Boston Properties Announces First Quarter 2009 Results
Reports diluted EPS of $0.37
Funds from Operations (FFO) for the quarter ended
Net income available to common shareholders was
The reported results are unaudited and there can be no assurance that
the results will not vary from the final information for the quarter
ended
As of
Significant events during the first quarter included:
-
On
January 5, 2009 , the Company paid$25.0 million in connection with the agreement entered into inMay 2006 to redeem the outside members’ equity interests in the limited liability company that ownsCitigroup Center.
-
On
January 16, 2009 , the Company acquired the development rights for the site at 17 Cambridge Center inCambridge, Massachusetts for approximately$11.4 million . -
On
February 6, 2009 , the Company announced that it was suspending construction on its 1,000,000 square foot office building at250 West 55th Street inNew York City . The Company intends to complete the construction of foundations and steel/deck to grade to facilitate a restart of construction in the future and therefore anticipates that most construction activity on this project will be completed in the fourth quarter of 2009. The Company expects the suspension of development will reduce its 2009 capitalized interest by up to approximately$5 million and will reduce 2009 capitalized wages by a modest amount. These reductions will result in corresponding incremental increases to the Company’s anticipated interest expense and general and administrative expense. During the first quarter of 2009, the Company recognized one-time costs aggregating approximately$27.8 million related to the suspension of development.
Transactions completed subsequent to
-
On
April 21, 2009 , the Company obtained construction financing totaling$215.0 million collateralized by itsRussia Wharf development project located inBoston, Massachusetts .Russia Wharf , also known as280 Congress Street , consists of a mixed-use project with approximately 846,000 net rentable square feet.Wellington Management Company, LLP has leased approximately 450,000 square feet of the office space in the development. The construction financing bears interest at a variable rate equal to LIBOR plus 3.00% per annum and matures onApril 21, 2012 with two, one-year extension options.
New Accounting Pronouncements:
Effective
Effective January 1, 2009, the Company adopted Statement of Financial Accounting Standards No. 160, “Noncontrolling Interests in Consolidated Financial Statements – an amendment of ARB No. 51” (“SFAS No. 160”) and EITF Topic No. D-98 “Classification and Measurement of Redeemable Securities” (Amended), under which noncontrolling interests of the Company (previously known as “minority interests”) are reclassified either as a component of equity or in the mezzanine section of the balance sheet as temporary equity depending on the terms of such noncontrolling interests. Under SFAS No. 160, net income encompasses the total income of all consolidated subsidiaries and there is a separate disclosure of the attribution of that income between controlling and noncontrolling interests. The implementation of this standard had no effect on the Company’s results of operations.
EPS and FFO per Share Guidance:
The Company’s guidance for the second quarter and full year 2009 for EPS (diluted) and FFO per share (diluted) is set forth and reconciled below.
Second Quarter 2009 | Full Year 2009 | |||||||||||||||||
Low | - | High | Low | - | High | |||||||||||||
Projected EPS (diluted) | $ | 0.53 | - | $ | 0.55 | $ | 1.68 | - | $ | 1.83 | ||||||||
Add: | ||||||||||||||||||
Projected Company Share of Real |
||||||||||||||||||
Estate Depreciation and Amortization | 0.76 | - | 0.76 | 3.05 | - | 3.05 | ||||||||||||
Less: | ||||||||||||||||||
Projected Company Share of Gains on | ||||||||||||||||||
Sales of Real Estate |
0.03 | - | 0.03 | 0.08 | - | 0.08 | ||||||||||||
Projected FFO per Share (diluted) |
$ |
1.26 |
- |
$ |
1.28 |
$ |
4.65 |
- |
$ |
4.80 |
Except as described below, the foregoing 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 previously disclosed. The guidance above includes the additional non-cash interest expense resulting from the change in accounting for convertible debt instruments. In addition, the estimates do not include possible future gains or losses or the impact on operating results from other possible future property acquisitions or dispositions, 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 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 above.
Additionally, a copy of Boston Properties’ first quarter 2009 “Supplemental Operating and Financial Data” and this press release are available in the Investor Relations section of the Company’s website at www.bostonproperties.com.
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
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 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 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
BOSTON PROPERTIES, INC. | |||||||||||||||
CONSOLIDATED STATEMENTS OF OPERATIONS | |||||||||||||||
Three months ended | |||||||||||||||
March 31, | |||||||||||||||
2009 | 2008 | ||||||||||||||
(in thousands, except for per |
|||||||||||||||
share amounts) |
|||||||||||||||
(unaudited) | |||||||||||||||
Revenue | |||||||||||||||
Rental: |
|||||||||||||||
Base rent | $ | 293,517 | $ | 281,394 | |||||||||||
Recoveries from tenants | 52,408 | 48,884 | |||||||||||||
Parking and other | 16,941 | 16,501 | |||||||||||||
Total rental revenue | 362,866 | 346,779 | |||||||||||||
Hotel revenue | 6,062 | 6,524 | |||||||||||||
Development and management services | 8,296 | 5,477 | |||||||||||||
Interest and other | 320 | 12,652 | |||||||||||||
Total revenue | 377,544 | 371,432 | |||||||||||||
Expenses | |||||||||||||||
Operating: | |||||||||||||||
Rental | 123,861 | 117,733 | |||||||||||||
Hotel | 5,472 | 5,897 | |||||||||||||
General and administrative | 17,420 | 19,588 | |||||||||||||
Interest | 78,930 | 72,496 | |||||||||||||
Depreciation and amortization | 77,370 | 74,671 | |||||||||||||
Loss from suspension of development | 27,766 | - | |||||||||||||
Net derivative losses | - | 3,788 | |||||||||||||
Losses from investments in securities | 587 | 873 | |||||||||||||
Total expenses | 331,406 | 295,046 | |||||||||||||
Income before income from unconsolidated joint ventures, gains on sales of real estate and income attributable to noncontrolling interests |
46,138 | 76,386 | |||||||||||||
Income from unconsolidated joint ventures | 5,097 | 1,042 | |||||||||||||
Gains on sales of real estate | 2,795 | 23,438 | |||||||||||||
Income before income attributable to noncontrolling interests | 54,030 | 100,866 | |||||||||||||
Income attributable to noncontrolling interests: | |||||||||||||||
Noncontrolling interests in property partnerships | (510 | ) | (625 | ) | |||||||||||
Noncontrolling interest - common units of the Operating Partnership | (7,531 | ) | (11,441 | ) | |||||||||||
Noncontrolling interest in gains on sales of real estate - common units of the Operating Partnership |
(401 | ) | (3,413 | ) | |||||||||||
Preferred distributions on noncontrolling interest - redeemable preferred units of the Operating Partnership |
(990 | ) | (905 | ) | |||||||||||
Net income available to common shareholders | $ | 44,598 | $ | 84,482 | |||||||||||
Basic earnings per common share: | |||||||||||||||
Net income available to common shareholders | $ | 0.37 | $ | 0.71 | |||||||||||
Weighted average number of common shares outstanding | 121,256 | 119,536 | |||||||||||||
Diluted earnings per common share: | |||||||||||||||
Net income available to common shareholders | $ | 0.37 | $ | 0.70 | |||||||||||
Weighted average number of common and common equivalent shares outstanding | 121,468 | 121,022 |
BOSTON PROPERTIES, INC. | ||||||||||||
CONSOLIDATED BALANCE SHEETS | ||||||||||||
March 31, | December 31, | |||||||||||
2009 | 2008 | |||||||||||
(in thousands, except for share amounts) | ||||||||||||
(unaudited) | ||||||||||||
ASSETS |
||||||||||||
Real estate | $ | 9,577,375 | $ | 9,560,924 | ||||||||
Construction in progress | 916,220 | 835,983 | ||||||||||
Land held for future development | 239,765 | 228,300 | ||||||||||
Less: accumulated depreciation | (1,835,283 | ) | (1,768,785 | ) | ||||||||
Total real estate |
8,898,077 | 8,856,422 | ||||||||||
Cash and cash equivalents | 143,789 | 241,510 | ||||||||||
Cash held in escrows | 19,420 | 21,970 | ||||||||||
Investments in securities | 9,408 | 11,590 | ||||||||||
Tenant and other receivables, net of allowance for doubtful accounts of $4,254 and $4,006, respectively |
