Boston Properties Announces Second Quarter 2020 Results; Reports EPS of $1.71 and FFO Per Share Of $1.52
Signs 942,000 Square Feet of Leasing in Q2; Reports July Office Tenant Collections of 98% Reflecting Ongoing Strength in Collections
Financial highlights for the second quarter include:
-
Net income attributable to common shareholders of
$266.5 million , or$1.71 per diluted share (EPS), compared to$164.3 million , or$1.06 per diluted share, for the quarter endedJune 30, 2019 . The increase in EPS in the second quarter of 2020 was primarily due to gains on asset sales of$1.21 per diluted share, offset by a$0.24 per share charge to revenue related to the write-off of accrued rent and accounts receivable of tenants primarily in the retail sector. -
Funds from Operations (FFO) of
$236.9 million , or$1.52 per diluted share, compared to FFO of$276.3 million , or$1.78 per diluted share, for the quarter endedJune 30, 2019 . The decrease in FFO in the second quarter of 2020 was largely due to a$0.24 per share charge to revenue related to the write-off of accrued rent and accounts receivable of tenants primarily in the retail sector.
Second quarter and recent business highlights include:
-
Completed 942,000 square feet of leases and renewals, including a new, 12-year lease with Microsoft Corporation for approximately 400,000 square feet at
Reston Town Center inReston, Virginia . -
Collected more than 98% of its total rent payments from office tenants due
July 1 . This follows collections from office tenants of 98% in the second quarter of 2020. Rent collections from all commercial tenants, including retail, were 95% in total in July. -
Completed and fully placed in-service 20 CityPoint, a 211,000 square foot Class A office development in
Waltham, Massachusetts that is 62% leased. -
Completed two asset sales including:
-
Approximately 455,000 square feet of
Capital Gallery , a Class A office complex inWashington, DC for a gross sale price of approximately$254 million .Boston Properties will retain ownership of the remaining 176,000 square feet of the property, which is approximately 100% leased and includes 156,000 square feet of office space, 20,000 square feet of retail and a 465-space parking garage. The Company realized net proceeds of approximately$247 million from the sale and a reported gain on sale of approximately$204 million in the quarter. -
Annapolis Junction
Building Eight , a 125,700 square foot vacant office building and two parcels of land atAnnapolis Junction Business Park inAnnapolis Junction, Maryland that was sold for a gross sale price of$47 million . The Company had a 50% interest in theAnnapolis Junction properties. The Company realized net proceeds of approximately$15 million from the sale after closing costs and the repayment of mortgage debt on the property. The Company recognized a gain on sale of real estate totaling approximately$5.8 million in the quarter.
-
Approximately 455,000 square feet of
-
Completed the acquisition of property at
777 Harrison Street inSan Francisco, California for a purchase price of approximately$140.1 million .777 Harrison Street , known as Fourth + Harrison, is a fully-entitled site that can support the development of approximately 804,000 square feet of primarily office space. -
Completed a
$1.25 billion bond offering of 3.250% unsecured senior notes due 2031 onMay 5, 2020 . -
Refinanced the mortgage loan collateralized by
Metropolitan Square , a 654,000 square foot Class A office property inWashington, DC in which the Company has a 20% interest. The outstanding balance of the loan was approximately$155.9 million and was scheduled to mature onAugust 5, 2020 . The new mortgage financing totals$325.0 million , of which$288.0 million was advanced at closing, and matures onJuly 7, 2022 with two, one-year extension options. Excess loan proceeds from the new mortgage loan were approximately$112.7 million , of which the Company’s share was approximately$22.5 million .
Separately the Company announced today the acquisition of a 50% interest in Beach Cities Media Center, a 6.4-acre land site on the Rosecrans Corridor of the
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
Additionally, a copy of Boston Properties’ second quarter 2020 “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.
During the conference call referenced above, management of
Financial tables follow.
