121,324 square feet were signed in prior periods.
4 
Total transaction costs include tenant improvements and leasing commissions, but exclude free rent concessions.
5 
Represents the increase/(decrease) in gross rent (base rent plus expense reimbursements) on the new vs. expired leases on the 1,285,645 square feet of second generation leases that had been occupied within the prior 12 months; excludes leases that management considers temporary because the tenant is not expected to occupy the space on a long-term basis (e.g., the tenant is occupying “swing space”).
6 
Represents the increase/(decrease) in net rent (gross rent less operating expenses) on the new vs. expired leases on the 1,285,645 square feet of second generation leases that had been occupied within the prior 12 months; excludes leases that management considers temporary because the tenant is not expected to occupy the space on a long-term basis (e.g., the tenant is occupying “swing space”).
7 
Represents leases for which rental revenue recognition commenced in accordance with GAAP during the quarter.
8 
Represents leases executed in the quarter for which the Company either (1) commenced rental revenue recognition in such quarter or (2) will commence rental revenue recognition in subsequent quarters, in accordance with GAAP, and includes leases at properties currently under development. The total square feet of leases executed in the current quarter for which the Company recognized rental revenue in the current quarter is 402,699.

19




 https://cdn.kscope.io/d11e7a0dea57107c32d591c2ebd5f24e-bxplogosupplementalheadera12.jpg
Q3 2019
Portfolio overview

for the three months ended September 30, 2019
(dollars in thousands)


Rentable square footage of in-service properties by location and unit type 1, 2 
 
 
Office
 
Retail
 
Residential
 
Hotel
 
Total
Boston
 
12,916,651

 
889,551

 
229,670

 
330,000

 
14,365,872

Los Angeles
 
2,180,263

 
124,770

 

 

 
2,305,033

New York
 
10,407,598

 
418,286

 

 

 
10,825,884

San Francisco
 
7,188,312

 
317,947

 

 

 
7,506,259

Washington, DC
 
9,059,801

 
671,258

 
822,436

 

 
10,553,495

Total
 
41,752,625

 
2,421,812

 
1,052,106

 
330,000

 
45,556,543

% of Total
 
91.65
%
 
5.32
%
 
2.31
%
 
0.72
%
 
100.00
%

Rental revenue of in-service properties by unit type 1 
 
 
Office
 
Retail
 
Residential
 
Hotel 3
 
Total
Consolidated
 
$
658,061

 
$
50,859

 
$
8,973

 
$
12,928

 
$
730,821

Less:
 
 
 
 
 
 
 
 
 


Partners’ share from consolidated joint ventures 4
 
69,409

 
6,290

 

 

 
75,699

Add:
 
 
 
 
 
 
 
 
 


BXP’s share from unconsolidated joint ventures 5
 
35,077

 
1,242

 

 

 
36,319

BXP’s Share of Rental revenue 1
 
$
623,729

 
$
45,811

 
$
8,973

 
$
12,928

 
$
691,441

% of Total
 
90.20
%
 
6.63
%
 
1.30
%
 
1.87
%
 
100.00
%

Percentage of BXP’s Share of net operating income (NOI) (excluding termination income) by location 1, 6 
 
CBD

 
Suburban

 
Total

Boston
25.91
%
 
6.72
%
 
32.63
%
Los Angeles
3.41
%
 
%
 
3.41
%
New York
24.58
%
 
2.38
%
 
26.96
%
San Francisco
17.73
%
 
3.14
%
 
20.87
%
Washington, DC
6.51
%
 
9.62
%
 
16.13
%
Total
78.14
%
 
21.86
%
 
100.00
%
















_____________
1 
See the Definitions and Reconciliations sections of this Supplemental package starting on page 55.
2 
Includes 100% of the rentable square footage of the Company’s In-Service Properties. For additional detail relating to the Company’s In-Service Properties, see pages 22-25.
3 
Excludes approximately $86 of revenue from retail tenants that is included in Retail.
4 
See page 62 for additional information.
5 
See page 64 for additional information.
6 
BXP’s Share of NOI (excluding termination income) is a non-GAAP financial measure. For a quantitative reconciliation of net income attributable to Boston Properties, Inc. common shareholders to BXP’s Share of NOI (excluding termination income), see page 9.


20



 https://cdn.kscope.io/d11e7a0dea57107c32d591c2ebd5f24e-bxplogosupplementalheadera12.jpg
Q3 2019
Residential and hotel performance

(dollars in thousands)


RESULTS OF OPERATIONS
 
Residential 1
 
Hotel
 
Three Months Ended
 
Three Months Ended
 
30-Sep-19
 
30-Jun-19
 
30-Sep-19
 
30-Jun-19
Rental Revenue 2
$
9,996

 
$
8,999

 
$
13,014

 
$
14,844

Operating expenses and real estate taxes
4,011

 
4,122

 
8,743

 
9,080

Net Operating Income (NOI) 2
5,985

 
4,877

 
4,271

 
5,764

 
 
 
 
 
 
 
 
Rental Revenue 2
$
9,996

 
$
8,999

 
$
13,014

 
$
14,844

Less: Straight line rent and fair value lease revenue
65

 
28

 
(6
)
 
(6
)
Subtotal
9,931

 
8,971

 
13,020

 
14,850

Less: Operating expenses and real estate taxes
4,011

 
4,122

 
8,743

 
9,080

NOI - cash basis 2
$
5,920

 
$
4,849

 
$
4,277

 
$
5,770



RENTAL RATES AND OCCUPANCY - Year-over-Year
 
Three Months Ended
 
Percent
 
30-Sep-19
 
30-Sep-18
 
Change
The Avant at Reston Town Center (359 units), Reston, VA 2, 3
 
 
 
 
 
Average Monthly Rental Rate
$
2,447

 
$
2,440

 
0.29
 %
Average Rental Rate Per Occupied Square Foot
$
2.66

 
$
2.67

 
(0.37
)%
Average Physical Occupancy
92.94
%
 
92.57
%
 
0.40
 %
Average Economic Occupancy
93.04
%
 
92.09
%
 
1.03
 %
 
 
 
 
 
 
The Lofts at Atlantic Wharf (86 units), Boston, MA 2, 3
 
 
 
 
 
Average Monthly Rental Rate
$
4,498

 
$
4,340

 
3.64
 %
Average Rental Rate Per Occupied Square Foot
$
4.99

 
$
4.80

 
3.96
 %
Average Physical Occupancy
95.35
%
 
94.96
%
 
0.41
 %
Average Economic Occupancy
95.22
%
 
94.80
%
 
0.44
 %
 
 
 
 
 
 
Signature at Reston (508 units), Reston, VA 2, 3, 4
 
 
 
 
 
Average Monthly Rental Rate
$
2,379

 
$
2,084

 
14.16
 %
Average Rental Rate Per Occupied Square Foot
$
2.56

 
$
2.30

 
11.30
 %
Average Physical Occupancy
74.48
%
 
32.55
%
 
128.82
 %
Average Economic Occupancy
68.90
%
 
25.95
%
 
165.51
 %
 
 
 
 
 
 
Proto Kendall Square (280 units), Cambridge, MA 2, 3
 
 
 
 
 
Average Monthly Rental Rate
$
2,972

 
$
2,799

 
6.18
 %
Average Rental Rate Per Occupied Square Foot
$
5.49

 
$
5.14

 
6.81
 %
Average Physical Occupancy
95.95
%
 
33.69
%
 
184.80
 %
Average Economic Occupancy
96.14
%
 
31.76
%
 
202.71
 %
 
 
 
 
 
 
Boston Marriott Cambridge (437 rooms), Cambridge, MA 3
 
 
 
 
 
Average Occupancy
90.70
%

91.60
%
 
(0.98
)%
Average Daily Rate
$
293.45


$
292.81

 
0.22
 %
Revenue Per Available Room
$
266.31


$
268.35

 
(0.76
)%


_____________
1 
Includes retail space.
2 
See the Definitions and Reconciliations sections of this Supplemental package starting on page 55.
3 
Excludes retail space.
4 
This property was completed and fully placed in-service on June 7, 2018 and is in its initial lease-up period with expected stabilization in the second quarter of 2020.


21



 https://cdn.kscope.io/d11e7a0dea57107c32d591c2ebd5f24e-bxplogosupplementalheadera12.jpg
Q3 2019
In-service property listing

as of September 30, 2019
 
 
 
Sub Market
 
Number of Buildings
 
Square Feet

 
Leased % 1

 
Annualized Rental Obligations Per Leased SF 2

BOSTON
 
 
 
 
 
 
 
 
 
 
Office
 
 
 
 
 
 
 
 
 
 
 
200 Clarendon Street
 
CBD Boston MA
 
1
 
1,766,366

 
98.3
%
 
$
69.61

 
100 Federal Street (55% ownership)
 
CBD Boston MA
 
1
 
1,238,461

 
98.2
%
 
63.17

 
800 Boylston Street - The Prudential Center
 
CBD Boston MA
 
1
 
1,235,538

 
98.2
%
 
64.02

 
111 Huntington Avenue - The Prudential Center
 
CBD Boston MA
 
1
 
860,455

 
100.0
%
 
67.10

 
Atlantic Wharf Office (55% ownership)
 
CBD Boston MA
 
1
 
793,827

 
100.0
%
 
72.41

 
Prudential Center (retail shops) 3
 
CBD Boston MA
 
1
 
595,156

 
97.7
%
 
90.41

 
101 Huntington Avenue - The Prudential Center
 
CBD Boston MA
 
1
 
506,476

 
100.0
%
 
52.13

 
888 Boylston Street - The Prudential Center
 
CBD Boston MA
 
1
 
363,320

 
100.0
%
 
75.89

 
Star Market at the Prudential Center 3
 
CBD Boston MA
 
1
 
57,235

 
100.0
%
 
60.96

 
Subtotal
 
 
 
9
 
7,416,834

 
98.8
%
 
$
68.37

 
 
 
 
 
 
 
 
 
 
 
 
 
355 Main Street
 
East Cambridge MA
 
1
 
259,639

 
99.0
%
 
$
74.64

 
90 Broadway
 
East Cambridge MA
 
1
 
223,771

 
100.0
%
 
67.86

 
255 Main Street
 
East Cambridge MA
 
1
 
215,394

 
100.0
%
 
80.21

 
300 Binney Street
 
East Cambridge MA
 
1
 
195,191

 
100.0
%
 
58.64

 
150 Broadway
 
East Cambridge MA
 
1
 
177,226

 
100.0
%
 
49.30

 
105 Broadway
 
East Cambridge MA
 
1
 
152,664

 
100.0
%
 
68.26

 
250 Binney Street
 
East Cambridge MA
 
1
 
67,362

 
100.0
%
 
45.26

 
University Place
 
Mid-Cambridge MA
 
1
 
195,282

 
100.0
%
 
50.88

 
Subtotal
 
 
 
8
 
1,486,529

 
99.8
%
 
$
64.15

 
 
 
 
 
 
 
 
 
 
 
 
 
Bay Colony Corporate Center
 
Route 128 Mass Turnpike MA
 
4
 
999,131

 
83.7
%
 
$
44.90

 
Reservoir Place
 
Route 128 Mass Turnpike MA
 
1
 
526,985

 
91.2
%
 
37.07

 
880 & 890 Winter Street 4
 
Route 128 Mass Turnpike MA
 
2
 
391,692

 
81.9
%
 
40.57

 
140 Kendrick Street
 
Route 128 Mass Turnpike MA
 
3
 
380,987

 
100.0
%
 
37.18

 
Weston Corporate Center
 
Route 128 Mass Turnpike MA
 
1
 
356,995

 
100.0
%
 
53.13

 
Waltham Weston Corporate Center
 
Route 128 Mass Turnpike MA
 
1
 
301,667

 
96.1
%
 
38.98

 
230 CityPoint
 
Route 128 Mass Turnpike MA
 
1
 
296,212

 
84.9
%
 
39.97

 
10 CityPoint
 
Route 128 Mass Turnpike MA
 
1
 
241,199

 
98.1
%
 
51.77

 
77 CityPoint
 
Route 128 Mass Turnpike MA
 
1
 
209,708

 
91.9
%
 
49.49

 
200 West Street 4, 5
 
Route 128 Mass Turnpike MA
 
1
 
134,917

 
100.0
%
 
38.68

 
1265 Main Street (50% ownership) 6
 
Route 128 Mass Turnpike MA
 
1
 
114,969

 
100.0
%
 
45.12

 
Reservoir Place North
 
Route 128 Mass Turnpike MA
 
1
 
73,258

 
100.0
%
 
44.50

 
195 West Street
 
Route 128 Mass Turnpike MA
 
1
 
63,500

 
%
 

 
The Point 3
 
Route 128 Mass Turnpike MA
 
1
 
16,300

 
84.7
%
 
56.21

 
191 Spring Street 4
 
Route 128 Northwest MA
 
1
 
170,997

 
100.0
%
 
44.71

 
Lexington Office Park
 
Route 128 Northwest MA
 
2
 
166,775

 
78.6
%
 
30.64

 
201 Spring Street
 
Route 128 Northwest MA
 
1
 
106,300

 
100.0
%
 
43.00

 
33 Hayden Avenue
 
Route 128 Northwest MA
 
1
 
80,872

 
%
 

 
32 Hartwell Avenue
 
Route 128 Northwest MA
 
1
 
69,154

 
100.0
%
 
29.06

 
100 Hayden Avenue
 
Route 128 Northwest MA
 
1
 
55,924

 
100.0
%
 
44.81

 
181 Spring Street
 
Route 128 Northwest MA
 
1
 
55,793

 
100.0
%
 
40.32

 
92 Hayden Avenue
 
Route 128 Northwest MA
 
1
 
31,100

 
100.0
%
 
42.34

 
17 Hartwell Avenue
 
Route 128 Northwest MA
 
1
 
30,000

 
100.0
%
 
46.54

 
Subtotal
 
 
 
30
 
4,874,435

 
88.9
%
 
$
42.65

 
 
 
 
 
 
 
 
 
 
 
 
 
Boston Office Total:
 
 
 
47
 
13,777,798

 
95.4
%
 
$
59.36

 
 
 
 
 
 
 
 
 
 
 
 
Residential
 
 
 
 
 
 
 
 
 
 
 
Proto Kendall Square (280 units) 4
 
East Cambridge MA
 
1
 
166,717

 
 
 
 
 
The Lofts at Atlantic Wharf (86 units)
 
CBD Boston MA
 
1
 
87,097

 
 
 
 
 
Boston Residential Total:
 
 
 
2
 
253,814

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Hotel
 
 
 
 
 
 
 
 
 
 
 
Boston Marriott Cambridge (437 rooms)

 
East Cambridge MA
 
1
 
334,260

 
 
 
 
 
Boston Hotel Total:
 
 
 
1
 
334,260

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Boston Total:
 
 
 
50
 
14,365,872

 
 
 
 

22



 https://cdn.kscope.io/d11e7a0dea57107c32d591c2ebd5f24e-bxplogosupplementalheadera12.jpg
Q3 2019
In-service property listing (continued)

as of September 30, 2019
 
 
 
Sub Market
 
Number of Buildings
 
Square Feet

 
Leased % 1

 
Annualized Rental Obligations Per Leased SF 2

LOS ANGELES
 
 
 
 
 
 
 
 
 
 
Office
 
 
 
 
 
 
 
 
 
 
 
Colorado Center (50% ownership) 6
 
West Los Angeles CA
 
6
 
1,128,600

 
100.0
%
 
$
67.45

 
Santa Monica Business Park (55% ownership) 4, 6
 
West Los Angeles CA
 
14
 
1,102,191

 
93.7
%
 
56.23

 
Santa Monica Business Park Retail (55% ownership) 3, 4, 6
 
West Los Angeles CA
 
7
 
74,242

 
92.3
%
 
62.25

 
Subtotal
 
 
 
27
 
2,305,033

 
96.8
%
 
$
62.12

 
 
 
 
 
 
 
 
 
 
 
 
 
Los Angeles Total:
 
 
27
 
2,305,033

 
96.8
%
 
$
62.12

 
 
 
 
 
 
 
 
 
 
 
 
NEW YORK
 
 
 
 
 
 
 
 
 
 
Office
 
 
 
 
 
 
 
 
 
 
 
767 Fifth Avenue (The GM Building) (60% ownership)
 
Plaza District NY
 
1
 
1,904,129

 
89.6
%
 
$
148.07

 
399 Park Avenue
 
Park Avenue NY
 
1
 
1,576,007

 
82.8
%
 
100.43

 
601 Lexington Avenue (55% ownership)
 
Park Avenue NY
 
1
 
1,444,272

 
99.6
%
 
99.38

 
599 Lexington Avenue
 
Park Avenue NY
 
1
 
1,062,916

 
98.3
%
 
92.36

 
Times Square Tower (55% ownership)
 
Times Square NY
 
1
 
1,248,868

 
92.1
%
 
81.89

 
250 West 55th Street
 
Times Square / West Side NY
 
1
 
966,965

 
98.6
%
 
93.46

 
510 Madison Avenue
 
Fifth/Madison Avenue NY
 
1
 
355,083

 
96.4
%
 
138.01

 
Subtotal
 
 
 
7
 
8,558,240

 
92.8
%
 
$
107.50

 
 
 
 
 
 
 
 
 
 
 
 
 
510 Carnegie Center
 
Princeton NJ
 
1
 
234,160

 
100.0
%
 
$
37.28

 
206 Carnegie Center
 
Princeton NJ
 
1
 
161,763

 
100.0
%
 
34.18

 
210 Carnegie Center
 
Princeton NJ
 
1
 
159,468

 
100.0
%
 
36.13

 
212 Carnegie Center
 
Princeton NJ
 
1
 
151,547

 
68.4
%
 
33.91

 
214 Carnegie Center
 
Princeton NJ
 
1
 
148,942

 
53.1
%
 
37.39

 
506 Carnegie Center
 
Princeton NJ
 
1
 
140,312

 
66.0
%
 
35.51

 
508 Carnegie Center
 
Princeton NJ
 
1
 
134,433

 
100.0
%
 
36.53

 
202 Carnegie Center
 
Princeton NJ
 
1
 
134,381

 
91.6
%
 
38.97

 
804 Carnegie Center
 
Princeton NJ
 
1
 
130,000

 
100.0
%
 
38.83

 
504 Carnegie Center
 
Princeton NJ
 
1
 
121,990

 
90.7
%
 
33.04

 
101 Carnegie Center
 
Princeton NJ
 
1
 
121,620

 
100.0
%
 
38.30

 
502 Carnegie Center
 
Princeton NJ
 
1
 
121,460

 
94.8
%
 
36.30

 
701 Carnegie Center
 
Princeton NJ
 
1
 
120,000

 
100.0
%
 
42.31

 
104 Carnegie Center
 
Princeton NJ
 
1
 
102,830

 
33.4
%
 
37.37

 
103 Carnegie Center
 
Princeton NJ
 
1
 
96,332

 
66.9
%
 
32.04

 
105 Carnegie Center
 
Princeton NJ
 
1
 
69,955

 
56.3
%
 
34.40

 
302 Carnegie Center
 
Princeton NJ
 
1
 
64,926

 
85.4
%
 
36.06

 
211 Carnegie Center
 
Princeton NJ
 
1
 
47,025

 
100.0
%
 
37.08

 
201 Carnegie Center
 
Princeton NJ
 
 
6,500

 
100.0
%
 
37.03

 
Subtotal
 
 
18
 
2,267,644

 
85.2
%
 
$
36.62

 
 
 
 
 
 
 
 
 
 
 
 
 
New York Total:
 
 
 
25
 
10,825,884

 
91.2
%
 
$
93.61

 
 
 
 
 
 
 
 
 
 
 
 
SAN FRANCISCO
 
 
 
 
 
 
 
 
 
 
Office
 
 
 
 
 
 
 
 
 
 
 
Salesforce Tower 4
 
CBD San Francisco CA
 
1
 
1,420,682

 
99.1
%
 
$
98.04

 
Embarcadero Center Four
 
CBD San Francisco CA
 
1
 
940,926

 
93.0
%
 
77.84

 
Embarcadero Center One
 
CBD San Francisco CA
 
1
 
821,540

 
91.9
%
 
73.80

 
Embarcadero Center Two
 
CBD San Francisco CA
 
1
 
791,712

 
98.4
%
 
74.77

 
Embarcadero Center Three
 
CBD San Francisco CA
 
1
 
783,058

 
97.3
%
 
68.59

 
680 Folsom Street
 
CBD San Francisco CA
 
2
 
524,793

 
100.0
%
 
66.23

 
535 Mission Street
 
CBD San Francisco CA
 
1
 
307,235

 
100.0
%
 
81.24

 
690 Folsom Street
 
CBD San Francisco CA
 
1
 
26,080

 
100.0
%
 
77.75

 
Subtotal
 
 
 
9
 
5,616,026

 
96.8
%
 
$
79.85

 
 
 
 
 
 
 
 
 
 
 
 
 
601 and 651 Gateway
 
South San Francisco CA
 
2
 
509,899

 
74.5
%
 
$
44.57

 
611 Gateway
 
South San Francisco CA
 
1
 
258,031

 
71.4
%
 
43.92

 
 
 
 
 
 
 
 
 
 
 
 

23



 https://cdn.kscope.io/d11e7a0dea57107c32d591c2ebd5f24e-bxplogosupplementalheadera12.jpg
Q3 2019
In-service property listing (continued)

as of September 30, 2019
 
 
 
Sub Market
 
Number of Buildings
 
Square Feet

 
Leased % 1

 
Annualized Rental Obligations Per Leased SF 2

SAN FRANCISCO (continued)
 
 
 
 
 
 
 
 
 
 
 
Mountain View Research Park
 
Mountain View CA
 
15
 
542,289

 
90.1
%
 
55.28

 
2440 West El Camino Real
 
Mountain View CA
 
1
 
141,392

 
87.2
%
 
74.33

 
453 Ravendale Drive
 
Mountain View CA
 
1
 
29,620

 
85.8
%
 
47.10

 
3625-3635 Peterson Way 7
 
Santa Clara CA
 
1
 
218,366

 
100.0
%
 
23.60

 
North First Business Park 7
 
San Jose CA
 
5
 
190,636

 
81.1
%
 
23.87

 
Subtotal
 
 
 
26
 
1,890,233

 
83.3
%
 
$
45.24

 
 
 
 
 
 
 
 
 
 
 
 
 
San Francisco Total:
 
 
 
35
 
7,506,259

 
93.4
%
 
$
72.07

 
 
 
 
 
 
 
 
 
 
 
 
WASHINGTON, DC
 
 
 
 
 
 
 
 
 
 
Office
 
 
 
 
 
 
 
 
 
 
 
Capital Gallery
 
Southwest Washington DC
 
1
 
631,131

 
96.5
%
 
$
62.31

 
Metropolitan Square (20% ownership) 6
 
East End Washington DC
 
1
 
623,831

 
59.1
%
 
67.15

 
901 New York Avenue (25% ownership) 6
 
East End Washington DC
 
1
 
539,817

 
92.8
%
 
70.09

 
601 Massachusetts Avenue
 
East End Washington DC
 
1
 
478,818

 
98.9
%
 
83.02

 
Market Square North (50% ownership) 6
 
East End Washington DC
 
1
 
417,768

 
79.5
%
 
68.16

 
2200 Pennsylvania Avenue
 
CBD Washington DC
 
1
 
458,831

 
100.0
%
 
97.08

 
1330 Connecticut Avenue
 
CBD Washington DC
 
1
 
254,011

 
90.1
%
 
70.43

 
Sumner Square
 
CBD Washington DC
 
1
 
208,892

 
90.3
%
 
53.82

 
500 North Capitol Street, N.W. (30% ownership) 6
 
Capitol Hill Washington DC
 
1
 
230,860

 
98.5
%
 
77.67

 
Subtotal
 
 
 
9
 
3,843,959

 
88.1
%
 
$
73.11

 
 
 
 
 
 
 
 
 
 
 
 
 
South of Market
 
Reston VA
 
3
 
623,271

 
85.0
%
 
$
57.49

 
Fountain Square
 
Reston VA
 
2
 
497,923

 
79.1
%
 
52.35

 
One Freedom Square
 
Reston VA
 
1
 
432,585

 
90.3
%
 
53.44

 
Two Freedom Square
 
Reston VA
 
1
 
421,757

 
100.0
%
 
51.59

 
One and Two Discovery Square
 
Reston VA
 
2
 
366,990

 
97.2
%
 
48.86

 
One Reston Overlook
 
Reston VA
 
1
 
319,519

 
100.0
%
 
43.14

 
Reston Corporate Center
 
Reston VA
 
2
 
261,046

 
100.0
%
 
42.83

 
Democracy Tower
 
Reston VA
 
1
 
259,441

 
100.0
%
 
56.95

 
Fountain Square Retail 3
 
Reston VA
 
1
 
220,503

 
89.5
%
 
52.88

 
Two Reston Overlook
 
Reston VA
 
1
 
134,615

 
82.2
%
 
41.84

 
Subtotal
 
 
 
