UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K/A
(Amendment No. 1)
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934
Date of Report (Date of earliest event reported): August 12, 2008
BOSTON PROPERTIES, INC.
(Exact name of registrant as specified in its charter)
| Delaware | 1-13087 | 04-2473675 | ||
| (State or other jurisdiction of incorporation) |
(Commission File Number) | (IRS Employer Identification No.) |
800 Boylston Street, Suite 1900, Boston, Massachusetts 02199-8103
(Address of principal executive offices) (Zip Code)
(617) 236-3300
(Registrant’s telephone number, including area code)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):
| ¨ | Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
| ¨ | Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
| ¨ | Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
| ¨ | Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
On August 12, 2008 and August 13, 2008, Boston Properties Inc. (the “Company”) completed the acquisitions of 540 Madison Avenue, Two Grand Central Tower and 125 West 55th Street in New York City through joint ventures among the Company, US Real Estate Opportunities I, L.P., which is a partnership managed by Goldman Sachs, and Meraas Capital LLC, a Dubai-based private equity firm. The Company has a 60% interest in each venture and provides property management and leasing services for the ventures.
The Company filed a Current Report on Form 8-K on August 14, 2008 (the “Form 8-K”) to report, among other things, the completion of the acquisitions. The Company hereby amends the Form 8-K to include in Item 9.01 thereof required financial statements, pro forma financial information and the Consent of Pannell Kerr Forster, PC.
| Item 9.01. | Financial Statements and Exhibits. |
| (a) | Financial Statements of Businesses Acquired. |
The Combined Statements of Revenue over Certain Operating Expenses, in accordance with Rule 3-14 of Regulation S-X, of Two Grand Central Tower, 125 West 55th Street and 540 Madison Avenue for the six months ended June 30, 2008 (unaudited) and for the year ended December 31, 2007.
| (b) | Pro Forma Financial Information. |
Pro Forma Consolidated Balance Sheet of Boston Properties, Inc. as of June 30, 2008 (unaudited).
Pro Forma Consolidated Statements of Operations of Boston Properties, Inc. for the six months ended June 30, 2008 (unaudited) and for the year ended December 31, 2007 (unaudited).
| (d) | Exhibits. |
| *2.1 | Purchase and Sale Agreement, dated as of May 23, 2008, between 125 West 55th Street Owner LLC, Two Grand Central Tower LLC, 540 Investment Land Company LLC, 540 Madison Avenue Lease LLC and BP Manhattan LLC, and (for purposes of Sections 10(h), 20(c)(i), 38(e) and 38(f)) Boston Properties Limited Partnership (incorporated by reference to Exhibit 10.2 to the Current Report on Form 8-K of Boston Properties, Inc. filed on May 28, 2008). | |
| +23.1 | Consent of Pannell Kerr Forster, PC, Independent Registered Public Accounting Firm. | |
| * | Previously filed |
| + | Filed herewith |
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
| BOSTON PROPERTIES, INC. | ||||||
| Date: October 24, 2008 | By: | /s/ Michael E. LaBelle | ||||
| Name: | Michael E. LaBelle | |||||
| Title: | Senior Vice President, Chief Financial Officer & Treasurer | |||||
Independent Auditors’ Report
To the Board of Directors and Stockholders of
Boston Properties, Inc.:
We have audited the accompanying combined statements of revenue over certain operating expenses (the “Statement”) of Two Grand Central Tower, 125 West 55th Street and 540 Madison Avenue located in New York City, New York (the “Properties”) for the year ended December 31, 2007. This Statement is the responsibility of the Properties’ management. Our responsibility is to express an opinion on this Statement based on our audit.
We conducted our audit in accordance with auditing standards generally accepted in the United States of America. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the Statement is free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the Statement. An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the Statement. We believe that our audit provides a reasonable basis for our opinion.
The accompanying Statement was prepared for the purpose of complying with the rules and regulations of the Securities and Exchange Commission (for inclusion in the current report on Form 8-K/A of Boston Properties, Inc. dated August 12, 2008) as described in Note 2 and is not intended to be a complete presentation of the Properties’ revenue and expenses.
In our opinion, the Statement referred to above presents fairly, in all material respects, the combined revenue over certain operating expenses (as described in Note 2), of the Properties for the year ended December 31, 2007, in conformity with accounting principles generally accepted in the United States of America.
/s/ Pannell Kerr Forster, PC
Pannell Kerr Forster, PC
Boston, Massachusetts
October 24, 2008
Two Grand Central Tower, 125 West 55th Street and 540 Madison Avenue
Combined Statements of Revenue over Certain Operating Expenses
(in thousands)
| For the six months ended June 30, 2008 |
For the year ended December 31, 2007 | |||||
| (Unaudited) | ||||||
| Revenue (Note 2): |
||||||
| Rental: |
||||||
| Base rent |
$ | 38,717 | $ | 74,056 | ||
| Recoveries from tenants |
9,288 | 20,773 | ||||
| Parking and other |
479 | 812 | ||||
| 48,484 | 95,641 | |||||
| Certain operating expenses (Note 2): |
||||||
| Cleaning |
2,130 | 4,240 | ||||
| Utilities |
3,169 | 6,323 | ||||
| Repairs and maintenance |
3,114 | 7,882 | ||||
| Security |
826 | 1,598 | ||||
| Management fees |
1,069 | 2,062 | ||||
| General and administrative |
296 | 769 | ||||
| Insurance |
392 | 996 | ||||
| Real estate taxes |
9,300 | 19,187 | ||||
| 20,296 | 43,057 | |||||
| Excess of revenue over certain operating expenses |
$ | 28,188 | $ | 52,584 | ||
The accompanying notes are an integral part of these statements.
