BXP Announces Fourth Quarter and Full Year 2024 Results
Executed More Than 2.3 Million Square Feet of Leases in Q4 for a Total of Approximately 5.6 Million Square Feet in 2024 and Commenced Redevelopment of the Newly Acquired
Financial Highlights
Fourth Quarter 2024:
-
Revenue increased 3.6% to
$858.6 million for the quarter endedDecember 31, 2024 , compared to$828.9 million for the quarter endedDecember 31, 2023 .
-
Net income (loss) attributable to
BXP, Inc. of$(230.0) million , or$(1.45) per diluted share (EPS), for the quarter endedDecember 31, 2024 , compared to$119.9 million , or$0.76 per diluted share, for the quarter endedDecember 31, 2023 .
-
EPS for the fourth quarter includes non-cash impairment charges totaling approximately
$341.3 million , or$1.94 per diluted share, related to investments in the unconsolidated joint ventures that own Colorado Center,Gateway Commons andSafeco Plaza .
-
EPS for the fourth quarter includes non-cash impairment charges totaling approximately
-
Funds from Operations (FFO) of
$284.0 million , or$1.79 per diluted share, for the quarter endedDecember 31, 2024 , compared to FFO of$286.2 million , or$1.82 per diluted share, for the quarter endedDecember 31, 2023 .
Year Ended
-
Net income attributable to
BXP, Inc. of$14.3 million , or$0.09 per diluted share (EPS), for the year endedDecember 31, 2024 , compared to$190.2 million , or$1.21 per diluted share, for the year endedDecember 31, 2023 . The year-over-year decrease is primarily due to the non-cash impairment charges noted above.
-
FFO of
$1.1 billion , or$7.10 per diluted share, for the year endedDecember 31, 2024 , compared to FFO of$1.1 billion , or$7.28 per diluted share, for the year endedDecember 31, 2023 .
Guidance
BXP provided guidance for first quarter 2025 EPS of
The midpoint of guidance for 2025 EPS is projected to be higher than full year 2024 EPS primarily due to the 2024 non-cash impairment charges related to BXP’s investments in its unconsolidated joint ventures that are not projected to reoccur in 2025.
The midpoint of guidance for 2025 FFO per diluted share is projected to be lower than full year 2024 FFO per diluted share primarily due to higher net interest expense.
See “EPS and FFO per Share Guidance” below.
Leasing & Occupancy
-
Executed 83 leases in the fourth quarter totaling more than 2.3 million square feet with a weighted-average lease term of 10.3 years. This represents BXP’s strongest leasing quarter since Q2 2019, and the amount leased is approximately 130% of our historical 10-year average for the fourth quarter.
-
For full year 2024, executed 291 leases totaling approximately 5.6 million square feet with a weighted-average lease term of 9.8 years.
-
BXP’s CBD portfolio of premier workplaces was 90.9% occupied and 92.8% leased (including vacant space for which we have signed leases that have not yet commenced in accordance with GAAP) for the fourth quarter. Approximately 88.0% of BXP’s Share of annualized rental obligations is derived from clients located in our CBD portfolio, underscoring the strength of BXP’s strategy to invest in the highest quality buildings in dynamic urban gateway markets.
- BXP’s total portfolio occupancy for the fourth quarter was 87.5% and it was 89.4% leased (including vacant space for which we have signed leases that have not yet commenced in accordance with GAAP).
Transactions
-
BXP completed the acquisition of
725 12th Street , a 300,000 square foot, 12-story property in theEast End ofWashington, DC , for a purchase price of$34.0 million . BXP will be demolishing and redeveloping the property into an approximately 320,000 square foot premier workplace. In conjunction with closing, BXP signed a lease agreement with global law firm,McDermott Will & Emery LLP , covering approximately 152,000 square feet in the top five floors of the “to-be-constructed” premier workplace. BXP is currently negotiating with a client for the majority of the remaining space. Ideally located in theCentral Business District ofWashington, DC , the property sits three blocks from theWhite House and steps fromMetro Center Station , the transportation hub for the City’s Metrorail service, where the Red, Orange, Blue, and Silver lines converge.
