Boston Properties Announces Second Quarter 2019 Results; Reports EPS of $1.06 and FFO Per Share Of $1.78
Exceeds Top End of Guidance Ranges and Increases Full Year 2019 Outlook
Financial highlights for the second quarter include:
-
Total revenue increased more than 10% to
$733.7 million as compared to total revenue of$664.5 million for the quarter endedJune 30, 2018 . -
Net income attributable to common shareholders increased 28% to
$164.3 million , or$1.06 per diluted share (EPS), compared to$128.7 million , or$0.83 per diluted share, for the quarter endedJune 30, 2018 . The increase was primarily due to greater lease revenue from the completion of development projects, improvements from the in-service portfolio and a gain on the sale of a joint venture asset during the second quarter of 2019.
-
Funds from Operations (FFO) increased 13% to
$276.3 million , or$1.78 per diluted share, from FFO of$244.4 million , or$1.58 per diluted share, for the quarter endedJune 30, 2018 , primarily due to greater lease revenue from the completion of development projects and improvements from the Company’s in-service portfolio.-
FFO of
$1.78 per diluted share was$0.04 greater than the mid-point of the Company’s second quarter guidance provided onApril 30, 2019 , due to$0.02 per share of greater-than-projected portfolio performance and$0.02 per share due to deferral of expenses into the second half of 2019.
-
FFO of
The Company provided guidance for the third quarter of 2019 with projected EPS of
The Company also increased its full year 2019 EPS guidance by approximately
Recent business highlights include:
- Increased portfolio occupancy to 93.4% in the Company’s in-service office properties, an increase of 50 bps from the first quarter 2019 and an increase of 300 bps compared to the second quarter of 2018.
-
Partially placed in-service The Hub on Causeway - Podium, a 385,000 square foot development in
Boston, Massachusetts . The project features creative office space that will be the new US headquarters forRapid7 , a cybersecurity and IT operations analytics solution provider. It also features multi-level retail, restaurants and amenities including Boston’s largest urban grocery, the Northeast’s first ArcLight Cinema with 14 screens, an intimate 1,500-person concert venue and a food hall and sports bar. The Hub on Causeway - Podium is 89% pre-leased and is the first phase of a 1.3 million square foot, mixed-use development project in which the Company has a 50% ownership interest. -
Commenced development of its
325 Main Street development project at Kendall Center inCambridge, Massachusetts . The Company expects the new, 16-story building will be approximately 420,000 square feet (including a retail component) and will replace the existing, four-story, approximately 115,000 square foot building currently on site. The development project is 90% pre-leased toGoogle, LLC for a term of 15 years. -
Signed lease renewals with the U.S. government at
New Dominion Technology Park inHerndon, Virginia totaling 492,000 square feet for a term of 15 years.
-
Completed an
$850 million green bond offering of 3.400% unsecured senior notes due 2029.
-
Completed three dispositions in the quarter raising approximately
$150 million in net cash proceeds. Among the dispositions in the quarter was the sale of540 Madison Avenue inNew York, New York . The Company and its 40% joint venture partner completed the sale of the 39-story, 284,000-square foot, office building in midtownManhattan onJune 27, 2019 for a gross sales price of$310 million , or$1,094 per square foot, reflecting a 3.8% cash yield on current NOI.Boston Properties realized net proceeds of approximately$107 million from the sale after the assignment of$120 million of mortgage debt and closing costs.
Other events during the second quarter include:
-
A joint venture in which the Company has a 50% interest obtained construction financing with a total loan commitment of
$255 million for its7750 Wisconsin Avenue development project onApril 26, 2019 . The 734,000 square foot build-to-suit, Class A office building is located inBethesda, Maryland and is 100% pre-leased to an affiliate ofMarriott International, Inc. The construction financing bears interest at a variable rate equal to LIBOR plus 1.25% per annum and matures onApril 26, 2023 , with two, one-year extension options, subject to certain conditions.