69,116 | 68,743 | ||||||||||
Related party note receivable | 270,000 | 270,000 | ||||||||||
Accrued rental income, net of allowance of $16,641 and $15,440, respectively | 331,237 | 316,711 | ||||||||||
Deferred charges, net | 301,889 | 325,369 | ||||||||||
Prepaid expenses and other assets | 47,664 | 22,401 | ||||||||||
Investments in unconsolidated joint ventures | 781,336 | 782,760 | ||||||||||
Total assets | $ | 10,871,936 | $ | 10,917,476 | ||||||||
LIABILITIES AND EQUITY |
||||||||||||
Liabilities: | ||||||||||||
Mortgage notes payable | $ | 2,669,705 | $ | 2,660,642 | ||||||||
Unsecured senior notes, net of discount | 1,472,495 | 1,472,375 | ||||||||||
Unsecured exchangeable senior notes, net of discount | 1,870,600 | 1,859,867 | ||||||||||
Unsecured line of credit | 100,000 | 100,000 | ||||||||||
Accounts payable and accrued expenses | 200,269 | 171,791 | ||||||||||
Dividends and distributions payable | 97,547 | 97,162 | ||||||||||
Accrued interest payable | 50,329 | 67,132 | ||||||||||
Other liabilities | 133,662 | 173,750 | ||||||||||
Total liabilities | 6,594,607 | 6,602,719 | ||||||||||
Commitments and contingencies | - | - | ||||||||||
Noncontrolling interest: | ||||||||||||
Redeemable preferred units of the Operating Partnership | 55,652 | 55,652 | ||||||||||
Equity: | ||||||||||||
Stockholders' equity: | ||||||||||||
Excess stock, $.01 par value, 150,000,000 shares authorized, none issued or outstanding | - | - | ||||||||||
Preferred stock, $.01 par value, 50,000,000 shares authorized, none issued or outstanding | - | - | ||||||||||
Common stock, $.01 par value, 250,000,000 shares authorized, 121,357,422 and 121,259,555 shares issued and 121,278,522 and 121,180,655 shares outstanding in 2009 and 2008, respectively |
1,213 | 1,212 | ||||||||||
Additional paid-in capital | 3,782,588 | 3,527,576 | ||||||||||
Earnings in excess of dividends | 110,568 | 192,843 | ||||||||||
Treasury common stock, at cost | (2,722 | ) | (2,722 | ) | ||||||||
Accumulated other comprehensive loss | (29,202 | ) | (29,916 | ) | ||||||||
Total stockholders' equity | 3,862,445 | 3,688,993 | ||||||||||
Noncontrolling interests: | ||||||||||||
Common units of the Operating Partnership | 353,572 | 563,212 | ||||||||||
Property partnerships | 5,660 | 6,900 | ||||||||||
Total equity | 4,221,677 | 4,259,105 | ||||||||||
Total liabilities and equity |
$ | 10,871,936 | $ | 10,917,476 |
BOSTON PROPERTIES, INC. | ||||||||||||
FUNDS FROM OPERATIONS (1) | ||||||||||||
Three months ended | ||||||||||||
March 31, | ||||||||||||
2009 | 2008 | |||||||||||
(in thousands, except for per |
||||||||||||
share amounts) |
||||||||||||
(unaudited) | ||||||||||||
Net income available to common shareholders | $ | 44,598 | $ | 84,482 | ||||||||
Add: | ||||||||||||
Noncontrolling interest in gains on sales of real estate - common units of the Operating Partnership |
401 | 3,413 | ||||||||||
Noncontrolling interest - common units of the Operating Partnership | 7,531 | 11,441 | ||||||||||
Preferred distributions on noncontrolling interest - redeemable preferred units of the Operating Partnership |
990 | 905 | ||||||||||
Noncontrolling interests in property partnerships | 510 | 625 | ||||||||||
Less: | ||||||||||||
Gains on sales of real estate | 2,795 | 23,438 | ||||||||||
Income from unconsolidated joint ventures | 5,097 | 1,042 | ||||||||||
Income before income from unconsolidated joint ventures, gains on sales of real estate and income attributable to noncontrolling interests |
46,138 | 76,386 | ||||||||||
Add: | ||||||||||||
Real estate depreciation and amortization (2) | 108,231 | 77,619 | ||||||||||
Income from unconsolidated joint ventures | 5,097 | 1,042 | ||||||||||
Less: | ||||||||||||
Noncontrolling interests in property partnerships' share of funds from operations | 1,060 | 1,111 | ||||||||||
Preferred distributions on noncontrolling interest - redeemable preferred units of the Operating Partnership |
990 | 905 | ||||||||||
Funds from operations (FFO) | 157,416 | 153,031 | ||||||||||
Less: | ||||||||||||
Noncontrolling interest - common units of the Operating Partnership's share of funds from operations |
22,569 | 22,286 | ||||||||||
Funds from operations available to common shareholders | $ | 134,847 | $ | 130,745 | ||||||||
Our percentage share of funds from operations - basic | 85.66 | % | 85.44 | % | ||||||||
Weighted average shares outstanding - basic | 121,256 | 119,536 | ||||||||||
FFO per share basic | $ | 1.11 | $ | 1.09 | ||||||||
Weighted average shares outstanding - diluted | 122,929 | 122,483 | ||||||||||
FFO per share diluted | $ | 1.11 | $ | 1.08 |
(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) (computed in accordance with GAAP, including non-recurring items) for gains (or losses) from sales of properties, real estate related depreciation and amortization, and after adjustment for unconsolidated partnerships and joint ventures. FFO is a non-GAAP financial measure. The use of FFO, combined with the required primary GAAP presentations, has been fundamentally beneficial in improving the understanding of operating results of REITs among the investing public and making comparisons of REIT operating results more meaningful. Management generally considers FFO to be a useful measure for reviewing our comparative operating and financial performance because, by excluding gains and losses related to sales of previously depreciated operating real estate assets and excluding real estate asset depreciation and amortization (which can vary among owners of identical assets in similar condition based on historical cost accounting and useful life estimates), FFO can help one compare the operating performance of a company's real estate between periods or as compared to different 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. | |||
FFO should not be considered as an alternative to net income (determined in accordance with GAAP) as an indication of our performance. FFO does not represent cash generated from operating activities determined in accordance with GAAP, and is not a measure of liquidity or an indicator of our ability to make cash distributions. We believe that to further understand our performance, FFO should be compared with our reported net income and considered in addition to cash flows in accordance with GAAP, as presented in our consolidated financial statements. | |||
(2) |
Real estate depreciation and amortization consists of depreciation and amortization from the Consolidated Statements of Operations of $77,370 and $74,671, our share of unconsolidated joint venture real estate depreciation and amortization of $31,376 and $3,263, less corporate-related depreciation and amortization of $515 and $315 for the three months ended March 31, 2009 and 2008, respectively. |
BOSTON PROPERTIES, INC. | |||||||||
PORTFOLIO LEASING PERCENTAGES | |||||||||
% Leased by Location | |||||||||
March 31, 2009 | December 31, 2008 | ||||||||
Greater Boston | 92.5 | % | 92.9 | % | |||||
Greater Washington, D.C. | 96.3 | % | 96.1 | % | |||||
Midtown Manhattan | 98.0 | % | 98.4 | % | |||||
Princeton/East Brunswick, NJ | 82.4 | % | 83.8 | % | |||||
Greater San Francisco | 92.6 | % | 92.8 | % | |||||
Total Portfolio | 94.3 | % | 94.5 | % | |||||
% Leased by Type | |||||||||
March 31, 2009 | December 31, 2008 | ||||||||
Class A Office Portfolio | 94.9 | % | 95.2 | % | |||||
Office/Technical Portfolio | 81.9 | % | 81.9 | % | |||||
Total Portfolio | 94.3 | % | 94.5 | % |
Source:
Boston Properties, Inc.
Michael Walsh, 617-236-3410
Senior
Vice President, Finance
or
Arista Joyner, 617-236-3343
Investor
Relations Manager