-
BXP also completed the following transactions in 2024:
-
the acquisition of its joint venture partner’s 50% economic ownership interest in
901 New York Avenue located inWashington, DC for a purchase price of$10.0 million .
-
the sale of a 45% interest in
290 Binney Street , a 100% pre-leased, life sciences development located inKendall Square inCambridge Massachusetts , toNorges Bank Investment Management (“NBIM”). NBIM’s investment in290 Binney Street will reduce BXP’s share of the project’s estimated development spend over time by approximately$533.5 million , including$141.8 million that was funded at closing.
-
the acquisition of its joint venture partner’s 50% economic ownership interest in
Development
-
BXP fully placed in-service
300 Binney Street , an approximately 240,000 square foot laboratory/life sciences project located inCambridge, Massachusetts , in which BXP has a 55% interest. This project is 100% leased to theBroad Institute .
-
BXP commenced the redevelopment of
725 12th Street inWashington, DC . BXP will be demolishing and redeveloping the property into an approximately 320,000 square foot premier workplace.
-
In addition to
300 Binney Street , BXP completed and fully placed in-service four development/redevelopment projects in 2024:760 Boylston Street inBoston, Massachusetts , Skymark Residential inReston, Virginia , and 103 CityPoint and 180 CityPoint both inWaltham, Massachusetts .
Balance Sheet & Liquidity
-
In the fourth quarter, BXP exercised the first extension option to extend the maturity date for the loan collateralized by
901 New York Avenue inWashington, DC toJanuary 5, 2029 . The 508,000 square foot premier workplace is 84.8% leased. At the time of the extension, the outstanding principal balance was$202.3 million . The extended loan bears interest at a fixed rate of 5.00% per annum. BXP has one additional one-year extension option, subject to certain conditions.
-
A joint venture in which BXP has a 71% interest modified the construction loan collateralized by
360 Park Avenue South inNew York City ,New York . The extended loan has an outstanding balance of$220.0 million and an interest rate equal to Term SOFR plus 2.50% per annum. The loan now matures onDecember 13, 2027 and has one additional one-year extension option, subject to certain conditions.
-
Throughout 2024, BXP further strengthened its balance sheet by addressing debt maturities, and sourcing additional liquidity in the capital markets. In the aggregate, BXP’s share of 2024 debt market activities totaled approximately
$3.2 billion . Notable transactions during 2024 include:
-
Boston Properties Limited Partnership (“BPLP”) completed the repayment of$700.0 million in aggregate principal amount of its 3.800% unsecured senior notes at maturity onFebruary 1, 2024 . The repayment was completed with the proceeds of a$600.0 million mortgage loan entered into onOctober 26, 2023 and available cash.
-
BPLP established an unsecured commercial paper program. Under the terms of the program, BPLP may issue, from time to time, unsecured commercial paper notes up to a maximum aggregate amount outstanding at any one time of
$500 million with varying maturities of up to one year. AtDecember 31, 2024 , BPLP has$500 million of commercial paper outstanding at an average interest rate of 4.79% per annum.
-
In
August 2024 , BPLP completed a public offering of$850.0 million in aggregate principal amount of its 5.750% unsecured senior notes due 2035. The notes were priced at 99.961% of the principal amount to yield an effective rate (including financing fees) of approximately 5.842% per annum to maturity. The notes will mature onJanuary 15, 2035 , unless earlier redeemed. The net proceeds from the offering were approximately$841.9 million after deducting underwriting discounts and transaction expenses.
-
-
On
January 15, 2025 , BPLP repaid$850.0 million in aggregate principal amount of its 3.200% unsecured senior notes at maturity onJanuary 15, 2025 . The repayment was completed with available cash and the proceeds from BPLP’sAugust 2024 offering of its 5.750% unsecured senior notes. The repayment price was approximately$863.6 million , which was equal to the stated principal plus approximately$13.6 million of accrued and unpaid interest.
Sustainability & Impact
-
BXP was awarded Nareit’s 2024 Leader in the Light Award in the office property sector. This award is the highest achievement for Office REITs and acknowledges BXP’s leadership in demonstrating outstanding sustainability practices throughout the year.
-
BXP earned national recognition as an industry leader and furthered its commitments to sustainability and impact in 2024. Highlights include:
-
named by
TIME Magazine and Statista to the inaugural list of the World’s Most Sustainable Companies. BXP ranked #79 overall and was the highest-ratedUnited States property owner.