Two Grand Central Tower, 125 West 55th Street and 540 Madison Avenue
Notes to the Combined Statements of Revenue
over Certain Operating Expenses
1. Description of the Properties
The accompanying combined statements of revenue over certain operating expenses (the “Statement”) include the operations of Two Grand Central Tower, 125 West 55th Street and 540 Madison Avenue (the “Properties”) located in New York City, New York. Two Grand Central Tower is a 44-story mid-block tower that runs from 44th to 45th Street between Lexington and Third Avenue and contains approximately 664,000 rentable square feet. 125 West 55th Street is a 23-story building, spanning from 55th to 56th Street between Avenue of the Americas and Seventh Avenue, that contains approximately 591,000 rentable square feet. 540 Madison Avenue is a 39-story building located at Madison Avenue at 55th Street that contains approximately 292,000 rentable square feet.
On August 12, 2008, Boston Properties Limited Partnership (“Company”), a Delaware limited partnership and the entity through which Boston Properties, Inc. conducts substantially all of its business, completed the acquisitions of 540 Madison Avenue and Two Grand Central Tower from affiliates of Macklowe Properties for a purchase price of approximately $277.1 million and $427.9 million, respectively. On August 13, 2008, the Company completed the acquisition of 125 West 55th Street from an affiliate of Macklowe Properties for a purchase price of approximately $444.0 million.
Each acquisition was completed through a separate joint venture among the Company, US Real Estate Opportunities I, L.P., which is a partnership managed by Goldman Sachs, and Meraas Capital LLC, a Dubai-based private equity firm. The Company has a 60% interest in each venture and will provide customary property management and leasing services for the ventures.
The acquisitions were financed with cash contributions from the ventures’ partners aggregating approximately $575.6 million and the assumption of approximately $573.4 million of secured and mezzanine loans (See Note 4).
2. Significant Accounting Policies
Basis of Presentation
The accompanying Statement has been prepared in accordance with Rule 3-14 of Regulation S-X promulgated by the Securities and Exchange Commission for real estate properties acquired or to be acquired. Accordingly, this Statement excludes certain historical expenses not comparable to the operations of the Properties after acquisition such as certain ancillary income, amortization, depreciation, interest, corporate expenses and certain other costs not directly related to the future operations of the Properties.
An audited statement is being presented for the most recent fiscal year available instead of the three most recent years based on the following factors: (i) the Properties were acquired from an unaffiliated party and (ii) based on the investigation of the Properties, the Company is not aware of any material factors, other than those factors described above, relating to the Properties that would cause this financial information not to be necessarily indicative of future operating results.
Rental Revenue
Rental revenue is recognized on a straight-line basis over the terms of the related leases. The difference between recognized rentals and amounts due pursuant to lease terms is recorded as accrued rent. The impact of the straight-line rent adjustment decreased revenue by approximately $1.5 million and $0.7 million for the year ended December 31, 2007 and for the six months ended June 30, 2008 (unaudited), respectively.
Unaudited Interim Information
The Statement for the six months ended June 30, 2008 is unaudited. In the opinion of management, all adjustments necessary for a fair statement of such Statement (in accordance with the Basis of Presentation as described in Note 2) have been included. The results of operations for the period are not necessarily indicative of the Properties’ future results of operations.
Use of Estimates
The preparation of the accompanying Statement in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of revenue and expenses during the reporting period. Actual results could differ from those estimates.
3. Description of Leasing Arrangements
The space is leased to tenants under leases with terms that vary in length. Certain leases contain reimbursement clauses and renewal options. Minimum lease payments due under non-cancelable operating leases in effect as of June 30, 2008, for the remainder of 2008 and annually thereafter are as follows:
| Amount (in thousands) | |||
| 2008 (July 1, 2008 through December 31, 2008) |
$ | 30,494 | |
| 2009 |
84,611 | ||
| 2010 |
81,855 | ||
| 2011 |
75,550 | ||
| 2012 |
63,148 | ||
| Thereafter |
328,113 | ||
As of December 31, 2007 and June 30, 2008, one tenant leased approximately 13% of the leasable square feet at Two Grand Central Tower, three tenants leased approximately 91% of the leasable square feet at 125 West 55th Street and two tenants leased approximately 29% of the leasable square feet at 540 Madison Avenue with base rents aggregating approximately $31.6 million and $16.8 million for the year ended December 31, 2007 and for the six months ended June 30, 2008 (unaudited), respectively.