Transactions completed subsequent to
-
Executed a 75-year ground lease with The
George Washington University for land parcels at2100 Pennsylvania Avenue located inWashington, DC onJuly 16, 2019 . With the execution of the ground lease, the Company commenced development of a 480,000 square foot property that will include approximately 450,000 square feet of Class A office space and 30,000 square feet of retail space. The project is located in the vibrant Foggy Bottom neighborhood ofWashington, DC and is adjacent to the Company’s highly successful2200 Pennsylvania Avenue mixed-use property. The office space in the2100 Pennsylvania Avenue project is 66% pre-leased to a tenant for a term of 16 years.
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
EPS and FFO per Share Guidance:
The Company’s guidance for the third quarter and full year 2019 for EPS (diluted) and FFO per share (diluted) 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 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
As set forth below, the Company has updated its projected EPS (diluted) for the full year 2019 to
In addition, the Company has updated its projected guidance range for FFO per diluted share for the full year 2019 to
|
Third Quarter 2019 |
|
Full Year 2019 |
||||||||||||
|
Low |
- |
High |
|
Low |
- |
High |
||||||||
Projected EPS (diluted) |
$ |
0.81 |
|
- |
$ |
0.83 |
|
|
$ |
3.32 |
|
- |
$ |
3.38 |
|
Add: |
|
|
|
|
|
|
|
||||||||
Projected Company Share of Real Estate Depreciation and Amortization |
0.94 |
|
- |
0.94 |
|
|
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) |
$ |
1.75 |
|
-
|
$ |
1.77 |
|
|
$ |
7.02 |
|
-
|
$ |
7.08 |
|
% Growth in FFO as compared to 2018 |
6.7 |
% |
- |
7.9 |
% |
|
11.4 |
% |
- |
12.4 |
% |
Additionally, a copy of Boston Properties’ second quarter 2019 “Supplemental Operating and Financial Data” and this press release are available in the Investor Relations section of the Company’s website at www.bxp.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,” “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
Financial tables follow.
BOSTON PROPERTIES, INC. CONSOLIDATED BALANCE SHEETS (Unaudited)
|
|||||||
|
June 30, |
|
December 31, |
||||
2019 |
|
2018 |
|||||
|
(in thousands, except for share and par value amounts) |
||||||
ASSETS |
|
|
|
||||
Real estate, at cost |
$ |
20,858,468 |
|
|
$ |
20,870,602 |
|
Construction in progress |
812,408 |
|
|
578,796 |
|
||
Land held for future development |
272,332 |
|
|
200,498 |
|
||
Right of use assets - finance leases |
187,269 |
|
|
— |
|
||
Right of use assets - operating leases |
149,839 |
|
|
— |
|
||
Less: accumulated depreciation |
(5,050,606 |
) |
|
(4,897,777 |
) |
||
Total real estate |
17,229,710 |
|
|
16,752,119 |
|
||
Cash and cash equivalents |
1,087,001 |
|
|
543,359 |
|
||
Cash held in escrows |
75,923 |
|
|
95,832 |
|
||
Investments in securities |
33,411 |
|
|
28,198 |
|
||
Tenant and other receivables, net |
87,727 |
|
|
86,629 |
|
||
Related party note receivable |
80,000 |
|
|
80,000 |
|
||
Note receivable |
19,718 |
|
|
19,468 |
|
||
Accrued rental income, net |
973,167 |
|
|
934,896 |
|
||
Deferred charges, net |
676,082 |
|
|
678,724 |
|
||
Prepaid expenses and other assets |
68,701 |
|
|
80,943 |
|
||
