Boston Properties Agrees to Sell a 45% Interest in Each of 601 Lexington Avenue, Atlantic Wharf Office Building and 100 Federal Street
Boston Properties’ Chief Executive Officer,
Following the closing,
The closing is subject to customary closing conditions and there can be no assurance that the sale will be completed on the terms currently contemplated or at all. Assuming the closing occurs as contemplated, the Company currently expects that it would distribute at least the amount of proceeds necessary to avoid paying a corporate level tax on the gain realized from the sale.
The Company intends to provide additional commentary at its investor
conference in
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,” “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 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 (including the impact of the European
sovereign debt issues), 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
Financial table to follow.
BOSTON PROPERTIES, INC. | ||||||||||||||||
PROJECTED COMBINED OPERATING RESULTS | ||||||||||||||||
FOR THE YEAR ENDING DECEMBER 31, 2015 | ||||||||||||||||
(dollars in thousands) | ||||||||||||||||
601 Lexington Avenue, Atlantic Wharf Office Building and 100 Federal Street |
||||||||||||||||
Prior | After | |||||||||||||||
to Joint Venture | Joint Venture | |||||||||||||||
Formation |
Formation |
Change |
||||||||||||||
Base rent and recoveries from tenants | $ | 254,468 | $ | 254,468 | $ | - | ||||||||||
Tenant lease termination income | 1,960 | 1,960 | - | |||||||||||||
Straight-line rent | (621 | ) | (621 | ) | - | |||||||||||
Fair value lease revenue | 3,310 | 3,310 | - | |||||||||||||
Parking and other | 5,368 | 5,368 | - | |||||||||||||
Total rental revenue | 264,485 | 264,485 | - | |||||||||||||
Operating expenses (excluding management fees) | (100,596 | ) | (100,596 | ) | - | |||||||||||
Revenue less operating expenses | 163,889 | 163,889 | - | |||||||||||||
Interest expense | (33,513 | ) | (33,513 | ) | - | |||||||||||
Depreciation and amortization | (64,667 | ) | (64,667 | ) | - | |||||||||||
Net income | $ | 65,709 | $ | 65,709 | $ | - | ||||||||||
Noncontrolling interest in property partnerships share of net income (1) | - | 27,213 | 27,213 | |||||||||||||
Company share of net income | 65,709 | 38,496 | (27,213 | ) | ||||||||||||
Company share of depreciation and amortization | 64,667 | 35,567 | (29,100 | ) | ||||||||||||
Company share of FFO (2) | $ |
130,376 |
$ | 74,063 | $ | (56,313 | ) | |||||||||
Less Company Share of Interest Expense | 33,513 | 18,432 | (15,081 | ) | ||||||||||||
Company Share Unleveraged FFO (2) | $ |
163,889 |
$ | 92,495 | $ |
(71,394 |
) | |||||||||
Less Straight-line Rent and Fair Value Lease Revenue | (2,689 | ) | (1,479 | ) | 1,210 | |||||||||||
Company Share of Unleveraged Cash FFO (3) | $ |
161,200 |
$ | 91,016 | $ |
(70,184 |
) | |||||||||
Gross Sale Proceeds | $ | 1,505,784 | ||||||||||||||
Partner Share of Mortgage Debt | 321,216 | |||||||||||||||
Unleveraged Sale Price | $ | 1,827,000 | ||||||||||||||
Reduction in the Company's share of Unleveraged Cash FFO resulting from sale (excluding partner's share of tenant lease termination income) |
$ |
(69,302 |
) | |||||||||||||
(1) Noncontrolling Partner Interest in Property Partnership Reconciliation |
||||||||||||||||
Net income | $ | 65,709 | ||||||||||||||
Partners' 45% share of net income | 29,569 | |||||||||||||||
Allocation of management fee expense to noncontrolling partner | (2,356 | ) | ||||||||||||||
Noncontrolling interest in property partnerships share of net income | $ | 27,213 | ||||||||||||||
(2) Pursuant to the revised definition of Funds from Operations adopted
by the Board of Governors of the
(3) Unleveraged Cash FFO is a non-GAAP financial measure that is determined by subtracting non-cash straight-line rent and non-cash fair value lease revenues from unleveraged FFO. Other real estate companies may calculate this return differently. Management believes that projected Unleveraged Cash FFO is also a useful measure of a property's value when used in addition to Unleveraged FFO, because by eliminating the effect of straight-lining of rent and the treatment of in-place above- and below-market leases, it enables an investor to assess the projected cash on cash return from the property over the forecasted period.
Management is presenting these projections to assist investors in analyzing the expected impact of the transaction on the Company. Management does not intend to present this data for any other purpose, for any other period or for its other properties, and is not intending for this to otherwise provide information to investors about the Company's financial condition or results of operations. The Company does not undertake a duty to update any of these projections. There can be no assurance that actual results will not differ materially from these projections.
Source:
AT THE COMPANY
Boston
Properties, Inc.
Michael Walsh, 617-236-3410
Senior Vice
President, Finance
or
Arista Joyner, 617-236-3343
Investor
Relations Manager