CONSOLIDATED BALANCE SHEETS (Unaudited) |
|||||||
|
|
|
|
||||
|
(in thousands, except for share
|
||||||
ASSETS |
|
|
|
||||
Real estate, at cost |
$ |
21,267,915 |
|
|
$ |
21,458,412 |
|
Construction in progress |
893,935 |
|
|
789,736 |
|
||
Land held for future development |
414,053 |
|
|
254,828 |
|
||
Right of use assets - finance leases |
237,394 |
|
|
237,394 |
|
||
Right of use assets - operating leases |
147,512 |
|
|
148,640 |
|
||
Less: accumulated depreciation |
(5,292,389) |
|
|
(5,266,798) |
|
||
Total real estate |
17,668,420 |
|
|
17,622,212 |
|
||
Cash and cash equivalents |
1,691,047 |
|
|
644,950 |
|
||
Cash held in escrows |
300,608 |
|
|
46,936 |
|
||
Investments in securities |
32,848 |
|
|
36,747 |
|
||
Tenant and other receivables, net |
82,545 |
|
|
112,807 |
|
||
Related party note receivable, net |
78,520 |
|
|
80,000 |
|
||
Note receivables, net |
25,480 |
|
|
15,920 |
|
||
Accrued rental income, net |
1,069,004 |
|
|
1,038,788 |
|
||
Deferred charges, net |
655,813 |
|
|
689,213 |
|
||
Prepaid expenses and other assets |
56,768 |
|
|
41,685 |
|
||
Investments in unconsolidated joint ventures |
1,339,724 |
|
|
955,647 |
|
||
Total assets |
$ |
23,000,777 |
|
|
$ |
21,284,905 |
|
LIABILITIES AND EQUITY |
|
|
|
||||
Liabilities: |
|
|
|
||||
Mortgage notes payable, net |
$ |
2,915,852 |
|
|
$ |
2,922,408 |
|
Unsecured senior notes, net |
9,633,577 |
|
|
8,390,459 |
|
||
Unsecured line of credit |
— |
|
|
— |
|
||
Unsecured term loan, net |
499,150 |
|
|
498,939 |
|
||
Lease liabilities - finance leases |
230,146 |
|
|
224,042 |
|
||
Lease liabilities - operating leases |
200,979 |
|
|
200,180 |
|
||
Accounts payable and accrued expenses |
328,292 |
|
|
377,553 |
|
||
Dividends and distributions payable |
171,077 |
|
|
170,713 |
|
||
Accrued interest payable |
95,274 |
|
|
90,016 |
|
||
Other liabilities |
373,281 |
|
|
387,994 |
|
||
Total liabilities |
14,447,628 |
|
|
13,262,304 |
|
||
|
|
|
|
||||
Commitments and contingencies |
— |
|
|
— |
|
||
|
|
|
|
||||
Redeemable deferred stock units |
6,003 |
|
|
8,365 |
|
||
|
|
|
|
||||
Equity: |
|
|
|
||||
Stockholders’ equity attributable to |
|
|
|
||||
Excess stock, |
— |
|
|
— |
|
||
Preferred stock, |
200,000 |
|
|
200,000 |
|
||
Common stock, |
1,556 |
|
|
1,548 |
|
||
Additional paid-in capital |
6,340,665 |
|
|
6,294,719 |
|
||
Dividends in excess of earnings |
(302,511) |
|
|
(760,523) |
|
||
|
(2,722) |
|
|
(2,722) |
|
||
Accumulated other comprehensive loss |
(54,921) |
|
|
(48,335) |
|
||
Total stockholders’ equity attributable to |
6,182,067 |
|
|
5,684,687 |
|
||
Noncontrolling interests: |
|
|
|
||||
Common units of the |
640,491 |
|
|
600,860 |
|
||
Property partnerships |
1,724,588 |
|
|
1,728,689 |
|
||
Total equity |
8,547,146 |
|
|
8,014,236 |
|
||
Total liabilities and equity |
$ |
23,000,777 |
|
|
$ |
21,284,905 |
|
CONSOLIDATED STATEMENTS OF OPERATIONS (Unaudited) |
||||||||||||||||
|
|
Three months ended |
|
Six months ended |
||||||||||||
|
|
2020 |
|
2019 |
|
2020 |
|
2019 |
||||||||
|
|