-
received a Sustainable Design Impact Award for 140 Kendrick Building A in Needham, Massachusetts—the first net-zero, carbon-neutral office repositioning of its scale in
Massachusetts .
- published BXP’s 2023 Sustainability & Impact Report and hosted its third annual Sustainability & Impact Investor Update.
-
named by
EPS and FFO per Share Guidance:
BXP’s guidance for the first quarter of 2025 and full year 2025 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, interest rates, the timing of the lease-up of available space, the timing of development cost outlays and development deliveries, and the earnings impact of the events referenced in this release and those referenced during the related conference call. The estimates do not include (1) possible future gains or losses or the impact on operating results from other possible future property acquisitions or dispositions, (2) the impacts of any other capital markets activity, (3) future write-offs or reinstatements of accounts receivable and accrued rent balances, or (4) future impairment charges. EPS estimates may fluctuate as a result of several factors, including changes in the recognition of depreciation and amortization expense, impairment losses on depreciable real estate, and any gains or losses associated with disposition activity. BXP 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 BXP’s actual results will not differ materially from the estimates set forth below.
|
|
|
|
|
First Quarter 2025 |
|
Full Year 2025 |
||||||||
|
|
|
|
|
Low |
|
High |
|
Low |
|
High |
||||
|
Projected EPS (diluted) |
|
$ |
0.33 |
|
$ |
0.35 |
|
$ |
1.57 |
|
$ |
1.75 |
||
|
|
Add: |
|
|
|
|
|
|
|
|
|||||
|
|
|
|
|
|
1.30 |
|
|
1.30 |
|
|
5.20 |
|
|
5.20 |
|
|
|
|
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
Projected FFO per share (diluted) |
|
$ |
1.63 |
|
$ |
1.65 |
|
$ |
6.77 |
|
$ |
6.95 |
||
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 and full year ended
BXP will host a conference call on
Additionally, a copy of BXP’s fourth quarter 2024 “Supplemental Operating and Financial Data” and this press release are available in the Investors section of BXP’s website at investors.bxp.com.
This press release includes references to “BXP’s Share of annualized rental obligations.” We define rental obligations as the contractual base rents (but excluding percentage rent) and budgeted reimbursements from clients under existing leases. These amounts exclude rent abatements. Further, "annualized rental obligations" is defined as monthly rental obligations, as of the last day of the reporting period, multiplied by twelve (12). "BXP's Share" is based on annualized rental obligations for our consolidated portfolio, plus our share of annualized rental obligations from the unconsolidated joint ventures properties (calculated based on our ownership percentage), minus our partners' share of annualized rental obligations from our consolidated joint venture properties (calculated based on our partners' percentage ownership interests). Our definitions of the foregoing operating metrics may be different than those used by other companies.
This press release contains “forward-looking statements” as defined in the Private Securities Litigation Reform Act of 1995. You can identify these statements by our use of the words “anticipates,” “believes,” “budgeted,” “could,” “estimates,” “expects,” “guidance,” “intends,” “may,” “might,” “plans,” “projects,” “should,” “will,” and similar expressions that do not relate to historical matters. These statements are based on our current plans, expectations, projections and assumptions about future events. 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 BXP’s control. If our underlying assumptions prove inaccurate, or known or unknown risks or uncertainties materialize, actual results could differ materially from those expressed or implied by the forward-looking statements. These factors include, without limitation, the risks and uncertainties related to the impact of changes in general economic and capital market conditions, including continued inflation, high interest rates, supply chain disruptions, labor market disruptions, dislocation and volatility in capital markets, potential longer-term changes in consumer and client behavior resulting from the severity and duration of any downturn in the
Financial tables follow.