15
 
3,537,650

 
91.6
%
 
$
51.19

 
 
 
 
 
 
 
 
 
 
 
 
 
Wisconsin Place Office
 
Montgomery County MD
 
1
 
299,186

 
90.0
%
 
$
56.82

 
New Dominion Technology Park - Building Two
 
Herndon VA
 
1
 
257,400

 
100.0
%
 
38.61

 
New Dominion Technology Park - Building One
 
Herndon VA
 
1
 
235,201

 
100.0
%
 
35.63

 
Kingstowne Two
 
Springfield VA
 
1
 
156,089

 
63.3
%
 
36.92

 
Kingstowne One
 
Springfield VA
 
1
 
151,483

 
89.6
%
 
39.14

 
7601 Boston Boulevard
 
Springfield VA
 
1
 
114,028

 
100.0
%
 
19.31

 
7435 Boston Boulevard
 
Springfield VA
 
1
 
103,557

 
83.4
%
 
24.09

 
8000 Grainger Court
 
Springfield VA
 
1
 
88,775

 
%
 

 
Kingstowne Retail 3
 
Springfield VA
 
1
 
88,288

 
100.0
%
 
37.86

 
7500 Boston Boulevard
 
Springfield VA
 
1
 
79,971

 
100.0
%
 
17.00

 
7501 Boston Boulevard
 
Springfield VA
 
1
 
75,756

 
100.0
%
 
30.10

 
7450 Boston Boulevard
 
Springfield VA
 
1
 
62,402

 
100.0
%
 
17.35

 
7374 Boston Boulevard
 
Springfield VA
 
1
 
57,321

 
100.0
%
 
18.42

 
8000 Corporate Court
 
Springfield VA
 
1
 
52,539

 
100.0
%
 
16.35

 
7451 Boston Boulevard
 
Springfield VA
 
1
 
45,615

 
67.4
%
 
27.45

 
7300 Boston Boulevard
 
Springfield VA
 
1
 
32,000

 
100.0
%
 
21.58

 
7375 Boston Boulevard
 
Springfield VA
 
1
 
26,865

 
100.0
%
 
26.86

 
Annapolis Junction Building Seven (50% ownership) 6
 
Anne Arundel County MD
 
1
 
127,229

 
100.0
%
 
35.84

 
Annapolis Junction Building Eight (50% ownership) 6
 
Anne Arundel County MD
 
1
 
125,685

 
%
 

 
Annapolis Junction Building Six (50% ownership) 6
 
Anne Arundel County MD
 
1
 
119,339

 
75.2
%
 
30.77

 
Subtotal
 
 
 
20
 
2,298,729

 
83.5
%
 
$
34.61

 
 
 
 
 
 
 
 
 
 
 
 
 
Washington, DC Office Total:
 
 
 
44
 
9,680,338

 
88.3
%
 
$
56.12


24



 https://cdn.kscope.io/d11e7a0dea57107c32d591c2ebd5f24e-bxplogosupplementalheadera12.jpg
Q3 2019
In-service property listing (continued)

as of September 30, 2019
 
 
 
Sub Market
 
Number of Buildings
 
Square Feet

 
Leased % 1

 
Annualized Rental Obligations Per Leased SF 2

 
WASHINGTON, DC (continued)
 
 
 
 
 
 
 
 
 
 
 
Residential
 
 
 
 
 
 
 
 
 
 
 
 
Signature at Reston (508 units)
 
Reston VA
 
1
 
517,783

 
 
 
 
 
 
The Avant at Reston Town Center (359 units)
 
Reston VA
 
1
 
355,374

 
 
 
 
 
 
Washington, DC Residential Total:
 
 
 
2
 
873,157

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Washington, DC Total:
 
 
 
46
 
10,553,495

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total In-Service Properties:
 
 
 
183
 
45,556,543

 
92.6
%
8 

$
69.31

8 

 
 
 
 
 
 
 
 
 
 
 
 
 
























_____________
1 
Represents signed leases for which revenue recognition has commenced in accordance with GAAP.
2 
See the Definitions and Reconciliations sections of this Supplemental package starting on page 55.
3 
This is a retail property.
4 
Not included in the Same Property analysis.
5 
During the three months ended September 30, 2019, the Company commenced the redevelopment of a portion of 200 West Street. For additional detail, see page 16.
6 
This is an unconsolidated joint venture property.
7 
Property held for redevelopment.
8 
Excludes Hotel and Residential properties. For additional detail, see page 21.

25



 https://cdn.kscope.io/d11e7a0dea57107c32d591c2ebd5f24e-bxplogosupplementalheadera12.jpg
Q3 2019
Top 20 tenants listing and portfolio tenant diversification

as of September 30, 2019
TOP 20 TENANTS
No.
 
Tenant
 
BXP’s Share of Annualized Rental Obligations 1
 
1

 
salesforce.com
 
 
3.43
%
2

 
Arnold & Porter Kaye Scholer
 
 
2.75
%
3

 
US Government
 
 
1.87
%
4

 
Biogen
 
 
1.81
%
5

 
Shearman & Sterling
 
 
1.59
%
6

 
Kirkland & Ellis
 
 
1.51
%
7

 
Ropes & Gray
 
 
1.44
%
8

 
Google
 
 
1.41
%
9

 
Weil Gotshal & Manges
 
 
1.28
%
10

 
O’Melveny & Myers
 
 
1.16
%
11

 
Wellington Management
 
 
1.12
%
12

 
WeWork
 
 
1.09
%
13

 
Bank of America
 
 
0.99
%
14

 
Aramis (Estee Lauder)
 
 
0.92
%
15

 
Mass Financial Services
 
 
0.92
%
16

 
Morrison & Foerster
 
 
0.86
%
17

 
Hunton Andrews Kurth
 
 
0.80
%
18

 
Starr Indemnity & Liability Co.
 
 
0.77
%
19

 
Accenture
 
 
0.76
%
20

 
Smithsonian Institution
 
 
0.75
%
 
 
BXP’s Share of Annualized Rental Obligations

27.23
%
 
 
BXP’s Share of Square Feet 1
 
 
23.12
%
NOTABLE SIGNED DEALS 2 
Tenant
 
Property
 
Square Feet

Fannie Mae
 
Reston Gateway
 
850,000

Marriott International
 
7750 Wisconsin Avenue
 
734,000

Akamai Technologies
 
145 Broadway
 
477,000

Verizon
 
100 Causeway Street
 
440,000

Google
 
325 Main Street
 
379,000

Millennium Management 3
 
399 Park Avenue
 
309,000

Wilmer Cutler Pickering Hale
 
2100 Pennsylvania Avenue
 
287,000

TENANT DIVERSIFICATION 1 
 
 
 
 
 
https://cdn.kscope.io/d11e7a0dea57107c32d591c2ebd5f24e-chart-377c128d19195aac939.jpg

_____________
1 
See the Definitions and Reconciliations sections of this Supplemental package starting on page 55.
2 
Represents leases signed with occupancy commencing in the future. The number of square feet is an estimate.
3 
As of September 30, 2019, the Company had commenced revenue recognition on approximately 180,000 square feet of the approximately 309,000 square feet leased to Millennium Management.

26



 https://cdn.kscope.io/d11e7a0dea57107c32d591c2ebd5f24e-bxplogosupplementalheadera12.jpg
Q3 2019
Occupancy by location

as of September 30, 2019

TOTAL IN-SERVICE OFFICE PROPERTIES 1 - Quarter-over-Quarter
 
 
CBD
 
Suburban
 
Total
Location
 
30-Sep-19
 
30-Jun-19
 
30-Sep-19
 
30-Jun-19
 
30-Sep-19
 
30-Jun-19
Boston
 
99.0
%
 
98.9
%
 
88.9
%
 
92.6
%
 
95.4
%
 
96.8
%
Los Angeles
 
96.8
%
 
96.7
%
 
%
 
%
 
96.8
%
 
96.7
%
New York
 
92.8
%
 
95.3
%
 
85.2
%
 
85.2
%
 
91.2
%
 
93.2
%
San Francisco
 
96.8
%
 
93.1
%
 
83.3
%
 
89.6
%
 
93.4
%
 
92.2
%
Washington, DC
 
88.1
%
 
88.8
%
 
88.4
%
 
89.5
%
 
88.3
%
 
89.2
%
   Total Portfolio
 
95.2
%
 
95.2
%
 
87.4
%
 
89.8
%
 
92.6
%
 
93.4
%
https://cdn.kscope.io/d11e7a0dea57107c32d591c2ebd5f24e-chart-ce44bb6b92425ce2848.jpg

SAME PROPERTY OFFICE PROPERTIES 1, 2 - Year-over-Year
 
 
CBD
 
Suburban
 
Total
Location
 
30-Sep-19
 
30-Sep-18
 
30-Sep-19
 
30-Sep-18
 
30-Sep-19
 
30-Sep-18
Boston
 
99.0
%
 
97.1
%
 
89.1
%
 
93.0
%
 
95.8
%
 
95.8
%
Los Angeles
 
100.0
%
 
98.0
%
 
%
 
%
 
100.0
%
 
98.0
%
New York
 
92.8
%
 
90.8
%
 
85.2
%
 
82.1
%
 
91.2
%
 
89.0
%
San Francisco
 
96.1
%
 
92.8
%
 
83.3
%
 
87.4
%
 
92.1
%
 
91.1
%
Washington, DC
 
88.1
%
 
90.8
%
 
88.4
%
 
90.5
%
 
88.3
%
 
90.6
%
   Total Portfolio
 
95.0
%
 
93.5
%
 
87.4
%
 
89.5
%
 
92.4
%
 
92.1
%
https://cdn.kscope.io/d11e7a0dea57107c32d591c2ebd5f24e-chart-5e324f29f1a756f795f.jpg

_____________
1 
Represents signed leases for which revenue recognition has commenced in accordance with GAAP. Includes 100% of joint venture properties. Does not include residential units and hotel.
2 
See the Definitions and Reconciliations sections of this Supplemental package starting on page 55.

27



 https://cdn.kscope.io/d11e7a0dea57107c32d591c2ebd5f24e-bxplogosupplementalheadera12.jpg
Q3 2019
Capital structure

(in thousands, except percentages)

CONSOLIDATED DEBT
 
Aggregate Principal
Mortgage Notes Payable
$
2,979,817

Unsecured Line of Credit

Unsecured Term Loan
500,000

Unsecured Senior Notes, at face value
8,450,000

Outstanding Principal
11,929,817

Discount on Unsecured Senior Notes
(18,232
)
Deferred Financing Costs, Net
(72,847
)
Consolidated Debt
$
11,838,738

MORTGAGE NOTES PAYABLE
 
 
 
 
Interest Rate
 
 
Property
 
Maturity Date
 
GAAP
 
Stated
 
Outstanding Principal
New Dominion Technology Park, Building One
 
January 15, 2021
 
7.84%
 
7.69%
 
$
26,505

University Place
 
August 1, 2021
 
6.99%
 
6.94%
 
4,130

601 Lexington Avenue (55% ownership)
 
April 10, 2022
 
4.79%
 
4.75%
 
649,182

767 Fifth Avenue (The GM Building) (60% ownership)
 
June 9, 2027
 
3.64%
 
3.43%
 
2,300,000

Total
 
 
 
 
 
 
 
$
2,979,817

BOSTON PROPERTIES LIMITED PARTNERSHIP UNSECURED SENIOR NOTES 1 
 
 
Maturity Date
 
Effective Yield (on issue date)
 
Coupon
 
Outstanding Principal
10 Year Unsecured Senior Notes
 
May 15, 2021
 
4.29%
 
4.13%
 
$
850,000

11 Year Unsecured Senior Notes
 
February 1, 2023
 
3.95%
 
3.85%
 
1,000,000

10.5 Year Unsecured Senior Notes
 
September 1, 2023
 
3.28%
 
3.13%
 
500,000

10.5 Year Unsecured Senior Notes
 
February 1, 2024
 
3.92%
 
3.80%
 
700,000

7 Year Unsecured Senior Notes
 
January 15, 2025
 
3.35%
 
3.20%
 
850,000

10 Year Unsecured Senior Notes
 
February 1, 2026
 
3.77%
 
3.65%
 
1,000,000

10 Year Unsecured Senior Notes
 
October 1, 2026
 
3.50%
 
2.75%
 
1,000,000

10 Year Unsecured Senior Notes (“green bonds”)
 
December 1, 2028
 
4.63%
 
4.50%
 
1,000,000

10 Year Unsecured Senior Notes (“green bonds”)
 
June 21, 2029
 
3.51%
 
3.40%
 
850,000

10.5 Year Unsecured Senior Notes
 
March 15, 2030
 
2.98%
 
2.90%
 
700,000

 
 
 
 
 
 
 
 
$
8,450,000

CAPITALIZATION
 
 
Shares/Units
 
Common Stock
 
Equivalent
 
 
Outstanding
 
Equivalents
 
Value 2
Common Stock
 
154,572

 
154,572

 
$
20,041,806

Common Operating Partnership Units
 
18,011

 
18,011

 
2,335,306

5.25% Series B Cumulative Redeemable Preferred Stock (callable on or after March 27, 2018)
 
80

 

 
200,000

Total Equity
 
 
 
172,583

 
$
22,577,112

 
 
 
 
 
 
 
Consolidated Debt (A)
 
 
 
 
 
$
11,838,738

Add: BXP’s share of unconsolidated joint venture debt 3
 
 
 
 
 
924,366

Less: Partners’ share of consolidated debt 4
 
 
 
 
 
1,201,113

BXP’s Share of Debt 5 (B) 
 
 
 
 
 
$
11,561,991

 
 
 
 
 
 
 
Consolidated Market Capitalization (C)
 
 
 
 
 
$
34,415,850

BXP’s Share of Market Capitalization 5 (D) 
 
 
 
 
 
$
34,139,103

Consolidated Debt/Consolidated Market Capitalization (A÷C)
 
 
 
 
 
34.40
%
BXP’s Share of Debt/BXP’s Share of Market Capitalization 5 (B÷D) 
 
 
 
 
 
33.87
%
_____________
1 
All unsecured senior notes are rated A- (stable), BBB+ (stable) and Baa1 (stable) by S&P, Fitch and Moody’s, respectively.
2 
Values based on September 30, 2019 closing price of $129.66 per share of common stock, except the Series B Preferred Stock is valued at its fixed liquidation preference.
3 
Amount is calculated based on the Company’s percentage ownership interest in the unconsolidated joint venture entities. For additional detail, see page 35.
4 
Amount is calculated based on the outside partners’ percentage ownership interest in the consolidated joint venture entities. For additional detail, see page 33.
5 
See the Definitions and Reconciliations sections of this Supplemental package starting on page 55.

28



 https://cdn.kscope.io/d11e7a0dea57107c32d591c2ebd5f24e-bxplogosupplementalheadera12.jpg
Q3 2019
Debt analysis 1

as of September 30, 2019
(dollars in thousands)



https://cdn.kscope.io/d11e7a0dea57107c32d591c2ebd5f24e-chart-a9a222d9a2ed5ae4bd3.jpg

UNSECURED CREDIT FACILITY - MATURES APRIL 24, 2022
 
 
 Facility
 
Outstanding at September 30, 2019
 
Letters of Credit
 
Remaining Capacity at September 30, 2019
Unsecured Line of Credit
 
$
1,500,000

 
$

 
$
214

 
$
1,499,786

Unsecured Term Loan
 
$
500,000

 
$
500,000

 
 N/A

 
$


UNSECURED AND SECURED DEBT ANALYSIS
 
 
 
 
Weighted Average
 
 
 % of Total Debt
 
 Stated Rates
 
 GAAP Rates 2
 
 Maturity (years)
Unsecured Debt
 
75.06
%
 
3.64
%
 
3.73
%
 
6.0

Secured Debt
 
24.94
%
 
3.76
%
 
3.94
%
 
6.5

Consolidated Debt
 
100.00
%
 
3.67
%
 
3.78
%
 
6.1


FLOATING AND FIXED RATE DEBT ANALYSIS
 
 
 
 
Weighted Average
 
 
 % of Total Debt
 
 Stated Rates
 
 GAAP Rates 2
 
 Maturity (years)
Floating Rate Debt
 
4.21
%
 
3.03
%
 
3.12
%
 
2.6

Fixed Rate Debt
 
95.79
%
 
3.70
%
 
3.81
%
 
6.3

Consolidated Debt
 
100.00
%
 
3.67
%
 
3.78
%
 
6.1














_____________
1 
Excludes unconsolidated joint ventures. For information on BXP’s share of unconsolidated joint venture debt, see page 35.
2 
The GAAP interest rate differs from the stated interest rate due to the inclusion of the amortization of financing charges and the effects of hedging transactions.


29



 https://cdn.kscope.io/d11e7a0dea57107c32d591c2ebd5f24e-bxplogosupplementalheadera12.jpg
Q3 2019
Senior unsecured debt covenant compliance ratios

In the fourth quarter of 2002, the Company’s Operating Partnership (Boston Properties Limited Partnership) received investment grade ratings on its senior unsecured debt securities and thereafter issued unsecured notes. The notes were issued under an indenture, dated as of December 13, 2002, by and between Boston Properties Limited Partnership and The Bank of New York Mellon Trust Company, N.A., as trustee, as supplemented from time to time (the “Indenture”), which, among other things, requires us to comply with the following limitations on incurrence of debt: Limitation on Outstanding Debt; Limitation on Secured Debt; Ratio of Annualized Consolidated EBITDA to Annualized Interest Expense; and Maintenance of Unencumbered Assets. Compliance with these restrictive covenants requires us to apply specialized terms the meanings of which are described in detail in our filings with the SEC, and to calculate ratios in the manner prescribed by the Indenture.
This section presents such ratios as of September 30, 2019 to show that the Company’s Operating Partnership was in compliance with the terms of the Indenture, which has been filed with the SEC. Management is not presenting these ratios for any other purpose or for any other period, and is not intending for these measures to otherwise provide information to investors about the Company’s financial condition or results of operations. Investors should not rely on these measures other than for purposes of testing our compliance with the Indenture.


COVENANT RATIOS AND RELATED DATA

 
 
 
Senior Notes Issued Prior to December 4, 2017
 
Senior Notes issued On or After December 4, 2017
 
Test
 
Actual
Total Outstanding Debt/Total Assets 1
Less than 60%
 
43.7
%
 
40.2
%
Secured Debt/Total Assets
Less than 50%
 
14.0
%
 
12.8
%
Interest Coverage (Annualized Consolidated EBITDA to Annualized Interest Expense)
Greater than 1.50x
 
4.16

 
4.16

Unencumbered Assets/ Unsecured Debt
Greater than 150%
 
249.3
%
 
271.2
%



































_____________
1 
Capitalized Property Value for senior notes issued prior to December 4, 2017 is determined for each property and is the greater of (A) annualized EBITDA capitalized at an 8.0% rate for CBD properties and a 9.0% rate for non-CBD properties, and (B) the undepreciated book value as determined under GAAP. Capitalized property value for senior notes issued on or after December 4, 2017 is determined for each property and is the greater of (x) annualized EBITDA capitalized at 7.0% and (y) the undepreciated book value as determined under GAAP.

30



 https://cdn.kscope.io/d11e7a0dea57107c32d591c2ebd5f24e-bxplogosupplementalheadera12.jpg
Q3 2019
Net Debt to EBITDAre

(dollars in thousands)
Reconciliation of BXP’s Share of EBITDAre and BXP’s Share of EBITDAre  cash 1 
 
 
Three Months Ended
 
 
30-Sep-19
 
30-Jun-19
Net income attributable to Boston Properties, Inc. common shareholders
 
$
107,771

 
$
164,318

Add:
 
 
 
 
Preferred dividends
 
2,625

 
2,625

Noncontrolling interest - common units of the Operating Partnership
 
12,504

 
19,036

Noncontrolling interest in property partnerships
 
18,470

 
17,482

Net income
 
141,370

 
203,461

Add:
 
 
 
 
Interest expense
 
106,471

 
102,357

Loss from early extinguishment of debt
 
28,010

 

Depreciation and amortization expense
 
165,862

 
177,411

Less:
 
 
 
 
Gains (losses) on sales of real estate
 
(15
)
 
1,686

Income (loss) from unconsolidated joint ventures
 
(649
)
 
47,964

Add:
 
 
 
 
BXP’s share of EBITDAre from unconsolidated joint ventures 2
 
23,378

 
25,012

EBITDAre 1
 
465,755

 
458,591

Less:
 
 
 
 
Partners’ share of EBITDAre from consolidated joint ventures 3
 
46,592

 
45,975

BXP’s Share of EBITDAre 1 (A)
 
419,163

 
412,616

Add:
 
 
 
 
Stock-based compensation expense
 
7,809

 
10,394

Straight-line ground rent expense adjustment
 
1,019

 
1,019

BXP’s Share of lease transaction costs that qualify as rent inducements 1
 
2,041

 
1,587

Less:
 
 
 
 
BXP’s Share of non-cash termination income adjustment (fair value lease amounts) 1
 

 

BXP’s Share of straight-line rent 1
 
(1,904
)
 
18,653

BXP’s Share of straight-line rent from deferred revenue 1, 4
 
22,156

 

BXP’s Share of fair value lease revenue 1
 
4,467

 
5,124

BXP’s Share of EBITDAre  cash 1
 
$
405,313

 
$
401,839

 
 
 
 
 
BXP’s Share of EBITDAre (Annualized) 5 (A x 4)
 
$
1,676,652

 
$
1,650,464


Reconciliation of BXP’s Share of Net Debt 1 
 
 
30-Sep-19
 
30-Jun-19
Consolidated debt
 
$
11,838,738

 
$
11,846,241

Add:
 
 
 
 
Special dividend payable
 

 

Less:
 
 
 
 
Cash and cash equivalents
 
751,210

 
1,087,001

Cash held in escrow for 1031 exchange
 
3,850

 
25,174

Net debt 1
 
11,083,678

 
10,734,066

Add:
 
 
 
 
BXP’s share of unconsolidated joint venture debt 2
 
924,366

 
865,894

Partners’ share of cash and cash equivalents from consolidated joint ventures
 
122,317

 
106,050

Less:
 
 
 
 
BXP’s share of cash and cash equivalents from unconsolidated joint ventures
 
84,199

 
79,847

Partners’ share of consolidated joint venture debt 3
 
1,201,113

 
1,202,353

BXP’s Share of Net Debt 1 (B)
 
$
10,845,049

 
$
10,423,810

 
 
 
 
 
BXP’s Share of Net Debt to BXP’s Share of EBITDAre (Annualized) [B ÷ (A x 4)]
 
6.47

 
6.32

_____________
1 
See the Definitions and Reconciliations sections of this Supplemental package starting on page 55.
2 
For disclosures related to the calculation of BXP’s share from unconsolidated joint ventures for the three months ended September 30, 2019, see pages 35 and 63.
3 
For disclosures related to the calculation of Partners’ share from consolidated joint ventures for the three months ended September 30, 2019, see pages 33 and 61.
4 
Represents the straight-line impact related to deferred revenue from a tenant. For additional information, see page 59.
5 
BXP’s Share of EBITDAre is annualized and calculated as the product of such amount for the quarter multiplied by four (4).