(in thousands, except for per share amounts) |
||||||||||||||
Revenue |
|
|
|
|
|
|
|
|
||||||||
Lease |
|
$ |
630,119 |
|
|
$ |
680,189 |
|
|
$ |
1,340,230 |
|
|
$ |
1,359,440 |
|
Parking and other |
|
13,946 |
|
|
26,319 |
|
|
38,450 |
|
|
51,225 |
|
||||
Hotel revenue |
|
99 |
|
|
14,844 |
|
|
6,924 |
|
|
23,782 |
|
||||
Development and management services |
|
8,125 |
|
|
9,986 |
|
|
16,004 |
|
|
19,263 |
|
||||
Direct reimbursements of payroll and related costs from
|
|
2,484 |
|
|
2,403 |
|
|
5,721 |
|
|
5,798 |
|
||||
Total revenue |
|
654,773 |
|
|
733,741 |
|
|
1,407,329 |
|
|
1,459,508 |
|
||||
Expenses |
|
|
|
|
|
|
|
|
||||||||
Operating |
|
|
|
|
|
|
|
|
||||||||
Rental |
|
239,787 |
|
|
257,971 |
|
|
502,753 |
|
|
515,488 |
|
||||
Hotel |
|
1,973 |
|
|
9,080 |
|
|
8,794 |
|
|
16,943 |
|
||||
General and administrative |
|
37,743 |
|
|
35,071 |
|
|
74,197 |
|
|
76,833 |
|
||||
Payroll and related costs from management services contracts |
|
2,484 |
|
|
2,403 |
|
|
5,721 |
|
|
5,798 |
|
||||
Transaction costs |
|
332 |
|
|
417 |
|
|
947 |
|
|
877 |
|
||||
Depreciation and amortization |
|
178,188 |
|
|
177,411 |
|
|
349,282 |
|
|
342,005 |
|
||||
Total expenses |
|
460,507 |
|
|
482,353 |
|
|
941,694 |
|
|
957,944 |
|
||||
Other income (expense) |
|
|
|
|
|
|
|
|
||||||||
Income from unconsolidated joint ventures |
|
1,832 |
|
|
47,964 |
|
|
1,463 |
|
|
48,177 |
|
||||
Gains on sales of real estate |
|
203,767 |
|
|
1,686 |
|
|
613,932 |
|
|
781 |
|
||||
Interest and other income (loss) |
|
1,305 |
|
|
3,615 |
|
|
4,322 |
|
|
7,368 |
|
||||
Gains (losses) from investments in securities |
|
4,552 |
|
|
1,165 |
|
|
(893) |
|
|
4,134 |
|
||||
Impairment losses |
|
— |
|
|
— |
|
|
— |
|
|
(24,038) |
|
||||
Interest expense |
|
(107,142) |
|
|
(102,357) |
|
|
(208,733) |
|
|
(203,366) |
|
||||
Net income |
|
298,580 |
|
|
203,461 |
|
|
875,726 |
|
|
334,620 |
|
||||
Net income attributable to noncontrolling interests |
|
|
|
|
|
|
|
|
||||||||
Noncontrolling interests in property partnerships |
|
767 |
|
|
(17,482) |
|
|
(18,719) |
|
|
(36,312) |
|
||||
Noncontrolling interest—common units of the |
|
(30,197) |
|
|
(19,036) |
|
|
(87,525) |
|
|
(30,627) |
|
||||
Net income attributable to |
|
269,150 |
|
|
166,943 |
|
|
769,482 |
|
|
267,681 |
|
||||
Preferred dividends |
|
(2,625) |
|
|
(2,625) |
|
|
(5,250) |
|
|
(5,250) |
|
||||
Net income attributable to |
|
$ |
266,525 |
|
|
$ |
164,318 |
|
|
$ |
764,232 |
|
|
$ |
262,431 |
|
Basic earnings per common share attributable to |
|
|
|
|
|
|
|
|
||||||||
Net income |
|
$ |
1.71 |
|
|
$ |
1.06 |
|
|
$ |
4.92 |
|
|
$ |
1.70 |
|
Weighted average number of common shares outstanding |
|
155,386 |
|
|
154,555 |
|
|
155,199 |
|
|
154,540 |
|
||||
Diluted earnings per common share attributable to |
|
|
|
|
|
|
|
|
||||||||
Net income |
|
$ |
1.71 |
|
|
$ |
1.06 |
|
|
$ |
4.91 |
|
|
$ |
1.69 |
|
Weighted average number of common and common equivalent
|
|
155,407 |
|
|
154,874 |
|
|
155,333 |
|
|
154,859 |
|
FUNDS FROM OPERATIONS (1) (Unaudited) |
|||||||||||||||
|