4. Debt Assumption
In connection with the acquisition, the joint ventures assumed debt consisting of the following: Two Grand Central Tower—a $190.0 million secured loan having a per annum stated interest rate of 5.10%, which matures in July 2010; 125 West 55th Street—an aggregate principal amount of $263.5 million of secured and mezzanine loans having a weighted-average stated interest rate of 6.25% per annum, all of which mature in March 2010; and 540 Madison Avenue—two secured loans having an aggregate principal amount of $119.9 million and a weighted-average stated interest rate of 5.20% per annum, each of which matures in July 2013. The assumed debt will be accounted for by the Company on a fair value basis and as a result interest expense for the year ended December 31, 2007 and the six months ended June 30, 2008 is not comparable to future operations of the Properties and has been excluded from the Statement. Combined aggregate principal payments of the secured and mezzanine loans payable at June 30, 2008 are as follows:
| Amount (in thousands) | |||
| 2008 (July 1, 2008 through December 31, 2008) |
$ | 200 | |
| 2009 |
400 | ||
| 2010 |
453,900 | ||
| 2011 |
400 | ||
| 2012 |
400 | ||
| Thereafter |
118,200 | ||
5. Transactions with Affiliates
The owners of the Properties have property management agreements with an affiliate of Macklowe Properties (the “Property Manager”). Under these agreements, the Property Manager provided overall property management services for fees ranging from 2.0% to 2.5% of gross rent receipts. Property management fees totaling approximately $2.1 million and $1.1 million for the year ended December 31, 2007 and for the six months ended June 30, 2008 (unaudited) were incurred and are included within the caption Management Fees in the Statement.
6. Commitments and Contingencies
The Properties are subject to legal claims and disputes in the ordinary course of business. Management believes that the ultimate settlement of any existing potential claims and disputes would not have a material impact on the Properties’ revenue and certain expenses.
The Properties may be potentially liable for costs and damages related to environmental matters, including asbestos-containing materials that may be located at the Properties. The Properties have not been notified by any governmental authority of any non-compliance, liability or other claim, and management is not aware of any environmental condition that management believes will have a material adverse effect on the Properties’ revenue and certain expenses.
Boston Properties, Inc.
Pro Forma Consolidated Financial Statements
Introduction to the Pro Forma Consolidated Balance Sheet
June 30, 2008
(Unaudited)
The accompanying unaudited Pro Forma Consolidated Balance Sheet of Boston Properties, Inc. (the “Company”) is presented as if the acquisition and the related assumption of mortgage indebtedness of Two Grand Central Tower, 125 West 55th Street and 540 Madison Avenue, which were completed on August 12, 2008 and August 13, 2008 through unconsolidated joint ventures in each of which the Company has a 60% interest, had been consummated on June 30, 2008.
The Company has not presented the pro forma impact of the acquisition of the General Motors Building, which was completed on June 9, 2008, as the acquisition is already reflected as an investment in an unconsolidated joint venture in the Consolidated Balance Sheet of Boston Properties, Inc. as of June 30, 2008, which is included in Boston Properties, Inc.’s Form 10-Q which was filed with the Securities and Exchange Commission on August 11, 2008.
Such pro forma information is based on the historical Consolidated Balance Sheet of the Company as of that date, giving effect to the transactions described above. This pro forma consolidated financial information should be read in conjunction with the Company’s historical consolidated financial statements and notes thereto, reported on Form 10-Q for the six months ended June 30, 2008 (unaudited). In management’s opinion, all adjustments necessary to reflect the above transactions have been made.
The following Pro Forma Consolidated Balance Sheet is not necessarily indicative of what the actual financial position would have been assuming the above transactions had been consummated on June 30, 2008, nor does it purport to represent the future financial position of the Company.
BOSTON PROPERTIES, INC.