Investments in unconsolidated joint ventures |
936,835 |
|
|
956,309 |
|
||
Total assets |
$ |
21,268,275 |
|
|
$ |
20,256,477 |
|
LIABILITIES AND EQUITY |
|
|
|
||||
Liabilities: |
|
|
|
||||
Mortgage notes payable, net |
$ |
2,956,833 |
|
|
$ |
2,964,572 |
|
Unsecured senior notes, net |
8,390,708 |
|
|
7,544,697 |
|
||
Unsecured line of credit |
— |
|
|
— |
|
||
Unsecured term loan, net |
498,700 |
|
|
498,488 |
|
||
Lease liabilities - finance leases |
172,902 |
|
|
— |
|
||
Lease liabilities - operating leases |
199,344 |
|
|
— |
|
||
Accounts payable and accrued expenses |
418,429 |
|
|
276,645 |
|
||
Dividends and distributions payable |
165,419 |
|
|
165,114 |
|
||
Accrued interest payable |
89,289 |
|
|
89,267 |
|
||
Other liabilities |
355,984 |
|
|
503,726 |
|
||
Total liabilities |
13,247,608 |
|
|
12,042,509 |
|
||
|
|
|
|
||||
Commitments and contingencies |
— |
|
|
— |
|
||
Equity: |
|
|
|
||||
Stockholders’ equity attributable to Boston Properties, Inc.: |
|
|
|
||||
Excess stock, $0.01 par value, 150,000,000 shares authorized, none issued or outstanding |
— |
|
|
— |
|
||
Preferred stock, $0.01 par value, 50,000,000 shares authorized; 5.25% Series B cumulative redeemable preferred stock, $0.01 par value, liquidation preference $2,500 per share, 92,000 shares authorized, 80,000 shares issued and outstanding at June 30, 2019 and December 31, 2018 |
200,000 |
|
|
200,000 |
|
||
Common stock, $0.01 par value, 250,000,000 shares authorized, 154,642,030 and 154,537,378 issued and 154,563,130 and 154,458,478 outstanding at June 30, 2019 and December 31, 2018, respectively |
1,546 |
|
|
1,545 |
|
||
Additional paid-in capital |
6,278,961 |
|
|
6,407,623 |
|
||
Dividends in excess of earnings |
(710,592 |
) |
|
(675,534 |
) |
||
Treasury common stock at cost, 78,900 shares at June 30, 2019 and December 31, 2018 |
(2,722 |
) |
|
(2,722 |
) |
||
Accumulated other comprehensive loss |
(51,340 |
) |
|
(47,741 |
) |
||
Total stockholders’ equity attributable to Boston Properties, Inc. |
5,715,853 |
|
|
5,883,171 |
|
||
Noncontrolling interests: |
|
|
|
||||
Common units of the Operating Partnership |
608,593 |
|
|
619,352 |
|
||
Property partnerships |
1,696,221 |
|
|
1,711,445 |
|
||
Total equity |
8,020,667 |
|
|
8,213,968 |
|
||
Total liabilities and equity |
$ |
21,268,275 |
|
|
$ |
20,256,477 |
|
BOSTON PROPERTIES, INC. CONSOLIDATED STATEMENTS OF OPERATIONS (Unaudited)
|
|||||||||||||||
|
Three months ended June 30, |
|
Six months ended June 30, |
||||||||||||
|
2019 |
|
2018 |
|
2019 |
|
2018 |
||||||||
|
(in thousands, except for per share amounts) |
||||||||||||||
Revenue |
|
|
|
|
|
|
|
||||||||
Lease |
$ |
680,189 |
|
|
$ |
— |
|
|
$ |
1,359,440 |
|
|
$ |
— |
|
Base rent |
— |
|
|
516,439 |
|
|
— |
|
|
1,035,946 |
|
||||
Recoveries from tenants |
— |
|
|
95,259 |
|
|
— |
|
|
190,377 |
|
||||
Parking and other |
26,319 |
|
|
26,904 |
|
|
51,225 |
|
|
53,038 |
|
||||
Hotel revenue |
14,844 |
|
|
14,607 |
|
|
23,782 |
|
|
23,709 |
|
||||
Development and management services |
9,986 |
|
|
9,305 |
|
|
19,263 |
|
|
17,710 |
|
||||
Direct reimbursements of payroll and related costs from management services contracts |
2,403 |
|
|
1,970 |
|
|
5,798 |
|
|
4,855 |
|
||||
Total revenue |
733,741 |
|
|
664,484 |
|
|
1,459,508 |
|
|
1,325,635 |
|
||||
Expenses |
|
|
|
|
|
|
|
||||||||
Operating |
|
|
|
|
|
|
|
||||||||
Rental |
257,971 |
|
|
237,790 |
|
|
515,488 |
|
|
478,119 |
|
||||
Hotel |
9,080 |
|
|
8,741 |
|
|
16,943 |
|
|
16,814 |
|
||||
General and administrative |
35,071 |
|
|
28,468 |
|
|
76,833 |
|
|
64,362 |
|
||||
Payroll and related costs from management services contracts |
2,403 |
|
|
1,970 |
|
|
5,798 |
|
|
4,855 |
|
||||
Transaction costs |
417 |
|
|
474 |
|
|
877 |
|
|
495 |
|
||||
Depreciation and amortization |
177,411 |
|
|
156,417 |
|
|
342,005 |
|
|
322,214 |
|
||||
Total expenses |
482,353 |
|
|
433,860 |
|
|
957,944 |
|
|
886,859 |
|
||||
Other income (expense) |
|
|
|
|
|
|
|
||||||||
Income from unconsolidated joint ventures |
47,964 |
|
|
769 |
|
|
48,177 |
|
|
1,230 |
|
||||
Gains on sales of real estate |
1,686 |
|
|
18,292 |
|
|
781 |
|
|
114,689 |
|
||||
Interest and other income |
3,615 |
|
|
2,579 |
|
|
7,368 |
|
|
4,227 |
|
||||
Gains from investments in securities |
1,165 |
|
|
505 |
|
|
4,134 |
|
|
379 |
|
||||
Impairment loss |
— |
|
|
— |
|
|
(24,038 |
) |
|
— |
|
||||
Interest expense |
(102,357 |
) |
|
(92,204 |
) |
|
(203,366 |
) |
|
(182,424 |
) |
||||
Net income |
203,461 |
|
|
160,565 |
|
|
334,620 |
|
|
376,877 |
|
||||
Net income attributable to noncontrolling interests |
|
|
|
|
|
|
|
||||||||
Noncontrolling interests in property partnerships |
(17,482 |
) |
|
(14,400 |
) |
|
(36,312 |
) |
|
(31,634 |
) |
||||
Noncontrolling interest—common units of the Operating Partnership |
(19,036 |
) |
|
(14,859 |
) |
|
(30,627 |
) |
|
(35,311 |
) |
||||
Net income attributable to Boston Properties, Inc. |
166,943 |
|
|
131,306 |
|
|
267,681 |
|
|
309,932 |
|
||||
Preferred dividends |
(2,625 |
) |
|
(2,625 |
) |
|
(5,250 |
) |
|
(5,250 |
) |
||||
Net income attributable to Boston Properties, Inc. common shareholders |
$ |
164,318 |
|
|
$ |
128,681 |
|
|
$ |
262,431 |
|
|
$ |
304,682 |
|
Basic earnings per common share attributable to Boston Properties, Inc. common shareholders: |
|
|
|
|
|
|
|
||||||||
Net income |
$ |
1.06 |
|
|
$ |
0.83 |
|
|
$ |
1.70 |
|
|
$ |
1.97 |
|
Weighted average number of common shares outstanding |
154,555 |
|
|
154,415 |
|
|
154,540 |
|
|
154,400 |
|
||||
Diluted earnings per common share attributable to Boston Properties, Inc. common shareholders: |
|
|
|
|
|
|
|
||||||||
Net income |
$ |
1.06 |
|
|
$ |
0.83 |
|
|
$ |
1.69 |
|
|
$ |
1.97 |
|
Weighted average number of common and common equivalent shares outstanding |
154,874 |
|
|
154,571 |
|
|
154,859 |
|
|
154,638 |
|
BOSTON PROPERTIES, INC. FUNDS FROM OPERATIONS (1) (Unaudited)
|
|||||||||||||||
|
Three months ended June 30, |
|
Six months ended June 30, |
||||||||||||
|
2019 |
|
2018 |
|
2019 |
|
2018 |
||||||||
|
(in thousands, except for per share amounts) |
||||||||||||||
|
|
|
|
|
|
|
|
||||||||
Net income attributable to Boston Properties, Inc. common shareholders |
$ |
164,318 |
|
|
$ |
128,681 |
|
|
$ |
262,431 |
|
|
$ |
304,682 |
|
Add: |
|
|
|
|
|
|
|
||||||||
Preferred dividends |
2,625 |
|
|
2,625 |
|
|
5,250 |
|
|
5,250 |
|
||||
Noncontrolling interest - common units of the Operating Partnership |
19,036 |
|
|
14,859 |
|
|
30,627 |
|
|
35,311 |
|
||||
Noncontrolling interests in property partnerships |
17,482 |
|
|