Three months ended |
|
Six months ended |
||||||||||||
|
2020 |
|
2019 |
|
2020 |
|
2019 |
||||||||
|
(in thousands, except for per share amounts) |
||||||||||||||
Net income attributable to |
$ |
266,525 |
|
|
$ |
164,318 |
|
|
$ |
764,232 |
|
|
$ |
262,431 |
|
Add: |
|
|
|
|
|
|
|
||||||||
Preferred dividends |
2,625 |
|
|
2,625 |
|
|
5,250 |
|
|
5,250 |
|
||||
Noncontrolling interest - common units of the |
30,197 |
|
|
19,036 |
|
|
87,525 |
|
|
30,627 |
|
||||
Noncontrolling interests in property partnerships |
(767) |
|
|
17,482 |
|
|
18,719 |
|
|
36,312 |
|
||||
Net income |
298,580 |
|
|
203,461 |
|
|
875,726 |
|
|
334,620 |
|
||||
Add: |
|
|
|
|
|
|
|
||||||||
Depreciation and amortization expense |
178,188 |
|
|
177,411 |
|
|
349,282 |
|
|
342,005 |
|
||||
Noncontrolling interests in property partnerships’ share of
|
(22,480) |
|
|
(17,869) |
|
|
(40,107) |
|
|
(35,871) |
|
||||
Company’s share of depreciation and amortization from
|
21,012 |
|
|
14,778 |
|
|
39,344 |
|
|
30,248 |
|
||||
Corporate-related depreciation and amortization |
(486) |
|
|
(412) |
|
|
(955) |
|
|
(807) |
|
||||
Impairment loss |
— |
|
|
— |
|
|
— |
|
|
24,038 |
|
||||
Less: |
|
|
|
|
|
|
|
||||||||
Gain on sale of real estate included within income from
|
5,946 |
|
|
47,757 |
|
|
5,946 |
|
|
47,757 |
|
||||
Gains on sales of real estate |
203,767 |
|
|
1,686 |
|
|
613,932 |
|
|
781 |
|
||||
Noncontrolling interests in property partnerships |
(767) |
|
|
17,482 |
|
|
18,719 |
|
|
36,312 |
|
||||
Preferred dividends |
2,625 |
|
|
2,625 |
|
|
5,250 |
|
|
5,250 |
|
||||
Funds from operations (FFO) attributable to the |
263,243 |
|
|
307,819 |
|
|
579,443 |
|
|
604,133 |
|
||||
Less: |
|
|
|
|
|
|
|
||||||||
Noncontrolling interest - common units of the Operating
|
26,335 |
|
|
31,544 |
|
|
58,430 |
|
|
61,851 |
|
||||
Funds from operations attributable to |
$ |
236,908 |
|
|
$ |
276,275 |
|
|
$ |
521,013 |
|
|
$ |
542,282 |
|
|
90.00 |
% |
|
89.75 |
% |
|
89.92 |
% |
|
89.76 |
% |
||||
Weighted average shares outstanding - basic |
155,386 |
|
|
154,555 |
|
|
155,199 |
|
|
154,540 |
|
||||
FFO per share basic |
$ |
1.52 |
|
|
$ |
1.79 |
|
|
$ |
3.36 |
|
|
$ |
3.51 |
|
Weighted average shares outstanding - diluted |
155,407 |
|
|
154,874 |
|
|
155,333 |
|
|
154,859 |
|
||||
FFO per share diluted |
$ |
1.52 |
|
|
$ |
1.78 |
|
|
$ |
3.35 |
|
|
$ |
3.50 |
|
-
Pursuant to the revised definition of Funds from Operations adopted by the
Board of Governors of theNational 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.
PORTFOLIO LEASING PERCENTAGES |
|||||
|
|
|
|
||
|
% Leased by Location |
||||
|
|
|
|
||
|
94.8 |
% |
|
95.9 |
% |
|
95.9 |
% |
|
96.7 |
% |
|
92.6 |
% |
|
92.9 |
% |
|
93.2 |
% |
|
93.7 |
% |
|
84.8 |
% |
|
87.6 |
% |
Total Portfolio |
92.0 |
% |
|
93.0 |
% |
View source version on businesswire.com: https://www.businesswire.com/news/home/20200728006015/en/
AT THE COMPANY
Executive Vice President,
Chief Financial Officer and Treasurer
(617) 236-3352
Vice President, Investor Relations
(617) 236-3429
sbuda@bxp.com
Source: