Boston, MA - Oct. 26, 2021
Financial highlights for the third quarter include:
The Company provided guidance for full year 2021 with projected EPS of
The Company provided guidance for full year 2022 with projected EPS of
Third quarter and recent business highlights include:
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 full year 2021 and full year 2022 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, the timing of the lease-up of available space and the earnings impact of the events referenced in this release and those referenced during the related conference call. Except as otherwise publicly disclosed, the estimates do not include any material (1) possible future gains or losses or the impact on operating results from other possible future property acquisitions or dispositions, (2) possible gains or losses from capital markets activity (including, without limitation, due to the early extinguishment of and/or refinancing of debt or resulting from hedging activity and derivatives), (3) possible future write-offs or reinstatements of accounts receivable and accrued rent balances or (4) 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, impairment losses on depreciable real estate 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, impairment losses on depreciable real estate 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 below.
|
|
|
| Full Year 2021 |
| Full Year 2022 | ||||||||||||
|
|
|
| Low |
| High |
| Low |
| High | ||||||||
Projected EPS (diluted) |
| $ | 3.11 |
|
| $ | 3.13 |
|
| $ | 2.97 |
|
| $ | 3.17 |
| ||
| Add: |
|
|
|
|
|
|
|
| |||||||||
|
|
| 4.14 |
|
| 4.14 |
|
| 4.28 |
|
| 4.28 |
| |||||
|
|
| (0.75) |
|
| (0.75) |
|
| — |
|
| — |
| |||||
Projected FFO per share (diluted) |
| $ | 6.50 |
|
| $ | 6.52 |
|
| $ | 7.25 |
|
| $ | 7.45 |
|
Additionally, a copy of Boston Properties’ third quarter 2021 “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.
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,” “plans,” “projects” and similar expressions that do not relate to historical matters. These statements are based on our current plans and 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 Boston Properties’ 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, uncertainties and risks related to the impact of the COVID-19 global pandemic, including the duration, scope and severity of the pandemic domestically and internationally; federal, state and local government actions or restrictive measures implemented in response to COVID-19, the effectiveness of such measures and the direct and indirect impact of such measures on our and our tenants’ businesses, financial condition, results of operation, cash flows, liquidity and performance, and the
Financial tables follow.
BOSTON PROPERTIES, INC. CONSOLIDATED BALANCE SHEETS (Unaudited) | |||||||
|
|
|
| ||||
| (in thousands, except for share and par value amounts) | ||||||
ASSETS |
|
|
| ||||
Real estate, at cost | $ | 22,088,835 |
|
| $ | 21,649,383 |
|
Construction in progress | 1,054,531 |
|
| 868,773 |
| ||
Land held for future development | 568,034 |
|
| 450,954 |
| ||
Right of use assets - finance leases | 237,845 |
|
| 237,393 |
| ||
Right of use assets - operating leases | 170,085 |
|
| 146,406 |
| ||
Less: accumulated depreciation | (5,850,397) |
|
| (5,534,102) |
| ||
Total real estate | 18,268,933 |
|
| 17,818,807 |
| ||
Cash and cash equivalents | 1,002,728 |
|
| 1,668,742 |
| ||
Cash held in escrows | 79,193 |
|
| 50,587 |
| ||
Investments in securities | 41,517 |
|
| 39,457 |
| ||
Tenant and other receivables, net | 61,269 |
|
| 77,411 |
| ||
Related party note receivable, net | 78,144 |
|
| 77,552 |
| ||
Note receivables, net | 19,297 |
|
| 18,729 |
| ||
Accrued rental income, net | 1,203,840 |
|
| 1,122,502 |
| ||
Deferred charges, net | 622,807 |
|
| 640,085 |
| ||
Prepaid expenses and other assets | 97,560 |
|
| 33,840 |
| ||
Investments in unconsolidated joint ventures | 1,373,522 |
|
| 1,310,478 |
| ||
Total assets | $ | 22,848,810 |
|
| $ | 22,858,190 |
|
LIABILITIES AND EQUITY |
|
|
| ||||
Liabilities: |
|
|
| ||||
Mortgage notes payable, net | $ | 2,898,699 |
|
| $ | 2,909,081 |
|
Unsecured senior notes, net | 10,479,651 |
|
| 9,639,287 |
| ||
Unsecured line of credit | — |
|
| — |
| ||
Unsecured term loan, net | — |
|
| 499,390 |
| ||
Lease liabilities - finance leases | 243,562 |
|
| 236,492 |
| ||
Lease liabilities - operating leases | 204,137 |
|
| 201,713 |
| ||
Accounts payable and accrued expenses | 331,687 |
|
| 336,264 |
| ||
Dividends and distributions payable | 169,739 |
|
| 171,082 |
| ||
Accrued interest payable | 87,408 |
|
| 106,288 |
| ||
Other liabilities | 370,403 |
|
| 412,084 |
| ||
Total liabilities | 14,785,286 |
|
| 14,511,681 |
| ||
|
|
|
| ||||
Commitments and contingencies | — |
|
| — |
| ||
Redeemable deferred stock units | 8,775 |
|
| 6,897 |
| ||
Equity: |
|
|
| ||||
Stockholders’ equity attributable to |
|
|
| ||||
Excess stock, | — |
|
| — |
| ||
Preferred stock, | — |
|
| 200,000 |
| ||
Common stock, | 1,562 |
|
| 1,557 |
| ||
Additional paid-in capital | 6,415,802 |
|
| 6,356,791 |
| ||
Dividends in excess of earnings | (657,021) |
|
| (509,653) |
| ||
(2,722) |
|
| (2,722) |
| |||
Accumulated other comprehensive loss | (40,803) |
|
| (49,890) |
| ||
Total stockholders’ equity attributable to | 5,716,818 |
|
| 5,996,083 |
| ||
Noncontrolling interests: |
|
|
| ||||
Common units of the | 609,830 |
|
| 616,596 |
| ||
Property partnerships | 1,728,101 |
|
| 1,726,933 |
| ||
Total equity | 8,054,749 |
|
| 8,339,612 |
| ||
Total liabilities and equity | $ | 22,848,810 |
|
| $ | 22,858,190 |
|
CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)
|
| Three months ended |
| Nine months ended | ||||||||||||
|
| 2021 |
| 2020 |
| 2021 |
| 2020 | ||||||||
|
| (in thousands, except for per share amounts) | ||||||||||||||
Revenue |
|
|
|
|
|
|
|
| ||||||||
Lease |
| $ | 692,260 |
|
| $ | 666,674 |
|
| $ | 2,062,102 |
|
| $ | 2,006,904 |
|
Parking and other |
| 23,507 |
|
| 16,327 |
|
| 58,727 |
|
| 54,777 |
| ||||
Hotel revenue |
| 5,189 |
|
| 90 |
|
| 7,382 |
|
| 7,014 |
| ||||
Development and management services |
| 6,094 |
|
| 7,281 |
|
| 20,181 |
|
| 23,285 |
| ||||
Direct reimbursements of payroll and related costs from management services contracts |
| 3,006 |
|
| 2,896 |
|
| 9,166 |
|
| 8,617 |
| ||||
Total revenue |
| 730,056 |
|
| 693,268 |
|
| 2,157,558 |
|
| 2,100,597 |
| ||||
Expenses |
|
|
|
|
|
|
|
| ||||||||
Operating |
|
|
|
|
|
|
|
| ||||||||
Rental |
| 258,281 |
|
| 258,261 |
|
| 764,373 |
|
| 761,014 |
| ||||
Hotel |
| 3,946 |
|
| 3,164 |
|
| 7,993 |
|
| 11,958 |
| ||||
General and administrative |
| 34,560 |
|
| 27,862 |
|
| 117,924 |
|
| 102,059 |
| ||||
Payroll and related costs from management services contracts |
| 3,006 |
|
| 2,896 |
|
| 9,166 |
|
| 8,617 |
| ||||
Transaction costs |
| 1,888 |
|
| 307 |
|
| 2,970 |
|
| 1,254 |
| ||||
Depreciation and amortization |
| 179,412 |
|
| 166,456 |
|
| 539,815 |
|
| 515,738 |
| ||||
Total expenses |
| 481,093 |
|
| 458,946 |
|
| 1,442,241 |
|
| 1,400,640 |
| ||||
Other income (expense) |
|
|
|
|
|
|
|
| ||||||||
Income (loss) from unconsolidated joint ventures |
| (5,597) |
|
| (6,873) |
|
| (1,745) |
|
| (5,410) |
| ||||
Gains (losses) on sales of real estate |
| 348 |
|
| (209) |
|
| 8,104 |
|
| 613,723 |
| ||||
Interest and other income (loss) |
| 1,520 |
|
| (45) |
|
| 4,140 |
|
| 4,277 |
| ||||
Gains (losses) from investments in securities |
| (190) |
|
| 1,858 |
|
| 3,744 |
|
| 965 |
| ||||
Losses from early extinguishment of debt |
| — |
|
| — |
|
| (898) |
|
| — |
| ||||
Interest expense |
| (105,794) |
|
| (110,993) |
|
| (320,015) |
|
| (319,726) |
| ||||
Net income |
| 139,250 |
|
| 118,060 |
|
| 408,647 |
|
| 993,786 |
| ||||
Net income attributable to noncontrolling interests |
|
|
|
|
|
|
|
| ||||||||
Noncontrolling interests in property partnerships |
| (18,971) |
|
| (15,561) |
|
| (52,602) |
|
| (34,280) |
| ||||
Noncontrolling interest—common units of the |
| (11,982) |
|
| (10,020) |
|
| (35,393) |
|
| (97,090) |
| ||||
Net income attributable to |
| 108,297 |
|
| 92,479 |
|
| 320,652 |
|
| 862,416 |
| ||||
Preferred dividends |
| — |
|
| (2,625) |
|
| (2,560) |
|
| (7,875) |
| ||||
Preferred stock redemption charge |
| — |
|
| — |
|
| (6,412) |
|
| — |
| ||||
Net income attributable to |
| $ | 108,297 |
|
| $ | 89,854 |
|
| $ | 311,680 |
|
| $ | 854,541 |
|
Basic earnings per common share attributable to |
|
|
|
|
|
|
|
| ||||||||
Net income |
| $ | 0.69 |
|
| $ | 0.58 |
|
| $ | 2.00 |
|
| $ | 5.49 |
|
Weighted average number of common shares outstanding |
| 156,183 |
|
| 155,645 |
|
| 156,062 |
|
| 155,349 |
| ||||
Diluted earnings per common share attributable to |
|
|
|
|
|
|
|
| ||||||||
Net income |
| $ | 0.69 |
|
| $ | 0.58 |
|
| $ | 1.99 |
|
| $ | 5.49 |
|
Weighted average number of common and common equivalent shares outstanding |
| 156,598 |
|
| 155,670 |
|
| 156,394 |
|
| 155,447 |
|
FUNDS FROM OPERATIONS (1)
(Unaudited)
| Three months ended |
| Nine months ended | ||||||||||||
| 2021 |
| 2020 |
| 2021 |
| 2020 | ||||||||
| (in thousands, except for per share amounts) | ||||||||||||||
Net income attributable to | $ | 108,297 |
|
| $ | 89,854 |
|
| $ | 311,680 |
|
| $ | 854,541 |
|
Add: |
|
|
|
|
|
|
| ||||||||
Preferred stock redemption charge | — |
|
| — |
|
| 6,412 |
|
| — |
| ||||
Preferred dividends | — |
|
| 2,625 |
|
| 2,560 |
|
| 7,875 |
| ||||
Noncontrolling interest - common units of the | 11,982 |
|
| 10,020 |
|
| 35,393 |
|
| 97,090 |
| ||||
Noncontrolling interests in property partnerships | 18,971 |
|
| 15,561 |
|
| 52,602 |
|
| 34,280 |
| ||||
Net income | 139,250 |
|
| 118,060 |
|
| 408,647 |
|
| 993,786 |
| ||||
Add: |
|
|
|
|
|
|
| ||||||||
Depreciation and amortization expense | 179,412 |
|
| 166,456 |
|
| 539,815 |
|
| 515,738 |
| ||||
Noncontrolling interests in property partnerships’ share of depreciation and amortization | (16,773) |
|
| (15,833) |
|
| (50,343) |
|
| (55,940) |
| ||||
Company’s share of depreciation and amortization from unconsolidated joint ventures | 17,803 |
|
| 20,413 |
|
| 51,565 |
|
| 59,757 |
| ||||
Corporate-related depreciation and amortization | (443) |
|
| (444) |
|
| (1,327) |
|
| (1,399) |
| ||||
Less: |
|
|
|
|
|
|
| ||||||||
Gains on sale of investment included within loss from unconsolidated joint ventures | — |
|
| — |
|
| 10,257 |
|
| 5,946 |
| ||||
Gains (losses) on sales of real estate | 348 |
|
| (209) |
|
| 8,104 |
|
| 613,723 |
| ||||
Noncontrolling interests in property partnerships | 18,971 |
|
| 15,561 |
|
| 52,602 |
|
| 34,280 |
| ||||
Preferred dividends | — |
|
| 2,625 |
|
| 2,560 |
|
| 7,875 |
| ||||
Preferred stock redemption charge | — |
|
| — |
|
| 6,412 |
|
| — |
| ||||
Funds from operations (FFO) attributable to the | 299,930 |
|
| 270,675 |
|
| 868,422 |
|
| 850,118 |
| ||||
Less: |
|
|
|
|
|
|
| ||||||||
Noncontrolling interest - common units of the Operating Partnership’s share of funds from operations | 29,453 |
|
| 26,697 |
|
| 85,366 |
|
| 85,095 |
| ||||
Funds from operations attributable to | $ | 270,477 |
|
| $ | 243,978 |
|
| $ | 783,056 |
|
| $ | 765,023 |
|
90.18 | % |
| 90.14 | % |
| 90.17 | % |
| 89.99 | % | |||||
Weighted average shares outstanding - basic | 156,183 |
|
| 155,645 |
|
| 156,062 |
|
| 155,349 |
| ||||
FFO per share basic | $ | 1.73 |
|
| $ | 1.57 |
|
| $ | 5.02 |
|
| $ | 4.92 |
|
Weighted average shares outstanding - diluted | 156,598 |
|
| 155,670 |
|
| 156,394 |
|
| 155,447 |
| ||||
FFO per share diluted | $ | 1.73 |
|
| $ | 1.57 |
|
| $ | 5.01 |
|
| $ | 4.92 |
|
(1) | Pursuant to the revised definition of Funds from Operations adopted by the | |
| 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 to |
PORTFOLIO LEASING PERCENTAGES
|
|
|
| ||
| % Leased by Location | ||||
| September 30, 2021 |
| December 31, 2020 | ||
92.3 | % |
| 94.8 | % | |
83.4 | % |
| 93.5 | % | |
87.5 | % |
| 87.4 | % | |
87.3 | % |
| 91.0 | % | |
90.9 | % |
| N/A |
| |
85.1 | % |
| 84.4 | % | |
Total Portfolio | 88.4 | % |
| 90.1 | % |
_____________ |
1. The Company entered the |
AT THE COMPANY
Executive Vice President,
Chief Financial Officer and Treasurer
(617) 236-3352
Vice President, Corporate Marketing & Communication
lsesody@bxp.com
Source:
View original content: Businesswire
Boston Properties
Symbol: BXP
CIK: 1037540
Exchange: NYSE
Founded: 1970 (54 years)
Type of REIT: Equity REIT
Listing Status: Public
Market Capitalization: Large-Cap
REIT Sector: Office, Residential, Hotel, Retail, Diversified
REITRating is REITNote's Real Estate Investment Trust industry-specific rating and ranking system. The overall score is out of ten points, with ten being the best score.
Latest Price: $60.40
High: $61.81
Low: $59.93
Open: $61.32
Previous Close: $61.48
Volume: 555,135
52-Week High: $70.64
52-Week Low: $48.36
Last updated: 2024-12-21 - v1.3