31



 https://cdn.kscope.io/d11e7a0dea57107c32d591c2ebd5f24e-bxplogosupplementalheadera12.jpg
Q3 2019
Debt ratios

(in thousands, except for ratio amounts)

INTEREST COVERAGE RATIO 1

 
 
Three Months Ended
 
 
30-Sep-19
 
30-Jun-19
BXP’s Share of interest expense 1
 
$
105,546

 
$
101,760

Less:
 
 
 
 
BXP’s Share of hedge amortization 1
 
1,435

 
1,435

BXP’s Share of amortization of financing costs 1
 
3,150

 
2,918

Adjusted interest expense excluding capitalized interest (A)
 
100,961

 
97,407

Add:
 
 
 
 
BXP’s Share of capitalized interest 1
 
17,277

 
14,217

Adjusted interest expense including capitalized interest (B)
 
$
118,238

 
$
111,624

 
 
 
 
 
BXP’s Share of EBITDAre cash 1, 2 (C)
 
$
405,313

 
$
401,839

 
 
 
 
 
Interest Coverage Ratio (excluding capitalized interest) (C÷A)
 
4.01

 
4.13

Interest Coverage Ratio (including capitalized interest) (C÷B)
 
3.43

 
3.60




FIXED CHARGE COVERAGE RATIO 1 

 
 
Three Months Ended
 
 
30-Sep-19
 
30-Jun-19
BXP’s Share of interest expense 1
 
$
105,546

 
$
101,760

Less:
 
 
 
 
BXP’s Share of hedge amortization 1
 
1,435

 
1,435

BXP’s Share of amortization of financing costs 1
 
3,150

 
2,918

Add:
 
 
 
 
BXP’s Share of capitalized interest 1
 
17,277

 
14,217

BXP’s Share of maintenance capital expenditures 1
 
31,263

 
27,016

Hotel improvements, equipment upgrades and replacements
 
177

 
424

Preferred dividends/distributions
 
2,625

 
2,625

Total Fixed Charges (A)
 
$
152,303

 
$
141,689

 
 
 
 
 
BXP’s Share of EBITDAre  cash 1, 2 (B)
 
$
405,313

 
$
401,839

Fixed Charge Coverage Ratio (B÷A)
 
2.66

 
2.84























_____________
1 
See the Definitions and Reconciliations sections of this Supplemental package starting on page 55.
2 
For a qualitative reconciliation of BXP’s Share of EBITDAre – cash, see page 31.

32




 https://cdn.kscope.io/d11e7a0dea57107c32d591c2ebd5f24e-bxplogosupplementalheadera12.jpg
Q3 2019
Consolidated joint ventures

as of September 30, 2019
(unaudited and dollars in thousands)

BALANCE SHEET INFORMATION

 
 
 
 
Norges Joint Ventures 1
 
 
 
 
 
 
 
Times Square Tower
 
 
 
 
 
 
 
601 Lexington Avenue /
One Five Nine East 53rd Street
 
 
 
 
 
767 Fifth Avenue
 
100 Federal Street
 
Total Consolidated
 
ASSETS
 
(The GM Building) 1
 
Atlantic Wharf Office
 
Joint Ventures
 
 
 
 
 
 
 
 
 
Real estate, net
 
$
3,236,589

 
$
2,238,684

 
$
5,475,273

 
Cash and cash equivalents
 
75,938

 
204,315

 
280,253

 
Other assets
 
291,602

 
325,563

 
617,165

 
Total assets
 
$
3,604,129

 
$
2,768,562

 
$
6,372,691

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
LIABILITIES AND EQUITY
 
 
 
 
 
 
 
Liabilities:
 
 
 
 
 
 
 
Mortgage notes payable, net
 
$
2,273,110

 
$
648,346

 
$
2,921,456

 
Other liabilities
 
113,570

 
89,489

 
203,059

 
Total liabilities
 
2,386,680

 
737,835

 
3,124,515

 
Equity:
 
 
 
 
 
 
 
   Boston Properties, Inc.
 
732,047

 
795,906

 
1,527,953

 
   Noncontrolling interests
 
485,402

 
1,234,821

 
1,720,223

2 
Total equity
 
1,217,449

 
2,030,727

 
3,248,176

 
Total liabilities and equity
 
$
3,604,129

 
$
2,768,562

 
$
6,372,691

 
 
 
 
 
 
 
 
 
BXP’s nominal ownership percentage
 
60%
 
55%
 


 
 
 
 
 
 
 


 
Partners’ share of cash and cash equivalents 3
 
$
30,375


$
91,942


$
122,317

 
 
 
 
 
 
 
 
 
Partners’ share of consolidated debt 3, 4
 
$
909,357

 
$
291,756

 
$
1,201,113

 
 
 
 
 
 
 
 
 























_____________
1 
Certain balances contain amounts that eliminate in consolidation.
2 
Amount excludes preferred shareholders’ capital of approximately $0.1 million.
3 
Amounts represent the partners’ share based on their respective ownership percentages.
4 
Amounts adjusted for basis differentials.


33



 https://cdn.kscope.io/d11e7a0dea57107c32d591c2ebd5f24e-bxplogosupplementalheadera12.jpg
Q3 2019
Consolidated joint ventures (continued)

for the three months ended September 30, 2019
(unaudited and dollars in thousands)

RESULTS OF OPERATIONS

 
 
 
 
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 1
 
$
106,557

2 

$
96,856

 
$
203,413

Straight-line rent
 
(35,660
)
2 

3,625

 
(32,035
)
Fair value lease revenue
 
3,523

 
119

 
3,642

Termination income
 

 

 

Total lease revenue
 
74,420


100,600


175,020

Parking and other
 
2

 
1,467

 
1,469

Total rental revenue 3
 
74,422



102,067


176,489

Expenses
 
 
 
 
 
 
Operating
 
30,516

 
34,984

 
65,500

Net Operating Income (NOI)
 
43,906

 
67,083

 
110,989

 
 
 
 
 
 
 
Other income (expense)
 
 
 
 
 
 
Development and management services revenue
 

 
33

 
33

Interest and other income
 
350

 
562

 
912

Interest expense
 
(20,716
)
 
(5,415
)
 
(26,131
)
Depreciation and amortization expense
 
(20,878
)
 
(20,208
)
 
(41,086
)
General and administrative expense
 
(34
)
 
(29
)
 
(63
)
Total other income (expense)
 
(41,278
)
 
(25,057
)
 
(66,335
)
Net income
 
$
2,628

 
$
42,026

 
$
44,654

FUNDS FROM OPERATIONS (FFO)

BXP’s nominal ownership percentage
 
60%
 
55%
 
 
 
 
 
 
 
 
 
 
 
 
 
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 FFO
 
(The GM Building)
 
Atlantic Wharf Office
 
Joint Ventures
Net income
 
$
2,628

 
$
42,026

 
$
44,654

Add: Depreciation and amortization expense
 
20,878

 
20,208

 
41,086

Entity FFO
 
$
23,506

 
$
62,234

 
$
85,740

 
 
 
 
 
 
 
Partners’ NCI 4
 
$
440

 
$
18,030

 
$
18,470

Partners’ share of depreciation and amortization expense after BXP’s basis differential 4
 
8,336

 
9,066

 
17,402

Partners’ share FFO 4
 
$
8,776

 
$
27,096

 
$
35,872

 
 
 
 
 
 
 
Reconciliation of BXP’s share of FFO
 
 
 
 
 
 
BXP’s share of net income adjusted for partners’ NCI
 
$
2,188

 
$
23,996

 
$
26,184

Depreciation and amortization expense - BXP’s basis difference
 
38

 
60

 
98

BXP’s share of depreciation and amortization expense
 
12,504

 
11,082

 
23,586

BXP’s share of FFO
 
$
14,730

 
$
35,138

 
$
49,868

_____________
1 
Lease revenue includes recoveries from tenants and service income from tenants.  
2 
Includes deferred revenue from a tenant. For additional information, see page 59.  
3 
See the Definitions and Reconciliations sections of this Supplemental package starting on page 55.
4 
Amounts represent the partners’ share based on their respective ownership percentage and is adjusted for basis differentials and the allocations of management and other fees and interest to BXP.  

34




 https://cdn.kscope.io/d11e7a0dea57107c32d591c2ebd5f24e-bxplogosupplementalheadera12.jpg
Q3 2019
Unconsolidated joint ventures 1

as of September 30, 2019
(unaudited and dollars in thousands)

BALANCE SHEET INFORMATION

 
 
BXP’s Nominal Ownership
 
 
 
Mortgage/Construction Loans Payable, Net
 
 
 
Interest Rate
Property
 
 
 Net Equity
 
 
Maturity Date
 
Stated
 
GAAP 2
540 Madison Avenue 3
 
60.00
%
 
$
3,075

 
$

 

 
%
 
%
Santa Monica Business Park
 
55.00
%
 
163,809

 
163,324

 
July 19, 2025

 
4.06
%
 
4.24
%
Platform 16
 
55.00
%
 
29,128

 

 

 
%
 
%
Colorado Center
 
50.00
%
 
250,213

 
274,596

 
August 9, 2027

 
3.56
%
 
3.58
%
Dock 72
 
50.00
%
 
94,700

 
77,332

 
December 18, 2020

 
4.40
%
 
5.54
%
The Hub on Causeway
 
50.00
%
 

 

 

 
%
 
%
Podium
 
50.00
%
 
41,434

 
72,437

 
September 6, 2021

 
4.44
%
 
4.93
%
Residential
 
50.00
%
 
48,491

 
56,934

 
April 19, 2022

 
4.15
%
 
4.44
%
100 Causeway Street 4
 
50.00
%
 
74,083

 
22,215

 
September 5, 2023

 
3.57
%
 
3.78
%
Hotel Air Rights
 
50.00
%
 
3,917

 

 

 
%
 
%
1001 6th Street
 
50.00
%
 
42,555

 

 

 
%
 
%
7750 Wisconsin Avenue (Marriott International Headquarters)
 
50.00
%
 
55,662

 
17,318

 
April 26, 2023

 
3.36
%
 
3.91
%
Annapolis Junction
 
50.00
%
 
25,314

 

 

 
%
 
%
Annapolis Junction Building Six
 
50.00
%
 

 
6,321

 
November 17, 2020

 
4.13
%
 
4.36
%
Annapolis Junction Building Seven and Eight
 
50.00
%
 

 
17,470

 
December 7, 2019

 
4.59
%
 
4.87
%
1265 Main Street
 
50.00
%
 
3,932

 
19,011

 
January 1, 2032

 
3.77
%
 
3.84
%
Market Square North
 
50.00
%
 
(5,114
)
 
58,370

 
October 1, 2020

 
4.85
%
 
4.91
%
Wisconsin Place Parking Facility
 
33.33
%
 
37,179

 

 

 
%
 
%
500 North Capitol Street, N.W.
 
30.00
%
 
(5,661
)
 
31,435

 
June 6, 2023

 
4.15
%
 
4.20
%
3 Hudson Boulevard 5
 
25.00
%
 
54,037

 
19,940

 
July 13, 2023

 
5.72
%
 
5.80
%
901 New York Avenue
 
25.00
%
 
(12,385
)
 
56,016

 
January 5, 2025

 
3.61
%
 
3.69
%
Metropolitan Square
 
20.00
%
 
5,726

 
31,647

 
May 5, 2020

 
5.75
%
 
5.81
%
 
 
 
 
910,095

 
 
 
 
 
 
 
 
Investments with deficit balances reflected within Other Liabilities
 
 
 
23,160

 
 
 
 
 
 
 
 
Investment in Joint Ventures
 
 
 
$
933,255

 
 
 
 
 
 
 
 
Mortgage/Construction Loans Payable, Net
 
 


 
$
924,366

 
 
 
 
 
 
https://cdn.kscope.io/d11e7a0dea57107c32d591c2ebd5f24e-chart-bf47e053654c5a30989.jpg
FLOATING AND FIXED RATE DEBT ANALYSIS
 
 
 
 
Weighted Average
 
 
 % of Total Debt
 
Stated Rate
 
GAAP Rate 2
 
Maturity (years)
Floating Rate Debt
 
31.37
%
 
4.33
%
 
4.89
%
 
2.1

Fixed Rate Debt
 
68.63
%
 
3.96
%
 
4.03
%
 
6.0

Total Debt
 
100.00
%
 
4.08
%
 
4.30
%
 
4.8


35



 https://cdn.kscope.io/d11e7a0dea57107c32d591c2ebd5f24e-bxplogosupplementalheadera12.jpg
Q3 2019
Unconsolidated joint ventures (continued) 1


_____________
1 
Amounts represent BXP’s share based on its ownership percentage.
2 
The GAAP interest rate differs from the stated interest rate due to the inclusion of the amortization of financing charges, which includes mortgage recording fees.
3 
The property was sold on June 27, 2019. For additional detail see, page 15.
4 
On September 5, 2019, the joint venture obtained construction financing with a total commitment of $400.0 million.
5 
The Company has provided $80.0 million of mortgage financing to the joint venture. The loan has been reflected as Related Party Note Receivable on the Company’s Consolidated Balance Sheets.

36



 https://cdn.kscope.io/d11e7a0dea57107c32d591c2ebd5f24e-bxplogosupplementalheadera12.jpg
Q3 2019
Unconsolidated joint ventures (continued)

for the three months ended September 30, 2019
(unaudited and dollars in thousands)
RESULTS OF OPERATIONS
 
 
Market Square North
 
Metropolitan
Square
 
901 New York Avenue
 
Annapolis Junction 1
 
500 North Capitol Street, N.W.
 
Colorado Center
 
Santa Monica Business Park
 
The Hub on Causeway
 
Other Joint Ventures 2
 
Total Unconsolidated Joint Ventures
Revenue
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Lease 3
 
$
5,112

 
$
3,010

 
$
8,512

 
$
1,936

 
$
4,554

 
$
19,334

 
$
15,530

 
$
2,402

 
$
1,715

 
$
62,105

Straight-line rent
 
647

 
3,246

 
111

 
55

 
(14
)
 
(363
)
 
868

 
760

 

 
5,310

Fair value lease revenue
 

 

 

 

 

 
13

 
958

 

 

 
971

Termination income
 

 

 

 

 

 

 

 

 

 

Total lease revenue
 
5,759

 
6,256

 
8,623

 
1,991

 
4,540

 
18,984

 
17,356

 
3,162

 
1,715

 
68,386

Parking and other
 
224

 
598

 
390

 
55

 
126

 
2,649

 
1,913

 
(251
)
 
1,239

 
6,943

Total rental revenue 4
 
5,983

 
6,854

 
9,013

 
2,046

 
4,666

 
21,633

 
19,269

 
2,911

 
2,954

 
75,329

Expenses
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Operating
 
2,619

 
3,552

 
3,562

 
795

 
1,826

 
6,530

 
8,036

 
532

 
1,465

 
28,917

Net operating income
 
3,364

 
3,302

 
5,451

 
1,251

 
2,840

 
15,103

 
11,233

 
2,379

 
1,489

 
46,412

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Other income/(expense)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Development and management services revenue
 
21

 

 
5

 

 

 

 

 

 

 
26

Interest and other income
 
94

 

 
109

 
81

 
28

 
235

 
2

 
65

 
153

 
767

Interest expense
 
(1,440
)
 
(1,916
)
 
(2,075
)
 
(585
)
 
(1,128
)
 
(5,033
)
 
(7,030
)
 
(907
)
 
(369
)
 
(20,483
)
Depreciation and amortization expense
 
(1,136
)
 
(1,694
)
 
(1,589
)
 
(690
)
 
(934
)
 
(5,142
)
 
(9,521
)
 
(999
)
 
(1,772
)
 
(23,477
)
General and administrative expense
 
(13
)
 
(5
)
 

 

 
(2
)
 

 
(23
)
 
(61
)
 

 
(104
)
Gain on sale of real estate
 

 

 

 

 

 

 

 

 
(812
)
 
(812
)
Total other income/(expense)
 
(2,474
)
 
(3,615
)
 
(3,550
)
 
(1,194
)
 
(2,036
)
 
(9,940
)
 
(16,572
)
 
(1,902
)
 
(2,800
)
 
(44,083
)
Net income/(loss)
 
$
890

 
$
(313
)
 
$
1,901

 
$
57

 
$
804

 
$
5,163

 
$
(5,339
)
 
$
477

 
$
(1,311
)
 
$
2,329

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
BXP’s nominal ownership percentage
 
50
%
 
20
%
 
25
%
 
50
%
 
30
%
 
50
%
 
55
%
 
50
%
 


 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Reconciliation of BXP’s share of Funds from Operations (FFO)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
BXP’s share of net income/(loss)
 
$
445

 
$
(63
)
 
$
475

5 
$
29

 
$
241

 
$
2,582

 
$
(2,936
)
 
$
239

 
$
(633
)
 
$
379

Basis differential
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Straight-line rent
 
$

 
$

 
$

 
$

 
$

 
$
537

6 
$

 
$

 
$

 
$
537

Fair value lease revenue
 

 

 

 

 

 
435

6 

 

 

 
435

Depreciation and amortization expense
 
(46
)
 
(21
)
 

 
(5
)
 

 
(1,901
)
 
(1
)
 
(11
)
 
(15
)
 
(2,000
)
Total basis differential 7
 
(46
)
 
(21
)
 

 
(5
)
 

 
(929
)
6 
(1
)
 
(11
)
 
(15
)
 
(1,028
)
Income/(loss) from unconsolidated joint ventures
 
399

 
(84
)
 
475

5 
24

 
241

 
1,653

 
(2,937
)
 
228

 
(648
)
 
(649
)
Add:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
BXP’s share of depreciation and amortization expense
 
614

 
336

 
1,272

5 
350

 
280

 
4,472

 
5,237

 
510

 
674

 
13,745

Less:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
BXP’s share of gain on sale of real estate
 

 

 

 

 

 

 

 

 
(487
)
 
(487
)
BXP’s share of FFO
 
$
1,013

 
$
252

 
$
1,747

 
$
374

 
$
521

 
$
6,125

 
$
2,300

 
$
738

 
$
513

 
$
13,583


37



 https://cdn.kscope.io/d11e7a0dea57107c32d591c2ebd5f24e-bxplogosupplementalheadera12.jpg
Q3 2019
Unconsolidated joint ventures (continued)

_____________
1 
Annapolis Junction includes three in-service properties and two undeveloped land parcels.  
2 
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.
3 
Lease revenue includes recoveries from tenants and service income from tenants.  
4 
See the Definitions and Reconciliations sections of this Supplemental package starting on page 55.
5 
Reflects the allocation percentages pursuant to the achievement of specified investment return thresholds as provided for in the joint venture agreement.  
6 
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.  
7 
Represents adjustments related to the carrying values and depreciation of certain of the Company’s investment in unconsolidated joint ventures.

38




 https://cdn.kscope.io/d11e7a0dea57107c32d591c2ebd5f24e-bxplogosupplementalheadera12.jpg
Q3 2019
Lease expirations - All in-service properties1, 2, 3

as of September 30, 2019

OFFICE
 
 
 
 
BXP’s Share
 
 
 
Rentable Square Footage Subject to Expiring Leases
 
Rentable Square Footage Subject to Expiring Leases
 
Current Annualized Rental Obligations Under Expiring Leases
 
Annualized Rental Obligations Under Expiring Leases with future step-ups
 
 
 
Year of Lease
 
 
 
 
 
Percentage of
 
Expiration
 
 
 
$
 
$/PSF
 
$
 
$/PSF
 
Total Square Feet
 
2019
 
621,359

 
518,315

 
24,003,943

 
46.31

 
24,021,218

 
46.34

 
1.41
%
4 
2020
 
2,778,573

 
2,454,519

 
140,242,565

 
57.14

 
141,803,649

 
57.77

 
6.66
%
 
2021
 
3,278,371

 
3,013,920

 
159,598,683

 
52.95

 
166,118,840

 
55.12

 
8.18
%
 
2022
 
3,183,747

 
2,918,980

 
178,038,547

 
60.99

 
186,334,426

 
63.84

 
7.92
%
 
2023
 
1,986,502

 
1,814,841

 
117,482,863

 
64.73

 
126,554,814

 
69.73

 
4.92
%
 
2024
 
3,453,309

 
3,157,282

 
194,295,417

 
61.54

 
203,983,691

 
64.61

 
8.57
%
 
2025
 
2,449,110

 
2,101,868

 
135,077,677

 
64.27

 
150,126,681

 
71.43

 
5.70
%
 
2026
 
3,077,397

 
2,388,594

 
175,385,023

 
73.43

 
195,287,923

 
81.76

 
6.48
%
 
2027
 
1,979,717

 
1,741,287

 
109,202,041

 
62.71

 
125,840,087

 
72.27

 
4.72
%
 
2028
 
2,319,955

 
2,172,756

 
150,473,255

 
69.25

 
171,249,582

 
78.82

 
5.89
%
 
Thereafter
 
13,343,825

 
11,439,857

 
850,490,851

 
74.34

 
1,048,607,458

 
91.66

 
31.04
%
 

RETAIL
 
 
 
 
BXP’s Share
 
 
 
Rentable Square Footage Subject to Expiring Leases
 
Rentable Square Footage Subject to Expiring Leases
 
Current Annualized Rental Obligations Under Expiring Leases
 
Annualized Rental Obligations Under Expiring Leases with future step-ups
 
 
 
Year of Lease
 
 
 
 
 
Percentage of
 
Expiration
 
 
 
$
 
$/PSF
 
$
 
$/PSF
 
Total Square Feet
 
2019
 
17,767

 
11,966

 
869,478

 
72.66

 
869,478

 
72.66

 
0.57
%
 
2020
 
173,163

 
161,459

 
10,864,463

 
67.29

 
10,883,807

 
67.41

 
7.63
%
 
2021
 
120,775

 
109,122

 
15,781,488

 
144.62

 
15,888,505

 
145.60

 
5.16
%
 
2022
 
216,241

 
189,764

 
15,467,535

 
81.51

 
15,745,234

 
82.97

 
8.97
%
 
2023
 
220,550

 
215,988

 
17,575,562

 
81.37

 
18,363,094

 
85.02

 
10.21
%
 
2024
 
126,995

 
117,869

 
8,760,088

 
74.32

 
9,076,531

 
77.01

 
5.57
%
 
2025
 
157,976

 
157,134

 
9,913,300

 
63.09

 
10,983,297

 
69.90

 
7.43
%
 
2026
 
119,696

 
102,376

 
14,030,136

 
137.05

 
15,593,255

 
152.31

 
4.84
%
 
2027
 
108,867

 
103,600

 
13,524,921

 
130.55

 
15,163,023

 
146.36

 
4.90
%
 
2028
 
258,752

 
240,887

 
14,265,580

 
59.22

 
15,760,492

 
65.43

 
11.38
%
 
Thereafter
 
652,390

 
565,819

 
49,511,359

 
87.50

 
64,764,987

 
114.46

 
26.74
%
 

IN-SERVICE PROPERTIES
 
 
 
 
BXP’s Share
 
 
 
Rentable Square Footage Subject to Expiring Leases
 
Rentable Square Footage Subject to Expiring Leases
 
Current Annualized Rental Obligations Under Expiring Leases
 
Annualized Rental Obligations Under Expiring Leases with future step-ups
 
 
 
Year of Lease
 
 
 
 
 
Percentage of
 
Expiration
 
 
 
$
 
$/PSF
 
$
 
$/PSF
 
Total Square Feet
 
2019
 
639,126

 
530,281

 
24,873,421

 
46.91

 
24,890,696

 
46.94

 
1.36
%
4 
2020
 
2,951,736

 
2,615,978

 
151,107,028

 
57.76

 
152,687,456

 
58.37

 
6.71
%
 
2021
 
3,399,146

 
3,123,042

 
175,380,171

 
56.16

 
182,007,345

 
58.28

 
8.01
%
 
2022
 
3,399,988

 
3,108,744

 
193,506,082

 
62.25

 
202,079,660

 
65.00

 
7.98
%
 
2023
 
2,207,052

 
2,030,829

 
135,058,425

 
66.50

 
144,917,908

 
71.36

 
5.21
%
 
2024
 
3,580,304

 
3,275,151

 
203,055,505

 
62.00

 
213,060,222

 
65.05

 
8.40
%
 
2025
 
2,607,086

 
2,259,002

 
144,990,977

 
64.18

 
161,109,978

 
71.32

 
5.80
%
 
2026
 
3,197,093

 
2,490,970

 
189,415,159

 
76.04

 
210,881,178

 
84.66

 
6.39
%
 
2027
 
2,088,584

 
1,844,887

 
122,726,962

 
66.52

 
141,003,110

 
76.43

 
4.73
%
 
2028
 
2,578,707

 
2,413,643

 
164,738,835

 
68.25

 
187,010,074

 
77.48

 
6.19
%
 
Thereafter
 
13,996,215

 
12,005,676

 
900,002,210

 
74.96

 
1,113,372,445

 
92.74

 
30.80
%
 
_____________
1 
For the Company’s definitions and related disclosures, see the Definitions section of this Supplemental package starting on page 55.
2 
Includes partially placed in-service leased space. Does not include residential units and hotel.
3 
Does not include data for leases expiring in a particular year when leases for the same space have already been signed with replacement tenants with future commencement dates. In those cases, the data is included in the year in which the future lease expires.
4 
Includes square feet expiring on the last day of the current quarter.  

39



 https://cdn.kscope.io/d11e7a0dea57107c32d591c2ebd5f24e-bxplogosupplementalheadera12.jpg
Q3 2019
Lease expirations - Boston region in-service properties 1, 2, 3

as of September 30, 2019

OFFICE
 
 
 
 
BXP’s Share
 
 
 
Rentable Square Footage Subject to Expiring Leases
 
Rentable Square Footage Subject to Expiring Leases
 
Current Annualized Rental Obligations Under Expiring Leases
 
Annualized Rental Obligations Under Expiring Leases with future step-ups
 
Year of Lease
 
 
 
 
 
Expiration
 
 
 
$
 
$/PSF
 
$
 
$/PSF
 
2019
 
97,751

 
97,751

 
5,465,627

 
55.91

 
5,465,627

 
55.91

4 
2020
 
324,790

 
324,790

 
18,747,082

 
57.72

 
18,961,111

 
58.38

 
2021
 
916,942

 
864,325

 
39,179,563

 
45.33

 
39,765,066

 
46.01

 
2022
 
1,033,993

 
974,906

 
46,982,719

 
48.19

 
47,269,134

 
48.49

 
2023
 
724,183

 
668,236

 
38,859,746

 
58.15

 
41,446,031

 
62.02

 
2024
 
906,689

 
877,486

 
46,342,473

 
52.81

 
48,823,373

 
55.64

 
2025
 
995,434

 
978,919

 
53,199,426

 
54.35

 
57,543,647

 
58.78

 
2026
 
1,175,475

 
936,416

 
62,106,540

 
66.32

 
69,421,635

 
74.14

 
2027
 
635,811

 
635,811

 
34,576,631

 
54.38

 
39,161,867

 
61.59

 
2028
 
1,033,415

 
1,033,415

 
64,438,271

 
62.35

 
69,695,528

 
67.44

 
Thereafter
 
4,476,228

 
3,987,510

 
238,889,172

 
59.91

 
297,229,772

 
74.54

 

RETAIL
 
 
 
 
BXP’s Share
 
 
 
Rentable Square Footage Subject to Expiring Leases
 
Rentable Square Footage Subject to Expiring Leases
 
Current Annualized Rental Obligations Under Expiring Leases
 
Annualized Rental Obligations Under Expiring Leases with future step-ups
 
Year of Lease
 
 
 
 
 
Expiration
 
 
 
$
 
$/PSF
 
$
 
$/PSF
 
2019
 
1,875

 
1,873

 
194,972

 
104.08

 
194,972

 
104.08

 
2020
 
67,291

 
67,291

 
4,523,909

 
67.23

 
4,526,021

 
67.26

 
2021
 
30,216

 
23,034

 
2,100,959

 
91.21

 
2,129,098

 
92.43

 
2022
 
58,415

 
58,100

 
4,016,329

 
69.13

 
4,098,027

 
70.53

 
2023
 
76,155

 
76,155

 
7,800,168

 
102.42

 
8,128,356

 
106.73

 
2024
 
73,130

 
73,130

 
5,138,396

 
70.26

 
5,089,027

 
69.59

 
2025
 
48,879

 
48,879

 
4,451,195

 
91.07

 
5,030,377

 
102.91

 
2026
 
19,020

 
19,020

 
5,305,973

 
278.97

 
5,976,289

 
314.21

 
2027
 
64,268

 
64,268

 
10,692,825

 
166.38

 
11,914,658

 
185.39

 
2028
 
168,757

 
167,407

 
11,955,531

 
71.42

 
13,180,898

 
78.74

 
Thereafter
 
242,393

 
232,860

 
11,817,559

 
50.75

 
13,985,070

 
60.06

 

TOTAL PROPERTY TYPES
 
 
 
 
BXP’s Share
 
 
 
Rentable Square Footage Subject to Expiring Leases
 
Rentable Square Footage Subject to Expiring Leases
 
Current Annualized Rental Obligations Under Expiring Leases
 
Annualized Rental Obligations Under Expiring Leases with future step-ups
 
Year of Lease
 
 
 
 
 
Expiration
 
 
 
$
 
$/PSF
 
$
 
$/PSF
 
2019
 
99,626

 
99,624

 
5,660,599

 
56.82

 
5,660,599

 
56.82

4 
2020
 
392,081

 
392,081

 
23,270,991

 
59.35

 
23,487,132

 
59.90

 
2021
 
947,158

 
887,359

 
41,280,522

 
46.52

 
41,894,164

 
47.21

 
2022
 
1,092,408

 
1,033,006

 
50,999,048

 
49.37

 
51,367,161

 
49.73

 
2023
 
800,338

 
744,391

 
46,659,914

 
62.68

 
49,574,387

 
66.60

 
2024
 
979,819

 
950,616

 
51,480,869

 
54.16

 
53,912,400

 
56.71

 
2025
 
1,044,313

 
1,027,798

 
57,650,621

 
56.09

 
62,574,024

 
60.88

 
2026
 
1,194,495

 
955,436

 
67,412,513

 
70.56

 
75,397,924

 
78.91

 
2027
 
700,079

 
700,079

 
45,269,456

 
64.66

 
51,076,525

 
72.96

 
2028
 
1,202,172

 
1,200,822

 
76,393,802

 
63.62

 
82,876,426

 
69.02

 
Thereafter
 
4,718,621

 
4,220,370

 
250,706,731

 
59.40

 
311,214,842

 
73.74

 
_____________
1 
For the Company’s definitions and related disclosures, see the Definitions section of this Supplemental package starting on page 55.
2 
Includes partially placed in-service leased space. Does not include residential units and hotel.
3 
Does not include data for leases expiring in a particular year when leases for the same space have already been signed with replacement tenants with future commencement dates. In those cases, the data is included in the year in which the future lease expires.
4 
Includes square feet expiring on the last day of the current quarter.  



40



 https://cdn.kscope.io/d11e7a0dea57107c32d591c2ebd5f24e-bxplogosupplementalheadera12.jpg
Q3 2019
Quarterly lease expirations - Boston region in-service properties 1, 2, 3

as of September 30, 2019

OFFICE
 
 
 
 
BXP’s Share
 
 
 
Rentable Square Footage Subject to Expiring Leases
 
Rentable Square Footage Subject to Expiring Leases
 
Current Annualized Rental Obligations Under Expiring Leases
 
Annualized Rental Obligations Under Expiring Leases with future step-ups
 
Lease Expiration
 
 
 
 
 
by Quarter
 
 
 
$
 
$/PSF
 
$
 
$/PSF
 
Q1 2019
 

 

 

 

 

 

 
Q2 2019
 

 

 

 

 

 

 
Q3 2019
 
29,456

 
29,456

 
1,976,226

 
67.09

 
1,976,226

 
67.09

4 
Q4 2019
 
68,295

 
68,295

 
3,489,401

 
51.09

 
3,489,401

 
51.09

 
Total 2019
 
97,751

 
97,751

 
5,465,627

 
55.91

 
5,465,627

 
55.91

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Q1 2020
 
31,329

 
31,329

 
1,886,353

 
60.21

 
1,886,353

 
60.21

 
Q2 2020
 
83,944

 
83,944

 
5,503,880

 
65.57

 
5,642,070

 
67.21

 
Q3 2020
 
51,503

 
51,503

 
2,995,042

 
58.15

 
3,002,703

 
58.30

 
Q4 2020
 
158,014

 
158,014

 
8,361,807

 
52.92

 
8,429,985

 
53.35

 
Total 2020
 
324,790

 
324,790

 
18,747,082

 
57.72

 
18,961,111

 
58.38

 

RETAIL
 
 
 
 
BXP’s Share
 
 
 
Rentable Square Footage Subject to Expiring Leases
 
Rentable Square Footage Subject to Expiring Leases
 
Current Annualized Rental Obligations Under Expiring Leases
 
Annualized Rental Obligations Under Expiring Leases with future step-ups
 
Lease Expiration
 
 
 
 
 
by Quarter
 
 
 
$
 
$/PSF
 
$
 
$/PSF
 
Q1 2019
 

 

 

 

 

 

 
Q2 2019
 

 

 

 

 

 

 
Q3 2019
 

 

 

 

 

 

 
Q4 2019
 
1,875

 
1,873

 
194,972

 
104.08

 
194,972

 
104.08

 
Total 2019
 
1,875

 
1,873

 
194,972

 
104.08

 
194,972

 
104.08

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Q1 2020
 
10,270

 
10,270

 
763,216

 
74.32

 
763,216

 
74.32

 
Q2 2020
 
40,728

 
40,728

 
2,686,277

 
65.96

 
2,686,277

 
65.96

 
Q3 2020
 
15,852

 
15,852

 
866,336

 
54.65

 
866,336

 
54.65

 
Q4 2020
 
441

 
441

 
208,080

 
471.84

 
210,192

 
476.63

 
Total 2020
 
67,291

 
67,291

 
4,523,909

 
67.23

 
4,526,021

 
67.26

 

TOTAL PROPERTY TYPES
 
 
 
 
BXP’s Share
 
 
 
Rentable Square Footage Subject to Expiring Leases
 
Rentable Square Footage Subject to Expiring Leases
 
Current Annualized Rental Obligations Under Expiring Leases
 
Annualized Rental Obligations Under Expiring Leases with future step-ups
 
Lease Expiration
 
 
 
 
 
by Quarter
 
 
 
$
 
$/PSF
 
$
 
$/PSF
 
Q1 2019
 

 

 

 

 

 

 
Q2 2019
 

 

 

 

 

 

 
Q3 2019
 
29,456

 
29,456

 
1,976,226

 
67.09

 
1,976,226

 
67.09

4 
Q4 2019
 
70,170

 
70,168

 
3,684,373

 
52.51

 
3,684,373

 
52.51

 
Total 2019
 
99,626

 
99,624

 
5,660,599

 
56.82

 
5,660,599

 
56.82

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Q1 2020
 
41,599

 
41,599

 
2,649,569

 
63.69

 
2,649,569

 
63.69

 
Q2 2020
 
124,672

 
124,672

 
8,190,157

 
65.69

 
8,328,347

 
66.80

 
Q3 2020
 
67,355

 
67,355

 
3,861,378

 
57.33

 
3,869,039

 
57.44

 
Q4 2020
 
158,455

 
158,455

 
8,569,887

 
54.08

 
8,640,177

 
54.53

 
Total 2020
 
392,081

 
392,081

 
23,270,991

 
59.35

 
23,487,132

 
59.90

 
_____________
1 
For the Company’s definitions and related disclosures, see the Definitions section of this Supplemental package starting on page 55.
2 
Includes partially placed in-service leased space. Does not include residential units and hotel.
3 
Does not include data for leases expiring in a particular year when leases for the same space have already been signed with replacement tenants with future commencement dates. In those cases, the data is included in the year in which the future lease expires.
4 
Includes square feet expiring on the last day of the current quarter.  


41



 https://cdn.kscope.io/d11e7a0dea57107c32d591c2ebd5f24e-bxplogosupplementalheadera12.jpg
Q3 2019
Lease expirations - Los Angeles region in-service properties 1, 2, 3

as of September 30, 2019

OFFICE
 
 
 
 
BXP’s Share
 
 
 
Rentable Square Footage Subject to Expiring Leases
 
Rentable Square Footage Subject to Expiring Leases
 
Current Annualized Rental Obligations Under Expiring Leases
 
Annualized Rental Obligations Under Expiring Leases with future step-ups
 
Year of Lease
 
 
 
 
 
Expiration
 
 
 
$
 
$/PSF
 
$
 
$/PSF
 
2019
 
27,454

 
14,889

 
900,984

 
60.51

 
916,296

 
61.54

 
2020
 
398,969

 
213,019

 
13,164,931

 
61.80

 
13,335,448

 
62.60

 
2021
 
351,944

 
178,834

 
11,678,760

 
65.31

 
12,434,970

 
69.53

 
2022
 
43,921

 
22,274

 
1,309,376

 
58.78

 
1,438,953

 
64.60

 
2023
 
156,821

 
82,651

 
5,044,742

 
61.04

 
5,742,982

 
69.49

 
2024
 
111,182

 
61,150

 
3,702,760

 
60.55

 
4,163,122

 
68.08

 
2025
 
193,344

 
96,995

 
5,369,744

 
55.36

 
6,428,054

 
66.27

 
2026
 
431,010

 
237,056

 
14,371,121

 
60.62

 
17,561,742

 
74.08

 
2027
 
13,937

 
7,665

 
385,094

 
50.24

 
441,434

 
57.59

 
2028
 
212,441

 
107,063

 
7,430,591

 
69.40

 
10,108,212

 
94.41

 
Thereafter
 
159,310

 
79,655

 
5,769,401

 
72.43

 
8,338,944

 
104.69

 

RETAIL
 
 
 
 
BXP’s Share
 
 
 
Rentable Square Footage Subject to Expiring Leases
 
Rentable Square Footage Subject to Expiring Leases
 
Current Annualized Rental Obligations Under Expiring Leases
 
Annualized Rental Obligations Under Expiring Leases with future step-ups
 
Year of Lease
 
 
 
 
 
Expiration
 
 
 
$
 
$/PSF
 
$
 
$/PSF
 
2019
 

 

 

 

 

 

 
2020
 
22,865

 
12,576

 
833,715

 
66.30

 
841,035

 
66.88

 
2021
 

 

 

 

 

 

 
2022
 
39,888

 
21,850

 
1,130,256

 
51.73

 
1,201,289

 
54.98

 
2023
 
1,405

 
703

 
44,159

 
62.86

 
47,180

 
67.16

 
2024
 
4,333

 
2,283

 
110,011

 
48.18

 
132,362

 
57.97

 
2025
 

 

 

 

 

 

 
2026
 
5,827

 
3,205

 
274,211

 
85.56

 
326,157

 
101.77

 
2027
 

 

 

 

 

 

 
2028
 

 

 

 

 

 

 
Thereafter
 
17,993

 
8,997

 
448,573

 
49.86

 
591,887

 
65.79

 

TOTAL PROPERTY TYPES
 
 
 
 
BXP’s Share
 
 
 
Rentable Square Footage Subject to Expiring Leases
 
Rentable Square Footage Subject to Expiring Leases
 
Current Annualized Rental Obligations Under Expiring Leases
 
Annualized Rental Obligations Under Expiring Leases with future step-ups
 
Year of Lease
 
 
 
 
 
Expiration
 
 
 
$
 
$/PSF
 
$
 
$/PSF
 
2019
 
27,454

 
14,889

 
900,984

 
60.51

 
916,296

 
61.54

 
2020
 
421,834

 
225,595

 
13,998,646

 
62.05

 
14,176,483

 
62.84

 
2021
 
351,944

 
178,834

 
11,678,760

 
65.31

 
12,434,970

 
69.53

 
2022
 
83,809

 
44,124

 
2,439,632

 
55.29

 
2,640,242

 
59.84

 
2023
 
158,226

 
83,354

 
5,088,901

 
61.05

 
5,790,162

 
69.46

 
2024
 
115,515

 
63,433

 
3,812,771

 
60.11

 
4,295,484

 
67.72

 
2025
 
193,344

 
96,995

 
5,369,744

 
55.36

 
6,428,054

 
66.27

 
2026
 
436,837

 
240,261

 
14,645,332

 
60.96

 
17,887,899

 
74.45

 
2027
 
13,937

 
7,665

 
385,094

 
50.24

 
441,434

 
57.59

 
2028
 
212,441

 
107,063

 
7,430,591

 
69.40

 
10,108,212

 
94.41

 
Thereafter
 
177,303

 
88,652

 
6,217,974

 
70.14

 
8,930,831

 
100.74

 
_____________
1 
For the Company’s definitions and related disclosures, see the Definitions section of this Supplemental package starting on page 55.
2 
Includes partially placed in-service leased space. The Company owns 50% of Colorado Center and 55% of Santa Monica Business Park.
3 
Does not include data for leases expiring in a particular year when leases for the same space have already been signed with replacement tenants with future commencement dates. In those cases, the data is included in the year in which the future lease expires.



42



 https://cdn.kscope.io/d11e7a0dea57107c32d591c2ebd5f24e-bxplogosupplementalheadera12.jpg
Q3 2019
Quarterly lease expirations - Los Angeles region in-service properties 1, 2, 3

as of September 30, 2019

OFFICE
 
 
 
 
BXP’s Share
 
 
 
Rentable Square Footage Subject to Expiring Leases
 
Rentable Square Footage Subject to Expiring Leases
 
Current Annualized Rental Obligations Under Expiring Leases
 
Annualized Rental Obligations Under Expiring Leases with future step-ups
 
Lease Expiration
 
 
 
 
 
by Quarter
 
 
 
$
 
$/PSF
 
$
 
$/PSF
 
Q1 2019
 

 

 

 

 

 

 
Q2 2019
 

 

 

 

 

 

 
Q3 2019
 

 

 

 

 

 

 
Q4 2019
 
27,454

 
14,889

 
900,984

 
60.51

 
916,296

 
61.54

 
Total 2019
 
27,454

 
14,889

 
900,984

 
60.51

 
916,296

 
61.54

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Q1 2020
 
18,917

 
10,404

 
553,686

 
53.22

 
557,762

 
53.61

 
Q2 2020
 
7,260

 
3,993

 
270,756

 
67.81

 
273,223

 
68.43

 
Q3 2020
 
16,483

 
9,066

 
558,853

 
61.65

 
575,734

 
63.51

 
Q4 2020
 
356,309

 
189,556

 
11,781,637

 
62.15

 
11,928,730

 
62.93

 
Total 2020
 
398,969

 
213,019

 
13,164,931

 
61.80

 
13,335,448

 
62.60

 

RETAIL
 
 
 
 
BXP’s Share
 
 
 
Rentable Square Footage Subject to Expiring Leases
 
Rentable Square Footage Subject to Expiring Leases
 
Current Annualized Rental Obligations Under Expiring Leases
 
Annualized Rental Obligations Under Expiring Leases with future step-ups
 
Lease Expiration
 
 
 
 
 
by Quarter
 
 
 
$
 
$/PSF
 
$
 
$/PSF
 
Q1 2019
 

 

 

 

 

 

 
Q2 2019
 

 

 

 

 

 

 
Q3 2019
 

 

 

 

 

 

 
Q4 2019
 

 

 

 

 

 

 
Total 2019
 

 

 

 

 

 

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Q1 2020
 
14,488

 
7,968

 
483,719

 
60.70

 
483,719

 
60.70

 
Q2 2020
 

 

 

 

 

 

 
Q3 2020
 
8,377

 
4,607

 
349,996

 
75.96

 
357,316

 
77.55

 
Q4 2020
 

 

 

 

 

 

 
Total 2020
 
22,865

 
12,576

 
833,715

 
66.30

 
841,035

 
66.88

 

TOTAL PROPERTY TYPES
 
 
 
 
BXP’s Share
 
 
 
Rentable Square Footage Subject to Expiring Leases
 
Rentable Square Footage Subject to Expiring Leases
 
Current Annualized Rental Obligations Under Expiring Leases
 
Annualized Rental Obligations Under Expiring Leases with future step-ups
 
Lease Expiration
 
 
 
 
 
by Quarter
 
 
 
$
 
$/PSF
 
$
 
$/PSF
 
Q1 2019
 

 

 

 

 

 

 
Q2 2019
 

 

 

 

 

 

 
Q3 2019
 

 

 

 

 

 

 
Q4 2019
 
27,454

 
14,889

 
900,984

 
60.51

 
916,296

 
61.54

 
Total 2019
 
27,454

 
14,889

 
900,984

 
60.51

 
916,296

 
61.54

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Q1 2020
 
33,405

 
18,372

 
1,037,405

 
56.47

 
1,041,481

 
56.69

 
Q2 2020
 
7,260

 
3,993

 
270,756

 
67.81

 
273,223

 
68.43

 
Q3 2020
 
24,860

 
13,673

 
908,849

 
66.47

 
933,050

 
68.24

 
Q4 2020
 
356,309

 
189,556

 
11,781,637

 
62.15

 
11,928,730

 
62.93

 
Total 2020
 
421,834

 
225,595

 
13,998,646

 
62.05

 
14,176,483

 
62.84

 
_____________
1 
For the Company’s definitions and related disclosures, see the Definitions section of this Supplemental package starting on page 55.
2 
Includes partially placed in-service leased space. The Company owns 50% of Colorado Center and 55% of Santa Monica Business Park.
3 
Does not include data for leases expiring in a particular year when leases for the same space have already been signed with replacement tenants with future commencement dates. In those cases, the data is included in the year in which the future lease expires.



43



 https://cdn.kscope.io/d11e7a0dea57107c32d591c2ebd5f24e-bxplogosupplementalheadera12.jpg
Q3 2019
Lease expirations - New York region in-service properties 1, 2, 3

as of September 30, 2019

OFFICE
 
 
 
 
BXP’s Share
 
 
 
Rentable Square Footage Subject to Expiring Leases
 
Rentable Square Footage Subject to Expiring Leases
 
Current Annualized Rental Obligations Under Expiring Leases
 
Annualized Rental Obligations Under Expiring Leases with future step-ups
 
Year of Lease
 
 
 
 
 
Expiration
 
 
 
$
 
$/PSF
 
$
 
$/PSF
 
2019
 
69,783

 
61,254

 
3,220,584

 
52.58

 
3,220,584

 
52.58

4 
2020
 
651,835

 
547,257

 
39,289,167

 
71.79

 
39,335,464

 
71.88

 
2021
 
326,133

 
295,547

 
23,581,878

 
79.79

 
24,000,825

 
81.21

 
2022
 
787,266

 
627,416

 
57,954,128

 
92.37

 
61,979,094

 
98.78

 
2023
 
240,378

 
209,139

 
18,137,906

 
86.73

 
19,060,572

 
91.14

 
2024
 
1,107,966

 
931,337

 
66,145,643

 
71.02

 
66,536,141

 
71.44

 
2025
 
528,882

 
454,472

 
39,488,949

 
86.89

 
42,430,900

 
93.36

 
2026
 
711,128

 
514,198

 
41,611,573

 
80.93

 
44,034,040

 
85.64

 
2027
 
447,021

 
366,880

 
24,049,622

 
65.55

 
27,608,322

 
75.25

 
2028
 
260,250

 
238,204

 
21,818,143

 
91.59

 
23,584,388

 
99.01

 
Thereafter
 
4,337,758

 
3,461,128

 
321,070,289

 
92.76

 
389,417,752

 
112.51

 

RETAIL
 
 
 
 
BXP’s Share
 
 
 
Rentable Square Footage Subject to Expiring Leases
 
Rentable Square Footage Subject to Expiring Leases
 
Current Annualized Rental Obligations Under Expiring Leases
 
Annualized Rental Obligations Under Expiring Leases with future step-ups
 
Year of Lease
 
 
 
 
 
Expiration
 
 
 
$
 
$/PSF
 
$
 
$/PSF
 
2019
 
761

 
761

 
51,770

 
68.03

 
51,770

 
68.03

 
2020
 
1,600

 
1,600

 
329,552

 
205.97

 
329,552

 
205.97

 
2021
 
18,425

 
15,425

 
8,632,518

 
559.64

 
8,636,263

 
559.89

 
2022
 
39,689

 
34,884

 
5,962,321

 
170.92

 
5,973,612

 
171.24

 
2023
 
1,847

 
1,108

 
1,209,226

 
1,091.16

 
1,358,698

 
1,226.04

 
2024
 
3,075

 
3,075

 
869,736

 
282.84

 
1,000,173

 
325.26

 
2025
 
1,872

 
1,030

 
362,189

 
351.78

 
403,954

 
392.34

 
2026
 
33,223

 
19,732

 
3,958,547

 
200.61

 
4,411,912

 
223.59

 
2027
 
243

 
146

 
21,600

 
148.15

 
21,600

 
148.15

 
2028
 

 

 

 

 

 

 
Thereafter
 
245,057

 
183,023

 
29,426,574

 
160.78

 
40,918,389

 
223.57

 

TOTAL PROPERTY TYPES
 
 
 
 
BXP’s Share
 
 
 
Rentable Square Footage Subject to Expiring Leases
 
Rentable Square Footage Subject to Expiring Leases
 
Current Annualized Rental Obligations Under Expiring Leases
 
Annualized Rental Obligations Under Expiring Leases with future step-ups
 
Year of Lease
 
 
 
 
 
Expiration
 
 
 
$
 
$/PSF
 
$
 
$/PSF
 
2019
 
70,544

 
62,015

 
3,272,354

 
52.77

 
3,272,354

 
52.77

4 
2020
 
653,435

 
548,857

 
39,618,719

 
72.18

 
39,665,016

 
72.27

 
2021
 
344,558

 
310,972

 
32,214,396

 
103.59

 
32,637,088

 
104.95

 
2022
 
826,955

 
662,300

 
63,916,449

 
96.51

 
67,952,706

 
102.60

 
2023
 
242,225

 
210,247

 
19,347,132

 
92.02

 
20,419,270

 
97.12

 
2024
 
1,111,041

 
934,412

 
67,015,379

 
71.72

 
67,536,314

 
72.28

 
2025
 
530,754

 
455,502

 
39,851,138

 
87.49

 
42,834,854

 
94.04

 
2026
 
744,351

 
533,930

 
45,570,120

 
85.35

 
48,445,952

 
90.73

 
2027
 
447,264

 
367,026

 
24,071,222

 
65.58

 
27,629,922

 
75.28

 
2028
 
260,250

 
238,204

 
21,818,143

 
91.59

 
23,584,388

 
99.01

 
Thereafter
 
4,582,815

 
3,644,151

 
350,496,863

 
96.18

 
430,336,141

 
118.09

 
_____________
1 
For the Company’s definitions and related disclosures, see the Definitions section of this Supplemental package starting on page 55.
2 
Includes partially placed in-service leased space.
3 
Does not include data for leases expiring in a particular year when leases for the same space have already been signed with replacement tenants with future commencement dates. In those cases, the data is included in the year in which the future lease expires.
4 
Includes square feet expiring on the last day of the current quarter.

44



 https://cdn.kscope.io/d11e7a0dea57107c32d591c2ebd5f24e-bxplogosupplementalheadera12.jpg
Q3 2019
Quarterly lease expirations - New York region in-service properties 1, 2, 3

as of September 30, 2019

OFFICE
 
 
 
 
BXP’s Share
 
 
 
Rentable Square Footage Subject to Expiring Leases
 
Rentable Square Footage Subject to Expiring Leases
 
Current Annualized Rental Obligations Under Expiring Leases
 
Annualized Rental Obligations Under Expiring Leases with future step-ups
 
Lease Expiration
 
 
 
 
 
by Quarter
 
 
 
$
 
$/PSF
 
$
 
$/PSF
 
Q1 2019
 

 

 

 

 

 

 
Q2 2019
 

 

 

 

 

 

 
Q3 2019
 
7,030

 
7,030

 
616,246

 
87.66

 
616,246

 
87.66

4 
Q4 2019
 
62,753

 
54,224

 
2,604,339

 
48.03

 
2,604,339

 
48.03

 
Total 2019
 
69,783

 
61,254

 
3,220,584

 
52.58

 
3,220,584

 
52.58

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Q1 2020
 
223,480

 
134,142

 
17,791,389

 
132.63

 
17,791,389

 
132.63

 
Q2 2020
 
17,389

 
17,389

 
799,455

 
45.97

 
799,455

 
45.97

 
Q3 2020
 
328,979

 
328,979

 
15,639,224

 
47.54

 
15,639,224

 
47.54

 
Q4 2020
 
81,987

 
66,747

 
5,059,098

 
75.80

 
5,105,395

 
76.49

 
Total 2020
 
651,835

 
547,257

 
39,289,167

 
71.79

 
39,335,464

 
71.88

 

RETAIL
 
 
 
 
BXP’s Share
 
 
 
Rentable Square Footage Subject to Expiring Leases
 
Rentable Square Footage Subject to Expiring Leases
 
Current Annualized Rental Obligations Under Expiring Leases
 
Annualized Rental Obligations Under Expiring Leases with future step-ups
 
Lease Expiration
 
 
 
 
 
by Quarter
 
 
 
$
 
$/PSF
 
$
 
$/PSF
 
Q1 2019
 

 

 

 

 

 

 
Q2 2019
 

 

 

 

 

 

 
Q3 2019
 

 

 

 

 

 

 
Q4 2019
 
761

 
761

 
51,770

 
68.03

 
51,770

 
68.03

 
Total 2019
 
761

 
761

 
51,770

 
68.03

 
51,770

 
68.03

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Q1 2020
 
1,600

 
1,600

 
329,552

 
205.97

 
329,552

 
205.97

 
Q2 2020
 

 

 

 

 

 

 
Q3 2020
 

 

 

 

 

 

 
Q4 2020
 

 

 

 

 

 

 
Total 2020
 
1,600

 
1,600

 
329,552

 
205.97

 
329,552

 
205.97

 

TOTAL PROPERTY TYPES
 
 
 
 
BXP’s Share
 
 
 
Rentable Square Footage Subject to Expiring Leases
 
Rentable Square Footage Subject to Expiring Leases
 
Current Annualized Rental Obligations Under Expiring Leases
 
Annualized Rental Obligations Under Expiring Leases with future step-ups
 
Lease Expiration
 
 
 
 
 
by Quarter
 
 
 
$
 
$/PSF
 
$
 
$/PSF
 
Q1 2019
 

 

 

 

 

 

 
Q2 2019
 

 

 

 

 

 

 
Q3 2019
 
7,030

 
7,030

 
616,246

 
87.66

 
616,246

 
87.66

4 
Q4 2019
 
63,514

 
54,985

 
2,656,109

 
48.31

 
2,656,109

 
48.31

 
Total 2019
 
70,544

 
62,015

 
3,272,354

 
52.77

 
3,272,354

 
52.77

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Q1 2020
 
225,080

 
135,742

 
18,120,941

 
133.50

 
18,120,941

 
133.50

 
Q2 2020
 
17,389

 
17,389

 
799,455

 
45.97

 
799,455

 
45.97

 
Q3 2020
 
328,979

 
328,979

 
15,639,224

 
47.54

 
15,639,224

 
47.54

 
Q4 2020
 
81,987

 
66,747

 
5,059,098

 
75.80

 
5,105,395

 
76.49

 
Total 2020
 
653,435

 
548,857

 
39,618,719

 
72.18

 
39,665,016

 
72.27

 
_____________
1 
For the Company’s definitions and related disclosures, see the Definitions section of this Supplemental package starting on page 55.
2 
Includes partially placed in-service leased space.
3 
Does not include data for leases expiring in a particular year when leases for the same space have already been signed with replacement tenants with future commencement dates. In those cases, the data is included in the year in which the future lease expires.
4 
Includes square feet expiring on the last day of the current quarter.

45



 https://cdn.kscope.io/d11e7a0dea57107c32d591c2ebd5f24e-bxplogosupplementalheadera12.jpg
Q3 2019
Lease expirations - San Francisco region in-service properties 1, 2, 3

as of September 30, 2019

OFFICE
 
 
 
 
BXP’s Share
 
 
 
Rentable Square Footage Subject to Expiring Leases
 
Rentable Square Footage Subject to Expiring Leases
 
Current Annualized Rental Obligations Under Expiring Leases
 
Annualized Rental Obligations Under Expiring Leases with future step-ups
 
Year of Lease
 
 
 
 
 
Expiration
 
 
 
$
 
$/PSF
 
$
 
$/PSF
 
2019
 
148,418

 
148,418

 
7,820,724

 
52.69

 
7,820,724

 
52.69

 
2020
 
383,172

 
383,172

 
23,263,148

 
60.71

 
23,538,654

 
61.43

 
2021
 
907,261

 
907,261

 
43,938,455

 
48.43

 
47,139,109

 
51.96

 
2022
 
688,669

 
688,669

 
44,039,037

 
63.95

 
46,331,560

 
67.28

 
2023
 
525,676

 
525,676

 
38,623,176

 
73.47

 
41,919,232

 
79.74

 
2024
 
601,315

 
601,315

 
40,951,532

 
68.10

 
43,866,265

 
72.95

 
2025
 
389,284

 
389,284

 
29,073,467

 
74.68

 
35,109,188

 
90.19

 
2026
 
337,183

 
337,183

 
26,881,320

 
79.72

 
30,088,981

 
89.24

 
2027
 
352,459

 
352,459

 
28,898,346

 
81.99

 
34,724,217

 
98.52

 
2028
 
480,059

 
480,059

 
38,717,589

 
80.65

 
46,305,059

 
96.46

 
Thereafter
 
1,873,174

 
1,873,174

 
162,583,278

 
86.80

 
202,840,909

 
108.29

 

RETAIL
 
 
 
 
BXP’s Share
 
 
 
Rentable Square Footage Subject to Expiring Leases
 
Rentable Square Footage Subject to Expiring Leases
 
Current Annualized Rental Obligations Under Expiring Leases
 
Annualized Rental Obligations Under Expiring Leases with future step-ups
 
Year of Lease
 
 
 
 
 
Expiration
 
 
 
$
 
$/PSF
 
$
 
$/PSF
 
2019
 
1,800

 
1,800

 
109,356

 
60.75

 
109,356

 
60.75

 
2020
 
17,020

 
17,020

 
988,368

 
58.07

 
991,527

 
58.26

 
2021
 
24,028

 
24,028

 
1,673,207

 
69.64

 
1,689,894

 
70.33

 
2022
 
38,819

 
38,819

 
2,042,706

 
52.62

 
2,094,079

 
53.94

 
2023
 
51,342

 
51,342

 
3,158,089

 
61.51

 
3,272,019

 
63.73

 
2024
 
10,081

 
10,081

 
771,040

 
76.48

 
833,981

 
82.73

 
2025
 
29,582

 
29,582

 
2,042,180

 
69.03

 
2,226,969

 
75.28

 
2026
 
25,598

 
25,598

 
1,929,153

 
75.36

 
2,106,820

 
82.30

 
2027
 
5,056

 
5,056

 
354,538

 
70.12

 
405,249

 
80.15

 
2028
 
11,835

 
11,835

 
814,445

 
68.82

 
898,385

 
75.91

 
Thereafter
 
67,744

 
67,744

 
4,003,387

 
59.10

 
4,960,671

 
73.23

 

TOTAL PROPERTY TYPES
 
 
 
 
BXP’s Share
 
 
 
Rentable Square Footage Subject to Expiring Leases
 
Rentable Square Footage Subject to Expiring Leases
 
Current Annualized Rental Obligations Under Expiring Leases
 
Annualized Rental Obligations Under Expiring Leases with future step-ups
 
Year of Lease
 
 
 
 
 
Expiration
 
 
 
$
 
$/PSF
 
$
 
$/PSF
 
2019
 
150,218

 
150,218

 
7,930,080

 
$
52.79

 
7,930,080

 
$
52.79

 
2020
 
400,192

 
400,192

 
24,251,516

 
60.60

 
24,530,181

 
61.30

 
2021
 
931,289

 
931,289

 
45,611,662

 
48.98

 
48,829,003

 
52.43

 
2022
 
727,488

 
727,488

 
46,081,743

 
63.34

 
48,425,639

 
66.57

 
2023
 
577,018

 
577,018

 
41,781,265

 
72.41

 
45,191,251

 
78.32

 
2024
 
611,396

 
611,396

 
41,722,572

 
68.24

 
44,700,246

 
73.11

 
2025
 
418,866

 
418,866

 
31,115,647

 
74.29

 
37,336,157

 
89.14

 
2026
 
362,781

 
362,781

 
28,810,473

 
79.42

 
32,195,801

 
88.75

 
2027
 
357,515

 
357,515

 
29,252,884

 
81.82

 
35,129,466

 
98.26

 
2028
 
491,894

 
491,894

 
39,532,034

 
80.37

 
47,203,444

 
95.96

 
Thereafter
 
1,940,918

 
1,940,918

 
166,586,665

 
85.83

 
207,801,580

 
107.06

 
_____________
1 
For the Company’s definitions and related disclosures, see the Definitions section of this Supplemental package starting on page 55.
2 
Includes partially placed in-service leased space.
3 
Does not include data for leases expiring in a particular year when leases for the same space have already been signed with replacement tenants with future commencement dates. In those cases, the data is included in the year in which the future lease expires.


46



 https://cdn.kscope.io/d11e7a0dea57107c32d591c2ebd5f24e-bxplogosupplementalheadera12.jpg
Q3 2019
Lease expirations - San Francisco region in-service properties 1, 2, 3

as of September 30, 2019

OFFICE
 
 
 
 
BXP’s Share
 
 
 
Rentable Square Footage Subject to Expiring Leases
 
Rentable Square Footage Subject to Expiring Leases
 
Current Annualized Rental Obligations Under Expiring Leases
 
Annualized Rental Obligations Under Expiring Leases with future step-ups
 
Lease Expiration
 
 
 
 
 
by Quarter
 
 
 
$
 
$/PSF
 
$
 
$/PSF
 
Q1 2019
 

 

 

 

 

 

 
Q2 2019
 

 

 

 

 

 

 
Q3 2019
 

 

 

 

 

 

 
Q4 2019
 
148,418

 
148,418

 
7,820,724

 
52.69

 
7,820,724

 
52.69

 
Total 2019
 
148,418

 
148,418

 
7,820,724

 
52.69

 
7,820,724

 
52.69

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Q1 2020
 
49,029

 
49,029

 
2,514,441

 
51.28

 
2,514,441

 
51.28

 
Q2 2020
 
163,355

 
163,355

 
8,768,495

 
53.68

 
8,890,259

 
54.42

 
Q3 2020
 
100,134

 
100,134

 
7,340,431

 
73.31

 
7,416,185

 
74.06

 
Q4 2020
 
70,654

 
70,654

 
4,639,781

 
65.67

 
4,717,769

 
66.77

 
Total 2020
 
383,172

 
383,172

 
23,263,148

 
60.71

 
23,538,654

 
61.43

 

RETAIL
 
 
 
 
BXP’s Share
 
 
 
Rentable Square Footage Subject to Expiring Leases
 
Rentable Square Footage Subject to Expiring Leases
 
Current Annualized Rental Obligations Under Expiring Leases
 
Annualized Rental Obligations Under Expiring Leases with future step-ups
 
Lease Expiration
 
 
 
 
 
by Quarter
 
 
 
$
 
$/PSF
 
$
 
$/PSF
 
Q1 2019
 

 

 

 

 

 

 
Q2 2019
 

 

 

 

 

 

 
Q3 2019
 

 

 

 

 

 

 
Q4 2019
 
1,800

 
1,800

 
109,356

 
60.75

 
109,356

 
60.75

 
Total 2019
 
1,800

 
1,800

 
109,356

 
60.75

 
109,356

 
60.75

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Q1 2020
 
3,945

 
3,945

 
229,596

 
58.20

 
229,596

 
58.20

 
Q2 2020
 
4,366

 
4,366

 
268,795

 
61.57

 
268,795

 
61.57

 
Q3 2020
 
8,137

 
8,137

 
439,333

 
53.99

 
442,492

 
54.38

 
Q4 2020
 
572

 
572

 
50,644

 
88.54

 
50,644

 
88.54

 
Total 2020
 
17,020

 
17,020

 
988,368

 
58.07

 
991,527

 
58.26

 

TOTAL PROPERTY TYPES
 
 
 
 
BXP’s Share
 
 
 
Rentable Square Footage Subject to Expiring Leases
 
Rentable Square Footage Subject to Expiring Leases
 
Current Annualized Rental Obligations Under Expiring Leases
 
Annualized Rental Obligations Under Expiring Leases with future step-ups
 
Lease Expiration
 
 
 
 
 
by Quarter
 
 
 
$
 
$/PSF
 
$
 
$/PSF
 
Q1 2019
 

 

 

 

 

 

 
Q2 2019
 

 

 

 

 

 

 
Q3 2019
 

 

 

 

 

 

 
Q4 2019
 
150,218

 
150,218

 
7,930,080

 
52.79

 
7,930,080

 
52.79

 
Total 2019
 
150,218

 
150,218

 
7,930,080

 
52.79

 
7,930,080

 
52.79

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Q1 2020
 
52,974

 
52,974

 
2,744,037

 
51.80

 
2,744,037

 
51.80

 
Q2 2020
 
167,721

 
167,721

 
9,037,290

 
53.88

 
9,159,054

 
54.61

 
Q3 2020
 
108,271

 
108,271

 
7,779,764

 
71.85

 
7,858,677

 
72.58

 
Q4 2020
 
71,226

 
71,226

 
4,690,425

 
65.85

 
4,768,413

 
66.95

 
Total 2020
 
400,192

 
400,192

 
24,251,516

 
60.60

 
24,530,181

 
61.30

 
_____________
1 
For the Company’s definitions and related disclosures, see the Definitions section of this Supplemental package starting on page 55.
2 
Includes partially placed in-service leased space.
3 
Does not include data for leases expiring in a particular year when leases for the same space have already been signed with replacement tenants with future commencement dates. In those cases, the data is included in the year in which the future lease expires.


47



 https://cdn.kscope.io/d11e7a0dea57107c32d591c2ebd5f24e-bxplogosupplementalheadera12.jpg
Q3 2019
Lease expirations - Washington, DC region in-service properties 1, 2, 3

as of September 30, 2019

OFFICE
 
 
 
 
BXP’s Share
 
 
 
Rentable Square Footage Subject to Expiring Leases
 
Rentable Square Footage Subject to Expiring Leases
 
Current Annualized Rental Obligations Under Expiring Leases
 
Annualized Rental Obligations Under Expiring Leases with future step-ups
 
Year of Lease
 
 
 
 
 
Expiration
 
 
 
$
 
$/PSF
 
$
 
$/PSF
 
2019
 
277,953

 
196,003

 
6,596,024

 
33.65

 
6,597,987

 
33.66

 
2020
 
1,019,807

 
986,281

 
45,778,237

 
46.42

 
46,632,972

 
47.28

 
2021
 
776,091

 
767,953

 
41,220,027

 
53.68

 
42,778,870

 
55.71

 
2022
 
629,898

 
605,715

 
27,753,287

 
45.82

 
29,315,685

 
48.40

 
2023
 
339,444

 
329,139

 
16,817,293

 
51.09

 
18,385,997

 
55.86

 
2024
 
726,157

 
685,994

 
37,153,009

 
54.16

 
40,594,790

 
59.18

 
2025
 
342,166

 
182,198

 
7,946,091

 
43.61

 
8,614,892

 
47.28

 
2026
 
422,601

 
363,741

 
30,414,469

 
83.62

 
34,181,525

 
93.97

 
2027
 
530,489

 
378,472

 
21,292,348

 
56.26

 
23,904,247

 
63.16

 
2028
 
333,790

 
314,015

 
18,068,661

 
57.54

 
21,556,395

 
68.65

 
Thereafter
 
2,497,355

 
2,038,390

 
122,178,711

 
59.94

 
150,780,081

 
73.97

 

RETAIL
 
 
 
 
BXP’s Share
 
 
 
Rentable Square Footage Subject to Expiring Leases
 
Rentable Square Footage Subject to Expiring Leases
 
Current Annualized Rental Obligations Under Expiring Leases
 
Annualized Rental Obligations Under Expiring Leases with future step-ups
 
Year of Lease
 
 
 
 
 
Expiration
 
 
 
$
 
$/PSF
 
$
 
$/PSF
 
2019
 
13,331

 
7,532

 
513,380

 
68.16

 
513,380

 
68.16

 
2020
 
64,387

 
62,972

 
4,188,919

 
66.52

 
4,195,672

 
66.63

 
2021
 
48,106

 
46,635

 
3,374,804

 
72.37

 
3,433,250

 
73.62

 
2022
 
39,430

 
36,111

 
2,315,923

 
64.13

 
2,378,227

 
65.86

 
2023
 
89,801

 
86,680

 
5,363,920

 
61.88

 
5,556,841

 
64.11

 
2024
 
36,376

 
29,300

 
1,870,905

 
63.85

 
2,020,988

 
68.98

 
2025
 
77,643

 
77,643

 
3,057,736

 
39.38

 
3,321,997

 
42.79

 
2026
 
36,028

 
34,821

 
2,562,252

 
73.58

 
2,772,077

 
79.61

 
2027
 
39,300

 
34,130

 
2,455,958

 
71.96

 
2,821,516

 
82.67

 
2028
 
78,160

 
61,645

 
1,495,604

 
24.26

 
1,681,209

 
27.27

 
Thereafter
 
79,203

 
73,195

 
3,815,266

 
52.12

 
4,308,970

 
58.87

 

TOTAL PROPERTY TYPES
 
 
 
 
BXP’s Share
 
 
 
Rentable Square Footage Subject to Expiring Leases
 
Rentable Square Footage Subject to Expiring Leases
 
Current Annualized Rental Obligations Under Expiring Leases
 
Annualized Rental Obligations Under Expiring Leases with future step-ups
 
Year of Lease
 
 
 
 
 
Expiration
 
 
 
$
 
$/PSF
 
$
 
$/PSF
 
2019
 
291,284

 
203,535

 
7,109,404

 
34.93

 
7,111,367

 
34.94

 
2020
 
1,084,194

 
1,049,253

 
49,967,156

 
47.62

 
50,828,644

 
48.44

 
2021
 
824,197

 
814,588

 
44,594,831

 
54.75

 
46,212,120

 
56.73

 
2022
 
669,328

 
641,826

 
30,069,210

 
46.85

 
31,693,912

 
49.38

 
2023
 
429,245

 
415,819

 
22,181,213

 
53.34

 
23,942,838

 
57.58

 
2024
 
762,533

 
715,294

 
39,023,914

 
54.56

 
42,615,778

 
59.58

 
2025
 
419,809

 
259,841

 
11,003,827

 
42.35

 
11,936,889

 
45.94

 
2026
 
458,629

 
398,562

 
32,976,721

 
82.74

 
36,953,602

 
92.72

 
2027
 
569,789

 
412,602

 
23,748,306

 
57.56

 
26,725,763

 
64.77

 
2028
 
411,950

 
375,660

 
19,564,265

 
52.08

 
23,237,604

 
61.86

 
Thereafter
 
2,576,558

 
2,111,585

 
125,993,977

 
59.67

 
155,089,051

 
73.45

 
_____________
1 
For the Company’s definitions and related disclosures, see the Definitions section of this Supplemental package starting on page 55.
2 
Includes partially placed in-service leased space. Does not include residential units.
3 
Does not include data for leases expiring in a particular year when leases for the same space have already been signed with replacement tenants with future commencement dates. In those cases, the data is included in the year in which the future lease expires.


48



`
 https://cdn.kscope.io/d11e7a0dea57107c32d591c2ebd5f24e-bxplogosupplementalheadera12.jpg
Q3 2019
Quarterly lease expirations - Washington, DC region in-service properties 1, 2, 3
 
as of September 30, 2019

OFFICE
 
 
 
 
BXP’s Share
 
 
 
Rentable Square Footage Subject to Expiring Leases
 
Rentable Square Footage Subject to Expiring Leases
 
Current Annualized Rental Obligations Under Expiring Leases
 
Annualized Rental Obligations Under Expiring Leases with future step-ups
 
Lease Expiration
 
 
 
 
 
by Quarter
 
 
 
$
 
$/PSF
 
$
 
$/PSF
 
Q1 2019
 

 

 

 

 

 

 
Q2 2019
 

 

 

 

 

 

 
Q3 2019
 

 

 

 

 

 

 
Q4 2019
 
277,953

 
196,003

 
6,596,024

 
33.65

 
6,597,987

 
33.66

 
Total 2019
 
277,953

 
196,003

 
6,596,024

 
33.65

 
6,597,987

 
33.66

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Q1 2020
 
206,406

 
206,406

 
10,918,496

 
52.90

 
11,111,325

 
53.83

 
Q2 2020
 
459,589

 
456,128

 
20,894,613

 
45.81

 
21,374,297

 
46.86

 
Q3 2020
 
104,311

 
101,543

 
5,378,852

 
52.97

 
5,426,159

 
53.44

 
Q4 2020
 
249,501

 
222,205

 
8,586,277

 
38.64

 
8,721,190

 
39.25

 
Total 2020
 
1,019,807

 
986,281

 
45,778,237

 
46.42

 
46,632,972

 
47.28

 

RETAIL
 
 
 
 
BXP’s Share
 
 
 
Rentable Square Footage Subject to Expiring Leases
 
Rentable Square Footage Subject to Expiring Leases
 
Current Annualized Rental Obligations Under Expiring Leases
 
Annualized Rental Obligations Under Expiring Leases with future step-ups
 
Lease Expiration
 
 
 
 
 
by Quarter
 
 
 
$
 
$/PSF
 
$
 
$/PSF
 
Q1 2019
 

 

 

 

 

 

 
Q2 2019
 

 

 

 

 

 

 
Q3 2019
 

 

 

 

 

 

 
Q4 2019
 
13,331

 
7,532

 
513,380

 
68.16

 
513,380

 
68.16

 
Total 2019
 
13,331

 
7,532

 
513,380

 
68.16

 
513,380

 
68.16

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Q1 2020
 
21,972

 
21,972

 
1,385,004

 
63.03

 
1,385,004

 
63.03

 
Q2 2020
 
8,948

 
8,948

 
680,563

 
76.06

 
682,716

 
76.30

 
Q3 2020
 
9,152

 
7,737

 
511,015

 
66.05

 
511,015

 
66.05

 
Q4 2020
 
24,315

 
24,315

 
1,612,338

 
66.31

 
1,616,938

 
66.50

 
Total 2020
 
64,387

 
62,972

 
4,188,919

 
66.52

 
4,195,672

 
66.63

 

TOTAL PROPERTY TYPES
 
 
 
 
BXP’s Share
 
 
 
Rentable Square Footage Subject to Expiring Leases
 
Rentable Square Footage Subject to Expiring Leases
 
Current Annualized Rental Obligations Under Expiring Leases
 
Annualized Rental Obligations Under Expiring Leases with future step-ups
 
Lease Expiration
 
 
 
 
 
by Quarter
 
 
 
$
 
$/PSF
 
$
 
$/PSF
 
Q1 2019
 

 

 

 

 

 

 
Q2 2019
 

 

 

 

 

 

 
Q3 2019
 

 

 

 

 

 

 
Q4 2019
 
291,284

 
203,535

 
7,109,404

 
34.93

 
7,111,367

 
34.94

 
Total 2019
 
291,284

 
203,535

 
7,109,404

 
34.93

 
7,111,367

 
34.94

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Q1 2020
 
228,378

 
228,378

 
12,303,500

 
53.87

 
12,496,329

 
54.72

 
Q2 2020
 
468,537

 
465,076

 
21,575,176

 
46.39

 
22,057,013

 
47.43

 
Q3 2020
 
113,463

 
109,280

 
5,889,867

 
53.90

 
5,937,174

 
54.33

 
Q4 2020
 
273,816

 
246,520

 
10,198,615

 
41.37

 
10,338,128

 
41.94

 
Total 2020
 
1,084,194

 
1,049,253

 
49,967,156

 
47.62

 
50,828,644

 
48.44

 
_____________
1 
For the Company’s definitions and related disclosures, see the Definitions section of this Supplemental package starting on page 55.
2 
Includes partially placed in-service leased space. Does not include residential units.
3 
Does not include data for leases expiring in a particular year when leases for the same space have already been signed with replacement tenants with future commencement dates. In those cases, the data is included in the year in which the future lease expires.


49



 https://cdn.kscope.io/d11e7a0dea57107c32d591c2ebd5f24e-bxplogosupplementalheadera12.jpg
Q3 2019
Lease expirations - CBD properties 1, 2, 3
 
as of September 30, 2019

Boston
 
 
 
 
BXP’s Share
 
 
 
Rentable Square Footage Subject to Expiring Leases
 
Rentable Square Footage Subject to Expiring Leases
 
Current Annualized Rental Obligations Under Expiring Leases
 
Annualized Rental Obligations Under Expiring Leases with future step-ups
 
Year of Lease
 
 
 
 
 
Expiration
 
 
 
$
 
$/PSF
 
$
 
$/PSF
 
2019
 
45,230

 
45,228

 
3,426,311

 
75.76

 
3,426,311

 
75.76

4 
2020
 
230,359

 
230,359

 
16,628,768

 
72.19

 
16,825,998

 
73.04

 
2021
 
328,966

 
269,168

 
16,599,238

 
61.67

 
16,790,832

 
62.38

 
2022
 
374,144

 
314,742

 
22,982,392

 
73.02

 
22,700,674

 
72.12

 
2023
 
527,164

 
471,217

 
35,241,203

 
74.79

 
37,356,468

 
79.28

 
2024
 
459,409

 
430,206

 
28,258,841

 
65.69

 
29,455,003

 
68.47

 
2025
 
302,919

 
286,404

 
21,685,163

 
75.72

 
23,383,538

 
81.65

 
2026
 
1,058,720

 
819,661

 
61,638,740

 
75.20

 
68,032,212

 
83.00

 
2027
 
369,588

 
369,588

 
31,924,713

 
86.38

 
35,059,370

 
94.86

 
2028
 
1,067,545

 
1,066,195

 
70,263,527

 
65.90

 
76,528,605

 
71.78

 
Thereafter
 
3,947,744

 
3,506,978

 
219,679,374

 
62.64

 
277,228,106

 
79.05

 

Los Angeles
 
 
 
 
BXP’s Share
 
 
 
Rentable Square Footage Subject to Expiring Leases
 
Rentable Square Footage Subject to Expiring Leases
 
Current Annualized Rental Obligations Under Expiring Leases
 
Annualized Rental Obligations Under Expiring Leases with future step-ups
 
Year of Lease
 
 
 
 
 
Expiration
 
 
 
$
 
$/PSF
 
$
 
$/PSF
 
2019
 
27,454

 
14,889

 
900,984

 
60.51

 
916,296

 
61.54

 
2020
 
421,834

 
225,595

 
13,998,646

 
62.05

 
14,176,483

 
62.84

 
2021
 
351,944

 
178,834

 
11,678,760

 
65.31

 
12,434,970

 
69.53

 
2022
 
83,809

 
44,124

 
2,439,632

 
55.29

 
2,640,242

 
59.84

 
2023
 
158,226

 
83,353

 
5,088,901

 
61.05

 
5,790,161

 
69.47

 
2024
 
115,515

 
63,433

 
3,812,771

 
60.11

 
4,295,485

 
67.72

 
2025
 
193,344

 
96,995

 
5,369,744

 
55.36

 
6,428,054

 
66.27

 
2026
 
436,837

 
240,260

 
14,645,333

 
60.96

 
17,887,899

 
74.45

 
2027
 
13,937

 
7,665

 
385,094

 
50.24

 
441,434

 
57.59

 
2028
 
212,441

 
107,063

 
7,430,591

 
69.40

 
10,108,212

 
94.41

 
Thereafter
 
177,303

 
88,652

 
6,217,974

 
70.14

 
8,930,831

 
100.74

 

New York
 
 
 
 
BXP’s Share
 
 
 
Rentable Square Footage Subject to Expiring Leases
 
Rentable Square Footage Subject to Expiring Leases
 
Current Annualized Rental Obligations Under Expiring Leases
 
Annualized Rental Obligations Under Expiring Leases with future step-ups
 
Year of Lease
 
 
 
 
 
Expiration
 
 
 
$
 
$/PSF
 
$
 
$/PSF
 
2019
 
28,049

 
19,520

 
1,666,308

 
85.36

 
1,666,308

 
85.36

4 
2020
 
353,008

 
248,430

 
28,374,711

 
114.22

 
28,404,928

 
114.34

 
2021
 
223,282

 
189,696

 
28,000,906

 
147.61

 
28,426,748

 
149.85

 
2022
 
737,637

 
572,982

 
60,639,162

 
105.83

 
64,618,864

 
112.78

 
2023
 
176,679

 
144,701

 
17,067,373

 
117.95

 
18,007,090

 
124.44

 
2024
 
663,634

 
487,005

 
50,476,628

 
103.65

 
50,593,971

 
103.89

 
2025
 
375,300

 
300,048

 
33,821,320

 
112.72

 
36,409,459

 
121.35

 
2026
 
529,427

 
319,006

 
37,563,857

 
117.75

 
39,220,577

 
122.95

 
2027
 
240,939

 
160,701

 
16,824,028

 
104.69

 
19,677,433

 
122.45

 
2028
 
216,656

 
194,610

 
20,186,973

 
103.73

 
21,778,843

 
111.91

 
Thereafter
 
4,351,497

 
3,412,833

 
342,075,425

 
100.23

 
420,789,745

 
123.30

 

50



 https://cdn.kscope.io/d11e7a0dea57107c32d591c2ebd5f24e-bxplogosupplementalheadera12.jpg
Q3 2019
Lease expirations - CBD properties (continued) 1, 2, 3
 
as of September 30, 2019

San Francisco
 
 
 
 
BXP’s Share
 
 
 
Rentable Square Footage Subject to Expiring Leases
 
Rentable Square Footage Subject to Expiring Leases
 
Current Annualized Rental Obligations Under Expiring Leases
 
Annualized Rental Obligations Under Expiring Leases with future step-ups
 
Year of Lease
 
 
 
 
 
Expiration
 
 
 
$
 
$/PSF
 
$
 
$/PSF
 
2019
 
54,928

 
54,928

 
3,717,485

 
67.68

 
3,717,485

 
67.68

 
2020
 
226,052

 
226,052

 
16,635,889

 
73.59

 
16,780,559

 
74.23

 
2021
 
418,219

 
418,219

 
29,998,456

 
71.73

 
30,830,453

 
73.72

 
2022
 
444,256

 
444,256

 
32,114,409

 
72.29

 
33,628,572

 
75.70

 
2023
 
392,495

 
392,495

 
29,902,305

 
76.19

 
32,284,870

 
82.26

 
2024
 
543,788

 
543,788

 
37,665,049

 
69.26

 
40,110,305

 
73.76

 
2025
 
290,353

 
290,353

 
22,939,406

 
79.01

 
26,490,097

 
91.23

 
2026
 
362,781

 
362,781

 
28,810,473

 
79.42

 
32,195,801

 
88.75

 
2027
 
325,255

 
325,255

 
27,845,531

 
85.61

 
32,333,595

 
99.41

 
2028
 
467,382

 
467,382

 
38,365,606

 
82.09

 
45,681,520

 
97.74

 
Thereafter
 
1,875,705

 
1,875,705

 
163,720,852

 
87.28

 
203,926,898

 
108.72

 

Washington, DC
 
 
 
 
BXP’s Share
 
 
 
Rentable Square Footage Subject to Expiring Leases
 
Rentable Square Footage Subject to Expiring Leases
 
Current Annualized Rental Obligations Under Expiring Leases
 
Annualized Rental Obligations Under Expiring Leases with future step-ups
 
Year of Lease
 
 
 
 
 
Expiration
 
 
 
$
 
$/PSF
 
$
 
$/PSF
 
2019
 
117,043

 
29,294

 
2,339,659

 
79.87

 
2,339,659

 
79.87

 
2020
 
164,143

 
129,201

 
6,739,660

 
52.16

 
6,843,318

 
52.97

 
2021
 
420,881

 
411,272

 
28,276,052

 
68.75

 
29,491,783

 
71.71

 
2022
 
138,539

 
111,037

 
7,560,115

 
68.09

 
7,900,023

 
71.15

 
2023
 
51,216

 
37,790

 
2,644,388

 
69.98

 
2,942,578

 
77.87

 
2024
 
205,948

 
187,879

 
13,537,661

 
72.06

 
14,887,760

 
79.24

 
2025
 
138,818

 
42,465

 
2,700,625

 
63.60

 
2,915,308

 
68.65

 
2026
 
337,051

 
276,984

 
26,249,152

 
94.77

 
29,407,600

 
106.17

 
2027
 
219,914

 
78,430

 
6,011,939

 
76.65

 
6,868,993

 
87.58

 
2028
 
161,756

 
125,466

 
8,683,584

 
69.21

 
10,318,453

 
82.24

 
Thereafter
 
1,387,618

 
922,645

 
71,145,918

 
77.11

 
90,238,402

 
97.80

 




















_____________
1 
For the Company’s definitions and related disclosures, see the Definitions section of this Supplemental package starting on page 55.
2 
Includes partially placed in-service leased space. Does not include residential units and hotel.
3 
Does not include data for leases expiring in a particular year when leases for the same space have already been signed with replacement tenants with future commencement dates. In those cases, the data is included in the year in which the future lease expires.
4 
Includes square feet expiring on the last day of the current quarter.


51



 https://cdn.kscope.io/d11e7a0dea57107c32d591c2ebd5f24e-bxplogosupplementalheadera12.jpg
Q3 2019
Lease expirations - Suburban properties 1, 2, 3
 
as of September 30, 2019

Boston
 
 
 
 
BXP’s Share
 
 
 
Rentable Square Footage Subject to Expiring Leases
 
Rentable Square Footage Subject to Expiring Leases
 
Current Annualized Rental Obligations Under Expiring Leases
 
Annualized Rental Obligations Under Expiring Leases with future step-ups
 
Year of Lease
 
 
 
 
 
Expiration
 
 
 
$
 
$/PSF
 
$
 
$/PSF
 
2019
 
54,396

 
54,396

 
2,234,288

 
41.07

 
2,234,288

 
41.07

4 
2020
 
161,722

 
161,722

 
6,642,224

 
41.07

 
6,661,134

 
41.19

 
2021
 
618,192

 
618,192

 
24,681,284

 
39.92

 
25,103,332

 
40.61

 
2022
 
718,264

 
718,264

 
28,016,656

 
39.01

 
28,666,487

 
39.91

 
2023
 
273,174

 
273,174

 
11,418,711

 
41.80

 
12,217,919

 
44.73

 
2024
 
520,410

 
520,410

 
23,222,027

 
44.62

 
24,457,398

 
47.00

 
2025
 
741,394

 
741,394

 
35,965,458

 
48.51

 
39,190,486

 
52.86

 
2026
 
135,775

 
135,775

 
5,773,774

 
42.52

 
7,365,712

 
54.25

 
2027
 
330,491

 
330,491

 
13,344,744

 
40.38

 
16,017,155

 
48.46

 
2028
 
134,627

 
134,627

 
6,130,275

 
45.54

 
6,347,821

 
47.15

 
Thereafter
 
770,877

 
713,393

 
31,027,357

 
43.49

 
33,986,735

 
47.64

 


New York
 
 
 
 
BXP’s Share
 
 
 
Rentable Square Footage Subject to Expiring Leases
 
Rentable Square Footage Subject to Expiring Leases
 
Current Annualized Rental Obligations Under Expiring Leases
 
Annualized Rental Obligations Under Expiring Leases with future step-ups
 
Year of Lease
 
 
 
 
 
Expiration
 
 
 
$
 
$/PSF
 
$
 
$/PSF
 
2019
 
42,495

 
42,495

 
1,606,046

 
37.79

 
1,606,046

 
37.79

 
2020
 
300,427

 
300,427

 
11,244,008

 
37.43

 
11,260,088

 
37.48

 
2021
 
121,276

 
121,276

 
4,213,490

 
34.74

 
4,210,340

 
34.72

 
2022
 
89,318

 
89,318

 
3,277,287

 
36.69

 
3,333,842

 
37.33

 
2023
 
65,546

 
65,546

 
2,279,759

 
34.78

 
2,412,180

 
36.80

 
2024
 
447,407

 
447,407

 
16,538,751

 
36.97

 
16,942,343

 
37.87

 
2025
 
155,454

 
155,454

 
6,029,818

 
38.79

 
6,425,395

 
41.33

 
2026
 
214,924

 
214,924

 
8,006,264

 
37.25

 
9,225,376

 
42.92

 
2027
 
206,325

 
206,325

 
7,247,194

 
35.13

 
7,952,489

 
38.54

 
2028
 
43,594

 
43,594

 
1,631,169

 
37.42

 
1,805,546

 
41.42

 
Thereafter
 
231,318

 
231,318

 
8,421,438

 
36.41

 
9,546,396

 
41.27

 


San Francisco
 
 
 
 
BXP’s Share
 
 
 
Rentable Square Footage Subject to Expiring Leases
 
Rentable Square Footage Subject to Expiring Leases
 
Current Annualized Rental Obligations Under Expiring Leases
 
Annualized Rental Obligations Under Expiring Leases with future step-ups
 
Year of Lease
 
 
 
 
 
Expiration
 
 
 
$
 
$/PSF
 
$
 
$/PSF
 
2019
 
95,290

 
95,290

 
4,212,594

 
44.21

 
4,212,594

 
44.21

4 
2020
 
174,140

 
174,140

 
7,615,627

 
43.73

 
7,749,622

 
44.50

 
2021
 
513,070

 
513,070

 
15,613,205

 
30.43

 
17,998,550

 
35.08

 
2022
 
283,232

 
283,232

 
13,967,334

 
49.31

 
14,797,067

 
52.24

 
2023
 
184,523

 
184,523

 
11,878,960

 
64.38

 
12,906,381

 
69.94

 
2024
 
67,608

 
67,608

 
4,057,523

 
60.02

 
4,589,941

 
67.89

 
2025
 
128,513

 
128,513

 
8,176,241

 
63.62

 
10,846,059

 
84.40

 
2026
 

 

 

 

 

 

 
2027
 
32,260

 
32,260

 
1,407,353

 
43.63

 
2,795,871

 
86.67

 
2028
 
24,512

 
24,512

 
1,166,428

 
47.59

 
1,521,924

 
62.09

 
Thereafter
 
65,213

 
65,213

 
2,865,813

 
43.95

 
3,874,682

 
59.42

 


52



 https://cdn.kscope.io/d11e7a0dea57107c32d591c2ebd5f24e-bxplogosupplementalheadera12.jpg
Q3 2019
Lease expirations - Suburban properties (continued) 1, 2, 3
 
as of September 30, 2019

Washington, DC
 
 
 
 
BXP’s Share
 
 
 
Rentable Square Footage Subject to Expiring Leases
 
Rentable Square Footage Subject to Expiring Leases
 
Current Annualized Rental Obligations Under Expiring Leases
 
Annualized Rental Obligations Under Expiring Leases with future step-ups
 
Year of Lease
 
 
 
 
 
Expiration
 
 
 
$
 
$/PSF
 
$
 
$/PSF
 
2019
 
174,241

 
174,241

 
4,769,745

 
27.37

 
4,771,707

 
27.39

 
2020
 
920,051

 
920,051

 
43,227,497

 
46.98

 
43,985,325

 
47.81

 
2021
 
403,316

 
403,316

 
16,318,779

 
40.46

 
16,720,337

 
41.46

 
2022
 
530,789

 
530,789

 
22,509,094

 
42.41

 
23,793,890

 
44.83

 
2023
 
378,029

 
378,029

 
19,536,825

 
51.68

 
21,000,260

 
55.55

 
2024
 
556,585

 
527,415

 
25,486,253

 
48.32

 
27,728,018

 
52.57

 
2025
 
280,991

 
217,377

 
8,303,202

 
38.20

 
9,021,581

 
41.50

 
2026
 
121,578

 
121,578

 
6,727,568

 
55.34

 
7,546,002

 
62.07

 
2027
 
349,875

 
334,173

 
17,736,368

 
53.08

 
19,856,771

 
59.42

 
2028
 
250,194

 
250,194

 
10,880,681

 
43.49

 
12,919,151

 
51.64

 
Thereafter
 
1,188,940

 
1,188,940

 
54,848,059

 
46.13

 
64,850,649

 
54.54

 









































_____________
1 
For the Company’s definitions and related disclosures, see the Definitions section of this Supplemental package starting on page 55.
2 
Includes partially placed in-service leased space. Does not include residential units and hotel.
3 
Does not include data for leases expiring in a particular year when leases for the same space have already been signed with replacement tenants with future commencement dates. In those cases, the data is included in the year in which the future lease expires.
4 
Includes square feet expiring on the last day of the current quarter.


53



 https://cdn.kscope.io/d11e7a0dea57107c32d591c2ebd5f24e-bxplogosupplementalheadera12.jpg
Q3 2019
Research coverage


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

Equity Research Coverage
 
 
 
Argus Research Company
Jacob Kilstein
 
646.747.5447
Bank of America Merrill Lynch
Jeffrey Spector / Jamie Feldman
 
646.855.1363 / 646.855.5808
Barclays Capital
Ross Smotrich
 
212.526.2306
BMO Capital
John Kim
 
212.885.4115
BTIG
Tom Catherwood
 
212.738.6140
Citigroup Global Markets
Michael Bilerman / Emmanuel Korchman
 
212.816.1383 / 212.816.1382
Deutsche Bank Securities
Derek Johnston
 
212.250.5683
Evercore ISI
Steve Sakwa / Jason Green
 
212.446.9462
Green Street Advisors
Daniel Ismail
 
949.640.8780
Jefferies & Co.
Jonathan Petersen
 
212.284.1705 / 212.336.7076
J.P. Morgan Securities
Anthony Paolone
 
212.622.6682
KeyBanc Capital Markets
Craig Mailman / Jordan Sadler
 
917.368.2316 / 917.368.2280
Mizuho Securities
Zachary Silverberg/Omotayo Okusanya

 
212.205.7855

Morgan Stanley
Vikram Malhotra
 
212.761.7064
Morningstar
Michael Wong
 
312 384 5404

RBC Capital Markets
Mike Carroll
 
440.715.2649
RW Baird
David Rodgers
 
216.737.7341
Sandler O’Neill & Partners
Alexander Goldfarb / Daniel Santos
 
212.466.7937 / 212.466.7927
Scotia Capital Inc.
Nicholas Yulico
 
212.225.6904
Stifel, Nicolaus & Company
John Guinee / Aaron Wolf
 
443.224.1307 / 443.224.1206
SunTrust Robinson Humphrey
Michael Lewis
 
212.319.5659
Wells Fargo Securities
Blaine Heck
 
443.263.6529

Debt Research Coverage
 
 
 
Bank of America Merrill Lynch
Andrew Molloy
 
646.855.6435
Barclays
Peter Troisi
 
212.412.3695
J.P. Morgan Securities
Mark Streeter
 
212.834.5086
US Bank
Bill Stafford
 
877.558.2605
Wells Fargo
Thierry Perrein / Kevin McClure
 
704.715.8455 / 704.410.3252

Rating Agencies
 
 
 
Fitch Ratings
Stephen Boyd
 
212.908.9153
Moody’s Investors Service
Ranjini Venkatesan
 
212.553.3828
Standard & Poor’s
Michael Souers
 
212.438.2508




54



 https://cdn.kscope.io/d11e7a0dea57107c32d591c2ebd5f24e-bxplogosupplementalheadera12.jpg
Q3 2019
Definitions
This section contains definitions of certain non-GAAP financial measures and other terms that the Company uses in this supplemental report and, if applicable, the reasons why management believes these non-GAAP financial measures provide useful information to investors about the Company’s financial condition and results of operations and the other purposes for which management uses the measures. Additional detail can be found in the Company’s most recent annual report on Form 10-K and quarterly report on Form 10-Q, as well as other documents 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, financings 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. Unless noted otherwise, reconciliations of “BXP’s Share” of these financial measures can be found in the Reconciliations section of this Supplemental package starting on page 59.
Annualized Rental Obligations
Annualized Rental Obligations is defined as monthly Rental Obligations, as of the last day of the reporting period, multiplied by twelve (12).
Average Economic Occupancy
Average Economic Occupancy is defined as (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.
Average Monthly Rental Rates
Average Monthly Rental Rates are calculated by the Company 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.
Average Physical Occupancy
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.
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 and (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 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, 2017, 2018 and 2019 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.

55



 https://cdn.kscope.io/d11e7a0dea57107c32d591c2ebd5f24e-bxplogosupplementalheadera12.jpg
Q3 2019
Definitions (continued)
Earnings Before Interest, Taxes, Depreciation and Amortization for Real Estate (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 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 on sales of real estate. 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.
Fixed Charge Coverage Ratio
Fixed Charge Coverage Ratio equals BXP’s Share of EBITDAre – cash divided by Total Fixed Charges. BXP’s Share of EBITDAre – cash is a non-GAAP financial measure equal to 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. Total Fixed Charges is also a non-GAAP financial measure equal to the sum of BXP’s Share of interest expense, capitalized interest, hedge amortization, maintenance capital expenditures, hotel improvements, equipment upgrades and replacements and preferred dividends/distributions. The Company believes that the presentation of its Fixed Charge Coverage Ratio provides investors with useful information about the Company’s financial performance as it relates to overall financial flexibility and balance sheet management. Furthermore, the Company believes that the Fixed Charge Coverage Ratio is frequently used by analysts, rating agencies and other interested parties in the evaluation of the Company’s performance as a REIT and, as a result, by presenting the Fixed Charge Coverage Ratio the Company assists these parties in their evaluations.  The Company’s calculation of its Fixed Charge Coverage Ratio may not be comparable to the ratios reported by other REITs or real estate companies that define the term differently and should only be considered together with and as a supplement to the Company’s financial information prepared in accordance with GAAP. For clarification purposes, this ratio does not include gains (losses) from early extinguishments of debt.
Funds Available for Distribution (FAD) and FAD Payout Ratio
In addition to 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, 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, 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.
FAD Payout Ratio is defined as distributions to common shareholders and unitholders (excluding any special distributions) divided by FAD.


56



 https://cdn.kscope.io/d11e7a0dea57107c32d591c2ebd5f24e-bxplogosupplementalheadera12.jpg
Q3 2019
Definitions (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.
Interest Coverage Ratio
Interest Coverage Ratio, calculated including and excluding capitalized interest, is a non-GAAP financial measure equal to BXP’s Share of EBITDAre cash divided by Adjusted interest expense. BXP’s Share of EBITDAre – cash is a non-GAAP financial measure equal to 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. Adjusted interest expense excluding capitalized interest is equal to BXP’s Share of interest expense less (1) BXP’s Share of hedge amortization and (2) BXP’s Share of amortization of financing costs. Adjusted interest expense including capitalized interest is calculated in the same manner but adds back BXP’s Share of capitalized interest. The Company believes that the presentation of its Interest Coverage Ratio provides useful information about the Company’s financial condition because it provides investors additional information on the Company’s ability to meet its debt obligations and incur additional indebtedness. In addition, by analyzing interest coverage ratios over a period of time, trends may emerge that provide investors a better sense of whether a company’s financial condition is improving or declining. The ratios may also be used to compare the financial condition of different companies, which can help when making an investment decision. The Company presents its Interest Coverage Ratio in two ways - including capitalized interest and excluding capitalized interest. GAAP requires the capitalization of interest expense during development. Therefore, for a company like Boston Properties, Inc. that is an active developer of real estate, presenting the Interest Coverage Ratio (excluding capitalized interest) provides an alternative measure of financial condition that may be more indicative of the Company’s ability to meet its interest expense obligations and therefore its overall financial condition. For clarification purposes, this ratio does not include gains (losses) from early extinguishments of debt.
Market Rents
Market Rents used by the Company in calculating Average Economic Occupancy are based on the current market rates set by the managers of the Company’s residential properties based on their experience in renting their residential property’s units and publicly available market data. Trends in market rents for a region as reported by others could therefore vary materially. Market Rents for a period are based on the average Market Rents during that period and do not reflect any impact for cash concessions.
Net Debt
Net Debt is equal to (A) the Company’s consolidated debt plus special dividends payable (if any) less (B) cash and cash equivalents and cash held in escrow for potential Section 1031 like kind exchange(s). The Company believes that the presentation of Net Debt provides useful information to investors because the Company reviews Net Debt as part of the management of its overall financial flexibility, capital structure and leverage. In particular, Net Debt is an important component of the Company’s ratio of BXP’s Share of Net Debt to BXP’s Share of EBITDAreBXP’s Share of Net Debt is calculated in a similar manner to Net Debt, except that BXP’s Share of Debt and BXP’s Share of cash are utilized instead of the Company’s consolidated debt and cash in the calculation. The Company believes BXP’s Share of Net Debt to BXP’s Share of EBITDAre is useful to investors because it provides an alternative measure of the Company’s financial flexibility, capital structure and leverage based on its percentage ownership interest in all of its assets. Furthermore, certain debt rating agencies, creditors and credit analysts monitor the Company’s Net Debt as part of their assessments of its business. The Company may utilize a considerable portion of its cash and cash equivalents at any given time for purposes other than debt reduction. In addition, cash and cash equivalents and cash held in escrow for potential Section 1031 like kind exchange(s) may not be solely controlled by the Company. The deduction of these items from consolidated debt in the calculation of Net Debt therefore should not be understood to mean that these items are available exclusively for debt reduction at any given time.

57



 https://cdn.kscope.io/d11e7a0dea57107c32d591c2ebd5f24e-bxplogosupplementalheadera12.jpg
Q3 2019
Definitions (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, loss from early extinguishment 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. 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.
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. Upon the adoption of Accounting Standards Update No. 2016-02 “Leases” on January 1, 2019, service income from tenants is included in Lease revenue. Prior to adoption, these amounts were included in the line item for Development and management services revenue. 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.
Same Properties
In the Company’s analysis of NOI, particularly to make comparisons of NOI between periods meaningful, it is important to provide information for properties that were in-service and owned by the Company throughout each period presented. The Company refers to properties acquired or placed in-service prior to the beginning of the earliest period presented and owned by the Company through the end of the latest period presented as “Same Properties.” “Same Properties” therefore exclude properties placed in-service, acquired, repositioned or in development or redevelopment after the beginning of the earliest period presented or disposed of prior to the end of the latest period presented. Accordingly, it takes at least one year and one quarter after a property is acquired or treated as “in-service” for that property to be included in “Same Properties.” Pages 22 - 25 indicate by footnote the “In-Service Properties” that are not included in “Same Properties.”


58



 https://cdn.kscope.io/d11e7a0dea57107c32d591c2ebd5f24e-bxplogosupplementalheadera12.jpg
Q3 2019
Reconciliations

(unaudited and in thousands)
BXP’s Share of select items
 
Three Months Ended
 
30-Sep-19
 
30-Jun-19
Revenue
$
743,553

 
$
733,741

Partners’ share of revenue from consolidated joint ventures (JVs)
(75,714
)
 
(74,111
)
BXP’s share of revenue from unconsolidated JVs
36,332

 
39,013

BXP’s Share of revenue
$
704,171

 
$
698,643

 
 
 
 
Straight-line rent
$
(16,803
)
 
$
17,017

Partners’ share of straight-line rent from consolidated JVs
12,633

 
(1,845
)
BXP’s share of straight-line rent from unconsolidated JVs
2,266

 
3,481

BXP’s Share of straight-line rent
$
(1,904
)
 
$
18,653

 
 
 
 
Straight-line rent from deferred revenue 1
$
(36,926
)
 
$

Partners’ share of straight-line rent from deferred revenue from consolidated JVs 1
14,770

 

BXP’s share of straight-line rent from deferred revenue from unconsolidated JVs

 

BXP’s Share of straight-line rent from deferred revenue 1
$
(22,156
)
 
$

 
 
 
 
Fair value lease revenue 2
$
4,961

 
$
6,012

Partners’ share of fair value lease revenue from consolidated JVs 2
(1,463
)
 
(1,864
)
BXP’s share of fair value lease revenue from unconsolidated JVs 2
969

 
976

BXP’s Share of fair value lease revenue 2
$
4,467

 
$
5,124

 
 
 
 
Lease termination income
$
1,960

 
$
4,910

Partners’ share of termination income from consolidated JVs

 
9

BXP’s share of termination income from unconsolidated JVs

 
50

BXP’s Share of termination income
$
1,960

 
$
4,969

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

 
$

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

 

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

 

BXP’s Share of non-cash termination income adjustment (fair value lease amounts)
$

 
$

 
 
 
 
Internal leasing and external legal costs that were to be capitalized prior to the adoption of ASU 2016-02 - “Leases” on January 1, 2019
$
1,478

 
$
1,244

Partners’ share of internal leasing and external legal costs from consolidated JVs that were to be capitalized prior to the adoption of ASU 2016-02 - “Leases” on January 1, 2019
(27
)
 
(53
)
BXP’s share of internal leasing and external legal costs from unconsolidated JVs that were to be capitalized prior to the adoption of ASU 2016-02 - “Leases” on January 1, 2019
 
72

 
79

BXP’s Share of internal leasing and external legal costs that were to be capitalized prior to the adoption of ASU 2016-02 - “Leases” on January 1, 2019
$
1,523

 
$
1,270

 
 
 
 
Hedge amortization
$
1,579

 
$
1,579

Partners’ share of hedge amortization from consolidated JVs
(144
)
 
(144
)
BXP’s share of hedge amortization from unconsolidated JVs

 

BXP’s Share of hedge amortization
$
1,435

 
$
1,435

 
 
 
 
Depreciation and amortization
$
165,862

 
$
177,411

Noncontrolling interests in property partnerships’ share of depreciation and amortization
(17,402
)
 
(17,869
)
BXP’s share of depreciation and amortization from unconsolidated JVs
13,745

 
14,778

BXP’s Share of depreciation and amortization
$
162,205

 
$
174,320

 
 
 
 
Lease transaction costs that qualify as rent inducements 3
$
2,140

 
$
1,438

Partners’ share of lease transaction costs that qualify as rent inducements from consolidated JVs 3
(281
)
 

BXP’s share of lease transaction costs that qualify as rent inducements from unconsolidated JVs 3
182

 
149

BXP’s Share of lease transaction costs that qualify as rent inducements 3
$
2,041

 
$
1,587

 
 
 
 

59



 https://cdn.kscope.io/d11e7a0dea57107c32d591c2ebd5f24e-bxplogosupplementalheadera12.jpg
Q3 2019
Reconciliations (continued)


BXP’s Share of select items (continued)
 
Three Months Ended
 
30-Sep-19
 
30-Jun-19
2nd generation tenant improvements and leasing commissions
$
124,751

 
$
52,196

Partners’ share of 2nd generation tenant improvements and leasing commissions from consolidated JVs
(56,051
)
 
(4,558
)
BXP’s share of 2nd generation tenant improvements and leasing commissions from unconsolidated JVs
1,499

 
4,184

BXP’s Share of 2nd generation tenant improvements and leasing commissions
$
70,199

 
$
51,822

 
 
 
 
Maintenance capital expenditures 4
$
31,140

 
$
27,520

Partners’ share of maintenance capital expenditures from consolidated JVs 4
(548
)
 
(1,144
)
BXP’s share of maintenance capital expenditures from unconsolidated JVs 4
671

 
640

BXP’s Share of maintenance capital expenditures 4
$
31,263

 
$
27,016

 
 
 
 
Interest expense
$
106,471

 
$
102,357

Partners’ share of interest expense from consolidated JVs
(10,720
)
 
(10,624
)
BXP’s share of interest expense from unconsolidated JVs
9,795

 
10,027

BXP’s Share of interest expense
$
105,546

 
$
101,760

 
 
 
 
Capitalized interest
$
16,184

 
$
13,256

Partners’ share of capitalized interest from consolidated JVs
(1,466
)
 
(1,496
)
BXP’s share of capitalized interest from unconsolidated JVs
2,559

 
2,457

BXP’s Share of capitalized interest
$
17,277

 
$
14,217

 
 
 
 
Amortization of financing costs
$
3,329

 
$
3,125

Partners’ share of amortization of financing costs from consolidated JVs
(382
)
 
(382
)
BXP’s share of amortization of financing costs from unconsolidated JVs
203

 
175

BXP’s Share of amortization of financing costs
$
3,150

 
$
2,918

 
 
 
 



























_____________
1 
Represents the straight-line impact related to deferred revenue from a tenant.  The tenant paid for improvements to a long-lived asset of the Company resulting in deferred revenue for the period until the asset was substantially complete, which occurred in the third quarter 2019.
2 
Represents the net adjustment for above- and below-market leases that are being amortized over the terms of the respective leases in place at the property acquisition dates.
3 
Consists of lease transaction costs that qualify as rent inducements in accordance with GAAP. Lease transaction costs are generally included in 2nd generation tenant improvements and leasing commissions in the period the lease commences.
4 
Maintenance capital expenditures do not include planned capital expenditures related to acquisitions and repositioning capital expenditures.


60



 https://cdn.kscope.io/d11e7a0dea57107c32d591c2ebd5f24e-bxplogosupplementalheadera12.jpg
Q3 2019
Reconciliations (continued)

for the three months ended September 30, 2019
(unaudited and dollars in thousands)
 
 
 
 
Norges Joint Ventures
 
 
 
 
 
 
Times Square Tower
 
 
 
 
 
 
601 Lexington Avenue /
One Five Nine East 53rd Street
 
 
CONSOLIDATED JOINT VENTURES
 
767 Fifth Avenue
 
100 Federal Street
 
Total Consolidated
 
(The GM Building)
 
Atlantic Wharf Office
 
Joint Ventures
Revenue
 
 
 
 
 
 
Lease 1
 
$
106,557

2 
$
96,856

 
$
203,413

Straight-line rent
 
(35,660
)
2 
3,625

 
(32,035
)
Fair value lease revenue
 
3,523

 
119

 
3,642

Termination income
 

 

 

Total lease revenue
 
74,420


100,600


175,020

Parking and other
 
2

 
1,467

 
1,469

Total rental revenue 3
 
74,422

 
102,067

 
176,489

Expenses
 
 
 
 
 
 
Operating
 
30,516

 
34,984

 
65,500

Net Operating Income (NOI)
 
43,906

 
67,083

 
110,989

 
 
 
 
 
 
 
Other income (expense)
 
 
 
 
 
 
Development and management services revenue
 

 
33

 
33

Interest and other income
 
350

 
562

 
912

Interest expense
 
(20,716
)
 
(5,415
)
 
(26,131
)
Depreciation and amortization expense
 
(20,878
)
 
(20,208
)
 
(41,086
)
General and administrative expense
 
(34
)
 
(29
)
 
(63
)
Total other income (expense)
 
(41,278
)
 
(25,057
)
 
(66,335
)
Net income
 
$
2,628

 
$
42,026

 
$
44,654

 
 
 
 
 
 
 
BXP’s nominal ownership percentage
 
60.00%
 
55.00%
 
 
 
 
 
 
 
 
 
Partners’ share of NOI (after income allocation to private REIT shareholders) 4
 
$
16,933

 
$
29,316

 
$
46,249

BXP’s share of NOI (after income allocation to private REIT shareholders)
 
$
26,973

 
$
37,767

 
$
64,740

Unearned portion of capitalized fees 5
 
$
34

 
$
802

 
$
836

 
 
 
 
 
 
 
Partners’ share of select items 4
 
 
 
 
 
 
Partners’ share hedge amortization
 
$
144

 
$

 
$
144

Partners’ share of amortization of financing costs
 
$
346

 
$
36

 
$
382

Partners’ share of capitalized interest
 
$
272

 
$
1,194

 
$
1,466

Partners’ share of lease transaction costs that qualify as rent inducements
 
$

 
$
281

 
$
281

Partners’ share of management and other fees
 
$
630

 
$
871

 
$
1,501

Partners’ share of basis differential and other adjustments
 
$
(19
)
 
$
10

 
$
(9
)
 
 
 
 
 
 
 
Reconciliation of Partners’ share of EBITDAre 4
 
 
 
 
 
 
Partners’ NCI
 
$
440

 
$
18,030

 
$
18,470

Add:
 


 


 


Partners’ share of interest expense
 
8,283

 
2,437

 
10,720

Partners’ share of depreciation and amortization expense after BXP’s basis differential
 
8,336

 
9,066

 
17,402

Partners’ share of EBITDAre
 
$
17,059

 
$
29,533

 
$
46,592

 
 
 
 
 
 
 

61




 https://cdn.kscope.io/d11e7a0dea57107c32d591c2ebd5f24e-bxplogosupplementalheadera12.jpg
Q3 2019
Reconciliations (continued)

for the three months ended September 30, 2019
(unaudited and dollars in thousands)
CONSOLIDATED JOINT VENTURES
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
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 Net Operating Income (NOI) 4
 
(The GM Building)
 
Atlantic Wharf Office
 
Joint Ventures
Rental revenue 3
 
$
29,769

 
$
45,930

 
$
75,699

Less: Termination income
 

 

 

Rental revenue (excluding termination income) 3
 
29,769

 
45,930

 
75,699

Less: Operating expenses (including partners’ share of management and other fees)
 
12,836

 
16,614

 
29,450

Income allocation to private REIT shareholders
 

 

 

NOI (excluding termination income and after income allocation to private REIT shareholders)
 
$
16,933

 
$
29,316

 
$
46,249

 
 
 
 
 
 
 
Rental revenue (excluding termination income) 3
 
$
29,769

 
$
45,930

 
$
75,699

Less: Straight-line rent
 
(14,264
)
2 
1,631

 
(12,633
)
 Straight-line rent from deferred revenue
 
14,770

6 

 
14,770

 Fair value lease revenue
 
1,409

 
54

 
1,463

Add: Lease transaction costs that qualify as rent inducements
 

 
281

 
281

Subtotal
 
27,854

 
44,526

 
72,380

Less: Operating expenses (including partners’ share of management and other fees)
 
12,836

 
16,614

 
29,450

Income allocation to private REIT shareholders
 

 

 

NOI - cash (excluding termination income and after income allocation to private REIT shareholders)
 
$
15,018

 
$
27,912

 
$
42,930

 
 
 
 
 
 
 
Reconciliation of Partners’ share of Revenue 4
 
 
 
 
 
 
 
 
 
 
 
 
 
Rental revenue 3
 
$
29,769

 
$
45,930

 
$
75,699

Add: Development and management services revenue
 

 
15

 
15

Revenue
 
$
29,769

 
$
45,945

 
$
75,714



















_________
1 
Lease revenue includes recoveries from tenants and service income from tenants.  
2 
Includes deferred revenue from a tenant. For additional information, see page 59.
3 
See the Definitions and Reconciliations sections of this Supplemental package starting on page 55.
4 Amounts represent the partners’ share based on their respective ownership percentage.
5 Capitalized fees are eliminated in consolidation and recognized over the life of the asset as depreciation and amortization are added back to the Company’s net income.
6 Represents the straight-line impact related to deferred revenue from a tenant.  The tenant paid for improvements to a long-lived asset of the Company resulting in deferred revenue for the period until the asset was substantially complete, which occurred in the third quarter 2019.


62



 https://cdn.kscope.io/d11e7a0dea57107c32d591c2ebd5f24e-bxplogosupplementalheadera12.jpg
Q3 2019
Reconciliations (continued)

for the three months ended September 30, 2019
(unaudited and dollars in thousands)

UNCONSOLIDATED JOINT VENTURES
 
 
Market Square North
 
Metropolitan Square
 
901 New York Avenue
 
Annapolis Junction 1
 
500 North Capitol Street, N.W.
 
Colorado Center
 
Santa Monica Business Park
 
The Hub on Causeway
 
Other Joint Ventures 2
 
Total Unconsolidated Joint Ventures
Revenue
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Lease 3
 
$
5,112

 
$
3,010

 
$
8,512

 
$
1,936

 
$
4,554

 
$
19,334

 
$
15,530

 
$
2,402

 
$
1,715

 
$
62,105

Straight-line rent
 
647

 
3,246

 
111

 
55

 
(14
)
 
(363
)
 
868

 
760

 

 
5,310

Fair value lease revenue
 

 

 

 

 

 
13

 
958

 

 

 
971

Termination income
 

 

 

 

 

 

 

 

 

 

Total lease revenue
 
5,759

 
6,256

 
8,623

 
1,991

 
4,540

 
18,984

 
17,356

 
3,162

 
1,715

 
68,386

Parking and other
 
224

 
598

 
390

 
55

 
126

 
2,649

 
1,913

 
(251
)
 
1,239

 
6,943

Total rental revenue 4
 
5,983

 
6,854

 
9,013

 
2,046

 
4,666

 
21,633

 
19,269

 
2,911

 
2,954

 
75,329

Expenses
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Operating
 
2,619

 
3,552

 
3,562

 
795

 
1,826

 
6,530

 
8,036

 
532

 
1,465

 
28,917

Net operating income
 
3,364

 
3,302

 
5,451

 
1,251

 
2,840

 
15,103

 
11,233

 
2,379

 
1,489

 
46,412

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Other income/(expense)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Development and management services revenue
 
21

 

 
5

 

 

 

 

 

 

 
26

Interest and other income
 
94

 

 
109

 
81

 
28

 
235

 
2

 
65

 
153

 
767

Interest expense
 
(1,440
)
 
(1,916
)
 
(2,075
)
 
(585
)
 
(1,128
)
 
(5,033
)
 
(7,030
)
 
(907
)
 
(369
)
 
(20,483
)
Depreciation and amortization expense
 
(1,136
)
 
(1,694
)
 
(1,589
)
 
(690
)
 
(934
)
 
(5,142
)
 
(9,521
)
 
(999
)
 
(1,772
)
 
(23,477
)
General and administrative expense
 
(13
)
 
(5
)
 

 

 
(2
)
 

 
(23
)
 
(61
)
 

 
(104
)
Gain on sale of real estate
 

 

 

 

 

 

 

 

 
(812
)
 
(812
)
Total other income/(expense)
 
(2,474
)
 
(3,615
)
 
(3,550
)
 
(1,194
)
 
(2,036
)
 
(9,940
)
 
(16,572
)
 
(1,902
)
 
(2,800
)
 
(44,083
)
Net income/(loss)
 
$
890

 
$
(313
)
 
$
1,901

 
$
57

 
$
804

 
$
5,163

 
$
(5,339
)
 
$
477

 
$
(1,311
)
 
$
2,329

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
BXP’s nominal ownership percentage
 
50
%
 
20
%
 
25
%
 
50
%
 
30
%
 
50
%
 
55
%
 
50
%
 


 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
BXP’s share of amortization of financing costs
 
$
10

 
$
5

 
$
22

5 
$
19

 
$
4

 
$
13

 
$
72

 
$
55

 
$
3

 
$
203

BXP’s share of capitalized interest
 
$

 
$
78

 
$

5 
$

 
$

 
$

 
$

 
$
1,180

 
$
1,301

 
$
2,559

BXP’s share of non-cash termination income adjustment (fair value lease amounts)
 
$

 
$

 
$

5 
$

 
$

 
$

 
$

 
$

 
$

 
$

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Income/(loss) from unconsolidated joint ventures
 
$
399

 
$
(84
)
 
$
475

5 
$
24

 
$
241

 
$
1,653

 
$
(2,937
)
 
$
228

 
$
(648
)
 
$
(649
)
Add:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
BXP’s share of interest expense
 
720

 
383

 
1,038

 
293

 
338

 
2,517

 
3,867

 
454

 
185

 
9,795

BXP’s share of depreciation and amortization expense
 
614

 
336

 
1,272

5 
350

 
280

 
4,472

6 
5,237

 
510

 
674

 
13,745

Less:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
BXP’s share of gain on sale of real estate
 

 

 

 

 

 

 

 

 
(487
)
 
(487
)
BXP’s share of EBITDAre
 
$
1,733

 
$
635

 
$
2,785

 
$
667

 
$
859

 
$
8,642

 
$
6,167

 
$
1,192

 
$
698

 
$
23,378

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

63



 https://cdn.kscope.io/d11e7a0dea57107c32d591c2ebd5f24e-bxplogosupplementalheadera12.jpg
Q3 2019
Reconciliations (continued)

UNCONSOLIDATED JOINT VENTURES
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Reconciliation of BXP’s share of Net Operating Income/(Loss)
 
Market Square North
 
Metropolitan Square
 
901 New York Avenue
 
Annapolis Junction 1
 
500 North Capitol Street, N.W.
 
Colorado Center
 
Santa Monica Business Park
 
The Hub on Causeway
 
Other Joint Ventures 2
 
Total Unconsolidated Joint Ventures
BXP’s share of rental revenue 4
 
$
2,992

 
$
1,371

 
$
4,507

5 
$
1,023

 
$
1,400

 
$
11,789

6 
$
10,598

 
$
1,456

 
$
1,183

 
$
36,319

BXP’s share of operating expenses
 
1,310

 
710

 
1,781

5 
398

 
548

 
3,265

 
4,420

 
266

 
556

 
13,254

BXP’s share of net operating income/(loss)
 
1,682

 
661

 
2,726

5 
625

 
852

 
8,524

 
6,178

 
1,190

 
627

 
23,065

Less:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
BXP’s share of termination income
 

 

 

5 

 

 

 

 

 

 

BXP’s share of net operating income/(loss) (excluding termination income)
 
1,682

 
661

 
2,726

5 
625

 
852

 
8,524

 
6,178

 
1,190

 
627

 
23,065

Less:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
BXP’s share of straight-line rent
 
324

 
649

 
56

5 
28

 
(4
)
 
356

6 
477

 
380

 

 
2,266

BXP’s share of fair value lease revenue
 

 

 

5 

 

 
442

6 
527

 

 

 
969

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

 
149

 
23

5 

 
4

 

 

 
6

 

 
182

BXP’s share of net operating income/(loss) - cash (excluding termination income)
 
$
1,358

 
$
161

 
$
2,693

5 
$
597

 
$
860

 
$
7,726

6 
$
5,174

 
$
816

 
$
627

 
$
20,012

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Reconciliation of BXP’s share of Revenue
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
BXP’s share of rental revenue 4
 
$
2,992

 
$
1,371

 
$
4,507

5 
$
1,023

 
$
1,400

 
$
11,789

6 
$
10,598

 
$
1,456

 
$
1,183

 
$
36,319

Add:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
BXP’s share of development and management services revenue
 
11

 

 
2

 

 

 

 

 

 

 
13

BXP’s share of revenue
 
$
3,003

 
$
1,371

 
$
4,509

5 
$
1,023

 
$
1,400

 
$
11,789

6 
$
10,598

 
$
1,456

 
$
1,183

 
$
36,332

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 


 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 











_____________
1 
Annapolis Junction includes three in-service properties and two undeveloped land parcels.
2 
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.
3 
Lease revenue includes recoveries from tenants and service income from tenants.  
4 
See the Definitions and Reconciliations sections of this Supplemental package starting on page 55.
5 
Reflects the allocation percentages pursuant to the achievement of specified investment return thresholds as provided for in the joint venture agreement.
6 
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.