14,400 |
|
|
36,312 |
|
|
31,634 |
|
||||
Net income |
203,461 |
|
|
160,565 |
|
|
334,620 |
|
|
376,877 |
|
||||
Add: |
|
|
|
|
|
|
|
||||||||
Depreciation and amortization expense |
177,411 |
|
|
156,417 |
|
|
342,005 |
|
|
322,214 |
|
||||
Noncontrolling interests in property partnerships’ share of depreciation and amortization |
(17,869 |
) |
|
(18,426 |
) |
|
(35,871 |
) |
|
(36,647 |
) |
||||
Company’s share of depreciation and amortization from unconsolidated joint ventures |
14,778 |
|
|
9,312 |
|
|
30,248 |
|
|
18,756 |
|
||||
Corporate-related depreciation and amortization |
(412 |
) |
|
(406 |
) |
|
(807 |
) |
|
(811 |
) |
||||
Impairment loss |
— |
|
|
— |
|
|
24,038 |
|
|
— |
|
||||
Less: |
|
|
|
|
|
|
|
||||||||
Gain on sale of real estate included within income from unconsolidated joint ventures |
47,757 |
|
|
— |
|
|
47,757 |
|
|
— |
|
||||
Gains on sales of real estate |
1,686 |
|
|
18,292 |
|
|
781 |
|
|
114,689 |
|
||||
Noncontrolling interests in property partnerships |
17,482 |
|
|
14,400 |
|
|
36,312 |
|
|
31,634 |
|
||||
Preferred dividends |
2,625 |
|
|
2,625 |
|
|
5,250 |
|
|
5,250 |
|
||||
Funds from operations (FFO) attributable to the Operating Partnership common unitholders (including Boston Properties, Inc.) |
307,819 |
|
|
272,145 |
|
|
604,133 |
|
|
528,816 |
|
||||
Less: |
|
|
|
|
|
|
|
||||||||
Noncontrolling interest - common units of the Operating Partnership’s share of funds from operations |
31,544 |
|
|
27,704 |
|
|
61,851 |
|
|
53,812 |
|
||||
Funds from operations attributable to Boston Properties, Inc. common shareholders |
$ |
276,275 |
|
|
$ |
244,441 |
|
|
$ |
542,282 |
|
|
$ |
475,004 |
|
Boston Properties, Inc.’s percentage share of funds from operations - basic |
89.75 |
% |
|
89.82 |
% |
|
89.76 |
% |
|
89.82 |
% |
||||
Weighted average shares outstanding - basic |
154,555 |
|
|
154,415 |
|
|
154,540 |
|
|
154,400 |
|
||||
FFO per share basic |
$ |
1.79 |
|
|
$ |
1.58 |
|
|
$ |
3.51 |
|
|
$ |
3.08 |
|
Weighted average shares outstanding - diluted |
154,874 |
|
|
154,571 |
|
|
154,859 |
|
|
154,638 |
|
||||
FFO per share diluted |
$ |
1.78 |
|
|
$ |
1.58 |
|
|
$ |
3.50 |
|
|
$ |
3.07 |
|
-
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 toBoston 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 company’s real estate across reporting periods and to the operating performance of other companies.
Our computation of FFO may not be comparable to FFO reported by other REITs or real estate companies that do not define the term in accordance with the current 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 toBoston 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 toBoston 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.
BOSTON PROPERTIES, INC. PORTFOLIO LEASING PERCENTAGES
|
|||||
|
|
|
|
||
|
% Leased by Location |
||||
|
June 30, |
|
December 31, |
||
2019 |
2018 |
||||
Boston |
96.8 |
% |
|
95.9 |
% |
Los Angeles |
96.7 |
% |
|
96.7 |
% |
New York |
93.2 |
% |
|
88.0 |
% |
San Francisco |
92.2 |
% |
|
87.8 |
% |
Washington, DC |
89.2 |
% |
|
90.7 |
% |
Total Portfolio |
93.4 |
% |
|
91.4 |
% |
View source version on businesswire.com: https://www.businesswire.com/news/home/20190730006070/en/
Source:
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