PRO FORMA CONSOLIDATED BALANCE SHEET
(Unaudited)
(in thousands, except for share and par value amounts)
| Historical June 30, 2008 |
2 Grand Central, 125 West 55th & 540 Madison |
Pro Forma | ||||||||||
| ASSETS | ||||||||||||
| Real estate, at cost |
$ | 9,277,500 | $ | — | $ | 9,277,500 | ||||||
| Construction in process |
735,372 | — | 735,372 | |||||||||
| Land held for future development |
253,313 | — | 253,313 | |||||||||
| Less: accumulated depreciation |
(1,647,145 | ) | — | (1,647,145 | ) | |||||||
| Total real estate |
8,619,040 | — | 8,619,040 | |||||||||
| Cash and cash equivalents |
112,110 | — | 112,110 | |||||||||
| Cash held in escrows |
59,644 | — | 59,644 | |||||||||
| Investments in securities |
20,372 | — | 20,372 | |||||||||
| Tenant and other receivables |
42,116 | — | 42,116 | |||||||||
| Related party note receivable |
270,000 | — | 270,000 | |||||||||
| Accrued rental income |
326,149 | — | 326,149 | |||||||||
| Deferred charges, net |
305,287 | — | 305,287 | |||||||||
| Prepaid expenses and other assets |
26,511 | — | 26,511 | |||||||||
| Investments in unconsolidated joint ventures |
606,696 | 345,000 | (A) | 951,696 | ||||||||
| Total assets |
$ | 10,387,925 | $ | 345,000 | $ | 10,732,925 | ||||||
| LIABILITIES AND STOCKHOLDERS’ EQUITY | ||||||||||||
| Liabilities: |
||||||||||||
| Mortgage notes payable |
$ | 2,535,496 | $ | — | $ | 2,535,496 | ||||||
| Unsecured senior notes |
1,472,141 | — | 1,472,141 | |||||||||
| Unsecured exchangeable senior notes |
1,296,252 | — | 1,296,252 | |||||||||
| Unsecured line of credit |
200,000 | 345,000 | (B) | 545,000 | ||||||||
| Accounts payable and accrued expenses |
183,192 | — | 183,192 | |||||||||
| Dividends and distributions payable |
96,451 | — | 96,451 | |||||||||
| Accrued interest payable |
55,979 | — | 55,979 | |||||||||
| Other liabilities |
187,104 | — | 187,104 | |||||||||
| Total liabilities |
6,026,615 | 345,000 | 6,371,615 | |||||||||
| Commitments and contingencies |
— | — | — | |||||||||
| Minority interests |
663,313 | — | 663,313 | |||||||||
| 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, 119,835,140 issued and 119,756,240 outstanding |
1,198 | — | 1,198 | |||||||||
| Additional paid-in capital |
3,341,887 | — | 3,341,887 | |||||||||
| Earnings in excess of dividends |
399,502 | — | 399,502 | |||||||||
| Treasury common stock at cost |
(2,722 | ) | — | (2,722 | ) | |||||||
| Accumulated other comprehensive loss |
(41,868 | ) | — | (41,868 | ) | |||||||
| Total stockholders’ equity |
3,697,997 | — | 3,697,997 | |||||||||
| Total liabilities and stockholders’ equity |
$ | 10,387,925 | $ | 345,000 | $ | 10,732,925 | ||||||
The accompanying notes are an integral part of these financial statements.
Boston Properties, Inc.
Notes to the Pro Forma
Consolidated Balance Sheet
June 30, 2008
(Unaudited)
| (A) |
Reflects the Company’s net investment in the unconsolidated joint ventures that own Two Grand Central Tower, 125 West 55th Street and 540 Madison Avenue, consisting of the Company’s share (60%) of the aggregate gross purchase prices of approximately $1,149.0 million, less assumed aggregate indebtedness of approximately $573.4 million. |
| (B) |
Reflects the portion of the Company’s draw from its unsecured revolving credit facility, which was used to fund the consideration for the Company’s interest in the joint ventures that own Two Grand Central Tower, 125 West 55th Street and 540 Madison Avenue. |
Boston Properties, Inc.
Introduction to the Pro Forma Consolidated Statements of Operations
For the six months ended June 30, 2008 and for the year ended December 31, 2007
(Unaudited)
The accompanying unaudited Pro Forma Consolidated Statements of Operations of Boston Properties, Inc. (the “Company”) are presented as if (1) the acquisition and the related assumption of mortgage indebtedness of the General Motors Building, which was completed on June 9, 2008 and (2) the acquisitions and the related assumption of mortgage indebtedness of Two Grand Central Tower, 125 West 55th Street and 540 Madison Avenue, which were completed on August 12, 2008 and August 13, 2008, each of which were completed through unconsolidated joint ventures in which the Company has a 60% interest, had been consummated on January 1, 2007.
These Pro Forma Consolidated Statements of Operations should be read in conjunction with the historical consolidated financial statements and notes thereto of the Company, reported in the Company’s Form 10-K for the year ended December 31, 2007 and in the Company’s Form 10-Q for the six months ended June 30, 2008.
The unaudited pro forma consolidated financial information prepared by Boston Properties’ management is not necessarily indicative of what the actual results of operations would have been for the six months ended June 30, 2008 or for the year ended December 31, 2007, had the acquisitions of the General Motors Building on June 9, 2008 and the acquisitions of Two Grand Central Tower, 125 West 55th Street and 540 Madison Avenue on August 12, 2008 and August 13, 2008, each of which were completed through unconsolidated joint ventures in which the Company has a 60% interest, and the related assumption of mortgage indebtedness, occurred on January 1, 2007, nor does it purport to present the future results of operations of the Company.
BOSTON PROPERTIES, INC.