64



 https://cdn.kscope.io/d11e7a0dea57107c32d591c2ebd5f24e-bxplogosupplementalheadera12.jpg
Q3 2019
Consolidated Income Statement - prior year

(unaudited and in thousands, except per share amounts)

 
 
Three Months Ended
 
 
30-Sep-18
Revenue
 
 
Rental
 
 
Base rent
 
$
525,875

Recoveries from tenants
 
102,424

Parking and other
 
26,552

Total rental revenue
 
654,851

Hotel revenue
 
13,664

Development and management services
 
15,253

Direct reimbursements of payroll and related costs from management services contracts
 
2,516

Total revenue
 
686,284

Expenses
 
 
Operating
 
 
Rental
 
247,989

Hotel
 
8,828

General and administrative
 
29,677

Payroll and related costs from management services contracts
 
2,516

Transaction costs
 
914

Depreciation and amortization
 
157,996

Total expenses
 
447,920

Other income (expense)
 
 
Loss from unconsolidated joint ventures
 
(4,313
)
Gains on sales of real estate
 
7,863

Interest and other income
 
2,822

Gains from investments in securities
 
1,075

Interest expense
 
(95,366
)
Net income
 
150,445

Net income attributable to noncontrolling interests
 
 
Noncontrolling interest in property partnerships
 
(14,850
)
Noncontrolling interest - common units of the Operating Partnership
 
(13,852
)
Net income attributable to Boston Properties, Inc.
 
121,743

Preferred dividends
 
(2,625
)
Net income attributable to Boston Properties, Inc. common shareholders
 
$
119,118

 
 
 
 
 
 
INCOME PER SHARE OF COMMON STOCK (EPS)
 
 
 
 
 
Net income attributable to Boston Properties, Inc. per share - basic
 
$
0.77

Net income attributable to Boston Properties, Inc. per share - diluted
 
$
0.77






65
Exhibit
Exhibit 99.2
https://cdn.kscope.io/d11e7a0dea57107c32d591c2ebd5f24e-bxplogohorizontalcolorrgba23.jpg

BOSTON PROPERTIES ANNOUNCES THIRD QUARTER 2019 RESULTS; REPORTS EPS OF $0.70 AND FFO PER SHARE OF $1.64

Continues its Positive Growth Trajectory with 8% Revenue Growth in Q3
Provides FY 2020 Outlook with Projected EPS Increase of 8% and FFO Growth of 8% at the Mid-point
    
BOSTON, MA, October 29, 2019 - Boston Properties, Inc. (NYSE: BXP), the largest publicly-traded developer, owner and manager of Class A office properties in the United States, reported results today for the third quarter ended September 30, 2019.
Financial highlights for the third quarter include:
Revenue grew more than 8% to $743.6 million as compared to revenue of $686.3 million for the quarter ended September 30, 2018.
Net income was $107.8 million, or $0.70 per diluted share (EPS), compared to $119.1 million, or $0.77 per diluted share, for the quarter ended September 30, 2018. The decrease was primarily due to a $0.16 per share loss related to the early redemption of $700.0 million of 5.625% senior notes due 2020 as disclosed in its September 16, 2019 press release.
Funds from Operations (FFO) was $253.6 million, or $1.64 per diluted share, compared to FFO of $253.8 million, or $1.64 per diluted share, for the quarter ended September 30, 2018.
FFO in the third quarter of $1.64 per diluted share was $0.04 per share greater than the mid-point of the Company’s third quarter guidance provided on July 30, as updated on September 16, 2019 when the Company announced the $0.16 per share loss related to the early redemption of $700.0 million of 5.625% senior notes due 2020, due to $0.02 per share of greater-than-projected portfolio performance and $0.02 per share of greater-than-projected management and service fee income.
The Company provided guidance for the full year 2019 with projected EPS of $3.28 - $3.30 per diluted share and projected FFO of $6.98 - $7.00 per diluted share. See “EPS and FFO per Share Guidance” below.

The Company also provided preliminary guidance for full year 2020 EPS and FFO per diluted share as follows:
Projected EPS for 2020 of $3.45 - $3.65 per diluted share, reflecting 8% year-over-year growth at the midpoint;
Projected FFO for 2020 of $7.45 - $7.65 per diluted share, reflecting 8% year-over-year growth at the midpoint.


–more–


Recent business highlights include:
Increased portfolio occupancy to 92.6% in the Company’s in-service office properties, an increase of 150 bps from third quarter of 2018.
Partially placed in-service the following development projects:
The Hub on Causeway - Residential, a 320,000 square foot property comprised of 440 residential units located next to the North Station transit center in Boston, Massachusetts.  The Hub on Causeway - Residential is part of a 1.3 million square foot, mixed-use development project that includes multi-level retail, restaurants and amenities. The project also includes a podium of creative office space that is 91% leased (including retail) and a 632,000 square foot office tower that is 87% pre-leased and will deliver in 2021. The Company has a 50% ownership interest in the development project.
Dock 72, a 670,000 square foot Class A office property in Brooklyn, New York. The Company has a 50% ownership interest in the property. The property is 33% leased.
20 CityPoint, a 211,000 square foot, Class A office property in Waltham, Massachusetts. The property is 63% leased.
Entered into a joint venture with Canada Pension Plan Investment Board (CPPIB) to develop Platform 16 in San Jose, California. Platform 16 consists of approximately 5.6 acres that will support the development of a 1.1 million square foot, Class A urban office campus near Diridon Station in downtown San Jose, California. CPPIB has a 45% ownership interest in the Platform 16 joint venture. Boston Properties continues to own the remaining 55% ownership stake and provide customary development, property management and leasing services. 
Acquired 880 and 890 Winter Street in Waltham, Massachusetts for $106 million on August 27, 2019. 880 and 890 Winter Street consists of two Class A office properties aggregating approximately 392,000 square feet, and is 82% leased.
Commenced the redevelopment of a portion of 200 West Street, a 261,000 square foot Class A office property in Waltham, Massachusetts. The 126,000 square foot redevelopment is a conversion to laboratory space.
Completed a $700 million bond offering of 2.900% unsecured senior notes due 2030 and utilized the proceeds to redeem $700 million of 5.625% unsecured senior notes due in 2020.
A joint venture in which the Company has a 50% interest obtained construction financing with a total loan commitment of $400 million for its 100 Causeway Street development project. The 632,000 square foot, Class A office building is located in Boston, Massachusetts and is 87% pre-leased. The construction financing bears interest at a variable rate equal to LIBOR plus 1.50% per annum and matures in September 2023.
The reported results are unaudited and there can be no assurance that these reported results will not vary from the final information for the quarter ended September 30, 2019. In the opinion of management, the Company has made all adjustments considered necessary for a fair statement of these reported results.

EPS and FFO per Share Guidance:
The Company’s guidance for the fourth quarter 2019, full year 2019 and full year 2020 for EPS (diluted) and FFO per share (diluted) is set forth and reconciled below.  Except as described below,


–more–


the estimates reflect management’s view of current and future market conditions, including assumptions with respect to rental rates, occupancy levels and the earnings impact of the events referenced in this release and otherwise referenced during the conference call and in the Company’s Supplemental Operating and Financial Data for the quarter ended September 30, 2019. The estimates do not include possible future gains or losses or the impact on operating results from other possible future property acquisitions or dispositions, other possible capital markets activity or possible future impairment charges. EPS estimates may be subject to fluctuations as a result of several factors, including changes in the recognition of depreciation and amortization expense and any gains or losses associated with disposition activity. The Company is not able to assess at this time the potential impact of these factors on projected EPS. By definition, FFO does not include real estate-related depreciation and amortization, impairment losses on depreciable real estate or gains or losses associated with disposition activities. There can be no assurance that the Company’s actual results will not differ materially from the estimates set forth below. For details of the Company’s assumptions related to guidance for the fourth quarter 2019, full year 2019 and full year 2020 for EPS (diluted) and FFO per share (diluted), please see the Third Quarter 2019 Supplemental Operating and Financial Data located on the Investor Relations section of the Company’s website at investors.bxp.com.

As set forth below, the Company has updated its projected EPS (diluted) and FFO per diluted share for the full year 2019 to $3.28- $3.30 per share and $6.98 - $7.00 per share, respectively. In each case, this is an increase of approximately $0.10 per share at the mid-point of the Company’s guidance provided on July 30, 2019, as updated on September 16, 2019 when the Company announced the $0.16 per share loss related to the early redemption of $700.0 million of 5.625% senior notes due 2020. The increase in projected EPS and FFO as compared to the guidance as updated on September 16, 2019 is primarily due to $0.02 per share of greater-than-expected portfolio performance, $0.02 per share contribution from the August 2019 acquisition of 880 & 890 Winter Street in Waltham, Massachusetts, $0.04 per share of lower than estimated interest expense and $0.02 per share of higher fee income.








–more–


 
Fourth Quarter 2019
 
Full Year 2019
 
Low

-
High

 
Low

-
High

Projected EPS (diluted)
$
0.91

-
$
0.93

 
$
3.28

-
$
3.30

Add:
 
 
 
 
 
 
 
Projected Company Share of Real Estate Depreciation and Amortization
0.93

-
0.93

 
3.84

-
3.84

Impairment loss

-

 
0.14

-
0.14

Projected Company Share of (Gains) Losses on Sales of Real Estate

-

 
(0.28
)
-
(0.28
)
Projected FFO per Share (diluted)
$
1.84

-

$
1.86

 
$
6.98

-

$
7.00

% Growth in FFO as compared to 2018
15.7
%
-
17.0
%
 
10.8
%
-
11.1
%
 
 
Full Year 2020
 
 
Low

-
High

Projected EPS (diluted)
 
$
3.45

-
$
3.65

   % Growth in EPS as compared to 2019
 
5.2
%
 
10.6
%
Add:
 
 
 
 
Projected Company Share of Real Estate Depreciation and Amortization
 
4.00

-
4.00

Less:
 
 
 
 
Projected Company Share of Gains on Sales of Real Estate
 

-

Projected FFO per Share (diluted)
 
$
7.45

-
$
7.65

       % Growth in FFO as compared to FY 2019
 
6.7
%
-
9.3
%
Boston Properties will host a conference call on Wednesday, October 30, 2019 at 10:00 AM Eastern Time, open to the general public, to discuss the third quarter 2019 results, the 2019 and 2020 projections and related assumptions, and other matters that may be of interest to investors. The number to call for this interactive teleconference is (877) 706-4503 (Domestic) or (281) 913-8731(International) and entering the passcode 2532849. A replay of the conference call will be available through November 13, 2019, by dialing (855) 859-2056 (Domestic) or (404) 537-3406 (International) and entering the passcode 2532849. There will also be a live audio webcast of the call, which may be accessed in the Investor Relations section of the Company’s website at investors.bxp.com. Shortly after the call, a replay of the webcast will be available in the Investor Relations section of the Company’s website and archived for up to twelve months following the call.
Additionally, a copy of Boston Properties’ third quarter 2019 “Supplemental Operating and Financial Data” and this press release are available in the Investor Relations section of the Company’s website at investors.bxp.com.


–more–



Boston Properties (NYSE: BXP) is the largest publicly-held developer and owner of Class A office properties in the United States, concentrated in five markets -  Boston, Los Angeles, New York, San Francisco and Washington, DC. The Company is a fully integrated real estate company, organized as a real estate investment trust (REIT), that develops, manages, operates, acquires and owns a diverse portfolio of primarily Class A office space. The Company’s portfolio totals 51.9 million square feet and 196 properties, including thirteen properties under construction. For more information about Boston Properties, please visit our website at www.bxp.com or follow us on LinkedIn or Instagram.
This press release contains forward-looking statements within the meaning of the Federal securities laws. You can identify these statements by our use of the words “assumes,” “believes,” “budgeted,” “estimates,” “expects,” “guidance,” “intends,” “plans,” “projects” and similar expressions that do not relate to historical matters. You should exercise caution in interpreting and relying on forward-looking statements because they involve known and unknown risks, uncertainties and other factors, which are, in some cases, beyond Boston Properties’ control and could materially affect actual results, performance or achievements. These factors include, without limitation, the Company’s ability to satisfy the closing conditions to the pending transactions described above, the Company’s ability to enter into new leases or renew leases on favorable terms, dependence on tenants’ financial condition, the uncertainties of real estate development, acquisition and disposition activity, the ability to effectively integrate acquisitions, the uncertainties of investing in new markets, the costs and availability of financing, the effectiveness of our interest rate hedging contracts, the ability of our joint venture partners to satisfy their obligations, the effects of local, national and international economic and market conditions, the effects of acquisitions, dispositions and possible impairment charges on our operating results, the impact of newly adopted accounting principles on the Company’s accounting policies and on period-to-period comparisons of financial results, regulatory changes and other risks and uncertainties detailed from time to time in the Company’s filings with the Securities and Exchange Commission. Boston Properties does not undertake a duty to update or revise any forward-looking statement, including its guidance for the fourth quarter 2019, full fiscal year 2019 and full fiscal year 2020, whether as a result of new information, future events or otherwise.


Financial tables follow.


–more–



BOSTON PROPERTIES, INC.
CONSOLIDATED BALANCE SHEETS
(Unaudited)

 
September 30, 2019
 
December 31, 2018
 
(in thousands, except for share and par value amounts)
ASSETS
 
 
 
Real estate, at cost
$
21,088,492

 
$
20,870,602

Construction in progress
958,407

 
578,796

Land held for future development
246,972

 
200,498

Right of use assets - finance leases
232,312

 

Right of use assets - operating leases
149,231

 

Less: accumulated depreciation
(5,164,342
)
 
(4,897,777
)
Total real estate
17,511,072

 
16,752,119

Cash and cash equivalents
751,210

 
543,359

Cash held in escrows
53,555

 
95,832

Investments in securities
34,375

 
28,198

Tenant and other receivables, net
102,155

 
86,629

Related party note receivable
80,000

 
80,000

Note receivable
19,844

 
19,468

Accrued rental income, net
1,003,033

 
934,896

Deferred charges, net
689,768

 
678,724

Prepaid expenses and other assets
110,308

 
80,943

Investments in unconsolidated joint ventures
933,255

 
956,309

Total assets
$
21,288,575

 
$
20,256,477

LIABILITIES AND EQUITY
 
 
 
Liabilities:
 
 
 
Mortgage notes payable, net
$
2,952,006

 
$
2,964,572

Unsecured senior notes, net
8,387,913

 
7,544,697

Unsecured line of credit

 

Unsecured term loan, net
498,819

 
498,488

Lease liabilities - finance leases
221,029

 

Lease liabilities - operating leases
199,755

 

Accounts payable and accrued expenses
421,269

 
276,645

Dividends and distributions payable
165,421

 
165,114

Accrued interest payable
83,177

 
89,267

Other liabilities
356,338

 
503,726

Total liabilities
13,285,727

 
12,042,509

 
 
 
 
Commitments and contingencies

 

 
 
 
 
Redeemable deferred stock units
9,408

 

 
 
 
 
Equity:
 
 
 
Stockholders’ equity attributable to Boston Properties, Inc.:
 
 
 
Excess stock, $0.01 par value, 150,000,000 shares authorized, none issued or outstanding

 

Preferred stock, $0.01 par value, 50,000,000 shares authorized; 5.25% Series B cumulative redeemable preferred stock, $0.01 par value, liquidation preference $2,500 per share, 92,000 shares authorized, 80,000 shares issued and outstanding at September 30, 2019 and December 31, 2018
200,000

 
200,000





–more–




BOSTON PROPERTIES, INC.
CONSOLIDATED BALANCE SHEETS
(Unaudited)

 
September 30, 2019
 
December 31, 2018
 
(in thousands, except for share and par value amounts)
Common stock, $0.01 par value, 250,000,000 shares authorized, 154,650,973 and 154,537,378 issued and 154,572,073 and 154,458,478 outstanding at September 30, 2019 and December 31, 2018, respectively
1,546

 
1,545

Additional paid-in capital
6,272,708

 
6,407,623

Dividends in excess of earnings
(749,666
)
 
(675,534
)
Treasury common stock at cost, 78,900 shares at September 30, 2019 and December 31, 2018
(2,722
)
 
(2,722
)
Accumulated other comprehensive loss
(51,996
)
 
(47,741
)
Total stockholders’ equity attributable to Boston Properties, Inc.
5,669,870

 
5,883,171

Noncontrolling interests:
 
 
 
Common units of the Operating Partnership
603,447

 
619,352

Property partnerships
1,720,123

 
1,711,445

Total equity
7,993,440

 
8,213,968

Total liabilities and equity
$
21,288,575

 
$
20,256,477





–more–




BOSTON PROPERTIES, INC.
CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)

 
Three months ended September 30,
 
Nine months ended September 30,
 
2019
 
2018
 
2019
 
2018
 
(in thousands, except for per share amounts)
Revenue
 
 
 
 
 
 
 
Lease
$
692,225

 
$

 
$
2,051,665

 
$

Base rent

 
525,875

 

 
1,561,821

Recoveries from tenants

 
102,424

 

 
292,801

Parking and other
25,582

 
26,552

 
76,807

 
79,590

Hotel revenue
13,014

 
13,664

 
36,796

 
37,373

Development and management services
10,303

 
15,253

 
29,566

 
32,963

Direct reimbursements of payroll and related costs from management services contracts
2,429

 
2,516

 
8,227

 
7,371

Total revenue
743,553

 
686,284

 
2,203,061

 
2,011,919

Expenses
 
 
 
 
 
 
 
Operating
 
 
 
 
 
 
 
Rental
265,603

 
247,989

 
781,091

 
726,108

Hotel
8,743

 
8,828

 
25,686

 
25,642

General and administrative
31,147

 
29,677

 
107,980

 
94,039

Payroll and related costs from management services contracts
2,429

 
2,516

 
8,227

 
7,371

Transaction costs
538

 
914

 
1,415

 
1,409

Depreciation and amortization
165,862

 
157,996

 
507,867

 
480,210

Total expenses
474,322

 
447,920

 
1,432,266

 
1,334,779

Other income (expense)
 
 
 
 
 
 
 
Income (loss) from unconsolidated joint ventures
(649
)
 
(4,313
)
 
47,528

 
(3,083
)
Gains (losses) on sales of real estate
(15
)
 
7,863

 
766

 
122,552

Interest and other income
7,178

 
2,822

 
14,546

 
7,049

Gains from investments in securities
106

 
1,075

 
4,240

 
1,454

Impairment loss

 

 
(24,038
)
 

Loss from early extinguishment of debt
(28,010
)
 

 
(28,010
)
 

Interest expense
(106,471
)
 
(95,366
)
 
(309,837
)
 
(277,790
)
Net income
141,370

 
150,445

 
475,990

 
527,322

Net income attributable to noncontrolling interests
 
 
 
 
 
 
 
Noncontrolling interests in property partnerships
(18,470
)
 
(14,850
)
 
(54,782
)
 
(46,484
)
Noncontrolling interest—common units of the Operating Partnership
(12,504
)
 
(13,852
)
 
(43,133
)
 
(49,128
)
Net income attributable to Boston Properties, Inc.
110,396

 
121,743

 
378,075

 
431,710

Preferred dividends
(2,625
)
 
(2,625
)
 
(7,875
)
 
(7,875
)
Net income attributable to Boston Properties, Inc. common shareholders
$
107,771

 
$
119,118

 
$
370,200

 
$
423,835

Basic earnings per common share attributable to Boston Properties, Inc. common shareholders:
 
 
 
 
 
 
 
Net income
$
0.70

 
$
0.77

 
$
2.40

 
$
2.74

Weighted average number of common shares outstanding
154,577

 
154,440

 
154,553

 
154,414

Diluted earnings per common share attributable to Boston Properties, Inc. common shareholders:
 
 
 
 
 
 
 
Net income
$
0.70

 
$
0.77

 
$
2.39

 
$
2.74

Weighted average number of common and common equivalent shares outstanding
154,820

 
154,678

 
154,847

 
154,652





–more–




BOSTON PROPERTIES, INC.
FUNDS FROM OPERATIONS (1)
(Unaudited)

 
Three months ended September 30,
 
Nine months ended September 30,
 
2019
 
2018
 
2019
 
2018
 
(in thousands, except for per share amounts)
 
 
 
 
 
 
 
 
Net income attributable to Boston Properties, Inc. common shareholders
$
107,771

 
$
119,118

 
$
370,200

 
$
423,835

Add:
 
 
 
 
 
 
 
Preferred dividends
2,625

 
2,625

 
7,875

 
7,875

Noncontrolling interest - common units of the Operating Partnership
12,504

 
13,852

 
43,133

 
49,128

Noncontrolling interests in property partnerships
18,470

 
14,850

 
54,782

 
46,484

Net income
141,370

 
150,445

 
475,990

 
527,322

Add:
 
 
 
 
 
 
 
Depreciation and amortization expense
165,862

 
157,996

 
507,867

 
480,210

Noncontrolling interests in property partnerships’ share of depreciation and amortization
(17,402
)
 
(18,166
)
 
(53,273
)
 
(54,813
)
Company’s share of depreciation and amortization from unconsolidated joint ventures
13,745

 
18,020

 
43,993

 
36,776

Corporate-related depreciation and amortization
(411
)
 
(425
)
 
(1,218
)
 
(1,236
)
Impairment loss

 

 
24,038

 

Less:
 
 
 
 
 
 
 
Gain on sale of real estate included within income (loss) from unconsolidated joint ventures
(487
)
 

 
47,270

 

Gains (losses) on sales of real estate
(15
)
 
7,863

 
766

 
122,552

Noncontrolling interests in property partnerships
18,470

 
14,850

 
54,782

 
46,484

Preferred dividends
2,625

 
2,625

 
7,875

 
7,875

Funds from operations (FFO) attributable to the Operating Partnership common unitholders (including Boston Properties, Inc.)
282,571

 
282,532

 
886,704

 
811,348

Less:
 
 
 
 
 
 
 
Noncontrolling interest - common units of the Operating Partnership’s share of funds from operations
28,940

 
28,738

 
90,792

 
82,550

Funds from operations attributable to Boston Properties, Inc. common shareholders
$
253,631

 
$
253,794

 
$
795,912

 
$
728,798

Boston Properties, Inc.’s percentage share of funds from operations - basic
89.76
%
 
89.83
%
 
89.76
%
 
89.83
%
Weighted average shares outstanding - basic
154,577

 
154,440

 
154,553

 
154,414

FFO per share basic
$
1.64

 
$
1.64

 
$
5.15

 
$
4.72

Weighted average shares outstanding - diluted
154,820

 
154,678

 
154,847

 
154,652

FFO per share diluted
$
1.64

 
$
1.64

 
$
5.14

 
$
4.71





–more–





(1)
Pursuant to the revised definition of Funds from Operations adopted by the Board of Governors of the National Association of Real Estate Investment Trusts (“Nareit”), we calculate 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 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 real estate-related depreciation and 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 and FFO per share 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 and FFO per share can help investors compare the operating performance of a companys 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 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.






–more–




BOSTON PROPERTIES, INC.
PORTFOLIO LEASING PERCENTAGES

 
 
 
 
 
% Leased by Location
 
September 30, 2019
 
December 31, 2018
Boston
95.4
%
 
95.9
%
Los Angeles
96.8
%
 
96.7
%
New York
91.2
%
 
88.0
%
San Francisco
93.4
%
 
87.8
%
Washington, DC
88.3
%
 
90.7
%
Total Portfolio
92.6
%
 
91.4
%









AT THE COMPANY            
Michael LaBelle            
Executive Vice President,
Chief Financial Officer and Treasurer            
(617) 236-3352    

Sara Buda
Vice President, Investor Relations
(617) 236-3429
sbuda@bxp.com        




# # #