|
BXP, INC. CONSOLIDATED BALANCE SHEETS (Unaudited)
|
|||||||
|
|
|
|
|
||||
|
|
(in thousands, except for share and par value amounts) |
||||||
|
ASSETS |
|
|
|
||||
|
Real estate, at cost |
$ |
26,391,933 |
|
|
$ |
25,504,868 |
|
|
Construction in progress |
|
764,640 |
|
|
|
547,280 |
|
|
Land held for future development |
|
714,050 |
|
|
|
697,061 |
|
|
Right of use assets - finance leases |
|
372,922 |
|
|
|
401,680 |
|
|
Right of use assets - operating leases |
|
334,767 |
|
|
|
324,298 |
|
|
Less: accumulated depreciation |
|
(7,528,057 |
) |
|
|
(6,881,728 |
) |
|
Total real estate |
|
21,050,255 |
|
|
|
20,593,459 |
|
|
Cash and cash equivalents |
|
1,254,882 |
|
|
|
1,531,477 |
|
|
Cash held in escrows |
|
80,314 |
|
|
|
81,090 |
|
|
Investments in securities |
|
39,706 |
|
|
|
36,337 |
|
|
Tenant and other receivables, net |
|
107,453 |
|
|
|
122,407 |
|
|
Note receivable, net |
|
4,947 |
|
|
|
1,714 |
|
|
Related party note receivables, net |
|
88,779 |
|
|
|
88,779 |
|
|
Sales-type lease receivable, net |
|
14,657 |
|
|
|
13,704 |
|
|
Accrued rental income, net |
|
1,466,220 |
|
|
|
1,355,212 |
|
|
Deferred charges, net |
|
813,345 |
|
|
|
760,421 |
|
|
Prepaid expenses and other assets |
|
70,839 |
|
|
|
64,230 |
|
|
Investments in unconsolidated joint ventures |
|
1,093,583 |
|
|
|
1,377,319 |
|
|
Total assets |
$ |
26,084,980 |
|
|
$ |
26,026,149 |
|
|
LIABILITIES AND EQUITY |
|
|
|
||||
|
Liabilities: |
|
|
|
||||
|
Mortgage notes payable, net |
$ |
4,276,609 |
|
|
$ |
4,166,379 |
|
|
Unsecured senior notes, net |
|
10,645,077 |
|
|
|
10,491,617 |
|
|
Unsecured line of credit |
|
— |
|
|
|
— |
|
|
Unsecured term loans, net |
|
798,813 |
|
|
|
1,198,301 |
|
|
Unsecured commercial paper |
|
500,000 |
|
|
|
— |
|
|
Lease liabilities - finance leases |
|
370,885 |
|
|
|
417,961 |
|
|
Lease liabilities - operating leases |
|
392,686 |
|
|
|
350,391 |
|
|
Accounts payable and accrued expenses |
|
401,874 |
|
|
|
458,329 |
|
|
Dividends and distributions payable |
|
172,486 |
|
|
|
171,176 |
|
|
Accrued interest payable |
|
128,098 |
|
|
|
133,684 |
|
|
Other liabilities |
|
450,796 |
|
|
|
445,947 |
|
|
Total liabilities |
|
18,137,324 |
|
|
|
17,833,785 |
|
|
|
|
|
|
||||
|
Commitments and contingencies |
|
— |
|
|
|
— |
|
|
Redeemable deferred stock units |
|
9,535 |
|
|
|
8,383 |
|
|
Equity: |
|
|
|
||||
|
Stockholders’ equity attributable to |
|
|
|
||||
|
Excess stock, |
|
— |
|
|
|
— |
|
|
Preferred stock, |
|
— |
|
|
|
— |
|
|
Common stock, |
|
1,582 |
|
|
|
1,569 |
|
|
Additional paid-in capital |
|
6,836,093 |
|
|
|
6,715,149 |
|
|
Dividends in excess of earnings |
|
(1,419,575 |
) |
|
|
(816,152 |
) |
|
|
|
(2,722 |
) |
|
|
(2,722 |
) |
|
Accumulated other comprehensive loss |
|
(2,072 |
) |
|
|
(21,147 |
) |
|
Total stockholders’ equity attributable to |
|
5,413,306 |
|
|
|
5,876,697 |
|
|
Noncontrolling interests: |
|
|
|
||||
|
Common units of the |
|
591,270 |
|
|
|
666,580 |
|
|