PRO FORMA CONSOLIDATED STATEMENT OF OPERATIONS
(Unaudited)
(in thousands, except for per share amounts)
| Historical Six Months Ended June 30, 2008 |
The General Motors Building |
2 Grand Central, 125 West 55th & 540 Madison |
Other Adjustments |
Pro Forma | ||||||||||||||||
| Revenue |
||||||||||||||||||||
| Rental: |
||||||||||||||||||||
| Base rent |
$ | 562,466 | $ | — | $ | — | $ | — | $ | 562,466 | ||||||||||
| Recoveries from tenants |
98,732 | — | — | — | 98,732 | |||||||||||||||
| Parking and other |
33,818 | — | — | — | 33,818 | |||||||||||||||
| Total rental revenue |
695,016 | — | — | — | 695,016 | |||||||||||||||
| Hotel revenue |
16,232 | — | — | — | 16,232 | |||||||||||||||
| Development and management services |
11,937 | — | — | 3,258 | (B) | 15,195 | ||||||||||||||
| Interest and other |
15,894 | — | — | (5,738 | )(C) | 10,156 | ||||||||||||||
| Total revenue |
739,079 | — | — | (2,480 | ) | 736,599 | ||||||||||||||
| Expenses |
||||||||||||||||||||
| Real estate operating: |
||||||||||||||||||||
| Rental |
236,836 | — | — | — | 236,836 | |||||||||||||||
| Hotel |
12,346 | — | — | — | 12,346 | |||||||||||||||
| General and administrative |
37,055 | — | — | — | 37,055 | |||||||||||||||
| Interest |
132,403 | — | — | 10,400 | (D) | 142,803 | ||||||||||||||
| Depreciation and amortization |
149,060 | — | — | — | 149,060 | |||||||||||||||
| Net derivative losses |
3,531 | — | — | — | 3,531 | |||||||||||||||
| Losses from early extinguishments of debt |
— | — | — | — | — | |||||||||||||||
| Total expenses |
571,231 | — | — | 10,400 | 581,631 | |||||||||||||||
| Income before minority interests in property partnerships, income from unconsolidated joint ventures, minority interest in Operating Partnership and gains on sales of real estate |
167,848 | — | — | (12,880 | ) | 154,968 | ||||||||||||||
| Minority interests in property partnerships |
(1,045 | ) | — | — | — | (1,045 | ) | |||||||||||||
| Income from unconsolidated joint ventures |
2,897 | 3,277 | (A) | 259 | (A) | — | 6,433 | |||||||||||||
| Income before minority interest in Operating Partnership and gains on sales of real estate |
169,700 | 3,277 | 259 | (12,880 | ) | 160,356 | ||||||||||||||
| Minority interest in Operating Partnership |
(27,044 | ) | (476 | )(E) | (38 | )(E) | 1,873 | (E) | (25,685 | ) | ||||||||||
| Income available to common shareholders before gains on sales of real estate |
$ | 142,656 | $ | 2,801 | $ | 221 | $ | (11,007 | ) | $ | 134,671 | |||||||||
| Basic earnings per common share: |
||||||||||||||||||||
| Income available to common shareholders before gains on sales of real estate |
$ | 1.19 | $ | 1.13 | ||||||||||||||||
| Weighted average number of common shares outstanding |
119,644 | 119,644 | ||||||||||||||||||
| Diluted earnings per common share: |
||||||||||||||||||||
| Income available to common shareholders before gains on sales of real estate |
$ | 1.18 | $ | 1.11 | ||||||||||||||||
| Weighted average number of common and common equivalent shares outstanding |
121,168 | 121,168 | ||||||||||||||||||
The accompanying notes are an integral part of these financial statements.
BOSTON PROPERTIES, INC.
PRO FORMA CONSOLIDATED STATEMENT OF OPERATIONS
(Unaudited)
(in thousands, except for per share amounts)
| Historical Year ended December 31, 2007 |
The General Motors Building |
2 Grand Central, 125 West 55th & 540 Madison |
Other Adjustments |
Pro Forma |
||||||||||||||||
| Revenue |
||||||||||||||||||||
| Rental: |
||||||||||||||||||||
| Base rent |
$ | 1,084,308 | $ | — | $ | — | $ | — | $ | 1,084,308 | ||||||||||
| Recoveries from tenants |
184,929 | — | — | — | 184,929 | |||||||||||||||
| Parking and other |
64,982 | — | — | — | 64,982 | |||||||||||||||
| Total rental revenue |
1,334,219 | — | — | — | 1,334,219 | |||||||||||||||
| Hotel revenue |
37,811 | — | — | — | 37,811 | |||||||||||||||
| Development and management services |
20,553 | — | — | 6,162 | (B) | 26,715 | ||||||||||||||
| Interest and other |
89,706 | — | — | (25,500 | )(C) | 64,206 | ||||||||||||||
| Total revenue |
1,482,289 | — | — | (19,338 | ) | 1,462,951 | ||||||||||||||
| Expenses |
||||||||||||||||||||
| Real estate operating: |
||||||||||||||||||||
| Rental |
455,840 | — | — | — | 455,840 | |||||||||||||||
| Hotel |
27,765 | — | — | — | 27,765 | |||||||||||||||
| General and administrative |
69,882 | — | — | — | 69,882 | |||||||||||||||
| Interest |
285,887 | — | — | 31,338 | (D) | 317,225 | ||||||||||||||
| Depreciation and amortization |
286,030 | — | — | — | 286,030 | |||||||||||||||
| Net derivative losses |
— | — | — | — | — | |||||||||||||||
| Losses from early extinguishments of debt |
3,417 | — | — | — | 3,417 | |||||||||||||||
| Total expenses |
1,128,821 | — | — | 31,338 | 1,160,159 | |||||||||||||||
| Income before minority interests in property partnerships, income from unconsolidated joint ventures, minority interest in Operating Partnership, gains on sales of real estate and discontinued operations |
353,468 | — | — | (50,676 | ) | 302,792 | ||||||||||||||
| Minority interests in property partnerships |
(84 | ) | — | — | — | (84 | ) | |||||||||||||
| Income from unconsolidated joint ventures |
20,428 | (2,517 | )(A) | (2,230 | )(A) | — | 15,681 | |||||||||||||
| Income before minority interest in Operating Partnership, gains on sales of real estate and discontinued operations |
373,812 | (2,517 | ) | (2,230 | ) | (50,676 | ) | 318,389 | ||||||||||||
| Minority interest in Operating Partnership |
(64,916 | ) | 370 | (E) | 327 | (E) | 7,439 | (E) | (56,780 | ) | ||||||||||
| Income available to common shareholders before gains on sales of real estate and discontinued operations |
$ | 308,896 | $ | (2,147 | ) | $ | (1,903 | ) | $ | (43,237 | ) | $ | 261,609 | |||||||
| Basic earnings per common share: |
||||||||||||||||||||
| Income available to common shareholders before gain on sale of real estate and discontinued operations |
$ | 2.60 | $ | 2.20 | ||||||||||||||||
| Weighted average number of common shares outstanding |
118,839 | 118,839 | ||||||||||||||||||
| Diluted earnings per common share: |
||||||||||||||||||||
| Income available to common shareholders before gain on sale of real estate and discontinued operations |
$ | 2.56 | $ | 2.17 | ||||||||||||||||
| Weighted average number of common and common equivalent shares outstanding |
120,780 | 120,780 | ||||||||||||||||||
The accompanying notes are an integral part of these financial statements.
Boston Properties, Inc.
Notes to the Pro Forma
Consolidated Statements of Operations
(Unaudited)
| (A) |
The following tables reflect the historical combined summarized statements of operations of the Company’s unconsolidated joint ventures (reflected in the first column), which have been adjusted to reflect (1) the historical results of operations as reflected in the Statements of Revenue over Certain Operating Expenses (the “Statement”) of the General Motors Building (which Statement was included in the Form 8-K/A of Boston Properties, Inc., which was filed on August 12, 2008) and (2) the historical results of operations as reflected in the Combined Statements of Revenue over Certain Operating Expenses of Two Grand Central Tower, 125 West 55th Street and 540 Madison Avenue, as adjusted for the impact of straight-line and “above-” and “below-market” rental income, interest expense and depreciation and amortization for the year ended December 31, 2007 (unaudited) and the six months ended June 30, 2008 (unaudited). |
| Six Months Ended June 30, 2008 |
The General Motors Building |
2 Grand Central, 125 West 55th & 540 Madison |
Other Adjustments |
Pro Forma | |||||||||||||
| Total revenue |
$ | 81,894 | $ | 100,683 | $ | 48,484 | $ | 61,138 | (1) | $ | 292,199 | ||||||
| Expenses |
|||||||||||||||||
| Operating |
26,767 | 32,434 | 20,296 | — | 79,497 | ||||||||||||
| Interest |
28,469 | — | — | 87,364 | (2) | 115,833 | |||||||||||
| Depreciation and amortization |
26,229 | — | — | 86,042 | (3) | 112,271 | |||||||||||
| Losses from early extinguishments of debt |
152 | — | — | — | 152 | ||||||||||||
| Total expenses |
81,617 | 32,434 | 20,296 | 173,406 | 307,753 | ||||||||||||
| Net income (loss) |
$ | 277 | $ | 68,249 | $ | 28,188 | $ | (112,268 | ) | $ | (15,554 | ) | |||||
| Company share of net income (loss) |
$ | 1,082 | $ | 40,949 | $ | 16,913 | $ | (67,361 | )(4) | $ | (8,417 | ) | |||||
| Elimination of inter-entity interest on partner loan |
1,815 | — | — | 13,035 | (5) | 14,850 | |||||||||||
| Income from unconsolidated joint ventures |
$ | 2,897 | $ | 40,949 | $ | 16,913 | $ | (54,326 | ) | $ | 6,433 | ||||||
| Year Ended December 31, 2007 |
The General Motors Building |
2 Grand Central, 125 West 55th & 540 Madison |
Other Adjustments |
Pro Forma |
|||||||||||||
| Total revenue |
$ | 95,064 | $ | 212,793 | $ | 95,641 | $ | 148,756 | (1) | $ | 552,254 | ||||||
| Expenses |
|||||||||||||||||
| Operating |
35,546 | 71,352 | 43,057 | — | 149,955 | ||||||||||||
| Interest |
31,883 | — | — | 191,527 | (2) | 223,410 | |||||||||||
| Depreciation and amortization |
21,386 | — | — | 208,665 | (3) | 230,051 | |||||||||||
| Losses from early extinguishments of debt |
146 | — | — | — | 146 | ||||||||||||
| Total expenses |
88,961 | 71,352 | 43,057 | 400,192 | 603,562 | ||||||||||||
| Income before gain on sale of real estate |
6,103 | 141,441 | 52,584 | (251,436 | ) | (51,308 | ) | ||||||||||
| Gain on sale of real estate |
32,777 | — | — | — | 32,777 | ||||||||||||
| Net income (loss) |
$ | 38,880 | $ | 141,441 | $ | 52,584 | $ | (251,436 | ) | $ | (18,531 | ) | |||||
| Company share of net income (loss) |
$ | 20,428 | $ | 84,865 | $ | 31,550 | $ | (150,862 | )(4) | $ | (14,019 | ) | |||||
| Elimination of inter-entity interest on partner loan |
— | — | — | 29,700 | (5) | 29,700 | |||||||||||
| Income from unconsolidated joint ventures |
$ | 20,428 | $ | 84,865 | $ | 31,550 | $ | (121,162 | ) | $ | 15,681 | ||||||
| (1) | Total revenue includes adjustments based on the pro forma acquisition date of January 1, 2007 as follows (in thousands): |
| Period from January 1, 2008 through June 8, 2008 |
Year ended December 31, 2007 |
|||||||
| The General Motors Building: |
||||||||
| Reversal of the historical straight-line rent adjustment |
$ | (4,199 | ) | $ | (8,620 | ) | ||
| Pro forma straight-line rent adjustment |
3,648 | 9,689 | ||||||
| Adjustment to the straight-line rent adjustment |
$ | (551 | ) | $ | 1,069 | |||
| Reversal of the historical amortization of “below-market” leases |
$ | (11,126 | ) | $ | (25,824 | ) | ||
| Pro forma amortization of “below-market” leases |
60,298 | 143,033 | ||||||
| Adjustment to the amortization of “below-market” leases |
$ | 49,172 | $ | 117,209 | ||||
| Six months ended June 30, 2008 |
Year ended December 31, 2007 |
|||||||
| Two Grand Central Tower, 125 West 55th Street and 540 Madison Avenue: |
||||||||
| Reversal of the historical straight-line rent adjustment |
$ | 747 | $ | 1,521 | ||||
| Pro forma straight-line rent adjustment |
1,140 | 3,306 | ||||||
| Adjustment to the straight-line rent adjustment |
$ | 1,887 | $ | 4,827 | ||||
| Reversal of the historical amortization of “below-market” leases |
$ | — | $ | — | ||||
| Pro forma amortization of “below-market” leases |
10,630 | 25,651 | ||||||
| Adjustment to the amortization of “below-market” leases |
$ | 10,630 | $ | 25,651 | ||||
| Total adjustments to total revenue |
$ | 61,138 | $ | 148,756 | ||||
| (2) |
Reflects the pro forma interest expense associated with the following indebtedness related to the acquisition of the General Motors Building, Two Grand Central Tower, 125 West 55th Street and 540 Madison Avenue: |
The General Motors Building:
| • | The assumed secured mortgage loan totaling $1.3 billion, which bears interest at a fixed interest rate of 5.95% per annum and matures on October 7, 2017. The interest expense has been reflected based on the fair value interest rate of 6.50% per annum; |
| • | The assumed net mezzanine loan totaling $306.0 million, which bears interest at a fixed interest rate of 6.02% per annum and matures on October 7, 2017. The interest expense has been reflected based on the fair value interest rate of 8.00% per annum; and |
| • | The loans from the joint venture partners in proportion to their ownership interests in the joint venture totaling $450.0 million, which bear interest at fixed interest rates of 11.0% per annum and mature on June 9, 2017. |
The pro forma interest expense associated with the assumed indebtedness related to the General Motors Building is as follows (in thousands):
| Period from January 1, 2008 through June 8, 2008 |
Year ended December 31, 2007 | |||||
| Secured mortgage loan |
$ | 36,508 | $ | 82,073 | ||
| Mezzanine loan |
10,002 | 21,965 | ||||
| Partner loans |
21,725 | 49,500 | ||||
| Total |
$ | 68,235 | $ | 153,538 | ||
Two Grand Central Tower:
| • | The assumed secured mortgage loan totaling $190.0 million, which bears interest at a fixed interest rate of 5.10% per annum and matures on July 11, 2010. The interest expense has been reflected based on the fair value interest rate of 6.20% per annum; |
125 West 55th Street:
| • | The assumed secured mortgage loan totaling $200.0 million, which bears interest at a fixed interest rate of 5.75% per annum and matures on March 1, 2010. The interest expense has been reflected based on the fair value interest rate of 6.07% per annum; |
| • | The assumed mezzanine loans aggregating $63.5 million, which bear interest at a fixed weighted-average interest rate of 7.81% per annum and mature on March 1, 2010. The interest expense has been reflected based on the fair value interest rate of 10.82% per annum; and |
540 Madison Avenue:
| • | The two assumed secured mortgage loans aggregating $119.9 million, which bears interest at a fixed weighted-average interest rate of 5.20% per annum and mature on July 11, 2013. The interest expense has been reflected based on the fair value interest rate of 6.75% per annum. |
The pro forma interest expense associated with the assumed indebtedness related to Two Grand Central Tower, 125 West 55th Street and 540 Madison Avenue is as follows (in thousands):
| Six months ended June 30, 2008 |
Year ended December 31, 2007 | |||||
| Secured mortgage loans |
$ | 15,716 | $ | 31,230 | ||
| Mezzanine loans |
3,413 | 6,759 | ||||
| Total |
$ | 19,129 | $ | 37,989 | ||
| (3) |
Reflects the pro forma depreciation and amortization expense for the General Motors Building, Two Grand Central Tower, 125 West 55th Street and 540 Madison Avenue. Depreciation and amortization for the General Motors Building, Two Grand Central Tower, 125 West 55 th Street and 540 Madison Avenue is based on an allocation of the purchase prices at the date of acquisition, in accordance with SFAS No. 141. Depreciation and amortization expense is computed over an estimated useful life of 40 years for the building and over the shorter of the useful life or the related lease term (weighted-average of approximately 8.9 years for the General Motors Building and weighted-average of approximately 6.0 years for Two Grand Central Tower, 125 West 55th Street and 540 Madison Avenue) for the tenant improvements and leasing costs (including the value allocated to acquired in-place leases). |
The following table summarizes the allocation of the purchase prices, in accordance with SFAS No. 141, at the dates of acquisition (in thousands).
| The General Motors Building |
2 Grand Central, 125 West 55th & 540 Madison |
|||||||
| Land |
$ | 1,139,394 | $ | 375,273 | ||||
| Building and improvements |
1,957,257 | 760,431 | ||||||
| Tenant improvements |
76,384 | 24,242 | ||||||
| Tenant leasing costs |
574,004 | 88,940 | ||||||
| Below market assumed debt adjustment |
101,395 | 14,419 | ||||||
| Below market rents |
(1,057,256 | ) | (107,395 | ) | ||||
| Total aggregate purchase price |
$ | 2,791,178 | $ | 1,155,910 | ||||
| Less: Indebtedness assumed, net |
(1,606,000 | ) | (573,433 | ) | ||||
| Net assets acquired |
$ | 1,185,178 | $ | 582,477 | ||||
| (4) |
Reflects the Company’s share (60%) of the pro forma income from the General Motors Building, Two Grand Central Tower, 125 West 55th Street and 540 Madison Avenue joint ventures. |
| (5) | Reflects the elimination of the pro forma interest income associated with the Company’s $270.0 million partner loan, which corresponding interest expense is included in Note (2). |
| (B) | Reflects the pro forma management fee revenue associated with the property management agreements entered into between the Company and the joint ventures. Under the terms of the agreements, the Company earns management fees equal to 2% of gross revenues. |
| (C) |
Reflects the pro forma reduction in interest income as a result of the cash used for the Company’s investment in the General Motors Building joint venture. The net cash used by the Company totaled approximately $510.0 million, which amount is net of the proceeds from a draw from its unsecured revolving credit facility totaling $200.0 million. The Company’s investment in the unconsolidated joint ventures that own Two Grand Central Tower, 125 West 55th Street and 540 Madison Avenue was financed with a draw from its unsecured revolving credit facility. |
| (D) |
Reflects the pro forma increase in interest expense associated with (1) the Company’s $200.0 million draw from its unsecured revolving credit facility, which draw was used to fund a portion of the consideration for the Company’s interest in the General Motors Building joint venture and (2) the portion of the Company’s draw from its unsecured revolving credit facility, which draw was used to fund the consideration for the Company’s interest in the Two Grand Central Tower, 125 West 55th Street and 540 Madison Avenue joint ventures. The aggregate pro forma interest expense would increase by an additional $0.7 million and $0.3 million for the year ended December 31, 2007 and the six months ended June 30, 2008, respectively, if interest rates on the unsecured revolving credit facility were 1/8th of a percentage point higher. |
| (E) |
Reflects the pro forma adjustment to Minority Interest in the Operating Partnership related to the minority interest holders’ share of the adjustments to income resulting from the investment in the General Motors Building, Two Grand Central Tower, 125 West 55th Street and 540 Madison Avenue joint ventures. |
Exhibit 23.1
CONSENT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
We hereby consent to the incorporation by reference in the Registration Statements on Form S-3 (File Numbers 333-144859, 333-141257, 333-135190, 333-135189, 333-135187, 333-132871, 333-116556, 333-101255, 333-92402, 333-36142, 333-39114, 333-40618, 333-51024, 333-58694, 333-60219, 333-61799, 333-64902, 333-68379, 333-69375, 333-70765, 333-80513, 333-81355, 333-82498, 333-83859, 333-83861, 333-83863, 333-83867, 333-83869, 333-86585, and 333-91425) and on Form S-8 (File Numbers 333-52845, 333-54550, 333-70321, and 333-81824) of Boston Properties, Inc. of our report dated October 24, 2008 with respect to the Combined Statements of Revenue over Certain Operating Expenses of Two Grand Central Tower, 125 West 55th Street and 540 Madison Avenue for the year ended December 31, 2007, which report is included in this Form 8-K/A of Boston Properties, Inc., dated as of August 12, 2008.
/s/ Pannell Kerr Forster, PC
Pannell Kerr Forster, PC
Boston, Massachusetts
October 24, 2008