Property partnerships |
|
1,933,545 |
|
|
|
1,640,704 |
|
|
Total equity |
|
7,938,121 |
|
|
|
8,183,981 |
|
|
Total liabilities and equity |
$ |
26,084,980 |
|
|
$ |
26,026,149 |
|
|
BXP, INC. CONSOLIDATED STATEMENTS OF OPERATIONS (Unaudited) |
||||||||||||||||
|
|
|
Three months ended |
|
Year ended |
||||||||||||
|
|
|
|
2024 |
|
|
|
2023 |
|
|
|
2024 |
|
|
|
2023 |
|
|
|
|
(in thousands, except for per share amounts) |
||||||||||||||
|
Revenue |
|
|
|
|
|
|
|
|
||||||||
|
Lease |
|
$ |
798,189 |
|
|
$ |
768,884 |
|
|
$ |
3,176,805 |
|
|
$ |
3,054,673 |
|
|
Parking and other |
|
|
34,056 |
|
|
|
31,497 |
|
|
|
135,142 |
|
|
|
112,918 |
|
|
Hotel |
|
|
13,144 |
|
|
|
11,803 |
|
|
|
51,224 |
|
|
|
47,357 |
|
|
Development and management services |
|
|
8,784 |
|
|
|
12,728 |
|
|
|
28,060 |
|
|
|
40,850 |
|
|
Direct reimbursements of payroll and related costs from management services contracts |
|
|
4,398 |
|
|
|
4,021 |
|
|
|
16,488 |
|
|
|
17,771 |
|
|
Total revenue |
|
|
858,571 |
|
|
|
828,933 |
|
|
|
3,407,719 |
|
|
|
3,273,569 |
|
|
Expenses |
|
|
|
|
|
|
|
|
||||||||
|
Operating |
|
|
|
|
|
|
|
|
||||||||
|
Rental |
|
|
323,358 |
|
|
|
301,411 |
|
|
|
1,286,838 |
|
|
|
1,183,947 |
|
|
Hotel |
|
|
9,601 |
|
|
|
8,373 |
|
|
|
35,288 |
|
|
|
32,225 |
|
|
General and administrative |
|
|
32,504 |
|
|
|
38,771 |
|
|
|
159,983 |
|
|
|
170,158 |
|
|
Payroll and related costs from management services contracts |
|
|
4,398 |
|
|
|
4,021 |
|
|
|
16,488 |
|
|
|
17,771 |
|
|
Transaction costs |
|
|
707 |
|
|
|
2,343 |
|
|
|
1,597 |
|
|
|
4,313 |
|
|
Depreciation and amortization |
|
|
226,043 |
|
|
|
212,067 |
|
|
|
887,191 |
|
|
|
830,813 |
|
|
Total expenses |
|
|
596,611 |
|
|
|
566,986 |
|
|
|
2,387,385 |
|
|
|
2,239,227 |
|
|
Other income (expense) |
|
|
|
|
|
|
|
|
||||||||
|
Income (loss) from unconsolidated joint ventures |
|
|
(349,553 |
) |
|
|
22,250 |
|
|
|
(343,177 |
) |
|
|
(239,543 |
) |
|
Gains on sales of real estate |
|
|
85 |
|
|
|
— |
|
|
|
602 |
|
|
|
517 |
|
|
Interest and other income (loss) |
|
|
20,452 |
|
|
|
20,965 |
|
|
|
60,199 |
|
|
|
69,964 |
|
|
Gains (losses) from investments in securities |
|
|
(369 |
) |
|
|
3,245 |
|
|
|
4,416 |
|
|
|
5,556 |
|
|
Losses from interest rate contracts |
|
|
— |
|
|
|
(79 |
) |
|
|
— |
|
|
|
(79 |
) |
|
Unrealized gain (loss) on non-real estate investment |
|
|
(2 |
) |
|
|
(93 |
) |
|
|
546 |
|
|
|
239 |
|
|
Impairment loss |
|
|
— |
|
|
|
— |
|
|
|
(13,615 |
) |
|
|
— |
|
|
Interest expense |
|
|
(170,390 |
) |
|
|
(155,080 |
) |
|
|
(645,117 |
) |
|
|
(579,572 |
) |
|
Net income (loss) |
|
|
(237,817 |
) |
|
|
153,155 |
|
|
|
84,188 |
|
|
|
291,424 |
|
|
Net (income) loss attributable to noncontrolling interests |
|
|
|
|
|
|
|
|
||||||||
|
Noncontrolling interests in property partnerships |
|
|
(17,233 |
) |
|
|
(19,324 |
) |
|
|
(67,516 |
) |
|
|
(78,661 |
) |
|
Noncontrolling interest—common units of the |
|
|
25,031 |
|
|
|
(13,906 |
) |
|
|
(2,400 |
) |
|
|
(22,548 |
) |
|
Net income (loss) attributable to |
|
$ |
(230,019 |
) |
|
$ |
119,925 |
|
|
$ |
14,272 |
|
|
$ |
190,215 |
|
|
Basic earnings per common share attributable to |
|
|
|
|
|
|
|
|
||||||||
|
Net income (loss) |
|
$ |
(1.45 |
) |
|
$ |
0.76 |
|
|
$ |
0.09 |
|
|
$ |
1.21 |
|
|
Weighted average number of common shares outstanding |
|
|
158,117 |
|
|
|
156,945 |
|
|
|
157,468 |
|
|
|
156,863 |
|
|
Diluted earnings per common share attributable to |
|
|
|
|
|
|
|
|
||||||||
|
Net income (loss) |
|
$ |
(1.45 |
) |
|
$ |
0.76 |
|
|
$ |
0.09 |
|
|
$ |
1.21 |
|
|
Weighted average number of common and common equivalent shares outstanding |
|
|
158,117 |
|
|
|
157,276 |
|
|
|
157,793 |
|
|
|
157,201 |
|
|
BXP, INC. FUNDS FROM OPERATIONS (1) (Unaudited) |
|||||||||||||||
|
|
Three months ended |
|
Year ended |
||||||||||||
|
|
|
2024 |
|
|
|
2023 |
|
|
|
2024 |
|
|
|
2023 |
|
|
|
(in thousands, except for per share amounts) |
||||||||||||||
|
Net income (loss) attributable to |
$ |
(230,019 |
) |
|
$ |
119,925 |
|
|
$ |
14,272 |
|
|
$ |
190,215 |
|
|
Add: |
|
|
|
|
|
|
|
||||||||
|
Noncontrolling interest - common units of the |
|
(25,031 |
) |
|
|
13,906 |
|
|
|
2,400 |
|
|
|
22,548 |
|
|
Noncontrolling interests in property partnerships |
|
17,233 |
|
|
|
19,324 |
|
|
|
67,516 |
|
|
|
78,661 |
|
|
Net income (loss) |
|
(237,817 |
) |
|
|
153,155 |
|
|
|
84,188 |
|
|
|
291,424 |
|
|
Add: |
|
|
|
|
|
|
|
||||||||
|
Depreciation and amortization expense |
|
226,043 |
|
|
|
212,067 |
|
|
|
887,191 |
|
|
|
830,813 |
|
|
Noncontrolling interests in property partnerships’ share of depreciation and amortization |
|
(19,905 |
) |
|
|
(19,284 |
) |
|
|
(76,660 |
) |
|
|
(73,027 |
) |
|
Company’s share of depreciation and amortization from unconsolidated joint ventures |
|
21,097 |
|
|
|
24,132 |
|
|
|
81,904 |
|
|
|
101,199 |
|
|
Corporate-related depreciation and amortization |
|
(447 |
) |
|
|
(453 |
) |
|
|
(1,710 |
) |
|
|
(1,810 |
) |
|
Non-real estate related amortization |
|
2,130 |
|
|
|
(1,681 |
) |
|
|
8,520 |
|
|
|
(1,681 |
) |
|
Impairment loss |
|
— |
|
|
|
— |
|
|
|
13,615 |
|
|
|
— |
|
|
Impairment losses included within Income (loss) from unconsolidated joint ventures |
|
341,338 |
|
|
|
— |
|
|
|
341,338 |
|
|
|
272,603 |
|
|
Less: |
|
|
|
|
|
|
|
||||||||
|
Gains on sales of real estate |
|
85 |
|
|
|
— |
|
|
|
602 |
|
|
|
517 |
|
|
Gain on sale / consolidation included within income (loss) from unconsolidated joint ventures |
|
— |
|
|
|
28,412 |
|
|
|
21,696 |
|
|
|
28,412 |
|
|
Gain on investment included within income (loss) from unconsolidated joint ventures |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
35,756 |
|
|
Gain on sales-type lease included within Income (loss) from unconsolidated joint ventures |
|
— |
|
|
|
1,368 |
|
|
|
— |
|
|
|
1,368 |
|
|
Unrealized gain (loss) on non-real estate investment |
|
(2 |
) |
|
|
(93 |
) |
|
|
546 |
|
|
|
239 |
|
|
Noncontrolling interests in property partnerships |
|
17,233 |
|
|
|
19,324 |
|
|
|
67,516 |
|
|
|
78,661 |
|
|
Funds from operations (FFO) attributable to the |
|
315,123 |
|
|
|
318,925 |
|
|
|
1,248,026 |
|
|
|
1,274,568 |
|
|
Less: |
|
|
|
|
|
|
|
||||||||
|
Noncontrolling interest - common units of the Operating Partnership’s share of funds from operations |
|
31,134 |
|
|
|
32,722 |
|
|
|
127,548 |
|
|
|
130,771 |
|
|
Funds from operations attributable to |
$ |
283,989 |
|
|
$ |
286,203 |
|
|
$ |
1,120,478 |
|
|
$ |
1,143,797 |
|
|
BXP, Inc.’s percentage share of funds from operations - basic |
|
90.12 |
% |
|
|
89.74 |
% |
|
|
89.78 |
% |
|
|
89.74 |
% |
|
Weighted average shares outstanding - basic |
|
158,117 |
|
|
|
156,945 |
|
|
|
157,468 |
|
|
|
156,863 |
|
|
FFO per share basic |
$ |
1.80 |
|
|
$ |
1.82 |
|
|
$ |
7.12 |
|
|
$ |
7.29 |
|
|
Weighted average shares outstanding - diluted |
|
158,525 |
|
|
|
157,276 |
|
|
|
157,793 |
|
|
|
157,201 |
|
|
FFO per share diluted |
$ |
1.79 |
|
|
$ |
1.82 |
|
|
$ |
7.10 |
|
|
$ |
7.28 |
|
|
(1) |
Pursuant to the revised definition of Funds from Operations adopted by the |
|
Our calculation 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 |
|
BXP, INC. PORTFOLIO LEASING PERCENTAGES |
|||||||||||
|
CBD Portfolio |
% Occupied by Location (1) |
|
% Leased by Location (2) |
||||||||
|
|
|
|
|
|
|
|
|
||||
|
|
95.9 |
% |
|
95.9 |
% |
|
97.5 |
% |
|
96.4 |
% |
|
|
84.9 |
% |
|
85.9 |
% |
|
87.4 |
% |
|
88.1 |
% |
|
|
90.8 |
% |
|
91.8 |
% |
|
93.6 |
% |
|
94.4 |
% |
|
|
84.3 |
% |
|
87.4 |
% |
|
85.2 |
% |
|
88.0 |
% |
|
|
81.6 |
% |
|
81.8 |
% |
|
83.5 |
% |
|
83.1 |
% |
|
|
91.9 |
% |
|
89.2 |
% |
|
93.6 |
% |
|
92.3 |
% |
|
CBD Portfolio |
90.9 |
% |
|
91.0 |
% |
|
92.8 |
% |
|
92.7 |
% |
|
Total Portfolio |
% Occupied by Location (1) |
|
% Leased by Location (2) |
||||||||
|
|
|
|
|
|
|
|
|
||||
|
|
89.7 |
% |
|
89.9 |
% |
|
91.5 |
% |
|
90.3 |
% |
|
|
84.9 |
% |
|
85.9 |
% |
|
87.4 |
% |
|
88.1 |
% |
|
|
87.1 |
% |
|
90.1 |
% |
|
90.0 |
% |
|
92.4 |
% |
|
|
80.8 |
% |
|
84.9 |
% |
|
81.7 |
% |
|
85.5 |
% |
|
|
81.6 |
% |
|
81.8 |
% |
|
83.5 |
% |
|
83.1 |
% |
|
|
91.4 |
% |
|
88.0 |
% |
|
93.0 |
% |
|
91.0 |
% |
|
Total Portfolio |
87.5 |
% |
|
88.4 |
% |
|
89.4 |
% |
|
89.9 |
% |
|
(1) |
Represents signed leases for which revenue recognition has commenced in accordance with GAAP. |
|
(2) |
Represents signed leases for which revenue recognition has commenced in accordance with GAAP and signed leases for vacant space with future commencement dates. |
|
(3) |
During the first quarter of 2024, the Company reassessed the classifications of its assets as either CBD or Suburban and determined that certain assets such as those in |
View source version on businesswire.com: https://www.businesswire.com/news/home/20250128298693/en/
AT BXP
Executive Vice President,
Chief Financial Officer and Treasurer
mlabelle@bxp.com
Vice President, Investor Relations
hhan@bxp.com
Source: