FORM 10-Q
Table of Contents

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 


 

FORM 10-Q

 


 

x QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

 

For the Quarterly Period Ended September 30, 2005

 

¨ TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

 

For the transition period from              to             

 

Commission File Number 0-50209

 


 

BOSTON PROPERTIES LIMITED PARTNERSHIP

(Exact name of Registrant as specified in its Charter)

 


 

Delaware   04-3372948
(State or other jurisdiction
of incorporation or organization)
  (IRS Employer Id. Number)
111 Huntington Avenue
Boston, Massachusetts
  02199
(Address of principal executive offices)   (Zip Code)

 

Registrant’s telephone number, including area code: (617) 236-3300

 


 

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.    Yes  x    No  ¨

 

Indicate by check mark whether the registrant is an accelerated filer (as defined in Rule 12b-2 of the Exchange Act.)    Yes  x    No  ¨

 

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).    Yes  ¨    No  x

 



Table of Contents

BOSTON PROPERTIES LIMITED PARTNERSHIP

 

FORM 10-Q

 

for the quarter ended September 30, 2005

 

TABLE OF CONTENTS

 

          Page

PART I.

  

FINANCIAL INFORMATION

    

ITEM 1.

  

Consolidated Financial Statements (Unaudited):

    
    

a)  Consolidated Balance Sheets as of September 30, 2005 and December 31, 2004

   1
    

b)  Consolidated Statements of Operations for the three and nine months ended September 30, 2005 and 2004

   2
    

c)  Consolidated Statements of Comprehensive Income for the three and nine months ended September 30, 2005 and 2004

   3
    

d)  Consolidated Statements of Cash Flows for the nine months ended September 30, 2005 and 2004.

   4
    

e)  Notes to the Consolidated Financial Statements

   6

ITEM 2.

  

Management’s Discussion and Analysis of Financial Condition and Results of Operations

   26

ITEM 3.

  

Quantitative and Qualitative Disclosures about Market Risk

   61

ITEM 4.

  

Controls and Procedures

   62

PART II.

  

OTHER INFORMATION

    

ITEM 1.

  

Legal Proceedings

   63

ITEM 2.

  

Unregistered Sales of Equity Securities and Use of Proceeds

   63

ITEM 3.

  

Defaults Upon Senior Securities

   63

ITEM 4.

  

Submission of Matters to a Vote of Security Holders

   63

ITEM 5.

  

Other Information

   63

ITEM 6.

  

Exhibits

   63

SIGNATURES

   65


Table of Contents

PART I. FINANCIAL INFORMATION

 

ITEM 1—Consolidated Financial Statements.

 

BOSTON PROPERTIES LIMITED PARTNERSHIP

CONSOLIDATED BALANCE SHEETS

(Unaudited)

(in thousands, except for unit amounts)

 

    September 30,
2005


    December 31,
2004


 
ASSETS                

Real estate, at cost

  $ 8,644,647     $ 8,918,480  

Construction in progress

    144,009       35,063  

Land held for future development

    240,878       218,401  

Real estate held for sale, net

    444       —    

Less: accumulated depreciation

    (1,232,125 )     (1,139,778 )
   


 


Total real estate

    7,797,853       8,032,166  

Cash and cash equivalents

    450,577       239,344  

Cash held in escrows

    27,552       24,755  

Investments in marketable securities

    37,500       —    

Tenant and other receivables (net of allowance for doubtful accounts $2,476 and $2,879, respectively)

    32,463       25,500  

Accrued rental income (net of allowance of $3,931 and $4,252, respectively)

    292,289       251,236  

Deferred charges, net

    239,443       254,950  

Prepaid expenses and other assets

    63,859       38,630  

Investments in unconsolidated joint ventures

    96,311       80,955  
   


 


Total assets

  $ 9,037,847     $ 8,947,536  
   


 


LIABILITIES, REDEEMABLE PARTNERSHIP UNITS AND
PARTNERS’ CAPITAL
               

Liabilities:

               

Mortgage notes payable

  $ 3,450,904     $ 3,541,131  

Unsecured senior notes (net of discount of $4,037 and $4,317, respectively)

    1,470,963       1,470,683  

Unsecured line of credit

    —         —    

Accounts payable and accrued expenses

    81,730       94,451  

Distributions payable

    443,437       91,428  

Interest rate contract

    —         1,164  

Accrued interest payable

    39,443       50,670  

Other liabilities

    137,526       91,300  
   


 


Total liabilities

    5,624,003       5,340,827  
   


 


Commitments and contingencies

    —         —    
   


 


Minority interests in property partnerships

    19,076       26,912  
   


 


Redeemable partnership units—3,701,335 and 4,082,335 preferred units outstanding (4,857,395 and 5,357,399 common units at redemption value, if converted) at September 30, 2005 and December 31, 2004, respectively, and 21,794,544 and 21,722,004 common units outstanding at redemption value at September 30, 2005 and December 31, 2004, respectively

    1,889,622       1,751,225  
   


 


Partners’ capital—1,342,954 and 1,320,425 general partner units and 111,157,933 and 109,000,060 limited partner units outstanding at September 30, 2005 and December 31, 2004, respectively (such amounts are inclusive of accumulated other comprehensive loss and unearned compensation of $12,022 and $5,564, respectively at September 30, 2005 and $15,637 and $6,103, respectively at December 31, 2004)

    1,505,146       1,828,572  
   


 


Total liabilities, redeemable partnership units and partners’ capital

  $ 9,037,847     $ 8,947,536  
   


 


 

The accompanying notes are an integral part of these financial statements.

 

1


Table of Contents

BOSTON PROPERTIES LIMITED PARTNERSHIP

CONSOLIDATED STATEMENTS OF OPERATIONS

(Unaudited)

 

    Three months ended
September 30,


    Nine months ended
September 30,


 
    2005

    2004

    2005

    2004

 
    (in thousands, except for per unit amounts)  

Revenue

                               

Rental:

                               

Base rent

  $ 274,522     $ 273,603     $ 830,627     $ 790,889  

Recoveries from tenants

    43,969       43,381       129,165       123,228  

Parking and other

    13,470       15,645       41,516       42,916  
   


 


 


 


Total rental revenue

    331,961       332,629       1,001,308       957,033  

Hotel revenue

    20,139       19,768       54,207       52,112  

Development and management services

    4,923       5,832       13,596       15,115  

Interest and other

    4,763       908       9,337       9,526  
   


 


 


 


Total revenue

    361,786       359,137       1,078,448       1,033,786  
   


 


 


 


Expenses

                               

Operating:

                               

Rental

    111,112       108,754       326,051       309,715  

Hotel

    13,786       13,709       40,051       38,763  

General and administrative

    13,270       13,002       42,335       38,095  

Interest

    75,700       77,698       233,287       226,792  

Depreciation and amortization

    65,255       64,980       199,172       180,628  

Losses from early extinguishments of debt

    —         —         12,896       6,258  
   


 


 


 


Total expenses

    279,123       278,143       853,792       800,251  
   


 


 


 


Income before minority interests in property partnerships, income from unconsolidated joint ventures, gains on sales of real estate and land held for development, discontinued operations and preferred distributions and allocation of undistributed earnings

    82,663       80,994       224,656       233,535  

Minority interests in property partnerships

    1,527       1,447       4,651       3,124  

Income from unconsolidated joint ventures

    1,117       460       3,299       2,716  
   


 


 


 


Income before gains on sales of real estate and land held for development, discontinued operations and preferred distributions and allocation of undistributed earnings

    85,307       82,901       232,606       239,375  

Gains on sales of real estate

    —         —         126,978       9,822  

Gains on sales of land held for development

    —         —         1,445       —    
   


 


 


 


Income before discontinued operations and preferred distributions and allocation of undistributed earnings

    85,307       82,901       361,029       249,197  

Discontinued operations:

                               

Income (loss) from discontinued operations

    (88 )     (998 )     (686 )     1,638  

Gains on sales of real estate from discontinued operations

    —         5,129       10,671       32,125  
   


 


 


 


Net income before preferred distributions and allocation of undistributed earnings

    85,219       87,032       371,014       282,960  

Preferred distributions and allocation of undistributed earnings

    (15,766 )     (3,954 )     (23,278 )     (13,910 )
   


 


 


 


Net income available to common unitholders

  $ 69,453     $ 83,078     $ 347,736     $ 269,050  
   


 


 


 


Basic earnings per common unit:

                               

Income available to common unitholders before discontinued operations

  $ 0.52     $ 0.61     $ 2.55     $ 1.85  

Discontinued operations

    —         0.03       0.07       0.26  
   


 


 


 


Net income available to common unitholders

  $ 0.52     $ 0.64     $ 2.62     $ 2.11  
   


 


 


 


Weighted average number of common units outstanding

    133,381       130,141       132,582       127,423  
   


 


 


 


Diluted earnings per common unit:

                               

Income available to common unitholders before discontinued operations

  $ 0.51     $ 0.60     $ 2.51     $ 1.82  

Discontinued operations

    —         0.03       0.07       0.26  
   


 


 


 


Net income available to common unitholders

  $ 0.51     $ 0.63     $ 2.58     $ 2.08  
   


 


 


 


Weighted average number of common and common equivalent units outstanding

    135,695       132,383       134,862       129,649  
   


 


 


 


 

The accompanying notes are an integral part of these financial statements

 

2


Table of Contents

BOSTON PROPERTIES LIMITED PARTNERSHIP

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

(Unaudited)

 

     Three months ended
September 30,


   Nine months ended
September 30,


     2005

   2004

   2005

   2004

     (in thousands)

Net income before preferred distributions and allocation of undistributed earnings

   $ 85,219    $ 87,032    $ 371,014    $ 282,960

Other comprehensive income:

                           

Effective portion of interest rate contracts

     3,092      —        3,092      —  

Amortization of interest rate contracts

     174      174      523      523
    

  

  

  

Other comprehensive income

     3,266      174      3,615      523
    

  

  

  

Comprehensive income

   $ 88,485    $ 87,206    $ 374,629    $ 283,483
    

  

  

  

 

The accompanying notes are an integral part of these financial statements

 

3


Table of Contents

BOSTON PROPERTIES LIMITED PARTNERSHIP

CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited)

 

     For the nine months ended
September 30,


 
     2005

    2004

 
     (in thousands)  

Cash flows from operating activities:

                

Net income before preferred distributions and allocation of undistributed earnings

   $ 371,014     $ 282,960  

Adjustments to reconcile net income before preferred distributions and allocation of undistributed earnings to net cash provided by operating activities:

                

Depreciation and amortization

     199,358       182,981  

Non-cash portion of interest expense

     3,918       4,098  

Non-cash compensation expense

     5,640       3,166  

Losses from early extinguishments of debt

     2,042       —    

Minority interests in property partnerships

     (4,651 )     5,881  

Earnings in excess of distributions from unconsolidated joint ventures

     568       932  

Gains on sales of real estate and land held for development

     (139,094 )     (50,788 )

Change in assets and liabilities:

                

Cash held in escrows

     (2,797 )     (2,816 )

Tenant and other receivables, net

     (11,173 )     5,489  

Accrued rental income, net

     (52,391 )     (41,237 )

Prepaid expenses and other assets

     (23,431 )     (18,764 )

Accounts payable and accrued expenses

     (5,162 )     (3,902 )

Interest rate contract

     (1,164 )     (5,263 )

Accrued interest payable

     (11,227 )     (9,924 )

Other liabilities

     (1,579 )     (7,955 )

Tenant leasing costs

     (25,198 )     (41,194 )
    


 


Total adjustments

     (66,341 )     20,704  
    


 


Net cash provided by operating activities

     304,673       303,664  
    


 


Cash flows from investing activities:

                

Acquisitions/additions to real estate

     (245,411 )     (217,509 )

Investments in marketable securities

     (37,500 )     —    

Net investments in unconsolidated joint ventures

     (1,667 )     (5,914 )

Net proceeds from the sales of real estate and land held for development

     472,647       103,779  
    


 


Net cash provided by (used in) investing activities

     188,069       (119,644 )
    


 


 

The accompanying notes are an integral part of these financial statements

 

4


Table of Contents

BOSTON PROPERTIES LIMITED PARTNERSHIP

CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited)

 

     For the nine months ended
September 30,


 
     2005

    2004

 
     (in thousands)  

Cash flows from financing activities:

                

Borrowings on unsecured line of credit

     —         140,000  

Repayments of unsecured line of credit

     —         (203,000 )

Proceeds from mortgage notes payable

     810,003       160,019  

Repayments of mortgage notes payable

     (900,230 )     (203,887 )

Proceeds from a real estate financing transaction

     47,934       —    

Distributions

     (272,997 )     (254,231 )

Net proceeds from the issuance of common units

     475       291,041  

Partner contributions

     43,478       89,058  

Distributions to minority interest holders, net

     (5,670 )     (7,308 )

Deferred financing costs

     (4,502 )     (4,525 )
    


 


Net cash provided by (used in) financing activities

     (281,509 )     7,167  
    


 


Net increase in cash and cash equivalents

     211,233       191,187  

Cash and cash equivalents, beginning of period

     239,344       22,686  
    


 


Cash and cash equivalents, end of period

   $ 450,577     $ 213,873  
    


 


Supplemental disclosures:

                

Cash paid for interest

   $ 243,889     $ 242,746  
    


 


Interest capitalized

   $ 3,293     $ 10,128  
    


 


Non-cash investing and financing activities:

                

Additions to real estate included in accounts payable

   $ 3,263     $ 9,141  
    


 


Mortgage notes payable assumed in connection with the acquisition of real estate

   $ —       $ 107,894  
    


 


Mortgage note payable assigned in connection with the sale of real estate

   $ —       $ 5,193  
    


 


Distributions declared but not paid

   $ 443,437     $ 90,942  
    


 


Conversions of Redeemable partnership units to Partners’ capital

   $ 22,462     $ 52,814  
    


 


Issuance of restricted securities to employees and directors

   $ 11,680     $ 9,708  
    


 


 

The accompanying notes are an integral part of these financial statements

 

5


Table of Contents

BOSTON PROPERTIES LIMITED PARTNERSHIP

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 

1. Organization

 

Boston Properties Limited Partnership (the “Company”), a Delaware limited partnership, is the entity through which Boston Properties, Inc., a self-administered and self-managed real estate investment trust (“REIT”), conducts substantially all of its business and owns (either directly or through subsidiaries) substantially all of its assets. Boston Properties, Inc. is the sole general partner of the Company and at September 30, 2005 owned an approximate 80.8% (80.0% at September 30, 2004) general and limited partnership interest in the Company. Partnership interests in the Company are denominated as “common units of partnership interest” (also referred to as “OP Units”), “long term incentive units of partnership interest” (also referred to as “LTIP Units”) or “preferred units of partnership interest” (also referred to as “Preferred Units”).

 

Unless specifically noted otherwise, all references to OP Units exclude units held by Boston Properties, Inc. A holder of an OP Unit may present such OP Unit to the Company for redemption at any time (subject to restrictions agreed upon at the time of issuance of OP Units to particular holders that may restrict such redemption right for a period of time, generally one year from issuance). Upon presentation of an OP Unit for redemption, the Company must redeem such OP Unit for cash equal to the then value of a share of common stock of Boston Properties, Inc. (“Common Stock”). In lieu of a cash redemption, Boston Properties, Inc. may elect to acquire such OP Unit for one share of Common Stock. Because the number of shares of Common Stock outstanding at all times equals the number of OP Units that Boston Properties, Inc. owns, one share of Common Stock is generally the economic equivalent of one OP Unit, and the quarterly distribution that may be paid to the holder of an OP Unit equals the quarterly dividend that may be paid to the holder of a share of Common Stock. An LTIP Unit is generally the economic equivalent of a share of restricted common stock of Boston Properties, Inc. LTIP Units, whether vested or not, will receive the same quarterly per unit distributions as OP Units, which equal per share dividends on Common Stock (See Note 12).

 

At September 30, 2005, there was one series of Preferred Units outstanding (i.e., Series Two Preferred Units). The Series Two Preferred Units bear a distribution that is set in accordance with an amendment to the partnership agreement of the Company. Preferred Units may also be converted into OP Units at the election of the holder thereof or the Company in accordance with the amendment to the partnership agreement (See also Note 8).

 

All references to the Company refer to Boston Properties Limited Partnership and its consolidated subsidiaries, collectively, unless the context otherwise requires.

 

Properties

 

At September 30, 2005, the Company owned or had interests in a portfolio of 123 commercial real estate properties (125 and 126 properties at December 31, 2004 and September 30, 2004, respectively) (the “Properties”) aggregating approximately 42.0 million net rentable square feet (approximately 44.1 million and 44.2 million net rentable square feet at December 31, 2004 and September 30, 2004, respectively), including three properties under construction and one redevelopment/expansion project collectively totaling approximately 1.1 million net rentable square feet and structured parking for approximately 28,602 vehicles containing approximately 8.7 million square feet. At September 30, 2005, the Properties consist of:

 

    117 office properties, including 100 Class A office properties (including three properties under construction) and 17 Office/Technical properties;

 

    three hotels;

 

    two retail properties; and

 

    one industrial property.

 

6


Table of Contents

BOSTON PROPERTIES LIMITED PARTNERSHIP

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS—(Continued)

 

The Company owns or controls undeveloped land parcels totaling approximately 530.8 acres. In addition, the Company has a 25% interest in the Boston Properties Office Value-Added Fund, L.P. (the “Value-Added Fund”), which is a strategic partnership with two institutional investors through which the Company intends to pursue the acquisition of value-added investments in assets within its existing markets. The Company’s investments through the Value-Added Fund are not included in its portfolio information or any other portfolio level statistics. At September 30, 2005, the Value-Added Fund had one investment in an office complex in Herndon, Virginia.

 

The Company considers Class A office properties to be centrally located buildings that are professionally managed and maintained, that attract high-quality tenants and command upper-tier rental rates, and that are modern structures or have been modernized to compete with newer buildings. The Company considers Office/Technical properties to be properties that support office, research and development and other technical uses.

 

2. Basis of Presentation and Summary of Significant Accounting Policies

 

Boston Properties, Inc. does not have any other significant assets, liabilities or operations, other than its investment in the Company, nor does it have employees of its own. The Company, not Boston Properties, Inc., executes all significant business relationships. All majority-owned subsidiaries and affiliates over which the Company has financial and operating control, and variable interest entities (“VIE”s) in which the Company has determined it is the primary beneficiary, are included in the consolidated financial statements. All significant intercompany balances and transactions have been eliminated in consolidation. The Company accounts for all other unconsolidated joint ventures using the equity method of accounting. Accordingly, the Company’s share of the earnings of these joint ventures and companies is included in consolidated net income.

 

The accompanying interim financial statements are unaudited; however, the financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America for interim financial information and in conjunction with the rules and regulations of the Securities and Exchange Commission. Accordingly, they do not include all of the disclosures required by accounting principles generally accepted in the United States of America for complete financial statements. In the opinion of management, all adjustments (consisting solely of normal recurring matters) necessary for a fair presentation of the financial statements for these interim periods have been included. The results of operations for the interim periods are not necessarily indicative of the results to be obtained for other interim periods or for the full fiscal year. These financial statements should be read in conjunction with the Company’s financial statements and notes thereto contained in the Company’s annual report on Form 10-K for its fiscal year ended December 31, 2004.

 

Summary of Significant Accounting Policies

 

Stock-based employee compensation plan

 

At September 30, 2005, Boston Properties, Inc. has stock-based employee compensation plans. Effective January 1, 2005, the Company adopted the fair value recognition provisions of Financial Accounting Standards Board (“FASB”) Statement of Financial Accounting Standards (“SFAS”) No. 123, “Accounting for Stock-Based Compensation,” as amended by SFAS No. 148, “Accounting for Stock-Based Compensation—Transition and Disclosure, an amendment of FASB Statement No. 123,” using the modified prospective application method for stock compensation awards. In addition, effective January 1, 2005, the Company adopted early SFAS No. 123 (revised) (“SFAS No. 123R”), “Share-Based Payment,” which revised the fair value based method of accounting for share-based payment liabilities, forfeitures and modifications of stock-based awards and clarified SFAS No. 123’s guidance in several areas, including measuring fair value, classifying an award as equity or as a liability and attributing compensation cost to reporting periods. In 2003, Boston Properties, Inc. transitioned to granting restricted stock and/or LTIP Units (at the election of the eligible employee), as opposed to granting

 

7


Table of Contents

BOSTON PROPERTIES LIMITED PARTNERSHIP

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS—(Continued)

 

stock options, as its primary vehicle for employee equity compensation under its stock-based employee compensation plan. The Company had previously accounted for its stock-based employee compensation plans under the recognition and measurement principles of the Accounting Principles Board (“APB”) Opinion No. 25, “Accounting for Stock Issued to Employees,” and related interpretations. All outstanding options had an exercise price equal to the market value of the underlying common stock on the date of grant, and all outstanding options are currently exercisable. As a result, the following table only illustrates the effect on net income available to common unitholders and earnings per common unit if the Company had applied the fair value recognition provisions to stock-based employee compensation for the three and nine months ended September 30, 2004.

 

    For the three months
ended September 30,


    For the nine months
ended September 30,


 
    2005

  2004

    2005

  2004

 
    (in thousands, except for per unit amounts)  

Net income available to common unitholders

  $ 69,453   $ 83,078     $ 347,736   $ 269,050  

Deduct:

                           

Total stock-based employee compensation expense determined under the fair value method for all awards

    —       (469 )     —       (1,407 )
   

 


 

 


Pro forma net income available to common unitholders

  $ 69,453   $ 82,609     $ 347,736   $ 267,643  
   

 


 

 


Earnings per unit:

                           

Basic—as reported

  $ 0.52   $ 0.64     $ 2.62   $ 2.11  
   

 


 

 


Basic—pro forma

  $ 0.52   $ 0.63     $ 2.62   $ 2.10  
   

 


 

 


Diluted—as reported

  $ 0.51   $ 0.63     $ 2.58   $ 2.08  
   

 


 

 


Diluted—pro forma

  $ 0.51   $ 0.62     $ 2.58   $ 2.06  
   

 


 

 


 

3. Real Estate Activity During the Nine Months Ended September 30, 2005

 

Held for Sale

 

On August 5, 2005, the Company executed a contract for the sale of 40-46 Harvard Street, an industrial property totaling approximately 152,000 net rentable square feet located in Westwood, Massachusetts, at a sale price of approximately $7.8 million. Effective September 20, 2005, the Company held a non-refundable deposit from the buyer totaling $0.4 million. This property has been categorized as “held for sale” at September 30, 2005 in accordance with the provisions of SFAS No. 144 “Accounting for the Impairment or Disposal of Long-Lived Assets.” The Company completed the sale on November 7, 2005 (See Note 16). This property has been categorized as discontinued operations in the accompanying Consolidated Statements of Operations (See Note 10).

 

Dispositions

 

On February 23, 2005, the Company sold a parcel of land at the Prudential Center located in Boston, Massachusetts for a net sale price of approximately $31.5 million and an additional obligation of the buyer to fund an estimated $18.6 million of future costs at the Prudential Center (of which approximately $17.5 million has been received as of September 30, 2005) for aggregate proceeds of $50.1 million. Due to the structure of the transaction and certain continuing involvement provisions related to the development of the property, this transaction does not qualify as a sale for financial reporting purposes and has been accounted for as a financing transaction. Under the financing method, the cost of real estate and other assets totaling approximately $44.4 million continues to be reflected within the accompanying Consolidated Balance Sheets and the cash received from the buyer totaling approximately $49.0 million has been recorded in “Other liabilities” within the accompanying Consolidated Balance Sheets. At such time as the continuing involvement provisions expire or otherwise are terminated, the

 

8


Table of Contents

BOSTON PROPERTIES LIMITED PARTNERSHIP

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS—(Continued)

 

Company will record the transaction as a sale for financial reporting purposes and the gain on sale will be recognized in accordance with the provisions of SFAS No. 66 “Accounting for Sales of Real Estate.”

 

On February 28, 2005, the Company sold Decoverly Four and Five, consisting of two undeveloped land parcels located in Rockville, Maryland for net cash proceeds of approximately $5.3 million, resulting in a gain on sale of approximately $1.4 million.

 

On April 20, 2005, the Company completed the sale of the Old Federal Reserve, a Class A office property totaling approximately 150,000 net rentable square feet located in San Francisco, California, at a sale price of approximately $46.8 million. Net cash proceeds totaled approximately $45.9 million, resulting in a gain on sale of approximately $10.7 million. This property has been categorized as discontinued operations in the accompanying Consolidated Statements of Operations (See Note 10).

 

On May 12, 2005, the Company completed the sale of 100 East Pratt Street, a 639,000 net rentable square foot Class A office property located in Baltimore, Maryland, for approximately $207.5 million. Net cash proceeds totaled approximately $92.8 million after the repayment of mortgage indebtedness of $84.0 million, a prepayment penalty of approximately $6.5 million and unfunded tenant obligations and other closing costs totaling $24.2 million, resulting in a gain on sale of approximately $56.1 million. Due to the Company’s continuing involvement through an agreement with the buyer to manage the property for a fee after the sale, this property has not been categorized as discontinued operations in the accompanying Consolidated Statements of Operations (See Note 10).

 

On May 16, 2005, the Company completed the sale of Riverfront Plaza, a 910,000 net rentable square foot Class A office property located in Richmond, Virginia, for approximately $247.1 million. Net proceeds totaled approximately $129.9 million after the repayment of mortgage indebtedness of $104.0 million, a prepayment penalty of approximately $4.3 million and unfunded tenant obligations and other closing costs totaling $8.9 million, resulting in a gain on sale of approximately $70.8 million. Due to the Company’s continuing involvement through an agreement with the buyer to manage the property for a fee after the sale, this property has not been categorized as discontinued operations in the accompanying Consolidated Statements of Operations (See Note 10).

 

4. Investments in Unconsolidated Joint Ventures

 

The investments in unconsolidated joint ventures consist of the following at September 30, 2005:

 

Entity

   Property

   Nominal %
Ownership


 

Square 407 Limited Partnership

   Market Square North    50.0 %

The Metropolitan Square Associates LLC

   Metropolitan Square    51.0 % (1)

BP/CRF 265 Franklin Street Holdings LLC

   265 Franklin Street    35.0 %

BP/CRF 901 New York Avenue LLC

   901 New York Avenue    25.0 % (2)

New Jersey & H Street LLC

   801 New Jersey Avenue    50.0 % (3)

Wisconsin Place Entities

   Wisconsin Place    23.9 % (3)(4)

Boston Properties Office Value-Added Fund, L.P.

   Worldgate Plaza    25.0 % (2)

KEG Associates I, LLC

   505 9th Street    50.0 % (3)

(1) This joint venture is accounted for under the equity method due to substantive participating rights of the outside partner.
(2) The Company’s economic ownership can increase based on the achievement of certain return thresholds.
(3) The property is not in operation (i.e., under construction, undeveloped land or lease of undeveloped land).
(4) Represents the Company’s effective ownership interest. The Company has a 66.67%, 5% and 0% interest in the office, retail and residential joint venture entities, respectively, each of which owns a 33.33% interest in the entity developing and owning the land and infrastructure of the project.

 

9


Table of Contents

BOSTON PROPERTIES LIMITED PARTNERSHIP

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS—(Continued)

 

Certain of the Company’s joint venture agreements include provisions whereby, at certain specified times, each partner has the right to initiate a purchase or sale of its interest in the joint ventures at an agreed upon fair value. Under these provisions, the Company is not compelled to purchase the interest of its outside joint venture partners.

 

On March 8, 2005, the Company entered into a joint venture with an unrelated third party to develop a build-to-suit Class A office building totaling 323,000 net rentable square feet at 505 9th Street in Washington, D.C. The joint venture partner contributed the land for a 50% interest. The joint venture subsequently entered into a 15-year lease with a law firm to occupy 230,000 net rentable square feet of the building. On September 26, 2005, the joint venture commenced construction on the project. In conjunction with the commencement of construction, the Company issued 253,860 OP Units and cash of approximately $4.9 million to the owners of its joint venture partner as consideration for the Company’s 50% interest in the joint venture.

 

On March 11, 2005, the Wisconsin Place joint venture entity, which owns and is developing the land and infrastructure components of the project (the “Land and Infrastructure Entity”), obtained construction financing totaling $96.5 million collateralized by the Wisconsin Place development project in Chevy Chase, Maryland. Wisconsin Place is a mixed-use development project consisting of office, retail and residential properties. The construction financing bears interest at a variable rate equal to LIBOR plus 1.50% per annum and matures in March 2009 with a one-year extension option. The Company has guaranteed approximately $4.6 million of the loan amount on behalf of the Land and Infrastructure Entity.

 

The Company placed-in-service 901 New York Avenue, a 539,000 net rentable square foot Class A office property located in Washington, D.C., in which the Company has a 25% interest. At September 30, 2005, the property was 96% leased.

 

The combined summarized balance sheets of the unconsolidated joint ventures are as follows:

 

     September 30,
2005


   December 31,
2004


     (in thousands)
ASSETS              

Real estate and development in process, net

   $ 708,666    $ 639,257

Other assets

     77,303      86,756
    

  

Total assets

   $ 785,969    $ 726,013
    

  

LIABILITIES AND MEMBERS’/PARTNERS’ EQUITY              

Mortgage and notes payable (1)

   $ 560,410    $ 531,492

Other liabilities

     11,365      10,535

Members’/Partners’ equity

     214,194      183,986
    

  

Total liabilities and members’/partners’ equity

   $ 785,969    $ 726,013
    

  

Company’s share of equity

   $ 93,578    $ 78,177

Basis differentials (2)

     2,733      2,778
    

  

Carrying value of the Company’s investments in unconsolidated joint ventures

   $ 96,311    $ 80,955
    

  


(1) The Company and its partner in the 901 New York Avenue venture had agreed to guarantee up to $3.0 million and $9.0 million, respectively, of mortgage financing on behalf of the joint venture entity. The joint venture partner had pledged cash for its $9.0 million guarantee. The guarantees were released by the lender in April 2005.

 

10


Table of Contents

BOSTON PROPERTIES LIMITED PARTNERSHIP

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS—(Continued)

 

The Company and its third-party joint venture partners in the Wisconsin Place ventures have guaranteed the seller financing totaling $23.5 million related to the acquisition of the land by the Land and Infrastructure Entity. The fair value of the Company’s stand-ready obligation related to the issuance of this guarantee is immaterial. In addition, the Company has agreed to guarantee up to approximately $4.6 million of the construction loan on behalf of the Land and Infrastructure Entity.

 

(2) This amount represents the aggregate difference between the Company’s historical cost basis reflected and the basis reflected at the joint venture level, which is typically amortized over the life of the related asset. Basis differentials occur primarily upon the transfer of assets that were previously owned by the Company into a joint venture. In addition, certain acquisition, transaction and other costs may not be reflected in the net assets at the joint venture level.

 

The combined summarized statements of operations of the joint ventures are as follows:

 

     For the three months
ended September 30,


   For the nine months
ended September 30,


     2005

   2004

   2005

   2004

     (in thousands)    (in thousands)

Total revenue

   $ 23,972    $ 14,882    $ 71,295    $ 49,231

Expenses

                           

Operating

     7,847      5,146      23,125      15,359

Interest

     8,166      5,032      24,103      15,941

Depreciation and amortization

     5,773      3,527      16,686      10,808
    

  

  

  

Total expenses

     21,786      13,705      63,914      42,108
    

  

  

  

Net income

   $ 2,186    $ 1,177    $ 7,381    $ 7,123
    

  

  

  

Company’s share of net income

   $ 1,117    $ 460    $ 3,299    $ 2,716
    

  

  

  

 

5. Mortgage Notes Payable

 

On February 17, 2005, the Company obtained construction financing of up to $47.2 million collateralized by the Capital Gallery property in Washington, D.C. Capital Gallery is a Class A office property currently totaling approximately 397,000 net rentable square feet. The purpose of the financing is to fund a portion of the cost of an expansion project at the property. The expansion project entails removing a three-story low-rise section of the property comprised of 100,000 net rentable square feet from in-service status and redeveloping it into a ten-story office building. Upon completion, the total complex size will approximate 610,000 net rentable square feet. The construction financing bears interest at a variable rate equal to LIBOR plus 1.65% per annum and matures in February 2008. At September 30, 2005, the outstanding balance on the construction loan facility was $8.5 million. The construction financing is provided by the same lender as the existing mortgage loan collateralized by the property, which, at September 30, 2005, had an outstanding principal balance of approximately $51.0 million and bears interest at a fixed rate equal to 8.24% per annum with a maturity in August 2006. The agreement with the lender provides an extension provision for the existing mortgage loan to coincide with the February 2008 maturity date of the construction financing.

 

On April 12, 2005, the Company obtained construction financing of up to $125.0 million collateralized by its Seven Cambridge Center development project located in Cambridge, Massachusetts. Seven Cambridge Center is a fully-leased, build-to-suit project with approximately 231,000 net rentable square feet of office, research laboratory and retail space plus parking for approximately 800 cars. The construction financing bears interest at a variable rate equal to LIBOR plus 1.25% per annum and matures in April 2007 with a one-year extension option. At September 30, 2005, the outstanding balance on the construction loan facility was $73.6 million.

 

11


Table of Contents

BOSTON PROPERTIES LIMITED PARTNERSHIP

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS—(Continued)

 

In connection with the sale of the Old Federal Reserve on April 20, 2005, the Company modified the mortgage loans collateralized by Embarcadero Center One, Two and the Old Federal Reserve properties totaling approximately $293.8 million. The modification consisted solely of the release of the Old Federal Reserve property from the collateral in exchange for the payment of a release fee totaling approximately $0.6 million. As the modification was not considered substantial, the Company has amortized the release fee and remaining unamortized deferred financing costs over the remaining term of the modified mortgage loans using the effective interest method.

 

On May 12, 2005, the Company modified its $83.8 million mortgage loan collateralized by 601 and 651 Gateway Boulevard located in South San Francisco, California. The loan required monthly payments equal to the net cash flow from the property which was allocated first to interest based on a rate of 3.50% per annum with the remainder applied to principal. The loan was scheduled to mature in September 2006 with an option held by the lender, subject to certain conditions, to extend the term to October 2010. If extended, the loan was to require payments of principal and interest at a fixed interest rate of 8.00% per annum based on a 27-year amortization period. The loan provided for the payment of contingent interest up to a maximum of $10.8 million, under certain circumstances, during the extension period. The modified mortgage loan of $83.8 million matures on December 31, 2005 and continues to require monthly payments equal to the net cash flow from the property, which will be allocated first to interest based on a rate of 3.50% per annum with the remainder applied to principal, through the end of the term, with a balloon payment due at maturity. In addition, the Company has guaranteed the repayment of the mortgage loan. The Company has not recognized any gain or loss as a result of the modification, and has accounted for the modified terms prospectively.

 

In connection with the sale of 100 East Pratt Street on May 12, 2005, the Company repaid the mortgage loans collateralized by the property totaling approximately $84.0 million. During the nine months ended September 30, 2005, the Company recognized a loss from early extinguishment of debt totaling approximately $6.7 million, consisting of prepayment fees of approximately $6.5 million and the write-off of unamortized deferred financing costs of approximately $0.2 million. The mortgage loans bore interest at a fixed rate of 6.73% per annum and were scheduled to mature in November 2008.

 

In connection with the sale of Riverfront Plaza on May 16, 2005, the Company repaid the mortgage loan collateralized by the property totaling approximately $104.0 million. During the nine months ended September 30, 2005, the Company recognized a loss from early extinguishment of debt totaling approximately $4.3 million, consisting of a prepayment fee. The mortgage loan bore interest at a fixed rate of 6.61% per annum and was scheduled to mature in February 2008.

 

On June 21, 2005, the Company refinanced its construction loan facility collateralized by Times Square Tower located in New York City. The original construction loan facility totaled $475.0 million and was comprised of two tranches. The first tranche consisted of a $300.0 million loan commitment bearing interest at LIBOR plus 0.90% per annum and maturing in January 2006. The first tranche included a provision for a one-year extension at the option of the Company. The second tranche consisted of a $175.0 million term loan bearing interest at LIBOR plus 1.00% per annum and maturing in January 2007. On June 21, 2005, the outstanding balance under the construction loan facility was $448.4 million. During the nine months ended September 30, 2005, the Company recognized a loss from early extinguishment of debt totaling approximately $1.8 million, consisting of the write-off of unamortized deferred financing costs. The new mortgage loan totaling $475.0 million bears interest at a variable rate equal to LIBOR plus 0.50% per annum and matures on July 9, 2008. The new mortgage loan includes provisions for two one-year extensions at the option of the Company. In addition, the Company entered into an agreement to cap the interest rate at 10.5% per annum.

 

On July 19, 2005, the Company refinanced at maturity its mortgage loan collateralized by 599 Lexington Avenue located in New York City. The mortgage loan totaling $225.0 million bore interest at a fixed rate of

 

12


Table of Contents

BOSTON PROPERTIES LIMITED PARTNERSHIP

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS—(Continued)

 

7.00% per annum. The mortgage loan was refinanced through a $225.0 million secured draw from the Company’s revolving credit facility.

 

During August 2005, the Company entered into forward-starting interest rate swap contracts which fix the ten-year treasury rate for a financing in February 2007 at a weighted-average rate of 4.32% per annum on notional amounts aggregating $425.0 million, which go into effect in February 2007 and expire in February 2017. The Company entered into the interest rate swap contracts designated and qualifying as a cash flow hedges to reduce its exposure to the variability in future cash flows attributable to changes in the Treasury rate in contemplation of obtaining ten-year fixed-rate financing in early 2007. SFAS No. 133, “Accounting for Derivative Instruments and Hedging Activities” (“SFAS No. 133”), as amended and interpreted, establishes accounting and reporting standards for derivative instruments. The Company has formally documented all of its relationships between hedging instruments and hedged items, as well as its risk-management objective and strategy for undertaking various hedge transactions. The Company also assesses and documents, both at the hedging instrument’s inception and on an ongoing basis, whether the derivatives that are used in hedging transactions are highly effective in offsetting changes in cash flows associated with the hedged items. All components of the forward-starting interest rate swap contracts were included in the assessment of hedge effectiveness. At September 30, 2005, derivatives with a fair value of $3.4 million were included in Prepaid Expenses and Other Assets and derivatives with a fair value of $0.3 million were included in Other Liabilities within the Company’s Consolidated Balance Sheet. The Company has recorded the changes in fair value of the swap contracts related to the effective portion of the interest rate contracts totaling approximately $3.1 million in Accumulated Other Comprehensive Income (Loss) within the Company’s Consolidated Balance Sheet. The amount of hedge ineffectiveness was not material. The accumulated comprehensive income (loss) will be reclassified to interest expense over the term of the forecasted fixed-rate debt. The Company does not expect to reclassify any amounts recorded within accumulated other comprehensive income (loss) relating to the forward-starting interest rate swap contracts within the next twelve months.

 

6. Unsecured Line of Credit

 

On May 19, 2005, the Company modified its $605.0 million unsecured revolving credit facility (the “Unsecured Line of Credit”) by extending the maturity date from January 17, 2006 to October 30, 2007, with a provision for a one-year extension at the option of the Company, subject to certain conditions, and by reducing the per annum variable interest rate on outstanding balances from Eurodollar plus 0.70% to Eurodollar plus 0.65% per annum. Under the Unsecured Line of Credit, a facility fee equal to 15 basis points per annum is payable in quarterly installments. The interest rate and facility fee are subject to adjustment in the event of a change in the Company’s unsecured debt ratings. The Unsecured Line of Credit involves a syndicate of lenders. The Unsecured Line of Credit contains a competitive bid option that allows banks that are part of the lender consortium to bid to make loan advances to the Company at a reduced Eurodollar rate. For those lenders that participated in both the original facility and the modified facility, the initial direct debt issuance costs and the costs incurred with the modification are being amortized over the new term of the facility. For the lender that did not participate in the modification, the Company has reflected the write-off of the unamortized initial direct debt issuance costs as an extinguishment of debt, which did not have a significant impact on the Company’s Consolidated Financial Statements. At September 30, 2005, the Company had an outstanding balance of $225.0 million which is collateralized by the Company’s 599 Lexington Avenue property and therefore is included in Mortgage Notes Payable in the Company’s Consolidated Balance Sheet.

 

The terms of the Unsecured Line of Credit require that the Company maintain a number of customary financial and other covenants on an ongoing basis, including: (1) a leverage ratio not to exceed 60%, however for a single period of not more than five consecutive quarters the leverage ratio can exceed 60% (but may not exceed 65%), (2) a secured debt leverage ratio not to exceed 55%, (3) a fixed charge coverage ratio of at least 1.40,

 

13


Table of Contents

BOSTON PROPERTIES LIMITED PARTNERSHIP

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS—(Continued)

 

(4) an unsecured leverage ratio not to exceed 60%, (5) a minimum net worth requirement, (6) an unsecured interest coverage ratio of at least 1.75 and (7) limitations on permitted investments, development, partially owned entities, business outside of commercial real estate and commercial non-office properties.

 

7. Commitments and Contingencies

 

General

 

In the normal course of business, the Company guarantees its performance of services or indemnifies third parties against its negligence.

 

The Company has letter of credit and performance obligations of approximately $19.7 million related to lender and development requirements.

 

The Company and its third-party joint venture partners have guaranteed the seller financing totaling $23.5 million related to the acquisition of the land by the WP Project Developer LLC, the Land and Infrastructure Entity of the Wisconsin Place joint venture entities. In addition, the Company has agreed to guarantee up to approximately $4.6 million of the construction loan on behalf of WP Project Developer LLC.

 

The Company had agreed to guarantee up to $3.0 million of mortgage financing on behalf of its 901 New York Avenue joint venture entity. The guarantee was released by the lender in April 2005.

 

The Company’s agreement for its Citigroup Center joint venture includes a provision whereby, after a certain specified time, the joint venture partner has the right to initiate a purchase or sale of its interest in the joint venture. Under this provision, the Company is compelled to purchase, at fair value, the joint venture partner’s interest. Certain of the Company’s other joint venture agreements include provisions whereby, at certain specified times, each partner has the right to initiate a purchase or sale of its interest in the joint ventures. Under these other provisions, the Company is not compelled to purchase the interest of its outside joint venture partners.

 

Insurance

 

The Company carries insurance coverage on its properties of types and in amounts and with deductibles that it believes are in line with coverage customarily obtained by owners of similar properties. In response to the uncertainty in the insurance market following the terrorist attacks of September 11, 2001, the Federal Terrorism Risk Insurance Act, or TRIA, was enacted in November 2002 to require regulated insurers to make available coverage for certified acts of terrorism (as defined by the statute) through December 31, 2004, which date was extended to December 31, 2005 by the United States Department of Treasury on June 18, 2004. TRIA expires on December 31, 2005, and the Company cannot currently anticipate whether it will be extended. Effective as of April 15, 2005, the Company’s property insurance program per occurrence limits were increased from $890 million to $1 billion, including coverage for both “certified” and “non-certified” acts of terrorism as defined by TRIA. The Company also carries nuclear, biological and chemical terrorism insurance coverage (“NBC Coverage”) for “certified” acts of terrorism as defined by TRIA, which is provided by IXP, Inc. as a direct insurer. Effective as of April 1, 2005, the Company extended the NBC Coverage to March 1, 2006 and the per occurrence limit for the NBC Coverage was increased from $640 million to $890 million. Effective as of May 2, 2005, this limit for NBC Coverage was increased to $1 billion. Under TRIA, the NBC Coverage is backstopped by the Federal Government after the payment of the required deductible and 10% coinsurance. In the event TRIA is not extended beyond December 31, 2005, (1) the NBC Coverage provided by IXP will terminate, and (2) a portion of the Company’s coverage for what would have constituted “certified” and “non-certified” acts of terrorism (other than NBC Coverage) had TRIA not expired will terminate and the Company will have the right to replace a portion of such terminated coverage. In the event TRIA is extended on terms which could expose

 

14


Table of Contents

BOSTON PROPERTIES LIMITED PARTNERSHIP

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS—(Continued)

 

IXP to a material increase in risk, the Company may elect to terminate the NBC coverage provided by IXP. The Company intends to continue to monitor the scope, nature and cost of available terrorism insurance and maintain insurance in amounts and on terms that are commercially reasonable.

 

The Company also currently carries earthquake insurance on its properties located in areas known to be subject to earthquakes in an amount and subject to deductibles and self-insurance that it believes is commercially reasonable. Specifically, the Company currently carries earthquake insurance which covers its San Francisco portfolio with a $120 million per occurrence limit and a $120 million aggregate limit, $20 million of which is provided by IXP, Inc., as a direct insurer. The amount of the Company’s earthquake insurance coverage may not be sufficient to cover losses from earthquakes. As a result of increased costs of coverage and limited availability, the amount of third-party earthquake insurance that the Company may be able to purchase on commercially reasonable terms may be reduced. In addition, the Company may discontinue earthquake insurance on some or all of its properties in the future if the premiums exceed the Company’s estimation of the value of the coverage.

 

In January 2002, the Company formed a wholly-owned taxable REIT subsidiary, IXP, Inc., or IXP, to act as a captive insurance company and be one of the elements of its overall insurance program. IXP acts as a direct insurer with respect to a portion of the Company’s earthquake insurance coverage for its Greater San Francisco properties and its NBC Coverage for “certified acts of terrorism” under TRIA. Insofar as the Company owns IXP, it is responsible for its liquidity and capital resources, and the accounts of IXP are part of the Company’s consolidated financial statements. If the Company experiences a loss and IXP is required to pay under its insurance policy, the Company would ultimately record the loss to the extent of IXP’s required payment. Therefore, insurance coverage provided by IXP should not be considered as the equivalent of third-party insurance, but rather as a modified form of self-insurance.

 

The Company continues to monitor the state of the insurance market in general, and the scope and costs of coverage for acts of terrorism in particular, but it cannot anticipate what coverage will be available on commercially reasonable terms in future policy years. There are other types of losses, such as from wars or the presence of mold at the Company’s properties, for which it cannot obtain insurance at all or at a reasonable cost. With respect to such losses and losses from acts of terrorism, earthquakes or other catastrophic events, if the Company experiences a loss that is uninsured or that exceeds policy limits, it could lose the capital invested in the damaged properties, as well as the anticipated future revenues from those properties. Depending on the specific circumstances of each affected property, it is possible that the Company could be liable for mortgage indebtedness or other obligations related to the property. Any such loss could materially and adversely affect the Company’s business and financial condition and results of operations.

 

8. Redeemable Partnership Units

 

As of September 30, 2005, redeemable partnership units consisted of 21,413,724 OP Units, 380,820 LTIP Units and 3,701,335 Series Two Preferred Units (or 4,857,395 OP Units on an as converted basis) held by parties other than Boston Properties, Inc.

 

On August 15, 2005, the Company paid a distribution on its outstanding Series Two Preferred Units of $0.89239 per unit.

 

During August 2005, 381,000 Series Two Preferred Units were converted by the holders into 500,000 OP Units. The OP Units were subsequently presented by the holders for redemption and were redeemed by Boston Properties, Inc., as general partner of the Company, in exchange for an equal number of shares of Common Stock of Boston Properties, Inc. The aggregate book value of the Preferred Units that were converted, as measured for each Preferred Unit on the date of its conversion, was approximately $13.2 million. In addition, the Company paid the accrued preferred distributions due to the holders of Preferred Units that were converted.

 

15


Table of Contents

BOSTON PROPERTIES LIMITED PARTNERSHIP

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS—(Continued)

 

The Preferred Units at September 30, 2005 consist solely of 3,701,335 Series Two Preferred Units, which bear a preferred distribution equal to the greater of (1) the distribution which would have been paid in respect of the Series Two Preferred Unit had such Series Two Preferred Unit been converted into an OP Unit (including both regular and special distributions) or (2) an increasing rate, ranging from 5.00% to 7.00% per annum (7.00% for the three months ended September 30, 2005 and 2004) on a liquidation preference of $50.00 per unit, and are convertible into OP Units at a rate of $38.10 per Preferred Unit (1.312336 OP Units for each Preferred Unit). Distributions to holders of Preferred Units are recognized on a straight-line basis that approximates the effective interest method.

 

On July 21, 2005, Boston Properties, Inc., as general partner of the Company, declared a special cash distribution on the OP Units and LTIP Units in the amount of $2.50 per unit payable on October 31, 2005 to unitholders of record as of the close of business on September 30, 2005. The special cash distribution is in addition to the regular quarterly distribution of $0.68 per unit which was declared by Boston Properties, Inc., as general partner of the Company, on September 19, 2005 and paid on October 31, 2005 to unitholders of record as of the close of business on September 30, 2005.

 

Holders of Series Two Preferred Units will participate in the special cash distribution on an as-converted basis in connection with their regular February 2006 distribution payment as provided for in the Company’s partnership agreement. As a result, the Company has accrued approximately $12.1 million related to the special cash distribution payable to holders of the Series Two Preferred Units and has allocated earnings to the Series Two Preferred Units of approximately $12.1 million, which amount has been reflected in Preferred Distributions and Allocation of Undistributed Earnings within the Consolidated Statements of Operations for the three and nine months ended September 30, 2005.

 

On July 29, 2005, the Company paid a distribution on the OP Units and LTIP Units in the amount of $0.68 per unit to holders of record as of the close of business on June 30, 2005.

 

On September 26, 2005, the Company issued 253,860 OP Units to the owners of its joint venture partner as consideration for the Company’s 50% interest in the joint venture which is developing 505 9th Street in Washington, D.C.

 

Due to the redemption option and the conversion option existing outside the control of the Company, such OP Units and Preferred Units are not included in Partners’ Capital and are reflected in the Consolidated Balance Sheets at an amount equivalent to the value of such units had such units been redeemed at September 30, 2005 and December 31, 2004, respectively. Included in preferred distributions in the Consolidated Statements of Operations is accretion of approximately $0.4 million, $0.5 million, $1.3 million and $1.6 million for the three and nine months ended September 30, 2005 and 2004, respectively, which represents the accretion of Preferred Units from the value of the units at issuance to the liquidation value.

 

9. Partners’ Capital

 

As of September 30, 2005, Boston Properties, Inc. owned 1,342,954 general partner units and 111,157,933 limited partner units.

 

On July 21, 2005, Boston Properties, Inc., as general partner of the Company, declared a special cash distribution of $2.50 per OP Unit payable on October 31, 2005 to unitholders of record as of the close of business on September 30, 2005. The special cash distribution is in addition to the regular quarterly distribution of $0.68 per OP Unit which was declared by Boston Properties, Inc., as general partner of the Company, on September 19, 2005 and paid on October 31, 2005 to unitholders of record as of the close of business on September 30, 2005.

 

16


Table of Contents

BOSTON PROPERTIES LIMITED PARTNERSHIP

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS—(Continued)

 

On July 29, 2005, the Company paid a distribution in the amount of $0.68 per OP Unit to unitholders of record as of the close of business on June 30, 2005.

 

During the nine months ended September 30, 2005, the Company issued 913,976 OP Units to Boston Properties, Inc. in connection with the redemption of an equal number of redeemable partnership units.

 

During the nine months ended September 30, 2005, the Company issued 1,240,060 OP Units to Boston Properties, Inc. in connection with the exercise of options to purchase shares of Common Stock by certain employees.

 

10. Discontinued Operations

 

Effective January 1, 2002, the Company adopted the provisions of SFAS No. 144, “Accounting for the Impairment or Disposal of Long-Lived Assets.” SFAS No. 144 requires that long-lived assets that are to be disposed of by sale be measured at the lesser of (1) book value or (2) fair value less cost to sell. In addition, it requires that one accounting model be used for long-lived assets to be disposed of by sale and broadens the presentation of discontinued operations to include more disposal transactions.

 

At September 30, 2005, the Company had designated as held for sale 40-46 Harvard Street, an industrial property totaling approximately 152,000 net rentable square feet located in Westwood, Massachusetts. The Company completed the sale on November 7, 2005 (See Note 16). The sale price exceeded the carrying value of the property. The Company has presented this property as discontinued operations in the accompanying Consolidated Statements of Operations for all periods presented.

 

During the nine months ended September 30, 2005, the Company sold the following operating properties:

 

    Old Federal Reserve, a Class A office property totaling approximately 150,000 net rentable square feet located in San Francisco, California;

 

    100 East Pratt Street, a Class A office property totaling approximately 639,000 net rentable square feet located in Baltimore, Maryland; and

 

    Riverfront Plaza, a Class A office property totaling approximately 910,000 net rentable square feet located in Richmond, Virginia.

 

During the year ended December 31, 2004, the Company sold the following operating properties:

 

    430 Rozzi Place, an industrial property totaling 20,000 net rentable square feet located in South San Francisco, California;

 

    Hilltop Office Center, a complex of nine office/technical properties totaling approximately 143,000 net rentable square feet located in South San Francisco, California;

 

    Sugarland Business Park—Building Two, an office/technical property totaling approximately 59,000 net rentable square feet located in Herndon, Virginia;

 

    Decoverly Two, Three, Six and Seven, consisting of Two Class A office properties totaling approximately 155,000 net rentable square feet and two land parcels, one of which is subject to a ground lease, located in Rockville, Maryland;

 

    The Arboretum, a Class A office property totaling approximately 96,000 net rentable square feet located in Reston, Virginia;

 

    38 Cabot Boulevard, an industrial property totaling approximately 161,000 net rentable square feet located in Langhorne, Pennsylvania;

 

17


Table of Contents

BOSTON PROPERTIES LIMITED PARTNERSHIP

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS—(Continued)

 

    Sugarland Business Park—Building One, an office/technical property totaling approximately 52,000 net rentable square feet located in Herndon, Virginia;

 

    204 Second Avenue, a Class A office property totaling approximately 41,000 net rentable square feet located in Waltham, Massachusetts; and

 

    560 Forbes Boulevard, an industrial property totaling approximately 40,000 net rentable square feet located in South San Francisco, California.

 

Due to the Company’s continuing involvement in the management, for a fee, of the 100 East Pratt Street, Riverfront Plaza and Hilltop Office Center properties through agreements with the buyers, these properties are not categorized as discontinued operations in the accompanying Consolidated Statements of Operations. As a result, the gains on sales related to 100 East Pratt Street, Riverfront Plaza and Hilltop Office Center have been reflected under the caption “Gains on sales of real estate,” in the Consolidated Statements of Operations. The Company has presented the other properties listed above as discontinued operations in its Consolidated Statements of Operations for the three and nine months ended September 30, 2005 and 2004, as applicable.

 

The following table summarizes income from discontinued operations (net of minority interest in property partnership) and the related realized gains on sales of real estate from discontinued operations (net of minority interest in property partnership) for the three and nine months ended September 30, 2005 and 2004 (in thousands):

 

     For the three months
ended September 30,


    For the nine months
ended September 30,


 
         2005    

    2004

    2005

    2004

 

Total revenue

   $ 19     $ 933     $ 223     $ 7,251  

Operating expenses

     (105 )     (798 )     (723 )     (3,096 )

Interest expense

     —         —         —         —    

Depreciation and amortization

     (2 )     (1,080 )     (186 )     (2,353 )

Minority interest in property partnership

     —         (53 )     —         (164 )
    


 


 


 


Income (loss) from discontinued operations (net of minority interests)

   $ (88 )   $ (998 )   $ (686 )   $ 1,638  
    


 


 


 


Realized gains on sales of real estate

   $ —       $ 5,129     $ 10,671     $ 33,637  

Minority interest in property partnership

     —         —         —         (1,512 )
    


 


 


 


Realized gains on sales of real estate (net of minority interests)

   $ —       $ 5,129     $ 10,671     $ 32,125  
    


 


 


 


 

The Company’s application of SFAS No. 144 results in the presentation of the net operating results of these qualifying properties sold or held for sale during 2005 and 2004 as income from discontinued operations for the three and nine months ended September 30, 2005 and 2004. In addition, SFAS No. 144 results in the gains on sale of these qualifying properties to be reflected as gains on sales of real estate from discontinued operations in the accompanying Consolidated Statements of Operations. The application of SFAS No. 144 does not have an impact on net income available to common unitholders. SFAS No. 144 only impacts the presentation of these properties within the Consolidated Statements of Operations.

 

11. Earnings Per Common Unit

 

Earnings per common unit have been computed pursuant to the provisions of SFAS No. 128. The following table provides a reconciliation of both the net income and the number of common units used in the computation of basic earnings per common unit, which is calculated by dividing net income available to common unitholders

 

18


Table of Contents

BOSTON PROPERTIES LIMITED PARTNERSHIP

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS—(Continued)

 

by the weighted-average number of common units outstanding during the period. During 2004, the Company adopted EITF 03-6 “Participating Securities and the Two-Class Method under FASB 128” (“EITF 03-6”), which provides further guidance on the definition of participating securities. Pursuant to EITF 03-6, the Company’s Series Two Preferred Units, which are reflected as Redeemable Partnership Units in the Company’s Consolidated Balance Sheets, are considered participating securities and are included in the computation of basic and diluted earnings per common unit of the Company if the effect of applying the if-converted method is dilutive. The terms of the Series Two Preferred Units enable the holders to obtain OP Units of the Company, as well as Common Stock of Boston Properties, Inc. Accordingly, for the reporting periods in which the Company’s net income is in excess of distributions paid on the OP Units, LTIP Units and Series Two Preferred Units, such income is allocated to the OP Units, LTIP Units and Series Two Preferred Units in proportion to their respective interests and the impact is included in the Company’s consolidated basic and diluted earnings per common unit computation. Prior periods of the Company have been restated to conform to the provisions of EITF 03-6. There were no amounts required to be allocated to the Series Two Preferred Units for the three and nine months ended September 30, 2005 and the three months ended September 30, 2004. For the nine months ended September 30, 2004, approximately $0.7 million was allocated to the Series Two Preferred Units in excess of distributions paid during the reporting period and is included in the Company’s computation of basic and diluted earnings per common unit. Other potentially dilutive common units, and the related impact on earnings are considered when calculating diluted earnings per common unit.

 

     For the three months ended September 30, 2005

 
     Income
(Numerator)


    Units
(Denominator)


   Per Unit
Amount


 
     (in thousands, except for per unit amounts)  

Basic Earnings:

                     

Income available to common unitholders before discontinued operations

   $ 69,541     133,381    $ 0.52  

Discontinued operations

     (88 )   —        —    
    


 
  


Net income available to common unitholders

     69,453     133,381      0.52  

Effect of Dilutive Securities:

                     

Stock Based Compensation

     —       2,314      (0.01 )

Diluted Earnings:

                     
    


 
  


Net income

   $ 69,453     135,695    $ 0.51  
    


 
  


     For the three months ended September 30, 2004

 
     Income
(Numerator)


    Units
(Denominator)


   Per Unit
Amount


 
     (in thousands, except for per unit amounts)  

Basic Earnings:

                     

Income available to common unitholders before discontinued operations

   $ 78,947     130,141    $ 0.61  

Discontinued operations

     4,131     —        0.03  
    


 
  


Net income available to common unitholders

     83,078     130,141      0.64  

Effect of Dilutive Securities:

                     

Stock Based Compensation

     —       2,242      (0.01 )

Diluted Earnings:

                     
    


 
  


Net income

   $ 83,078     132,383    $ 0.63  
    


 
  


 

19


Table of Contents

BOSTON PROPERTIES LIMITED PARTNERSHIP

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS—(Continued)

 

     For the nine months ended September 30, 2005

 
     Income
(Numerator)


   Units
(Denominator)


   Per Unit
Amount


 
     (in thousands, except for per unit amounts)  

Basic Earnings:

                    

Income available to common unitholders before discontinued operations

   $ 337,751    132,582    $ 2.55  

Discontinued operations

     9,985    —        0.07  
    

  
  


Net income available to common unitholders

     347,736    132,582      2.62  

Effect of Dilutive Securities:

                    

Stock Based Compensation

     —      2,280      (0.04 )

Diluted Earnings:

                    
    

  
  


Net income

   $ 347,736    134,862    $ 2.58  
    

  
  


     For the nine months ended September 30, 2004

 
     Income
(Numerator)


   Units
(Denominator)


   Per Unit
Amount


 
     (in thousands, except for per unit amounts)  

Basic Earnings:

                    

Income available to common unitholders before discontinued operations

   $ 235,287    127,423    $ 1.85  

Discontinued operations

     33,763    —        0.26  
    

  
  


Net income available to common unitholders

     269,050    127,423      2.11  

Effect of Dilutive Securities:

                    

Stock Based Compensation

     —      2,226      (0.03 )

Diluted Earnings:

                    
    

  
  


Net income

   $ 269,050    129,649    $ 2.08  
    

  
  


 

12. Stock Option and Incentive Plan

 

During the nine months ended September 30, 2005, Boston Properties, Inc. issued 12,317 shares of restricted stock and, as general partner of the Company, issued 211,408 LTIP Units under the stock option and incentive plan. The shares of restricted stock and LTIP Units were valued at an aggregate of approximately $0.7 million and $10.5 million, respectively, based on observable market prices for similar instruments. An LTIP Unit is generally the economic equivalent of a share of restricted stock in Boston Properties, Inc. The aggregate value of the LTIP Units is not included in Unearned Compensation within Consolidated Balance Sheets as it is reflected within Redeemable Partnership Units. Employees vest in restricted stock and LTIP Units over a five-year term. Restricted stock and LTIP Units are measured at fair value on the date of grant based on the number of shares or units granted, as adjusted for estimated forfeitures, and recognized as expense over the requisite service period. Dividends or distributions paid on both vested and unvested shares and units of restricted stock and LTIP Units are charged directly to Partners’ Capital and Redeemable Partnership Units, respectively, in the Consolidated Balance Sheets. In addition, in accordance with the modified prospective application transition provisions of SFAS No. 123R, the Company has recognized compensation expense of approximately $50,000 relating to unvested stock options of Boston Properties, Inc. for the nine months ended September 30, 2005. All outstanding stock options of Boston Properties, Inc. are currently exercisable. Equity-based compensation expense, which is reflected in General and Administrative Expense in the Consolidated Statements of Operations, associated with all equity compensation plans was approximately $1.5 million and $1.0 million for the three months ended September 30, 2005 and 2004, respectively, and $5.2 million and $3.2 million during the nine months ended September 30, 2005 and 2004, respectively.

 

20


Table of Contents

BOSTON PROPERTIES LIMITED PARTNERSHIP

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS—(Continued)

 

In connection with the declaration of the special cash distribution of $2.50 per OP Unit and LTIP Unit paid on October 31, 2005 to unitholders of record on September 30, 2005 (and the corresponding dividend of $2.50 per share of Boston Properties, Inc.’s common stock), Boston Properties, Inc. approved adjustments to all outstanding stock option awards that were intended to ensure that its employees, directors and other persons who hold such stock options are not disadvantaged by the planned special cash distribution/dividend. The exercise prices and number of all outstanding options were adjusted such that each option had the same fair value to the holder before and after giving effect to the payment of the special cash distribution/dividend. Accordingly, pursuant to the provisions of SFAS No. 123R, no compensation cost has been recognized in the Consolidated Statements of Operations in connection with such adjustments. As a result, effective as of the close of business on September 27, 2005, 4,325,656 outstanding stock options of Boston Properties, Inc. with a weighted-average exercise price of $38.96 were adjusted to 4,481,864 outstanding options with a weighted-average exercise price of $37.61. There were no other adjustments to the terms of the outstanding stock option awards.

 

13. Segment Information

 

The Company’s segments are based on the Company’s method of internal reporting which classifies its operations by both geographic area and property type. The Company’s segments by geographic area are Greater Boston, Greater Washington, D.C., Midtown Manhattan, Greater San Francisco and New Jersey. Segments by property type include: Class A Office, Office/Technical, Industrial and Hotels.

 

Asset information by segment is not reported because the Company does not use this measure to assess performance. Therefore, depreciation and amortization expense is not allocated among segments. Interest and other income, development and management services, general and administrative expenses, interest expense, depreciation and amortization expense and losses from early extinguishments of debt are not included in Net Operating Income as the internal reporting addresses these items on a corporate level.

 

Net Operating Income is not a measure of operating results or cash flows from operating activities as measured by accounting principles generally accepted in the United States of America, and it is not indicative of cash available to fund cash needs and should not be considered an alternative to cash flows as a measure of liquidity. All companies may not calculate Net Operating Income in the same manner. The Company considers Net Operating Income to be an appropriate supplemental measure to net income because it helps both investors and management to understand the core operations of the Company’s properties.

 

21


Table of Contents

BOSTON PROPERTIES LIMITED PARTNERSHIP

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS—(Continued)

 

Information by geographic area and property type:

 

Three months ended September 30, 2005 (dollars in thousands):

 

    Greater
Boston


    Greater
Washington, D.C.


    Midtown
Manhattan


   

Greater

San Francisco


    New Jersey

    Total

 

Rental Revenue:

                                               

Class A

  $ 73,206     $ 51,382     $ 135,490     $ 49,395     $ 16,646     $ 326,119  

Office/Technical

    2,026       3,816       —         —         —         5,842  

Industrial

    —         —         —         —         —         —    

Hotels

    20,139       —         —         —         —         20,139  
   


 


 


 


 


 


Total

    95,371       55,198       135,490       49,395       16,646       352,100  
   


 


 


 


 


 


% of Total

    27.08 %     15.68 %     38.48 %     14.03 %     4.73 %     100.00 %

Operating Expenses:

                                               

Class A

    26,381       13,447       44,095       18,970       7,010       109,903  

Office/Technical

    429       780       —         —         —         1,209  

Industrial

    —         —         —         —         —         —    

Hotels

    13,786       —         —         —         —         13,786  
   


 


 


 


 


 


Total

    40,596       14,227       44,095       18,970       7,010       124,898  
   


 


 


 


 


 


% of Total

    32.51 %     11.39 %     35.30 %     15.19 %     5.61 %     100.00 %
   


 


 


 


 


 


Net Operating Income

  $ 54,775     $ 40,971     $ 91,395     $ 30,425     $ 9,636     $ 227,202  
   


 


 


 


 


 


% of Total

    24.11 %     18.03 %     40.23 %     13.39 %     4.24 %     100.00 %

 

Three months ended September 30, 2004 (dollars in thousands):

 

    Greater
Boston


    Greater
Washington, D.C.


    Midtown
Manhattan


   

Greater

San Francisco


    New Jersey

    Total

 

Rental Revenue:

                                               

Class A

  $ 72,875     $ 62,048     $ 126,589     $ 49,339     $ 16,016     $ 326,867  

Office/Technical

    2,088       3,674       —         —         —         5,762  

Industrial

    —         —         —         —         —         —    

Hotels

    19,768       —         —         —         —         19,768  
   


 


 


 


 


 


Total

    94,731       65,722       126,589       49,339       16,016       352,397  
   


 


 


 


 


 


% of Total

    26.89 %     18.65 %     35.92 %     14.00 %     4.54 %     100.00 %

Operating Expenses:

                                               

Class A

    25,554       16,942       40,102       18,425       6,557       107,580  

Office/Technical

    467       707       —         —         —         1,174  

Industrial

    —         —         —         —         —         —    

Hotels

    13,709       —         —         —         —         13,709  
   


 


 


 


 


 


Total

    39,730       17,649       40,102       18,425       6,557       122,463  
   


 


 


 


 


 


% of Total

    32.44 %     14.41 %     32.75 %     15.05 %     5.35 %     100.00 %
   


 


 


 


 


 


Net Operating Income

  $ 55,001     $ 48,073     $ 86,487     $ 30,914     $ 9,459     $ 229,934  
   


 


 


 


 


 


% of Total

    23.93 %     20.91 %     37.61 %     13.44 %     4.11 %     100.00 %

 

22


Table of Contents

BOSTON PROPERTIES LIMITED PARTNERSHIP

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS—(Continued)

 

Nine months ended September 30, 2005 (dollars in thousands):

 

    Greater
Boston


    Greater
Washington, D.C.


    Midtown
Manhattan


   

Greater

San Francisco


    New Jersey

    Total

 

Rental Revenue:

                                               

Class A

  $ 220,331     $ 171,120     $ 393,657     $ 149,011     $ 49,580     $ 983,699  

Office/Technical

    6,384       11,225       —         —         —         17,609  

Industrial

    —         —         —         —         —         —    

Hotels

    54,207       —         —         —         —         54,207  
   


 


 


 


 


 


Total

    280,922       182,345       393,657       149,011       49,580       1,055,515  
   


 


 


 


 


 


% of Total

    26.61 %     17.28 %     37.29 %     14.12 %     4.70 %     100.00 %

Operating Expenses:

                                               

Class A

    79,307       45,256       122,342       54,685       20,725       322,315  

Office/Technical

    1,417       2,319       —         —         —         3,736  

Industrial

    —         —         —         —         —         —    

Hotels

    40,051       —         —         —         —         40,051  
   


 


 


 


 


 


Total

    120,775       47,575       122,342       54,685       20,725       366,102  
   


 


 


 


 


 


% of Total

    32.99 %     12.99 %     33.42 %     14.94 %     5.66 %     100.00 %
   


 


 


 


 


 


Net Operating Income

  $ 160,147     $ 134,770     $ 271,315     $ 94,326     $ 28,855     $ 689,413  
   


 


 


 


 


 


% of Total

    23.23 %     19.55 %     39.35 %     13.68 %     4.19 %     100.00 %

 

Nine months ended September 30, 2004 (dollars in thousands):

 

    Greater
Boston


    Greater
Washington, D.C.


    Midtown
Manhattan


   

Greater

San Francisco


    New Jersey

    Total

 

Rental Revenue:

                                               

Class A

  $ 213,752     $ 178,109     $ 352,447     $ 143,514     $ 52,164     $ 939,986  

Office/Technical

    6,425       10,488       —         134       —         17,047  

Industrial

    —         —         —         —         —         —    

Hotels

    52,112       —         —         —         —         52,112  
   


 


 


 


 


 


Total

    272,289       188,597       352,447       143,648       52,164       1,009,145  
   


 


 


 


 


 


% of Total

    26.98 %     18.69 %     34.93 %     14.23 %     5.17 %     100.00 %

Operating Expenses:

                                               

Class A

    73,775       49,481       108,311     $ 53,220       21,065       305,852  

Office/Technical

    1,572       2,255       —         36       —         3,863  

Industrial

    —         —         —         —         —         —    

Hotels

    38,763       —         —         —         —         38,763  
   


 


 


 


 


 


Total

    114,110       51,736       108,311       53,256       21,065       348,478  
   


 


 


 


 


 


% of Total

    32.75 %     14.85 %     31.08 %     15.28 %     6.04 %     100.00 %
   


 


 


 


 


 


Net Operating Income

  $ 158,179     $ 136,861     $ 244,136     $ 90,392     $ 31,099     $ 660,667  
   


 


 


 


 


 


% of Total

    23.94 %     20.72 %     36.95 %     13.68 %     4.71 %     100.00 %

 

23


Table of Contents

BOSTON PROPERTIES LIMITED PARTNERSHIP

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS—(Continued)

 

The following is a reconciliation of net operating income to net income available to common unitholders:

 

    

Three months

ended September 30,


   

Nine months

ended September 30,


 
     2005

    2004

    2005

    2004

 
     (in thousands)     (in thousands)  

Net operating income

   $ 227,202     $ 229,934     $ 689,413     $ 660,667  

Add:

                                

Development and management services income

     4,923       5,832       13,596       15,115  

Interest and other income

     4,763       908       9,337       9,526  

Minority interests in property partnerships

     1,527       1,447       4,651       3,124  

Income from unconsolidated joint ventures

     1,117       460       3,299       2,716  

Gains on sales of real estate

     —         —         126,978       9,822  

Gains on sales of land held for development

     —         —         1,445       —    

Income (loss) from discontinued operations

     (88 )     (998 )     (686 )     1,638  

Gains on sales of real estate from discontinued operations

     —         5,129       10,671       32,125  

Less:

                                

General and administrative expense

     (13,270 )     (13,002 )     (42,335 )     (38,095 )

Interest expense

     (75,700 )     (77,698 )     (233,287 )     (226,792 )

Depreciation and amortization expense

     (65,255 )     (64,980 )     (199,172 )     (180,628 )

Losses from early extinguishments of debt

     —         —         (12,896 )     (6,258 )

Preferred distributions and allocation of undistributed earnings

     (15,766 )     (3,954 )     (23,278 )     (13,910 )
    


 


 


 


Net income available to common unitholders

   $ 69,453     $ 83,078     $ 347,736     $ 269,050  
    


 


 


 


 

14. Newly Issued Accounting Standards

 

In December 2004, the FASB issued SFAS No. 123R, “Share-Based Payment” (“SFAS No. 123R”). SFAS No. 123R replaces SFAS No. 123, “Accounting for Stock Issued to Employees.” SFAS No. 123R requires the compensation cost relating to share-based payment transactions be recognized in financial statements and be measured based on the fair value of the equity instrument issued. SFAS No. 123R is effective as of the first annual reporting period beginning after June 15, 2005. The Company adopted the fair value recognition provisions of SFAS No. 123R prospectively to all employee awards granted, modified, or settled on or after January 1, 2005, and applied the modified prospective application transition provisions, upon adoption. All of Boston Properties, Inc.’s remaining unvested stock options vested on January 17, 2005. As a result, the Company’s adoption of SFAS No. 123R did not have a material impact on the Company’s cash flows, results of operations, financial position, or liquidity.

 

In May 2005, the FASB issued SFAS No. 154, “Accounting Changes and Error Corrections—A Replacement of APB Opinion No. 20 and SFAS Statement No. 3” (“SFAS No. 154”). SFAS No. 154 changes the requirements for the accounting and reporting of a change in accounting principle by requiring retrospective application to prior periods’ financial statements of the change in accounting principle, unless it is impracticable to do so. SFAS No. 154 also requires that a change in depreciation or amortization for long-lived, non-financial assets be accounted for as a change in accounting estimate effected by a change in accounting principle. SFAS No. 154 is effective for accounting changes and corrections of errors made in fiscal years beginning after December 15, 2005. The Company does not expect the adoption of SFAS No. 154 to have a material impact on the Company’s cash flows, results of operations, financial position, or liquidity.

 

In June 2005, the FASB ratified the consensus reached by the Emerging Issues Task Force (“EITF”) regarding EITF 04-5, “Investor’s Accounting for an Investment in a Limited Partnership When the Investor is the Sole General Partner and the Limited Partners Have Certain Rights” (“EITF 04-5”). The conclusion provides a

 

24


Table of Contents

BOSTON PROPERTIES LIMITED PARTNERSHIP

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS—(Continued)

 

framework for addressing the question of when a sole general partner, as defined in EITF 04-5, should consolidate a limited partnership. Pursuant to EITF 04-5, the general partner of a limited partnership should consolidate a limited partnership unless the limited partners have either (a) the substantive ability to dissolve the limited partnership or otherwise remove the general partners without cause, or (b) substantive participating rights. In addition, EITF 04-5 concluded that the guidance should be expanded to include all limited partnerships, including those with multiple general partners. EITF 04-5 is effective for reporting periods in fiscal years beginning after December 15, 2005. The Company is currently evaluating and assessing the impact of this pronouncement.

 

15. Related Party Transaction

 

An entity controlled by Mr. Mortimer B. Zuckerman, Chairman of the Board of Directors of Boston Properties, Inc., the general partner of the Company, owned an office building located at 2400 N Street, N.W. in Washington, D.C., in which a company affiliated with Mr. Zuckerman leased 100% of the building. The Company had entered into an agreement with an entity controlled by Mr. Zuckerman to manage this property on terms comparable with other third-party property management agreements that the Company currently has in place. The disinterested members of Boston Properties, Inc.’s Board of Directors had approved the management agreement between the Company and Mr. Zuckerman’s affiliate. Under the management agreement, the Company had also agreed to provide consulting services and assistance in connection with a possible sale of this property in exchange for a fee of $100,000 payable upon the closing of the sale of the property. During the nine months ended September 30, 2005, the entity controlled by Mr. Zuckerman closed on the sale of the property and pursuant to the management agreement the Company received and recognized $100,000 for consulting services and assistance in connection with the sale.

 

16. Subsequent Events

 

On October 1, 2005, the Company placed-in-service the West Garage phase of its Seven Cambridge Center development project located in Cambridge, Massachusetts. Seven Cambridge Center is a fully-leased, build-to-suit project with approximately 231,000 square feet of office, research laboratory and retail space plus parking for approximately 800 cars. The Company has signed a lease for 100% of the space with the Massachusetts Institute of Technology for occupancy by its affiliate, the Eli and Edythe L. Broad Institute.

 

On October 4, 2005, the Company repaid the mortgage loan collateralized by its Embarcadero Center West Tower property totaling approximately $90.8 million using approximately $72.8 million of available cash and $18.0 million drawn under the Company’s Unsecured Line of Credit. There was no prepayment penalty associated with the repayment. The mortgage loan bore interest at a fixed rate of 6.50% per annum and was scheduled to mature on January 1, 2006.

 

On November 4, 2005, the Company sold the Residence Inn by Marriot®, a 221-room extended-stay hotel property located in Cambridge, Massachusetts, at a gross sale price of approximately $68.0 million, less customary closing costs and a credit of approximately $3.0 million representing the property controlled furniture, fixtures and equipment escrow set aside for planned property upgrades. The sale price exceeded the carrying value of the property.

 

On November 7, 2005, the Company sold 40-46 Harvard Street, an industrial property totaling approximately 152,000 net rentable square feet located in Westwood, Massachusetts, at a sale price of approximately $7.8 million. The sale price exceeded the carrying value of the property.

 

On November 9, 2005, the Company executed a contract for the sale of Embarcadero Center West Tower, a Class A office property totaling approximately 475,000 net rentable square feet located in San Francisco, California, at a gross sale price of approximately $205.8 million, less customary closing costs and unfunded tenant obligations. The sale is subject to the satisfaction of customary closing conditions. The anticipated sale price exceeds the carrying value of the property.

 

25


Table of Contents

BOSTON PROPERTIES LIMITED PARTNERSHIP

 

ITEM 2—Management’s Discussion and Analysis of Financial Condition and Results of Operations

 

As used herein, unless the context otherwise requires, the terms “BPLP,” “we,” “us” and “our” refer collectively to Boston Properties Limited Partnership, a Delaware limited partnership, and its subsidiaries, and its respective predecessor entities, considered as a single enterprise.

 

The following discussion should be read in conjunction with the financial statements and notes thereto appearing elsewhere in this report. This Report on Form 10-Q contains forward-looking statements within the meaning of the federal securities laws. We caution investors that any forward-looking statements presented in this report, or which management may make orally or in writing from time to time, are based on management’s beliefs and assumptions made by, and information currently available to, management. When used, the words “anticipate,” “believe,” “estimate,” “expect,” “intend,” “may,” “might,” “plan,” “project,” “result,” “should,” “will” and similar expressions which do not relate solely to historical matters are intended to identify forward-looking statements. Such statements are subject to risks, uncertainties and assumptions and are not guarantees of future performance, which may be affected by known and unknown risks, trends, uncertainties and factors that are beyond our control. Should one or more of these risks or uncertainties materialize, or should underlying assumptions prove incorrect, actual results may vary materially from those anticipated, estimated or projected by the forward-looking statements. We caution you that while forward-looking statements reflect our good-faith beliefs when we make them, they are not guarantees of future performance and are impacted by actual events when they occur after we make such statements. Accordingly, investors should use caution in relying on forward-looking statements, which are based on results and trends at the time they are made, to anticipate future results or trends.

 

Some of the risks and uncertainties that may cause our actual results, performance or achievements to differ materially from those expressed or implied by forward-looking statements include, among others, the following:

 

    general risks affecting the real estate industry (including, without limitation, the inability to enter into or renew leases, dependence on tenants’ financial condition, and competition from other developers, owners and operators of real estate);

 

    risks associated with the availability and terms of financing and the use of debt to fund acquisitions and developments including the risk associated with interest rates impacting the cost and/or availability of financing;

 

    failure to manage effectively our growth and expansion into new markets or to integrate acquisitions successfully;

 

    risks and uncertainties affecting property development and construction (including, without limitation, construction delays, cost overruns, inability to obtain necessary permits and public opposition to such activities);

 

    risks associated with downturns in the national and local economies, increases in interest rates, and volatility in the securities markets;

 

    risks associated with actual or threatened terrorist attacks;

 

    risks associated with the impact on our insurance program if TRIA, which expires on December 31, 2005, is not extended, or is extended on different terms;

 

    costs of compliance with the Americans with Disabilities Act and other similar laws;

 

    potential liability for uninsured losses and environmental contamination;

 

    risks associated with Boston Properties, Inc.’s potential failure to qualify as a REIT under the Internal Revenue Code of 1986, as amended, and possible adverse changes in tax and environmental laws;

 

26


Table of Contents

BOSTON PROPERTIES LIMITED PARTNERSHIP

 

    risks associated with possible state and local tax audits;

 

    risks associated with our dependence on key personnel whose continued service is not guaranteed; and

 

    the other risk factors identified in our most recently filed annual report on Form 10-K, including those described under the caption “Risk Factors.”

 

The risks set forth above are not exhaustive. Other sections of this report may include additional factors that could adversely affect our business and financial performance. Moreover, we operate in a very competitive and rapidly changing environment. New risk factors emerge from time to time and it is not possible for management to predict all risk factors, nor can it assess the impact of all risk factors on our business or the extent to which any factor, or combination of factors, may cause actual results to differ materially from those contained in any forward-looking statements. Given these risks and uncertainties, investors should not place undue reliance on forward-looking statements as a prediction of actual results. Investors should also refer to our annual reports on Form 10-K and our quarterly reports on Form 10-Q for future periods and current reports on Form 8-K as we file them with the SEC, and to other materials we may furnish to the public from time to time through Forms 8-K or otherwise. We expressly disclaim any responsibility to update any forward-looking statements to reflect changes in underlying assumptions or factors, new information, future events, or otherwise, and you should not rely upon these forward-looking statements after the date of this report.

 

Overview

 

Boston Properties Limited Partnership is the entity through which Boston Properties, Inc. conducts substantially all of its business and owns (either directly or through subsidiaries) substantially all of its assets. Our properties are concentrated in five markets—Boston, midtown Manhattan, Washington, D.C., Princeton, New Jersey and San Francisco. We generate revenue and cash primarily by leasing our Class A office space to our tenants. Factors we consider when we lease space include creditworthiness of the tenant, the length of the lease, the rental rate to be paid, costs of tenant improvements, operating costs and real estate taxes, vacancy, current and anticipated future demand for office space and general economic factors.

 

The office markets in which we operate continued to show signs of improvement during the third quarter of 2005. In addition, our portfolio experienced strong rental rate growth over the past twelve month period in our New York City, San Francisco, Northern Virginia and Waltham, MA markets and each of our markets has shown positive absorption.

 

We believe that investors will continue to place a premium on high-quality, well-located office buildings resulting in a reduction in total return expectations and higher valuations. We continue to review our portfolio with the possibility of additional sales. However, these conditions also make it more difficult to acquire assets at what we believe to be attractive rates of return over our long term investment horizon.

 

27


Table of Contents

BOSTON PROPERTIES LIMITED PARTNERSHIP

 

Given current market conditions, we believe the returns we can generate from development are generally greater than those we could expect to realize from acquisitions. As a result, we continue to pursue new development opportunities, which is one of our core capabilities. We are also considering alternative uses (i.e., non-office) for some of our land holdings and may participate or undertake alternative development projects. In the third quarter of 2005, we commenced construction on our joint venture project located at 505 9th Street in Washington, D.C. We currently have five active construction projects underway, which aggregate an estimated total investment of $357.4 million, as well as several opportunities within our pipeline. Our Seven Cambridge and Parcel E (12290 Sunrise Valley) projects are fully leased to Massachusetts Institute of Technology and Lockheed Martin Corporation, respectively. Our overall leased percentage for Properties Under Construction is 82% as of November 4, 2005. Our estimated total investment for our properties under construction as of September 30, 2005 is detailed below:

 

Properties Under Construction


   Location

   Estimated Total Investment

          (in thousands)

Seven Cambridge Center and West Garage

   Cambridge, MA    $ 145,934

Parcel E (12290 Sunrise Valley)

   Reston, VA      45,754

Capital Gallery Expansion

   Washington, D.C.      69,100

Wisconsin Place—Land and Infrastructure (23.89% ownership)

   Chevy Chase, MD      31,626

505 9th Street (50% ownership)

   Washington, D.C.      65,000
         

Total Properties Under Construction

        $ 357,414
         

 

The highlights of the three months ended September 30, 2005 included the following:

 

    On July 19, 2005, we refinanced at maturity our mortgage loan collateralized by 599 Lexington Avenue located in New York City. The mortgage loan totaling $225.0 million bore interest at a fixed rate of 7.0% per annum. The mortgage loan was refinanced through a $225.0 million secured draw from our revolving credit facility.

 

    On July 21, 2005, Boston Properties, Inc., as general partner of the Company, declared a special cash distribution of $2.50 per OP Unit and LTIP Unit, which was paid on October 31, 2005 to unitholders of record as of the close of business on September 30, 2005. The special cash distribution was in addition to the regular quarterly distribution of $0.68 per common unit that was paid on October 31, 2005. Holders of Series Two Preferred Units will participate in the special cash distribution on an as-converted basis in connection with their regular February 2006 distribution payment as provided for in the Company’s partnership agreement.

 

    From August 3, 2005 through September 21, 2005, we entered into nine forward-starting interest rate swap contracts which fix the 10-year treasury rate for a financing in February 2007 at a weighted average rate of 4.32% per annum on notional amounts aggregating $425 million. The swaps go into effect in February 2007 and expire in February 2017.

 

    On August 5, 2005, we executed a contract for the sale of 40-46 Harvard Street, an industrial property totaling approximately 152,000 net rentable square feet located in Westwood, Massachusetts, at a sale price of approximately $7.8 million. We completed the sale on November 7, 2005.

 

    On September 26, 2005, we commenced construction on the previously announced joint venture project consisting of a build-to-suit Class A office property located at 505 9th Street in Washington, D.C. totaling 323,000 net rentable square feet, of which 230,000 net rentable square feet have been pre-leased to a law firm for a 15-year term. In conjunction with the commencement of construction, we issued approximately 254,000 common units of limited partnership interest and cash of approximately $4.9 million to the owners of our joint venture partner as consideration for our 50% interest in the joint venture. The joint venture partner had contributed the land for its 50% interest.

 

28


Table of Contents

BOSTON PROPERTIES LIMITED PARTNERSHIP

 

Transactions completed subsequent to September 30, 2005:

 

    On October 1, 2005, we placed-in-service the West Garage phase of our Seven Cambridge Center development project located in Cambridge, Massachusetts. Seven Cambridge Center is a fully-leased, build-to-suit project with approximately 231,000 square feet of office, research laboratory and retail space plus parking for approximately 800 cars. We have signed a lease for 100% of the space with the Massachusetts Institute of Technology for occupancy by its affiliate, the Eli and Edythe L. Broad Institute. We expect the remaining development to be completed in the first quarter of 2006.

 

    On October 4, 2005, we repaid the mortgage loan collateralized by our Embarcadero Center West Tower property totaling approximately $90.8 million using approximately $72.8 million of available cash and $18.0 million drawn under our Unsecured Line of Credit. There was no prepayment penalty associated with the repayment. The mortgage loan bore interest at a fixed rate of 6.50% per annum and was scheduled to mature on January 1, 2006.

 

    On November 4, 2005, we sold the Residence Inn by Marriot®, a 221-room extended-stay hotel property located in Cambridge, Massachusetts, at a gross sale price of approximately $68.0 million, less customary closing costs and a credit of approximately $3.0 million representing the property controlled furniture, fixtures and equipment escrow set aside for planned property upgrades.

 

    On November 9, 2005, we executed a contract for the sale of Embarcadero Center West Tower, a Class A office property totaling approximately 475,000 net rentable square feet located in San Francisco, California, at a gross sale price of approximately $205.8 million, less customary closing costs and unfunded tenant obligations. The sale is subject to the satisfaction of customary closing conditions.

 

Critical Accounting Policies

 

The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America, or GAAP, requires management to use judgment in the application of accounting policies, including making estimates and assumptions. We base our estimates on historical experience and on various other assumptions believed to be reasonable under the circumstances. These judgments affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the dates of the financial statements and the reported amounts of revenue and expenses during the reporting periods. If our judgment or interpretation of the facts and circumstances relating to various transactions had been different, it is possible that different accounting policies would have been applied resulting in a different presentation of our financial statements. From time to time, we evaluate our estimates and assumptions. In the event estimates or assumptions prove to be different from actual results, adjustments are made in subsequent periods to reflect more current information. Below is a discussion of accounting policies that we consider critical in that they may require complex judgment in their application or require estimates about matters that are inherently uncertain.

 

Real Estate

 

Upon acquisitions of real estate, we assess the fair value of acquired tangible and intangible assets, including land, buildings, tenant improvements, “above-” and “below-market” leases, origination costs, acquired in-place leases, other identified intangible assets and assumed liabilities in accordance with Statement of Financial Accounting Standards (“SFAS”) No. 141, “Business Combinations” and allocate the purchase price to the acquired assets and assumed liabilities, including land at appraised value and buildings at replacement cost. We assess and consider fair value based on estimated cash flow projections that utilize appropriate discount and/or capitalization rates, as well as available market information. Estimates of future cash flows are based on a number of factors including the historical operating results, known and anticipated trends, and market and economic conditions. The fair value of the tangible assets of an acquired property considers the value of the property as if it were vacant. We also consider an allocation of purchase price of other acquired intangibles, including acquired in-place leases that may have a customer relationship intangible value, including (but not

 

29


Table of Contents

BOSTON PROPERTIES LIMITED PARTNERSHIP

 

limited to) the nature and extent of the existing relationship with the tenants, the tenant’s credit quality and expectations of lease renewals. Based on our acquisitions to date, our allocation to customer relationship intangible assets has been immaterial.

 

We record acquired “above-” and “below-market” leases at their fair values using a discount rate which reflects the risks associated with the leases acquired, equal to the difference between (1) the contractual amounts to be paid pursuant to each in-place lease and (2) management’s estimate of fair market lease rates for each corresponding in-place lease, measured over a period equal to the remaining term of the lease for above-market leases and the initial term plus the term of any below-market fixed-rate renewal options for below-market leases. Other intangible assets acquired include amounts for in-place lease values that are based on our evaluation of the specific characteristics of each tenant’s lease. Factors to be considered include estimates of carrying costs during hypothetical expected lease-up periods considering current market conditions, and costs to execute similar leases. In estimating carrying costs, we include real estate taxes, insurance and other operating expenses and estimates of lost rentals at market rates during the expected lease-up periods, depending on local market conditions. In estimating costs to execute similar leases, we consider leasing commissions, legal and other related expenses.

 

Real estate is stated at depreciated cost. The cost of buildings and improvements includes the purchase price of property, legal fees and other acquisition costs. Costs directly related to the development of properties are capitalized. Capitalized development costs include interest, internal wages, property taxes, insurance, and other project costs incurred during the period of development.

 

Management reviews its long-lived assets used in operations for impairment when there is an event or change in circumstances that indicates an impairment in value. An asset is considered impaired when the undiscounted future cash flows are not sufficient to recover the asset’s carrying value. If such impairment is present, an impairment loss is recognized based on the excess of the carrying amount of the asset over its fair value. The evaluation of anticipated cash flows is highly subjective and is based in part on assumptions regarding future occupancy, rental rates and capital requirements that could differ materially from actual results in future periods. Since cash flows on properties considered to be “long-lived assets to be held and used” as defined by SFAS No. 144, “Accounting for the Impairment or Disposal of Long-Lived Assets,” (“SFAS No. 144”) are considered on an undiscounted basis to determine whether an asset has been impaired, our established strategy of holding properties over the long term directly decreases the likelihood of recording an impairment loss. If our strategy changes or market conditions otherwise dictate an earlier sale date, an impairment loss may be recognized and such loss could be material. If we determine that an impairment has occurred, the affected assets must be reduced to their fair value. No such impairment losses have been recognized to date.

 

SFAS No. 144, which was adopted on January 1, 2002, requires that qualifying assets and liabilities and the results of operations that have been sold, or otherwise qualify as “held for sale,” be presented as discontinued operations in all periods presented if the property operations are expected to be eliminated and we will not have significant continuing involvement following the sale. The components of the property’s net income that is reflected as discontinued operations include the net gain (or loss) on the eventual disposition of the property held for sale, operating results, depreciation and interest expense (if the property is subject to a secured loan which will be repaid or assigned upon sale). Following the classification of a property as “held for sale,” no further depreciation is recorded on the assets.

 

A variety of costs are incurred in the acquisition, development and leasing of our properties. After determination is made to capitalize a cost, it is allocated to the specific component of a project that is benefited. Determination of when a development project is substantially complete and capitalization must cease involves a degree of judgment. Our capitalization policy on our development properties is guided by SFAS No. 34 “Capitalization of Interest Cost” and SFAS No. 67 “Accounting for Costs and Initial Rental Operations of Real Estate Projects.” The costs of land and building under development include specifically identifiable costs. The capitalized costs include pre-construction costs essential to the development of the property, development costs,

 

30


Table of Contents

BOSTON PROPERTIES LIMITED PARTNERSHIP

 

construction costs, interest costs, real estate taxes, salaries and related costs and other costs incurred during the period of development. We consider a construction project as substantially completed and held available for occupancy upon the completion of tenant improvements, but no later than one year from cessation of major construction activity. We cease capitalization on the portions substantially completed and occupied or held available for occupancy, and capitalize only those costs associated with the portions under construction.

 

Investments in Unconsolidated Joint Ventures

 

Except for ownership interests in a variable interest entity, we account for our investments in joint ventures under the equity method of accounting because we exercise significant influence over, but do not control, these entities. These investments are recorded initially at cost, as Investments in Unconsolidated Joint Ventures, and are subsequently adjusted for equity in earnings and cash contributions and distributions. Any difference between the carrying amount of these investments on our balance sheet and the underlying equity in net assets is amortized as an adjustment to equity in earnings of unconsolidated joint ventures over 40 years. Under the equity method of accounting, our net equity is reflected on the consolidated balance sheets, and our share of net income or loss from the joint ventures is included on the consolidated statements of operations. The joint venture agreements may designate different percentage allocations among investors for profits and losses, however, our recognition of joint venture income or loss generally follows the joint venture’s distribution priorities, which may change upon the achievement of certain investment return thresholds. For ownership interests in variable interest entities, we consolidate those in which we are the primary beneficiary.

 

Revenue Recognition

 

Base rental revenue is reported on a straight-line basis over the terms of our respective leases. In accordance with SFAS No. 141, we recognize rental revenue of acquired in-place “above-” and “below-market” leases at their fair values over the terms of the respective leases. Accrued rental income represents rental income recognized in excess of rent payments actually received pursuant to the terms of the individual lease agreements.

 

Our leasing strategy is generally to secure financially stable tenants that meet our underwriting guidelines. Furthermore, following the initiation of a lease, we continue to actively monitor the tenant’s creditworthiness to ensure that all tenant-related assets are recorded at their realizable values. When assessing a tenant’s credit quality, we:

 

    review relevant financial information regarding the tenant, including:

 

    financial ratios;

 

    net worth;

 

    debt to market capitalization; and

 

    liquidity;

 

    evaluate the depth and experience of the tenant’s management team; and

 

    assess the strength/growth of the tenant’s industry.

 

As a result of the underwriting process, tenants are then categorized into one of three categories:

 

    low risk tenants;

 

    the tenant’s credit is such that we require collateral in which case we:

 

    require security deposit; and/or

 

    reduce up-front tenant improvement investment; or

 

    the tenant’s credit is below our acceptable parameters.

 

31


Table of Contents

BOSTON PROPERTIES LIMITED PARTNERSHIP

 

We maintain a rigorous process of monitoring the credit quality of our tenant base. We provide an allowance for doubtful accounts arising from estimated losses that could result from the tenant’s inability to make required current rent payments and an allowance against accrued rental income for future potential losses that we deem to be unrecoverable over the term of the lease.

 

Tenant receivables are assigned a credit rating of 1-4 with a rating of 1 representing the highest possible rating with no allowance recorded and a rating of 4 representing the lowest credit rating, recording a full reserve against the receivable balance. Among the factors considered in determining the credit ratings are:

 

    payment history;

 

    credit status and change in status (credit ratings for public companies are used as a primary metric);

 

    change in tenant space needs (i.e., expansion/downsize);

 

    tenant financial performance;

 

    economic conditions in a specific geographic region; and

 

    industry specific credit considerations.

 

If our estimates of collectibility differ from the cash received, the timing and amount of our reported revenue could be impacted. The average remaining term of our in-place tenant leases was approximately 7.4 years as of September 30, 2005 calculated on a weighted average, based on net rentable square feet. The credit risk is mitigated by the high quality of our existing tenant base, reviews of prospective tenants’ risk profiles prior to lease execution and ongoing monitoring of our portfolio to identify potential problem tenants.

 

Recoveries from tenants, consisting of amounts due from tenants for common area maintenance, real estate taxes and other recoverable costs, are recognized as revenue in the period during which the expenses are incurred. Tenant reimbursements are recognized and presented in accordance with Emerging Issues Task Force, or EITF, Issue 99-19 “Reporting Revenue Gross as a Principal versus Net as an Agent,” or Issue 99-19. Issue 99-19 requires that these reimbursements be recorded on a gross basis, as we are generally the primary obligor with respect to purchasing goods and services from third-party suppliers, have discretion in selecting the supplier and have credit risk.

 

Our hotel revenues are derived from room rentals and other sources such as charges to guests for long-distance telephone service, fax machine use, movie and vending commissions, meeting and banquet room revenue and laundry services. Hotel revenues are recognized as earned.

 

Management fees are recorded and earned based on a percentage of collected rents at the properties under management, and not on a straight-line basis, because such fees are contingent upon the collection of rents.

 

Gains on sales of real estate are recognized pursuant to the provisions of SFAS No. 66, “Accounting for Sales of Real Estate.” The specific timing of the sale is measured against various criteria in SFAS No. 66 related to the terms of the transactions and any continuing involvement in the form of management or financial assistance associated with the properties. If the sales criteria are not met, we defer gain recognition and account for the continued operations of the property by applying the finance, installment or cost recovery methods, as appropriate, until the sales criteria are met.

 

Depreciation and Amortization

 

We compute depreciation and amortization on our properties using the straight-line method based on estimated useful asset lives. In accordance with SFAS No. 141, we allocate the acquisition cost of real estate to

 

32


Table of Contents

BOSTON PROPERTIES LIMITED PARTNERSHIP

 

land, building, tenant improvements, acquired “above-” and “below-market” leases, origination costs and acquired in-place leases based on management’s assessment of their fair values and depreciate or amortize these assets over their useful lives. The amortization of acquired “above-” and “below- market” leases and acquired in-place leases is recorded as an adjustment to revenue and depreciation and amortization, respectively, in the Consolidated Statements of Operations.

 

Results of Operations

 

The following discussion is based on our Consolidated Financial Statements for the three and nine months ended September 30, 2005 and 2004.

 

At September 30, 2005 and September 30, 2004, we owned or had interests in a portfolio of 123 and 126 properties, respectively (in each case, the “Total Property Portfolio”). As a result of changes within our Total Property Portfolio, the financial data presented below shows significant changes in revenue and expenses from period-to-period. Accordingly, we do not believe that our period-to-period financial data are necessarily meaningful. Therefore, the comparison of operating results for the three and nine months ended September 30, 2005 and 2004 show separately the changes attributable to the properties that were owned by us throughout each period compared (the “Same Property Portfolio”) and the changes attributable to the Total Property Portfolio.

 

In our analysis of operating results, particularly to make comparisons of net operating income between periods meaningful, it is important to provide information for properties that were in-service and owned by us throughout each period presented. We refer to properties acquired or placed in-service prior to the beginning of the earliest period presented and owned by us through the end of the latest period presented as our Same Property Portfolio. The Same Property Portfolio therefore excludes properties placed in-service, acquired or repositioned after the beginning of the earliest period presented, or disposed of prior to the end of the latest period presented.

 

Net operating income, or “NOI,” is a non-GAAP financial measure equal to net income available to common unitholders, the most directly comparable GAAP financial measure, plus losses from early extinguishments of debt, depreciation and amortization, interest expense and general and administrative expenses, less gains on sales of real estate from discontinued operations, income (loss) from discontinued operations , gains on sales of real estate and land held for development , income from unconsolidated joint ventures, minority interests in property partnerships, interest and other income and development and management services income. We use NOI internally as a performance measure and believe NOI provides useful information to investors regarding our financial condition and results of operations because it reflects only those income and expense items that are incurred at the property level. Therefore, we believe NOI is a useful measure for evaluating the operating performance of our real estate assets.

 

Our management also uses NOI to evaluate regional property level performance and to make decisions about resource allocations. Further, we believe NOI is useful to investors as a performance measure because, when compared across periods, NOI reflects the impact on operations from trends in occupancy rates, rental rates, operating costs and acquisition and development activity on an unleveraged basis, providing perspective not immediately apparent from net income. NOI excludes certain components from net income in order to provide results that are more closely related to a property’s results of operations. For example, interest expense is not necessarily linked to the operating performance of a real estate asset and is often incurred at the corporate level as opposed to the property level. In addition, depreciation and amortization, because of historical cost accounting and useful life estimates, may distort operating performance at the property level. NOI presented by us may not be comparable to NOI reported by other REITs that define NOI differently. We believe that in order to facilitate a clear understanding of our operating results, NOI should be examined in conjunction with net income as presented in our consolidated financial statements. NOI should not be considered as an alternative to net income as an indication of our performance or to cash flows as a measure of liquidity or ability to make distributions.

 

33


Table of Contents

BOSTON PROPERTIES LIMITED PARTNERSHIP

 

Comparison of the nine months ended September 30, 2005 to the nine months ended September 30, 2004.

 

The table below shows selected operating information for the Same Property Portfolio and the Total Property Portfolio. The Same Property Portfolio consists of the 112 properties totaling approximately 29.2 million net rentable square feet of office space (excluding approximately 8.7 million square feet of structured parking for approximately 28,602 vehicles). Same Property Portfolio includes three hotel properties, properties acquired or placed in-service on or prior to January 1, 2004 and owned through September 30, 2005. The Total Property Portfolio includes the effects of the other properties either placed in-service, acquired or repositioned after January 1, 2004 or disposed of on or prior to September 30, 2005. This table includes a reconciliation from the Same Property Portfolio to the Total Property Portfolio by also providing information for the nine months ended September 30, 2005 and 2004 with respect to the properties which were acquired, placed in-service, repositioned or sold.

 

In September 2004, we commenced the redevelopment of our Capital Gallery property in Washington, D.C. Capital Gallery is a Class A office property currently totaling approximately 397,000 net rentable square feet. The project entails removing a three-story low-rise section of the property, which is comprised of 100,000 net rentable square feet, from in-service status and developing it into a ten-story office building resulting in a total complex size of approximately 610,000 net rentable square feet upon completion. This property is included in Properties Repositioned for the nine months ended September 30, 2005 and September 30, 2004.

 

34


Table of Contents

BOSTON PROPERTIES LIMITED PARTNERSHIP

 

    Same Property Portfolio

    Properties
Sold


  Properties
Acquired


 

Properties
Placed

In-Service


  Properties
Repositioned


  Total Property Portfolio

 

(dollars in thousands)


  2005

    2004

   

Increase/

(Decrease)


    %
Change


    2005

    2004

  2005

  2004

  2005

  2004

  2005

  2004

  2005

    2004

   

Increase/

(Decrease)


    %
Change


 

Rental Revenue:

                                                                                                             

Rental Revenue

  $ 888,278     $ 872,757     $ 15,521     1.78 %   $ 17,114     $ 34,088   $ 19,925   $ 12,905   $ 58,661   $ 22,793   $ 9,888   $ 11,133   $ 993,866     $ 953,676     $ 40,190     4.21 %

Termination Income

    7,273       3,348       3,925     117.23 %     —         9     —       —       169     —       —       —       7,442       3,357       4,085     121.69 %
   


 


 


 

 


 

 

 

 

 

 

 

 


 


 


 

Total Rental Revenue

    895,551       876,105       19,446     2.22 %     17,114       34,097     19,925     12,905     58,830     22,793     9,888     11,133     1,001,308       957,033       44,275     4.63 %
   


 


 


 

 


 

 

 

 

 

 

 

 


 


 


 

Operating Expenses

    304,276       289,483       14,793     5.11 %     5,826       11,971     4,246     2,814     9,133     2,055     2,570     3,392     326,051       309,715       16,336     5.27 %
   


 


 


 

 


 

 

 

 

 

 

 

 


 


 


 

Net Operating Income, excluding hotels

    591,275       586,622       4,653     0.79 %     11,288       22,126     15,679     10,091     49,697     20,738     7,318     7,741     675,257       647,318       27,939     4.32 %
   


 


 


 

 


 

 

 

 

 

 

 

 


 


 


 

Hotel Net Operating Income (1)

    14,156       13,349       807     6.05 %     —         —       —       —       —       —       —       —       14,156       13,349       807     6.05 %
   


 


 


 

 


 

 

 

 

 

 

 

 


 


 


 

Consolidated Net Operating Income (1)

    605,431       599,971       5,460     0.91 %     11,288       22,126     15,679     10,091     49,697     20,738     7,318     7,741     689,413       660,667       28,746     4.35 %
   


 


 


 

 


 

 

 

 

 

 

 

 


 


 


 

Other Revenue:

                                                                                                             

Development and Management Services

    —         —         —       —         —         —       —       —       —       —       —       —       13,596       15,115       (1,519 )   (10.05 %)

Interest and Other

    —         —         —       —         —         —       —       —       —       —       —       —       9,337       9,526       (189 )   (1.98 %)
   


 


 


 

 


 

 

 

 

 

 

 

 


 


 


 

Total Other Revenue

    —         —         —       —         —         —       —       —       —       —       —       —       22,933       24,641       (1,708 )   (6.93 %)

Other Expenses:

                                                                                                             

General and administrative expense

    —         —         —       —         —         —       —       —       —       —       —       —       42,335       38,095       4,240     11.13 %

Interest

    —         —         —       —         —         —       —       —       —       —       —       —       233,287       226,792       6,495     2.86 %

Depreciation and amortization

    177,634       163,575       14,059     8.59 %     2,289       6,121     3,993     2,489     13,923     4,121     1,333     4,322     199,172       180,628       18,544     10.27 %

Losses from early extinguishments of debt

    —         —         —       —         —         —       —       —       —       —       —       —       12,896       6,258       6,638     106.07 %
   


 


 


 

 


 

 

 

 

 

 

 

 


 


 


 

Total Other Expenses

    177,634       163,575       14,059     8.59 %     2,289       6,121     3,993     2,489     13,923     4,121     1,333     4,322     487,690       451,773       35,917     7.95 %
   


 


 


 

 


 

 

 

 

 

 

 

 


 


 


 

Income before minority interests

  $ 427,797     $ 436,396       (8,599 )   (1.97 %)     8,999     $ 16,005     11,686   $ 7,602     35,774   $ 16,617     5,985   $ 3,419   $ 224,656     $ 233,535       (8,879 )   (3.80 %)

Income from unconsolidated joint ventures

  $ 1,993     $ 2,397       ($404 )   (16.85 %)   $ —       $ 303   $ 67   $ 4   $ 1,239   $ 12   $ —     $ —       3,299       2,716       583     21.47 %

Income (loss) from discontinued operations

    ($201 )     ($308 )   $ 107     34.74 %     ($485 )   $ 1, 946     —       —       —       —       —       —       (686 )     1,638       (2,324 )   (141.88 %)

Minority interests in property partnerships

                                                                                    4,651       3,124       1,527     48.88 %

Gains on sales of real estate

                                                                                    126,978       9,822       117,156     1,192.79 %

Gains on sales of land held for development

                                                                                    1,445       —         1,445     100.0 %

Gains on sales of real estate from discontinued operations

                                                                                    10,671       32,125       (21,454 )   (66.78 %)

Preferred distributions and allocation of undistributed earnings

                                                                                    (23,278 )     (13,910 )     (9,368 )   (67.35 %)
                                                                                   


 


 


 

Net Income available to common unitholders

                                                                                  $ 347,736     $ 269,050     $ 78,686     29.25 %
                                                                                   


 


 


 


(1) For a detailed discussion of NOI, including the reasons management believes NOI is useful to investors, see page 33.

 

35


Table of Contents

BOSTON PROPERTIES LIMITED PARTNERSHIP

 

Rental Revenue

 

The increase of $40.2 million in the Total Property Portfolio is comprised of increases and decreases within the five categories that represent our Total Property Portfolio. Rental revenue from Properties Placed In-Service increased approximately $35.9 million, Same Property Portfolio increased approximately $15.5 million, Properties Acquired increased approximately $7.0 million, Properties Sold decreased approximately $17.0 million and Properties Repositioned decreased approximately $1.2 million.

 

The increase in rental revenue from Properties Placed In-Service relates to placing Times Square Tower and New Dominion Technology Park, Building Two in-service during the third quarter of 2004, as detailed below:

 

    

Date Placed in
Service


   Rental Revenue for the nine months
ended September 30,


Property


      2005

   2004

       Change    

          (in thousands)

Times Square Tower

   3rd Quarter 2004    $ 51,518    $ 20,770    $ 30,748

New Dominion Technology Park, Building Two

   3rd Quarter 2004      7,143      2,023      5,120
         

  

  

Total

        $ 58,661    $ 22,793      35,868
         

  

  

 

The purchase of the remaining interest in 140 Kendrick Street as of March 24, 2004 and the acquisition of 1330 Connecticut Avenue on April 1, 2004 increased revenue from Properties Acquired by approximately $7.0 million, as detailed below:

 

    

Date Acquired


   Rental Revenue for the nine months
ended September 30,


Property


      2005

   2004

       Change    

          (in thousands)

1330 Connecticut Avenue

   April 1, 2004    $ 11,132    $ 7,219    $ 3,913

140 Kendrick Street

   March 24, 2004      8,793      5,686      3,107
         

  

  

Total

        $ 19,925    $ 12,905    $ 7,020
         

  

  

 

Rental revenue from the Same Property Portfolio increased $15.5 million for the nine months ended September 30, 2005 compared to the nine months ended September 30, 2004. Included in rental revenue is an overall increase in base rental revenue of approximately $4.7 million, as well as an increase in straight-line rents of approximately $3.2 million. Approximately $7.6 million of the increase from the Same Property Portfolio was due to an increase in recoveries from tenants attributed to higher operating expenses. With respect to leases that expire during the next 15 months, we anticipate that the estimated market rents on those spaces indicate a roll-down of approximately 9%. We currently expect net operating income from the Same Property Portfolio to increase modestly, up to approximately 2%, in 2006 compared to 2005.

 

36


Table of Contents

BOSTON PROPERTIES LIMITED PARTNERSHIP

 

In May 2005, we completed the sales of 100 East Pratt Street in Baltimore, Maryland and Riverfront Plaza in Richmond, Virginia for net cash proceeds of approximately $92.8 million and $129.9 million, respectively. These properties are included in Properties Sold for the nine months ended September 30, 2005 and September 30, 2004 due to our continuing involvement as the property manager for each property. In addition, Hilltop Office Center, which was sold in February 2004 is included in Properties Sold for the nine months ended September 30, 2004. Revenue from Properties Sold decreased by approximately $17.0 million, as detailed below:

 

    

Date Sold


   Rental Revenue for the nine months
ended September 30,


 

Property


      2005

   2004

       Change    

 
          (in thousands)  

Riverfront Plaza

   May 16, 2005    $ 8,684    $ 17,483    ($ 8,799 )

100 East Pratt Street

   May 12, 2005      8,430      16,471      (8,041 )

Hilltop Office Center

   February 4, 2004      —        134      (134 )
         

  

  


Total

        $ 17,114    $ 34,088    ($ 16,974 )
         

  

  


 

Termination Income

 

Termination income for the nine months ended September 30, 2005 was related to twenty-one tenants across the Total Portfolio that terminated their leases and we recognized termination income totaling approximately $7.4 million. This compared to termination income earned for the nine months ended September 30, 2004 related to sixteen tenants totaling $3.4 million. During 2005 we have completed some complex leasing transactions which involved taking space back from tenants with resulting termination income and releasing the space at higher rents. We currently anticipate realizing approximately $1.0 million in termination income for the remainder of 2005 and approximately $4.0 million in termination income for the year ended 2006.

 

Operating Expenses

 

The $16.3 million increase in property operating expenses in the Total Property Portfolio (real estate taxes, utilities, insurance, repairs and maintenance, cleaning and other property-related expenses) is comprised of increases and decreases within the five categories that represent our Total Property Portfolio. Operating expenses for the Same Property Portfolio increased approximately $14.8 million, Properties Placed In-Service increased approximately $7.1 million, Properties Acquired increased approximately $1.4 million, Properties Sold decreased approximately $6.1 million and Properties Repositioned decreased approximately $0.9 million.

 

We placed Times Square Tower and New Dominion Technology Park, Building Two in-service during the third quarter of 2004 which increased operating expenses by approximately $7.1 million, as detailed below:

 

Property


  

Date Placed in
Service


   Operating Expenses for the nine months
ended September 30,


          2005    

       2004    

       Change    

          (in thousands)

Times Square Tower

   3rd Quarter 2004    $ 8,096    $ 1,918    $ 6,178

New Dominion Technology Park, Building Two

   3rd Quarter 2004      1,037      137      900
         

  

  

Total

        $ 9,133    $ 2,055    $ 7,078
         

  

  

 

37


Table of Contents

BOSTON PROPERTIES LIMITED PARTNERSHIP

 

In addition, approximately $1.4 million of the increase in Total Property Portfolio operating expenses primarily relates to the acquisitions of 140 Kendrick Street and 1330 Connecticut Avenue, as detailed below:

 

Property


  

Date Acquired


   Operating Expenses nine months
ended September 30,


          2005    

       2004    

       Change    

          (in thousands)

1330 Connecticut Avenue

   April 1, 2004    $ 3,163    $ 1,986    $ 1,177

140 Kendrick Street

   March 24, 2004      1,083      828      255
         

  

  

Total

        $ 4,246    $ 2,814    $ 1,432
         

  

  

 

Operating expenses from the Same Property Portfolio increased approximately $14.8 million for the nine months ended September 30, 2005 compared to the nine months ended September 30, 2004. Included in Same Property Portfolio operating expenses is an increase to real estate tax expense of approximately $7.0 million for the nine months ended September 30, 2005 due to increased real estate tax assessments, with approximately half of this increase specifically attributed to properties located in New York City. In addition, an increase of approximately $4.1 million, to the Same Property Portfolio is related to increases in utility expenses, an increase of approximately 7.4% over the prior year utility expense. Remaining increases to the Same Property operating expenses are related to an increase to repairs and maintenance expenses for the nine months ended September 30, 2005.

 

A decrease of approximately $6.1 million in Total Property Portfolio operating expenses relates to the sales of Riverfront Plaza, 100 East Pratt Street and Hilltop Office Center, as detailed below:

 

Property


  

Date Sold


   Operating Expenses for the nine months
ended September 30,


 
          2005    

       2004    

       Change    

 
          (in thousands)  

100 East Pratt Street

   May 12, 2005    $ 2,975    $ 6,103    ($3,128 )

Riverfront Plaza

   May 16, 2005      2,851      5,832    (2,981 )

Hilltop Office Center

   February 4, 2004      —        36    (36 )
         

  

  

Total

        $ 5,826    $ 11,971    ($6,145 )
         

  

  

 

We continue to review and monitor the impact of the hurricane season and rising energy costs, the potential expiration of TRIA and other factors on our operating budgets for the remainder of 2005 and fiscal year 2006. Because some operating expenses are not recoverable from tenants, an increase in operating expenses due to one or more of the foregoing factors could have an adverse effect on our results of operations.

 

Hotel Net Operating Income

 

Net operating income for the hotel properties increased by approximately $0.8 million for the nine months ended September 30, 2005 compared to September 30, 2004. On November 4, 2005, we sold the Cambridge Residence Inn property. We expect the two remaining hotels to contribute approximately $7.0 million to net operating income in the remainder of 2005 and between $19.0 million to $20.0 million in 2006.

 

The following reflects our occupancy and rate information for the three hotel properties for the nine months ended September 30, 2005 and 2004:

 

     2005

    2004

    Percentage
Change


 

Occupancy

     80.0 %     82.6 %   (3.1 %)

Average daily rate

   $ 180.30     $ 169.73     6.2 %

Revenue per available room, REVPAR

   $ 144.54     $ 140.68     2.7 %

 

38


Table of Contents

BOSTON PROPERTIES LIMITED PARTNERSHIP

 

Development and Management Services

 

Our third-party fee income decreased approximately $1.5 million for the nine months ended September 30, 2005 compared to 2004 due to the completion of third-party development projects in Washington, D.C. and near completion of our project at 90 Church Street in New York City, offset by obtaining management contracts at Riverfront Plaza and 100 East Pratt Street. In connection with the sales of Riverfront Plaza and 100 East Pratt Street, we are managing each of these properties, for a fee, through agreements with the buyers. We expect our third-party management and development fee income in 2006 to be between $13.0 million and $15.0 million.

 

Interest and Other Income

 

Interest and other income decreased slightly for the nine months ended September 30, 2005. In the first quarter of 2004 we recognized a net amount of approximately $7.0 million in connection with the termination by a third-party of an agreement to enter into a ground lease with us. Excluding this termination, interest income has increased approximately $6.8 million for the nine months ended September 30, 2005 compared to the nine months ended September 30, 2004 due to higher cash balances as well as higher interest rates during the nine months ended September 30, 2005 compared to the same period of 2004. We expect interest income to decline in the fourth quarter of 2005 and into 2006 as a result of the special cash distribution that was paid to common unitholders on October 31, 2005, as well as repayment of certain outstanding debt.

 

Other Expenses

 

General and Administrative

 

General and administrative expenses increased for the nine months ended September 30, 2005 compared to the nine months ended September 30, 2004 by approximately $4.2 million. A majority of the increase is attributed to compensation expense increases during 2005. An aggregate of approximately $2.0 million of the increase is attributable to changes in the form of long-term equity-based compensation, as further described below.

 

Commencing in 2003, Boston Properties, Inc. issued restricted stock and/or LTIP Units (at the election of eligible employees), as opposed to granting stock options and restricted stock, under the 1997 Stock Option and Incentive Plan as our primary vehicle for employee equity compensation. An LTIP Unit is generally the economic equivalent of a share of Boston Properties, Inc.’s restricted stock. Employees generally vest in restricted stock and LTIP Units over a five-year term (for awards granted prior to 2003, vesting is in equal annual installments; for those granted in 2003 and beyond, vesting is over a five-year term of 0%, 0%, 25%, 35%, and 40%). Restricted stock and LTIP Units are valued based on observable market prices for similar instruments. Such value is recognized as an expense ratably over the corresponding employee service period. LTIP Units which were issued in January 2005 and future LTIP Unit awards will be valued using an option pricing model in accordance with the provisions of SFAS No. 123R. To the extent restricted stock or LTIP Units are forfeited prior to vesting, the corresponding previously recognized expense is reversed as an offset to “stock-based compensation.” Equity-based compensation expense associated with $6.1 million of equity-based compensation that was granted in January 2003 will generally be expensed ratably as such restricted stock and LTIP Units vests over a five-year vesting period. Equity-based compensation associated with approximately $9.7 million of restricted stock and LTIP Units granted in January 2004 and approximately $11.2 million of restricted stock and LTIP Units granted in January 2005 will also be incurred ratably as such restricted stock and LTIP Units vest. To the extent Boston Properties, Inc. continues to grant restricted stock and LTIP Unit awards, our expense will continue to increase significantly until 2008 even if there are no future increases in the aggregate value of restricted equity granted each year. This is because we expense the value of the restricted stock and LTIP Unit awards ratably over the five-year vesting period and a full run-rate will not be achieved until 2008.

 

39


Table of Contents

BOSTON PROPERTIES LIMITED PARTNERSHIP

 

Interest Expense

 

Interest expense for the Total Property Portfolio increased approximately $6.5 million for the nine months ended September 30, 2005 compared to the nine months ended September 30, 2004. The majority of the increase is due to (1) the cessation of interest capitalization at Times Square Tower and New Dominion Technology Park, Building Two, which collectively increased interest expense by $12.5 million, and (2) the acquisition of 140 Kendrick Street and 1330 Connecticut Avenue in the second quarter of 2004, which increased interest expense by $1.4 million. This increase was offset by the repayment of outstanding mortgage debt in connection with the sales of Riverfront Plaza and 100 East Pratt Street in the second quarter of 2005, which decreased interest expense by $5.0 million, as well as the repayment of mortgage debt at One and Two Reston Overlook and the 12300 and 12310 Sunrise Valley Drive buildings in the beginning of 2004 which decreased interest expense by $2.6 million.

 

At September 30, 2005, our variable rate debt consisted of our construction loans on our Times Square Tower, Capital Gallery Expansion and Cambridge Center Seven construction projects, as well as our borrowings under our Unsecured Line of Credit. The following summarizes our outstanding debt as of September 30, 2005 compared with September 30, 2004:

 

     September 30,

 
     2005

    2004

 
     (dollars in thousands)  

Debt Summary:

                

Balance

                

Fixed rate

   $ 4,139,774     $ 4,600,420  

Variable rate

     782,093       415,649  
    


 


Total

   $ 4,921,867     $ 5,016,069  
    


 


Percent of total debt:

                

Fixed rate

     84.11 %     91.71 %

Variable rate

     15.89 %     8.29 %
    


 


Total

     100.00 %     100.00 %
    


 


Weighted average interest rate at end of period:

                

Fixed rate

     6.63 %     6.66 %

Variable rate

     4.34 %     2.78 %
    


 


Total

     6.27 %     6.34 %
    


 


 

Depreciation and Amortization

 

Depreciation and amortization expense for the Total Property Portfolio increased approximately $19.2 million for the nine months ended September 30, 2005 compared to the nine months ended September 30, 2004. Depreciation and Amortization from Properties Placed In-Service and Properties Acquired increased approximately $11.3 million, Same Property Portfolio increased approximately $14.8 million, Properties Sold decreased approximately $3.8 million and Properties Repositioned decreased approximately $3.1 million. In connection with the redevelopment project at Capital Gallery, which is classified as Properties Repositioned, we recognized an accelerated depreciation charge of approximately $2.6 million in the third quarter of 2004 representing the net book value of the portion of the three-story low-rise portion of the building being redeveloped.

 

40


Table of Contents

BOSTON PROPERTIES LIMITED PARTNERSHIP

 

The additions to the Total Property Portfolio through acquisitions increased depreciation and amortization expense by approximately $1.5 million, as detailed below:

 

    

Acquired


  

Depreciation and Amortization for the

nine months ended September 30,


Property


          2005    

       2004    

       Change    

          (in thousands)

1330 Connecticut Avenue

   April 1, 2004      2,473      1,474      999

140 Kendrick Street

   March 24, 2004      1,520      1,015      505
         

  

  

Total Additions

        $ 3,993    $ 2,489    $ 1,504
         

  

  

 

The additions to the Total Property Portfolio through placing properties in-service increased depreciation and amortization expense by approximately $9.8 million, as detailed below:

 

    

Placed in-Service


  

Depreciation and Amortization for the

nine months ended September 30,


Property


          2005    

       2004    

       Change    

          (in thousands)

Times Square Tower

   3rd Quarter 2004    $ 12,628    $ 3,551    $ 9,077

New Dominion Technology Park, Building Two

   3rd Quarter 2004      1,295      570      725
         

  

  

Total Properties Placed In-Service

        $ 13,923    $ 4,121    $ 9,802
         

  

  

 

Capitalized Costs

 

Costs directly related to the development of rental properties are not included in our operating results. These costs are capitalized and included in real estate assets on our Consolidated Balance Sheet and amortized over their useful lives. Capitalized development costs include interest, wages, property taxes, insurance and other project costs incurred during the period of development. Capitalized wages for the nine months ended September 30, 2005 and September 30, 2004 were $4.6 million and $4.4 million, respectively. These costs are not included in the general and administrative expenses discussed above. Interest capitalized for the nine months ended September 30, 2005 and 2004 was $3.3 million and $10.1 million, respectively. These costs are not included in the interest expense referenced above. During the third quarter of 2004, we placed in-service Times Square Tower and New Dominion Technology Park, Building Two development projects and ceased capitalizing the related interest in accordance with our capitalization policy.

 

Losses from early extinguishments of debt

 

In connection with the sales of 100 East Pratt Street and Riverfront Plaza, we repaid the mortgage loans collateralized by the properties totaling approximately $188 million. During the nine months ended September 30, 2005, we recognized a loss from early extinguishment of debt totaling approximately $11.0 million, consisting of prepayment fees of approximately $10.8 million and the write-off of unamortized deferred financing costs of approximately $0.2 million. We also recognized a $1.9 million loss from early extinguishment of debt which relates to the refinancing of our Times Square Tower mortgage loan as well as the modification of our Unsecured Line of Credit.

 

For the nine months ended September 30, 2004, we recognized a loss from early extinguishment of debt totaling approximately $6.3 million related to the repayments of our mortgage loans collateralized by One and Two Reston Overlook and the 12300 and 12310 Sunrise Valley Drive buildings.

 

41


Table of Contents

BOSTON PROPERTIES LIMITED PARTNERSHIP

 

Joint Ventures

 

During the first quarter of 2005, we placed in-service 901 New York Avenue, a 539,000 net rentable square foot Class A office property located in Washington, D.C., in which we have a 25% ownership interest. The addition of this property contributed approximately $1.2 million to joint venture income for the nine months ended September 30, 2005. As of November 4, 2005, this property is 98% leased.

 

Other

 

The decrease in income (loss) from discontinued operations in the Total Property Portfolio for the nine months ended September 30, 2005 was a result of properties sold or designated as held for sale during 2005 and 2004 which are no longer included in our operations as of September 30, 2005. Below is a list of properties included in discontinued operations for the nine months ended September 30, 2005 and 2004:

 

Nine months ended
September 30, 2005


 

Nine months ended
September 30, 2004


Old Federal Reserve

 

Old Federal Reserve

40-46 Harvard Street

 

40-46 Harvard Street

   

Sugarland Business Park- Building One

   

204 Second Avenue

   

560 Forbes Boulevard

   

Decoverly Two, Three, Six and Seven

   

38 Cabot Boulevard

   

The Arboretum

   

430 Rozzi Place

   

Sugarland Business Park-Building Two

 

Gains on sales of real estate for the nine months ended September 30, 2005 in the Total Property Portfolio relate to the sales of Riverfront Plaza and 100 East Pratt Street which are not included in discontinued operations due to our continuing involvement in the management, for a fee, of these properties after the sales. Gains on sales of real estate for the nine months ended September 30, 2004 in the Total Property Portfolio relate to the sale of Hilltop Office Center and a land parcel in Burlington, MA. Hilltop Office Center is not included in discontinued operations due to our continuing involvement in the management, for a fee, of these properties after the sale.

 

Gains on sales of land held for development for the nine months ended September 30, 2005 in the Total Property Portfolio relate to the sale of Decoverly Four and Five, consisting of two undeveloped land parcels located in Rockville, Maryland.

 

The only property included in our gains on sales of real estate from discontinued operations for the nine months ended September 30, 2005 in the Total Property Portfolio was the Old Federal Reserve. Properties included in our gains on sales of real estate from discontinued operations for the nine months ended September 30, 2004 in the Total Property Portfolio are related to the sale of 204 Second Avenue, Sugarland Business Park- Building One, 430 Rozzi Place, Sugarland Business Park- Building Two, The Arboretum, Decoverly Two, Three, Six and Seven and 38 Cabot Boulevard.

 

Preferred Distributions and Allocation of Undistributed Earnings increased approximately $9.4 million for the nine months ended September 30, 2005 compared to the nine months ended September 30, 2004. In connection with the special cash distribution, holders of Series Two Preferred Units will participate in the special cash distribution on an as-converted basis in connection with their regular February 2006 distribution payment as provided for in our partnership agreement. As a result, we accrued approximately $12.1 million related to the special cash distribution payable to holders of the Series Two Preferred Units and have allocated earnings to the

 

42


Table of Contents

BOSTON PROPERTIES LIMITED PARTNERSHIP

 

Series Two Preferred Units of approximately $12.1 million, which amount has been reflected in Preferred Distributions and Allocation of Undistributed Earnings for the nine months ended September 30, 2005. This increase was partially offset by a reduction in the preferred distributions due to conversions of Series Two Preferred Units and a reduction in the allocation of undistributed earnings.

 

Comparison of the three months ended September 30, 2005 to the three months ended September 30, 2004.

 

The table below shows selected operating information for the Same Property Portfolio and the Total Property Portfolio. The Same Property Portfolio consists of the 116 properties totaling approximately 29.8 million net rentable square feet of office space (excluding approximately 8.7 million square feet of structured parking for approximately 28,602 vehicles). Same Property Portfolio includes our three hotel properties, properties acquired or placed in-service on or prior to July 1, 2004 and owned through September 30, 2005. The Total Property Portfolio includes the effects of the other properties either placed in-service, acquired or repositioned after July 1, 2004 or disposed of on or prior to September 30, 2005. This table includes a reconciliation from the Same Property Portfolio to the Total Property Portfolio by also providing information for the three months ended September 30, 2005 and 2004 with respect to the properties which were acquired, placed in-service, repositioned or sold.

 

In September 2004, we commenced the redevelopment of our Capital Gallery property in Washington, D.C. Capital Gallery is a Class A office property currently totaling approximately 397,000 net rentable square feet. The project entails removing a three-story low-rise section of the property, which is comprised of 100,000 net rentable square feet, from in-service status and developing it into a ten-story office building resulting in a total complex size of approximately 610,000 net rentable square feet upon completion. This property is included in Properties Repositioned for the three months ended September 30, 2005 and September 30, 2004.

 

43


Table of Contents

BOSTON PROPERTIES LIMITED PARTNERSHIP

 

    Same Property Portfolio

    Properties Sold

    Properties
Acquired


 

Properties Placed

In-Service


  Properties
Repositioned


    Total Property Portfolio

 

(dollars in thousands)


  2005

    2004

   

Increase/

(Decrease)


    %
Change


      2005  

    2004  

    2005

  2004

      2005    

      2004    

  2005

  2004

    2005

    2004

   

Increase/

(Decrease)


    %
Change


 

Rental Revenue:

                                                                                                               

Rental Revenue

  $ 306,455     $ 300,206     $ 6,249     2.08 %   $ —     $ 11,515     $ —     $ —     $ 20,101   $ 15,684   $ 3,318   $ 3,424     $ 329,874     $ 330,829       ($955 )   (0.29 %)

Termination Income

    1,918       1,800       118     6.56 %     —       —         —       —       169     —       —       —         2,087       1,800       287     15.94 %
   


 


 


 

 

 


 

 

 

 

 

 


 


 


 


 

Total Rental Revenue

    308,373       302,006       6,367     2.11 %     —       11,515       —       —       20,270     15,684     3,318     3,424       331,961       332,629       (668 )   (0.20 %)
   


 


 


 

 

 


 

 

 

 

 

 


 


 


 


 

Operating Expenses

    106,978       102,297       4,681     4.58 %     —       3,908       —       —       3,203     1,455     931     1,094       111,112       108,754       2,358     2.17 %
   


 


 


 

 

 


 

 

 

 

 

 


 


 


 


 

Net Operating Income, excluding hotels

    201,395       199,709       1,686     0.84 %     —       7,607       —       —       17,067     14,229     2,387     2,330       220,849       223,875       (3,026 )   (1.35 %)
   


 


 


 

 

 


 

 

 

 

 

 


 


 


 


 

Hotel Net Operating Income (1)

    6,353       6,059       294     4.85 %     —       —         —       —       —       —       —       —         6,353       6,059       294     4.85 %
   


 


 


 

 

 


 

 

 

 

 

 


 


 


 


 

Consolidated Net Operating Income (1)

    207,748       205,768       1,980     0.96 %     —       7,607       —       —       17,067     14,229     2,387     2,330       227,202       229,934       (2,732 )   (1.19 %)
   


 


 


 

 

 


 

 

 

 

 

 


 


 


 


 

Other Revenue:

                                                                                                               

Development and Management Services

    —         —         —       —         —       —         —       —       —       —       —       —         4,923       5,832       (909 )   (15.59 %)

Interest and Other

    —         —         —       —         —       —         —       —       —       —       —       —         4,763       908       3,855     424.56 %
   


 


 


 

 

 


 

 

 

 

 

 


 


 


 


 

Total Other Revenue

    —         —         —       —         —       —         —       —       —       —       —       —         9,686       6,740       2,946     43.71 %

Other Expenses:

                                                                                                               

General and administrative expense

    —         —         —       —         —       —         —       —       —       —       —       —         13,270       13,002       268     2.06 %

Interest

    —         —         —       —         —       —         —       —       —       —       —       —         75,700       77,698       (1,998 )   (2.57 %)

Depreciation and amortization

    59,943       56,661       3,282     5.79 %     —       2,020       —       —       4,869     2,956     443     3,343       65,255       64,980       275     0.42 %
   


 


 


 

 

 


 

 

 

 

 

 


 


 


 


 

Total Other Expenses

    59,943       56,661       3,282     5.79 %     —       2,020       —       —       4,869     2,956     443     3,343       154,225       155,680       (1,455 )   (0.93 %)
   


 


 


 

 

 


 

 

 

 

 

 


 


 


 


 

Income before minority interests

  $ 147,805     $ 149,107       (1,302 )   (0.87 %)     —     $ 5,587       —       —       12,198   $ 11,273     1,944   $ (1,013 )     82,663       80,994       1,669     2.06 %

Income from unconsolidated joint ventures

  $ 587     $ 444     $ 143     32.20 %   $ —     $ —       $ 15   $ 4   $ 515   $ 12     —       —         1,117       460       657     142.83 %

Loss from discontinued operations

    ($88 )     ($98 )   $ 10     10.20 %   $ —       ($900 )     —       —       —       —       —       —         (88 )     (998 )     910     91.18 %

Minority interests in property partnerships

                                                                                      1,527       1,447       80     5.53 %

Gains on sales of real estate from discontinued operations

                                                                                      —         5,129       (5,129 )   (100.0 %)

Preferred distributions and allocation of undistributed earnings

                                                                                      (15,766 )     (3,954 )     11,812     298.74 %
                                                                                     


 


 


 

Net Income available to common unitholders

                                                                                    $ 69,453     $ 83,078     ($ 13,625 )   (16.40 %)
                                                                                     


 


 


 


(1) For a detailed discussion of NOI, including the reasons management believes NOI is useful to investors, see page 33.

 

44


Table of Contents

BOSTON PROPERTIES LIMITED PARTNERSHIP

 

Rental Revenue

 

The decrease of approximately $1.0 million in the Total Property Portfolio is comprised of increases and decreases within the four categories that represent our Total Property Portfolio. Rental revenue from Same Property Portfolio increased approximately $6.2 million, Properties Placed In-Service increased approximately $4.4 million, Properties Sold decreased approximately $11.5 million, and Properties Repositioned decreased approximately $0.1 million.

 

The increase in rental revenue from Properties Placed In-Service relates to placing Times Square Tower and New Dominion Technology Park, Building Two in-service during the third quarter of 2004, as detailed below:

 

    

Date Placed in
Service


   Rental Revenue for the three months
ended September 30,


Property


      2005

   2004

       Change    

          (in thousands)

Times Square Tower

   3rd Quarter 2004    $ 17,720    $ 13,662    $ 4,058

New Dominion Technology Park, Building Two

   3rd Quarter 2004      2,381      2,023      358
         

  

  

Total

        $ 20,101    $ 15,685    $ 4,416
         

  

  

 

Rental revenue from the Same Property Portfolio increased $6.2 million for the three months ended September 30, 2005 compared to the three months ended September 30, 2004. Included in rental revenue is an overall increase to base rental revenue of approximately $2.1 million for the three months ended September 30, 2005 compared to September 30, 2004, as well as an increase of $1.8 million attributed to straight-line rents. Approximately $3.2 million of the increase from the Same Property Portfolio was due to an increase in recoveries from tenants attributed to higher operating expenses. Offset by increases in the Same Property Portfolio was a decrease of approximately $0.9 million related to parking and other rental related revenue. With respect to leases that expire during the next 15 months, we anticipate that the estimated market rents on those spaces indicate a roll-down of approximately 9%. We currently expect net operating income from the Same Property Portfolio to show an increase up to 2% in 2006 compared to 2005.

 

In May 2005, we completed the sales of 100 East Pratt Street in Baltimore, Maryland and Riverfront Plaza in Richmond, Virginia for net cash proceeds of approximately $92.8 million and $129.9 million, respectively. These properties are included in Properties Sold for the three months ended September 30, 2004 due to our continuing involvement as the property manager for each property. Revenue from Properties Sold decreased by approximately $11.5 million, as detailed below:

 

    

Date Sold


   Rental Revenue for the three months
ended September 30,


 

Property


      2005

   2004

       Change    

 
          (in thousands)  

Riverfront Plaza

   May 16, 2005    $ —      $ 5,850    ($5,850 )

100 East Pratt Street

   May 12, 2005      —        5,665    (5,665 )
         

  

  

Total

        $ —        11,515    ($11,515 )
         

  

  

 

Termination Income

 

Termination income for the three months ended September 30, 2005 was related to seven tenants across the portfolio that terminated their leases and recognized termination income totaling approximately $2.1 million. This compared to termination income earned for the three months ended September 30, 2004 related to eight

 

45


Table of Contents

BOSTON PROPERTIES LIMITED PARTNERSHIP

 

tenants totaling $1.8 million. For the remainder of 2005 we expect to recognize approximately $1.0 million in termination income. During 2005, we have completed some complex leasing transactions which involved taking space back from tenants with resulting termination income and releasing the space at higher rents. We currently anticipate realizing approximately $1.0 million in termination income for the remainder of 2005 and approximately $4.0 million in termination income for the year ended 2006.

 

Operating Expenses

 

The $2.4 million increase in property operating expenses in the Total Property Portfolio (real estate taxes, utilities, insurance, repairs and maintenance, cleaning and other property-related expenses) is comprised of increases and decreases within the four categories that represent our Total Property Portfolio. Operating expenses for Same Property Portfolio increased approximately $4.7 million, Properties Placed In-Service increased approximately $1.7 million, Properties Sold decreased approximately $3.9 million and Properties Repositioned decreased approximately $0.1 million.

 

We placed Times Square Tower and New Dominion Technology Park, Building Two in-service during the third quarter of 2004 which increased operating expenses by approximately $1.7 million, as detailed below:

 

    

Date Placed in
Service


   Operating Expenses for the three
months ended September 30,


Property


      2005

   2004

       Change    

          (in thousands)

Times Square Tower

   3rd Quarter 2004    $ 2,844    $ 1,318    $ 1,526

New Dominion Technology Park, Building Two

   3rd Quarter 2004      359      137      222
         

  

  

Total

        $ 3,203    $ 1,455    $ 1,748
         

  

  

 

Operating expenses from the Same Property Portfolio increased approximately $4.7 million for the three months ended September 30, 2005. Included in Same Property Portfolio operating expenses is an increase to real estate tax expense of approximately $2.4 million for the three months ended September 30, 2005 due to increased real estate tax assessments, with approximately half of this increase specifically attributed to properties located in New York City. Remaining increases to the Same Property Portfolio result from overall increases to the repairs and maintenance and utility costs for the three months ended September 30, 2005 compared to 2004.

 

A decrease of approximately $3.9 million in Total Property Portfolio operating expenses relates to the sales of Riverfront Plaza and 100 East Pratt Street, as detailed below:

 

    

Date Sold


   Operating Expenses for the three
months ended September 30,


 

Property


      2005

   2004

       Change    

 
          (in thousands)  

100 East Pratt Street

   May 12, 2005    $ —      $ 2,088    ($2,088 )

Riverfront Plaza

   May 16, 2005             1,820    (1,820 )
         

  

  

Total

        $ —      $ 3,908    ($3,908 )
         

  

  

 

We continue to review and monitor the impact of the hurricane season and rising energy costs, the potential expiration of TRIA and other factors on our operating budgets for the remainder of 2005 and fiscal year 2006. Because some operating expenses are not recoverable from tenants, an increase in operating expenses due to one or more of the foregoing factors could have an adverse effect on our results of operations.

 

46


Table of Contents

BOSTON PROPERTIES LIMITED PARTNERSHIP

 

Hotel Net Operating Income

 

Net operating income for the hotel properties increased by approximately $0.3 million for the three months ended September 30, 2005 compared to September 30, 2004. The third quarter revenue per available room is down slightly over the third quarter of 2004 due to the Democratic National Convention held in Boston during the third quarter of 2004. On November 4, 2005, we sold the Cambridge Residence Inn property. We expect the two remaining hotels to contribute approximately $7.0 million to net operating income in the remainder of 2005 and between $19.0 million to $20.0 million in 2006.

 

The following reflects our occupancy and rate information for the three hotel properties for the three months ended September 30, 2005 and 2004:

 

     2005

    2004

    Percentage
Change


 

Occupancy

     86.5 %     89.6 %   (3.5 %)

Average daily rate

   $ 188.60     $ 184.18     2.4 %

Revenue per available room, REVPAR

   $ 164.03     $ 165.40     (0.8 %)

 

Development and Management Services

 

Our third-party fee income decreased by approximately $1.0 million for the three months ended September 30, 2005 compared to 2004 due to the completion of third-party development projects in Washington, D.C. and near completion of our project at 90 Church Street in New York City, offset by obtaining management contracts at Riverfront Plaza and 100 East Pratt Street. In connection with the sales of Riverfront Plaza and 100 East Pratt Street, we are managing each of these properties, for a fee, through agreements with the buyers. We expect our third-party management and development fee income in 2006 to be between $13.0 million and $15.0 million.

 

Interest and Other Income

 

Interest and other income increased by $3.9 million for the three months ended September 30, 2005 due to higher cash balances as well as higher interest rates during the three months ended September 30, 2005 compared to the same period of 2004. We expect interest income to decline in the fourth quarter of 2005 and into 2006 as a result of the special cash distribution that was paid to common unitholders on October 31, 2005, as well as repayment of certain outstanding debt.

 

Other Expenses

 

General and Administrative

 

General and administrative expenses in the Total Property Portfolio increased slightly for the three months ended September 30, 2005 compared to September 30, 2004. An aggregate of approximately $0.5 million of the increase is attributable to changes in the form of long-term equity-based compensation, as further described below.

 

Commencing in 2003, Boston Properties, Inc. issued restricted stock and/or LTIP Units (at the election of eligible employees), as opposed to granting stock options and restricted stock, under the 1997 Stock Option and Incentive Plan as our primary vehicle for employee equity compensation. An LTIP Unit is generally the economic equivalent of a share of Boston Properties, Inc.’s restricted stock. Employees generally vest in restricted stock and LTIP Units over a five-year term (for awards granted prior to 2003, vesting is in equal annual installments; for those granted in 2003 and beyond, vesting is over a five-year term of 0%, 0%, 25%, 35%, and

 

47


Table of Contents

BOSTON PROPERTIES LIMITED PARTNERSHIP

 

40%). Restricted stock and LTIP Units are valued based on observable market prices for similar instruments. Such value is recognized as an expense ratably over the corresponding employee service period. LTIP Units which were issued in January 2005 and future LTIP Unit awards will be valued using an option pricing model in accordance with the provisions of SFAS No. 123R. To the extent restricted stock or LTIP Units are forfeited prior to vesting, the corresponding previously recognized expense is reversed as an offset to “stock-based compensation.” Equity-based compensation expense associated with $6.1 million of equity-based compensation that was granted in January 2003 will generally be expensed ratably as such restricted stock and LTIP Units vests over a five-year vesting period. Equity-based compensation associated with approximately $9.7 million of restricted stock and LTIP Units granted in January 2004 and approximately $11.2 million of restricted stock and LTIP Units granted in January 2005 will also be incurred ratably as such restricted stock and LTIP Units vest. To the extent Boston Properties, Inc. continues to grant restricted stock and LTIP Unit awards, our expense will continue to increase significantly until 2008 even if there are no future increases in the aggregate value of restricted equity granted each year. This is because we expense the value of the restricted stock and LTIP Unit awards ratably over the five-year vesting period and a full run-rate will not be achieved until 2008.

 

Interest Expense

 

Interest expense for the Total Property Portfolio decreased approximately $2.0 million for the three months ended September 30, 2005 compared to September 30, 2004. The majority of the decrease is due to the repayment of outstanding mortgage debt in connection with the sales of Riverfront Plaza and 100 East Pratt Street in the second quarter of 2005 which represented a decrease to interest expense of approximately $3.2 million. This decrease was offset by increases to interest expense in connection with the cessation of interest capitalization at Times Square Tower and New Dominion Technology Park, Building Two, which represented an increase of approximately $3.2 million. In connection with the refinance of our debt at 599 Lexington Avenue, we have replaced approximately $225.0 million of fixed rate mortgage indebtedness with a lower variable rate.

 

At September 30, 2005, our variable rate debt consisted of our construction loans on our Times Square Tower, Capital Gallery Expansion and Cambridge Center Seven construction projects, as well as our borrowings under our Unsecured Line of Credit related to the refinancing of 599 Lexington Avenue in New York. The following summarizes our outstanding debt as of September 30, 2005 compared with September 30, 2004:

 

     September 30,

 
     2005

    2004

 
     (dollars in thousands)  

Debt Summary:

                

Balance

                

Fixed rate

   $ 4,139,774     $ 4,600,420  

Variable rate

     782,093       415,649  
    


 


Total

   $ 4,921,867     $ 5,016,069  
    


 


Percent of total debt:

                

Fixed rate

     84.11 %     91.71 %

Variable rate

     15.89 %     8.29 %
    


 


Total

     100.00 %     100.00 %
    


 


Weighted average interest rate at end of period:

                

Fixed rate

     6.63 %     6.66 %

Variable rate

     4.34 %     2.78 %
    


 


Total

     6.27 %     6.34 %
    


 


 

48


Table of Contents

BOSTON PROPERTIES LIMITED PARTNERSHIP

 

Depreciation and Amortization

 

Depreciation and amortization expense for the Total Property Portfolio increased approximately $0.4 million for the three months ended September 30, 2005 compared to the three months ended September 30, 2004. Depreciation and amortization from Properties Placed In-Service increased approximately $1.9 million, Same Property increased approximately $3.4 million. These increases were offset by decreases to Properties Sold of approximately $2.0 million and Properties Repositioned of approximately $2.9 million. In connection with the redevelopment project at Capital Gallery, which is classified as Properties Repositioned, we recognized an accelerated depreciation charge of approximately $2.6 million in the third quarter of 2004 representing the net book value of the portion of the three-story low-rise portion of the building being redeveloped.

 

The additions to the Total Property Portfolio through placing properties in-service increased depreciation and amortization expense by approximately $1.9 million, as detailed below:

 

    

Placed in
Service


  

Depreciation and Amortization for the

three months ended September 30,


 

Property


          2005    

       2004    

       Change    

 
          (in thousands)  

Times Square Tower

   3rd Quarter 2004    $ 4,437    $ 2,386    $ 2,051  

New Dominion Technology Park, Building Two

   3rd Quarter 2004      432      570      (138 )
         

  

  


Total Properties Placed In-Service

        $ 4,869    $ 2,956    $ 1,913  
         

  

  


 

Capitalized Costs

 

Costs directly related to the development of rental properties are not included in our operating results. These costs are capitalized and included in real estate assets on our Consolidated Balance Sheet and amortized over their useful lives. Capitalized development costs include interest, wages, property taxes, insurance and other project costs incurred during the period of development. Capitalized wages for the three months ended September 30, 2005 and September 30, 2004 was $1.5 million. These costs are not included in the general and administrative expenses discussed above. Interest capitalized for the three months ended September 30, 2005 and 2004 was $1.7 million and $1.8 million, respectively. These costs are not included in the interest expense referenced above.

 

Joint Ventures

 

During the first quarter of 2005, we placed in-service 901 New York Avenue, a 539,000 net rentable square foot Class A office property located in Washington, D.C., in which we have a 25% ownership interest. The addition of this property contributed approximately $0.5 million to joint venture income for the three months ended September 30, 2005. As of November 4, 2005 this property is 98% leased.

 

Other

 

The decrease in income from discontinued operations in the Total Property Portfolio for the three months ended September 30, 2005 was a result of properties sold or designated as held for sale during 2004 which are no longer included in our operations as of September 30, 2005. Below is a list of properties included in discontinued operations for the three months ended September 30, 2005 and 2004:

 

Three months ended
September 30, 2005


  

Three months ended
September 30, 2004


40-46 Harvard Street

   40-46 Harvard Street
     Old Federal Reserve
     Sugarland Business Park-Building One
     204 Second Avenue
     560 Forbes Boulevard

 

49


Table of Contents

BOSTON PROPERTIES LIMITED PARTNERSHIP

 

The only properties included in our gains on sales of real estate from discontinued operations for the three months ended September 30, 2004 in the Total Property Portfolio was related to the sale of Sugarland Business Park-Building One and 204 Second Avenue.

 

Preferred Distributions and Allocation of Undistributed Earnings increased approximately $11.8 million for the three months ended September 30, 2005 compared to the three months ended September 30, 2004. In connection with the special cash distribution, holders of Series Two Preferred Units will participate on an as-converted basis in connection with their regular February 2006 distribution payment as provided for in our partnership agreement. As a result, we accrued approximately $12.1 million related to the special cash distribution payable to holders of the Series Two Preferred Units and have allocated earnings to the Series Two Preferred Units of approximately $12.1 million, which amount has been reflected in Preferred Distributions and Allocation of Undistributed Earnings for the three months ended September 30, 2005. This increase was partially offset by a reduction in the preferred distributions due to conversions of Series Two Preferred Units.

 

Liquidity and Capital Resources

 

General

 

Our principal liquidity needs for the next twelve months are to:

 

    fund normal recurring expenses;

 

    meet debt service requirements including the repayment or refinancing of $160.5 million of indebtedness that matures within the twelve month period;

 

    fund capital expenditures, including tenant improvements and leasing costs;

 

    fund current development costs not covered under construction loans;

 

    fund new property acquisitions; and

 

    make the minimum distribution required to enable Boston Properties, Inc. to maintain its REIT qualification under the Internal Revenue Code of 1986, as amended.

 

We believe that these needs will be satisfied using cash on hand and cash flows generated by operations and provided by financing activities, as well as cash generated from asset sales. Base rental revenue, recovery income from tenants, other income from operations, available cash balances, draws on our Unsecured Line of Credit and refinancing of maturing indebtedness are our principal sources of capital used to pay operating expenses, debt service, recurring capital expenditures and the minimum distribution required to enable Boston Properties, Inc. to maintain its REIT qualification. We seek to increase income from our existing properties by maintaining quality standards for our properties that promote high occupancy rates and maximize rental rates while reducing tenant turnover and controlling operating expenses. Our sources of revenue also include third-party fees generated by our office real estate management, leasing, development and construction businesses. Consequently, we believe our revenue, together with proceeds from financing activities, will continue to provide the necessary funds for our short-term liquidity needs. However, material changes in these factors may adversely affect our net cash flows. Such changes, in turn, would adversely affect our ability to fund distributions, debt service payments and tenant improvements. In addition, a material adverse change in our cash provided by operations may affect the financial covenants under our unsecured line of credit and unsecured senior notes.

 

Our principal liquidity needs for periods beyond twelve months are for the costs of developments, possible property acquisitions, scheduled debt maturities, major renovations, expansions and other non-recurring capital improvements. We expect to satisfy these needs during the next twelve months and beyond using one or more of the following:

 

    construction loans;

 

50


Table of Contents

BOSTON PROPERTIES LIMITED PARTNERSHIP

 

    long-term secured and unsecured indebtedness;

 

    income from operations;

 

    income from joint ventures;

 

    sales of real estate;

 

    issuances of our equity securities and/or additional preferred or common units of partnership interests; and

 

    our unsecured revolving line of credit or other short-term bridge facilities.

 

We draw on multiple financing sources to fund our long-term capital needs. Our Unsecured Line of Credit is utilized primarily as a bridge facility to fund acquisition opportunities and to meet short-term development and working capital needs. We generally fund our development projects with construction loans that we may partially guarantee until project completion or lease-up thresholds are achieved.

 

Cash Flow Summary

 

Cash and cash equivalents were $450.6 million and $213.9 million at September 30, 2005 and September 30, 2004, respectively, representing an increase of $236.7 million. The cash flow results above do not reflect the payment of approximately $335.8 million related to the $2.50 per unit special cash distribution paid to common unitholders on October 31, 2005 or the $12.1 million special cash distribution to be paid in February 2006 to holders of our Series Two Preferred Units. The following represents increases and decreases in cash flows for the nine months ended September 30, 2005 versus September 30, 2004:

 

     Nine months ended September 30,

 
     2005

    2004

    Increase
(Decrease)


 
     (in thousands)  

Net cash provided by operating activities

   $ 304,673     $ 303,664     $ 1,009  

Net cash provided by (used in) investing activities

   $ 188,069     ($ 119,644 )   $ 307,713  

Net cash provided by (used in) financing activities

   ($ 281,509 )   $ 7,167     ($ 288,676 )

 

Our principal source of cash flow is related to the operation of our office properties. In addition, we have recycled capital through the sale of some of our properties and raised proceeds from secured and unsecured borrowings. Boston Properties, Inc. issued 5,700,000 shares of its common stock in a public offering in March 2004 and contributed the net proceeds of $291.1 million to us in exchange for 5,700,000 of common units. The average term of our tenant leases is approximately 7.4 years as of September 30, 2005 calculated on a weighted average, based on net rentable square feet with occupancy rates historically in the range of 92% to 98%. Our properties provide a relatively consistent stream of cash flow that provides us with resources to pay operating expenses, debt service and fund quarterly dividend and distribution payment requirements.

 

51


Table of Contents

BOSTON PROPERTIES LIMITED PARTNERSHIP

 

Cash is used in investing activities to fund acquisitions, development and recurring and nonrecurring capital expenditures. We selectively invest in new projects that enable us to take advantage of our development, leasing, financing and property management skills and invest in existing buildings that meet our investment criteria. Cash provided by investing activities for the nine months ended September 30, 2005 consisted of the following:

 

     (in thousands)

 

Proceeds from the sales of real estate

   $ 472,647  

The cash provided by investing is offset by:

        

Acquisitions/additions to real estate

     (228,003 )

Investments in marketable securities

     (37,500 )

Recurring capital expenditures

     (12,790 )

Planned non-recurring capital expenditures associated with acquisition properties

     (2,381 )

Hotel improvements, equipment upgrades and replacements

     (2,237 )

Net investments in unconsolidated joint ventures

     (1,667 )
    


Net cash provided by investing activities

   $ 188,069  
    


 

Cash used in financing activities for the nine months ended September 30, 2005 totaled approximately $281.5 million. This primarily consisted of payments of regular distributions to our unitholders . Future debt payments are discussed below under the heading “Capitalization.”

 

Capitalization

 

At September 30, 2005, our total consolidated debt was approximately $4.9 billion. The weighted-average annual interest rate on our consolidated indebtedness was 6.27% and the weighted-average maturity was approximately 5.2 years.

 

Debt to total market capitalization ratio, defined as total consolidated debt as a percentage of the market value of our outstanding equity securities plus our total consolidated debt, is a measure of leverage commonly used by analysts in the REIT sector. Our total market capitalization was approximately $14.8 billion at September 30, 2005. Total market capitalization was calculated using Boston Properties, Inc.’s September 30, 2005 closing stock price of $70.90 per common share and the following: (1) 112,500,887 outstanding common units of BPLP held by Boston Properties, Inc., (2) 21,413,724 outstanding OP Units held by persons other than Boston Properties, Inc., (3) an aggregate of 4,857,395 OP Units issuable upon conversion of all outstanding Series Two Preferred Units, (4) an aggregate of 380,820 OP Units issuable upon conversion of all outstanding LTIP Units assuming all conditions have been met for the conversion of the LTIP Units, and (5) our consolidated debt totaling approximately $4.9 billion. Our total consolidated debt at September 30, 2005 represented approximately 33.28% of our total market capitalization. This percentage will fluctuate with changes in the value of our common units (and therefore with the changes in the value of Boston Properties, Inc.’s common stock) and does not necessarily reflect our capacity to incur additional debt to finance our activities or our ability to manage our existing debt obligations. However, for a company like ours, whose assets are primarily income-producing real estate, the debt to total market capitalization ratio may provide investors with an alternate indication of leverage, so long as it is evaluated along with other financial ratios and the various components of our outstanding indebtedness.

 

Debt Financing

 

As of September 30, 2005, we had approximately $4.9 billion of outstanding indebtedness, representing 33.28% of our total market capitalization as calculated above consisting of (1) $1.47 billion in publicly traded unsecured debt having a weighted average interest rate of 5.95% and maturities in 2013 and 2015 and (2) $3.45 billion of property-specific debt. As of September 30, 2005, we had approximately $225 million drawn on our

 

52


Table of Contents

BOSTON PROPERTIES LIMITED PARTNERSHIP

 

Unsecured Line of Credit which amount is secured by our 599 Lexington Avenue property in New York and which balance is included under our variable rate mortgages in the table below. The table below summarizes our mortgage notes payable, our senior unsecured notes and our Unsecured Line of Credit at September 30, 2005 and 2004:

 

     September 30,

 
     2005

    2004

 
     (dollars in thousands)  

DEBT SUMMARY:

                

Balance

                

Fixed rate mortgages

   $ 2,668,811     $ 3,129,828  

Variable rate mortgages

     782,093       415,649  

Senior unsecured notes

     1,470,963       1,470,592  
    


 


Total

   $ 4,921,867     $ 5,016,069  
    


 


Percent of total debt:

                

Fixed rate

     84.11 %     91.71 %

Variable rate

     15.89 %     8.29 %
    


 


Total

     100.0 %     100.0 %
    


 


Weighted average interest rate at end of period:

                

Fixed rate

     6.63 %     6.66 %

Variable rate

     4.34 %     2.78 %
    


 


Total

     6.27 %     6.34 %
    


 


 

The variable rate debt shown above bears interest based on various spreads over the London Interbank Offered Rate or Eurodollar rates. As of September 30, 2005, the weighted average interest rate on our variable rate debt was LIBOR/Eurodollar plus 0.60% per annum.

 

Unsecured Line of Credit

 

On May 19, 2005, we modified our $605.0 million Unsecured Line of Credit by extending the maturity date from January 17, 2006 to October 30, 2007, with a provision for a one-year extension at our option, subject to certain conditions, and by reducing the per annum variable interest rate on outstanding balances from Eurodollar plus 0.70% to Eurodollar plus 0.65%. In addition a facility fee equal to 15 basis point per annum is payable in quarterly installments. The interest rate and facility fee are subject to adjustment in the event of a change in our senior unsecured debt ratings. The Unsecured Line of Credit contains a competitive bid option that allows banks that are part of the lender consortium to bid to make loan advances to us at a reduced Eurodollar rate. We utilize the Unsecured Line of Credit principally to fund development of properties, land and property acquisitions, to refinance outstanding indebtedness and for working capital purposes. Our Unsecured Line of Credit is a recourse obligation of ours.

 

Our ability to borrow under our Unsecured Line of Credit is subject to our compliance with a number of customary financial and other covenants on an ongoing basis, including:

 

    a leverage ratio not to exceed 60%, however for a single period of not more than five consecutive quarters the leverage ratio can exceed 60% (but may not exceed 65%);

 

    a secured debt leverage ratio not to exceed 55%;

 

    a fixed charge coverage ratio of at least 1.40;

 

    an unsecured leverage ratio not to exceed 60%;

 

53


Table of Contents

BOSTON PROPERTIES LIMITED PARTNERSHIP

 

    a minimum net worth requirement;

 

    an unsecured interest coverage ratio of at least 1.75; and

 

    restrictions on permitted investments, development, partially owned entities, business outside of commercial real estate and commercial non-office properties

 

We believe we are in compliance with the financial and other covenants listed above.

 

At September 30, 2005, we had letters of credit totaling $9.4 million outstanding under our Unsecured Line of Credit. On July 19, 2005, we refinanced $225 million of mortgage indebtedness at 599 Lexington Avenue through a secured draw on our Unsecured Line of Credit. As of September 30, 2005, we had the ability to borrow an additional $370.6 million under our Unsecured Line of Credit. As of November 4, 2005 we have borrowings of $253 million outstanding under our Unsecured Line of Credit with the ability to borrow an additional $341.3 million under our Unsecured Line of Credit.

 

Unsecured Senior Notes

 

The following summarizes the unsecured senior notes outstanding as of September 30, 2005 (dollars in thousands):

 

    

Coupon/

Stated Rate


    Effective
Rate (1)


    Principal
Amount


    Maturity Date (2)

10 Year Unsecured Senior Notes

   6.250 %   6.296 %   $ 750,000     January 15, 2013

10 Year Unsecured Senior Notes

   6.250 %   6.280 %     175,000     January 15, 2013

12 Year Unsecured Senior Notes

   5.625 %   5.636 %     300,000     April 15, 2015

12 Year Unsecured Senior Notes

   5.000 %   5.075 %     250,000     June 1, 2015
                


   

Total principal

                 1,475,000      

Net discount

                 (4,037 )    
                


   

Total

               $ 1,470,963      
                


   

(1) Yield on issuance date including the effects of discounts on the notes.
(2) No principal amounts are due prior to maturity.

 

Our unsecured senior notes are redeemable at our option, in whole or in part, at a redemption price equal to the greater of (i) 100% of their principal amount or (ii) the sum of the present value of the remaining scheduled payments of principal and interest discounted at a rate equal to the yield on U.S. Treasury securities with a comparable maturity plus 35 basis points (the $250 million 12 Year Unsecured Senior Notes that mature on June 1, 2015 are calculated at the U.S. Treasury yield plus 25 basis points), in each case plus accrued and unpaid interest to the redemption date. The indenture under which our senior unsecured notes were issued contains restrictions on incurring debt and using our assets as security in other financing transactions and other customary financial and other covenants, including (1) a leverage ratio not to exceed 60%, (2) a secured debt leverage ratio not to exceed 50%, (3) an interest coverage ratio of 1.5, and (4) unencumbered asset value to be no less than 150% of our unsecured debt. As of September 30, 2005 we were in compliance with each of these financial restrictions and requirements.

 

Investment grade ratings on our senior unsecured notes are as follows:

 

Rating Organization


   Rating

 

Moody’s

   Baa2  (stable)

Standard & Poor’s

   BBB  (stable)

FitchRatings

   BBB  (stable)

 

54


Table of Contents

BOSTON PROPERTIES LIMITED PARTNERSHIP

 

The security rating is not a recommendation to buy, sell or hold securities, as it may be subject to revision or withdrawal at any time by the rating organization. Each rating should be evaluated independently of any other rating.

 

Mortgage Notes Payable

 

The following represents the outstanding principal balances due under the first mortgages at September 30, 2005:

 

Properties


   Interest
Rate


    Principal
Amount


    Maturity Date

           (in thousands)      

Citigroup Center

   7.19 %   $ 499,781     May 11, 2011

Times Square Tower

   4.27 %     475,000     July 9, 2008

Embarcadero Center One and Two

   6.70 %     291,603     December 10, 2008

Prudential Center

   6.72 %     271,853     July 1, 2008

280 Park Avenue

   7.64 %     256,950     February 1, 2011

599 Lexington Avenue

   4.18 %     225,000 (1)   October 30, 2007

Embarcadero Center Four

   6.79 %     139,098     February 1, 2008

Embarcadero Center Three

   6.40 %     136,038     January 1, 2007

Democracy Center

   7.05 %     98,947     April 1, 2009

Embarcadero Center West Tower

   6.50 %     90,838 (2)   January 1, 2006

601 and 651 Gateway Boulevard

   3.50 %     84,999     December 31, 2005

One Freedom Square

   5.33 %     80,497 (3)   June 30, 2012

Cambridge Center Seven

   5.13 %     73,630 (4)   April 14, 2007

New Dominion Tech Park, Bldg. Two

   5.55 %     63,000 (5)   September 30, 2014

140 Kendrick Street

   5.21 %     60,223 (6)   July 1, 2013

202, 206 & 214 Carnegie Center

   8.13 %     60,026     October 1, 2010

1330 Connecticut Avenue

   4.65 %     57,880 (7)   February 26, 2011

New Dominion Tech. Park, Bldg. One

   7.69 %     56,702     January 15, 2021

Reservoir Place

   5.82 %     53,673 (8)   July 1, 2009

Capital Gallery

   8.24 %     51,044     August 15, 2006

504, 506 & 508 Carnegie Center

   7.39 %     43,744     January 1, 2008

10 and 20 Burlington Mall Road

   7.25 %     37,367 (9)   October 1, 2011

Ten Cambridge Center

   8.27 %     33,099     May 1, 2010

Sumner Square

   7.35 %     28,323     September 1, 2013

1301 New York Avenue

   7.14 %     26,955 (10)   August 15, 2009

Eight Cambridge Center

   7.73 %     25,992     July 15, 2010

510 Carnegie Center

   7.39 %     25,101     January 1, 2008

University Place

   6.94 %     22,202     August 1, 2021

Reston Corporate Center

   6.56 %     22,135     May 1, 2008

Bedford Business Park

   8.50 %     18,760     December 10, 2008

191 Spring Street

   8.50 %     18,444     September 1, 2006

Capital Gallery Redevelopment

   5.40 %     8,463 (11)   February 15, 2008

101 Carnegie Center

   7.66 %     6,726     April 1, 2006

Montvale Center

   8.59 %     6,811     December 1, 2006
          


   

Total

         $ 3,450,904      
          


   

(1) On July 19, 2005, we repaid the mortgage loan through a secured draw on our Unsecured Line of Credit. As of September 30, 2005, the interest rate on our Unsecured Line of Credit was 4.18% using a weighted average LIBOR plus 0.41% per annum.

 

55


Table of Contents

BOSTON PROPERTIES LIMITED PARTNERSHIP

 

(2) On October 4, 2005, we repaid the mortgage loan collateralized by this property.
(3) In accordance with EITF 98-1, the principal amount and interest rates shown were adjusted upon acquisition of the property to reflect the fair value of the note. The stated principal balance at September 30, 2005 was $73.4 million and the stated interest rate was 7.75%.
(4) The mortgage financing bears interest at a variable rate equal to LIBOR plus 1.25% per annum and requires interest only payments with a balloon payment due at maturity.
(5) The mortgage loan requires interest only payments with a balloon payment due at maturity.
(6) In accordance with EITF 98-1, the principal amount and interest rates shown were adjusted upon acquisition of the property to reflect the fair value of the note. The stated principal balance at September 30, 2005 was $54.6 million and the stated interest rate was 7.51%.
(7) In accordance with EITF 98-1, the principal amount and interest rates shown were adjusted upon acquisition of the property to reflect the fair value of the note. The stated principal balance at September 30, 2005 was $51.1 million and the stated interest rate was 7.58%.
(8) In accordance with EITF 98-1, the principal amount and interest rates shown were adjusted upon acquisition of the property to reflect the fair value of the note. The stated principal balance at September 30, 2005 was $51.7 million and the stated interest rate was 7.0%.
(9) Includes outstanding indebtedness secured by 91 Hartwell Avenue.
(10) Includes outstanding principal in the amounts of $18.7 million, $5.6 million and $2.7 million which bear interest at fixed rates of 6.70%, 8.54% and 6.75%, respectively.
(11) The mortgage financing bears interest at a variable rate equal to LIBOR plus 1.65% per annum and requires interest only payments with a balloon payment due at maturity.

 

Off Balance Sheet Arrangements—Joint Venture Indebtedness

 

As of September 30, 2005, we had investments in eight unconsolidated joint ventures, of which six have mortgage indebtedness, with equity ownership ranging from 23-51%. We do not have control of these partnerships nor are we the primary beneficiary for variable interest entities and, therefore, we account for them using the equity method of accounting. See also Note 4 to the Consolidated Financial Statements. At September 30, 2005, our share of the debt related to these investments was approximately $203 million. The table below summarizes our share of the outstanding debt (based on our respective ownership interests) in these joint venture properties at September 30, 2005.

 

Properties


   Interest Rate

    Principal Amount

   Maturity Date

           (in thousands)     

Metropolitan Square (51%)

   8.23 %   $ 67,742    May 1, 2010

Market Square North (50%)

   7.70 %     46,295    December 19, 2010

901 New York Avenue (25%)

   5.19 %     42,500    January 1, 2015

265 Franklin Street (35%) (1)

   4.85 %     20,180    September 30, 2007

Worldgate Plaza (25%) (2)

   4.57 %     14,250    December 1, 2007

Wisconsin Place (23.89%) (3)

   —         12,025    (3)
    

 

    

Total

   6.60 %   $ 202,992     
    

 

    

(1) The mortgage financing bears interest at a variable rate equal to LIBOR plus 1.10% per annum and requires interest only payments with a balloon payment due at maturity.
(2) This property is owned by the Value Added Fund. The mortgage financing bears interest at a variable rate equal to LIBOR plus 0.89% per annum and matures in December 2007, with two one-year extension options. The mortgage debt requires interest only payments with a balloon payment due at maturity. In addition, the Value-Added Fund entered into an agreement to cap the interest rate at 9.5% for a nominal fee.
(3)

In accordance with EITF 98-1, the principal amount on $5.6 million of debt was adjusted to reflect the fair value of the note ($5.3 million) using an effective interest rate of 4.38% per annum. This note is non-interest

 

56


Table of Contents

BOSTON PROPERTIES LIMITED PARTNERSHIP

 

 

bearing and matures in January 2008. The weighted average rates exclude the impact of this note. We have agreed, together with our third-party joint venture partners to guarantee the seller financing on behalf of the land and infrastructure entity.

 

In addition, the venture obtained construction financing up to $96.5 million, of which our share is $23.1 million, at a variable rate equal to LIBOR plus 1.50% per annum with a maturity in March 2009. As of September 30, 2005, the outstanding balance was $28.1 million, of which our share was $6.7 million and the interest rate was 5.35%. The mortgage debt requires interest only payments with a balloon payment due at maturity. We have guaranteed approximately $4.6 million of the total construction loan amount on behalf of the land and infrastructure entity.

 

State and Local Tax Matters

 

Because Boston Properties, Inc. is organized and qualifies as a REIT, it is generally not subject to federal income taxes, but subject to certain state and local taxes. In the normal course of business, certain entities through which we own real estate either have undergone, or are currently undergoing, tax audits or other inquiries. Although we believe that we have substantial arguments in favor of our positions in the ongoing audits, in some instances there is no controlling precedent or interpretive guidance on the specific point at issue. Collectively, tax deficiency notices received to date from the jurisdictions conducting the ongoing audits have not been material. However, there can be no assurance that future audits will not occur with increased frequency or that the ultimate result of such audits will not have a material adverse effect on our results of operations.

 

Insurance

 

We carry insurance coverage on our properties of types and in amounts and with deductibles that we believe are in line with coverage customarily obtained by owners of similar properties. In response to the uncertainty in the insurance market following the terrorist attacks of September 11, 2001, the Federal Terrorism Risk Insurance Act, or TRIA, was enacted in November 2002 to require regulated insurers to make available coverage for certified acts of terrorism (as defined by the statute) through December 31, 2004, which date was extended to December 31, 2005 by the United States Department of Treasury on June 18, 2004. TRIA expires on December 31, 2005, and we cannot currently anticipate whether it will be extended. Effective as of April 15, 2005, our property insurance program per occurrence limits were increased from $890 million to $1 billion, including coverage for both “certified” and “non-certified” acts of terrorism as defined by TRIA. We also carry nuclear, biological and chemical terrorism insurance coverage (“NBC Coverage”) for “certified” acts of terrorism as defined by TRIA, which is provided by IXP, Inc. as a direct insurer. Effective as of April 1, 2005, we extended the NBC Coverage to March 1, 2006 and the per occurrence limit for the NBC Coverage was increased from $640 million to $890 million. Effective as of May 2, 2005, this limit for NBC Coverage was increased to $1 billion. Under TRIA, the NBC Coverage is backstopped by the Federal Government after the payment of the required deductible and 10% coinsurance. In the event TRIA is not extended beyond December 31, 2005, (1) the NBC Coverage provided by IXP will terminate, and (2) a portion of our coverage for what would have constituted “certified” and “non-certified” acts of terrorism (other than NBC Coverage) had TRIA not expired will terminate and we will have the right to replace a portion of such terminated coverage. In the event TRIA is extended on terms which could expose IXP to a material increase in risk, we may elect to terminate the NBC coverage provided by IXP. We intend to continue to monitor the scope, nature and cost of available terrorism insurance and maintain insurance in amounts and on terms that are commercially reasonable.

 

We also currently carry earthquake insurance on our properties located in areas known to be subject to earthquakes in an amount and subject to deductibles and self-insurance that we believe are commercially reasonable. Specifically, we currently carry earthquake insurance which covers our San Francisco portfolio with a $120 million per occurrence limit and a $120 million aggregate limit, $20 million of which is provided by IXP,

 

57


Table of Contents

BOSTON PROPERTIES LIMITED PARTNERSHIP

 

Inc., as a direct insurer. The amount of our earthquake insurance coverage may not be sufficient to cover losses from earthquakes. As a result of increased costs of coverage and limited availability, the amount of third-party earthquake insurance that we may be able to purchase on commercially reasonable terms may be reduced. In addition, we may discontinue earthquake insurance on some or all of our properties in the future if the premiums exceed our estimation of the value of the coverage.

 

In January 2002, we formed a wholly-owned taxable REIT subsidiary, IXP, Inc., or IXP, to act as a captive insurance company and be one of the elements of our overall insurance program. IXP acts as a direct insurer with respect to a portion of our earthquake insurance coverage for our Greater San Francisco properties and our NBC Coverage for “certified acts of terrorism” under TRIA. Insofar as we own IXP, we are responsible for our liquidity and capital resources, and the accounts of IXP are part of our consolidated financial statements. If we experience a loss and IXP is required to pay under our insurance policy, we would ultimately record the loss to the extent of IXP’s required payment. Therefore, insurance coverage provided by IXP should not be considered as the equivalent of third-party insurance, but rather as a modified form of self-insurance.

 

We continue to monitor the state of the insurance market in general, and the scope and costs of coverage for acts of terrorism in particular, but we cannot anticipate what coverage will be available on commercially reasonable terms in future policy years. There are other types of losses, such as from wars or the presence of mold at our properties, for which we cannot obtain insurance at all or at a reasonable cost. With respect to such losses and losses from acts of terrorism, earthquakes or other catastrophic events, if we experience a loss that is uninsured or that exceeds policy limits, we could lose the capital invested in the damaged properties, as well as the anticipated future revenues from those properties. Depending on the specific circumstances of each affected property, it is possible that we could be liable for mortgage indebtedness or other obligations related to the property. Any such loss could materially and adversely affect our business and financial condition and results of operations.

 

Funds from Operations

 

Pursuant to the revised definition of Funds from Operations adopted by the Board of Governors of the National Association of Real Estate Investment Trusts (“NAREIT”), we calculate Funds from Operations, or “FFO,” by adjusting net income (loss) (computed in accordance with GAAP, including non-recurring items) for gains (or losses) from sales of properties, real estate related depreciation and amortization, and after adjustment for unconsolidated partnerships and joint ventures. FFO is a non-GAAP financial measure. The use of FFO, combined with the required primary GAAP presentations, has been fundamentally beneficial in improving the understanding of operating results of REITs among the investing public and making comparisons of REIT operating results more meaningful. Management generally considers FFO to be a useful measure for reviewing our comparative operating and financial performance because, by excluding gains and losses related to sales of previously depreciated operating real estate assets and excluding real estate asset depreciation and amortization (which can vary among owners of identical assets in similar condition based on historical cost accounting and useful life estimates), FFO can help one compare the operating performance of a company’s real estate between periods or as compared to different 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.

 

FFO should not be considered as an alternative to net income (determined in accordance with GAAP) as an indication of our performance. FFO does not represent cash generated from operating activities determined in accordance with GAAP and is not a measure of liquidity or an indicator of our ability to make cash distributions. We believe that to further understand our performance, FFO should be compared with our reported net income and considered in addition to cash flows in accordance with GAAP, as presented in our consolidated financial statements.

 

58


Table of Contents

BOSTON PROPERTIES LIMITED PARTNERSHIP

 

The following table presents a reconciliation of net income available to common unitholders to FFO for the three months ended September 30, 2005 and 2004:

 

     Three Months Ended
September 30,


 
     2005

    2004

 
     (in thousands)  

Net income available to common unitholders

   $ 69,453     $ 83,078  

Add:

                

Preferred distributions and allocation of undistributed earnings

     15,766       3,954  

Less:

                

Minority interest in property partnerships

     1,527       1,447  

Income from unconsolidated joint ventures

     1,117       460  

Loss from discontinued operations

     (88 )     (998 )

Gains on sales of real estate from discontinued operations

     —         5,129  
    


 


Income before minority interests in property partnerships, income from unconsolidated joint ventures, preferred distributions and allocation of undistributed earnings, gains on sales of real estate and land held for development and discontinued operations

     82,663       80,994  

Add:

                

Real estate depreciation and amortization (1)

     67,052       67,038  

Minority interests in property partnerships’ share of Funds from Operations

     32       17  

Income from unconsolidated joint ventures

     1,117       460  

Less:

                

Preferred distributions

     3,200  (2)     3,491  

Income (loss) from discontinued operations

     88       945  
    


 


Funds from Operations available to common unitholders

   $ 147,576     $ 144,073  
    


 


Weighted average shares outstanding—basic

     133,381       130,141  

(1) Real estate depreciation and amortization consists of depreciation and amortization from the Consolidated Statements of Operations of $65,255 and $64,980, our share of unconsolidated joint venture real estate depreciation and amortization of $2,188 and $1,636 and depreciation and amortization from discontinued operations of $2 and $1,080, less corporate related depreciation and amortization of $393 and $658 for the three months ended September 30, 2005 and 2004, respectively.
(2) Excludes approximately $12.1 million of income allocated to the holders of Series Two Preferred Units to account for their right to participate on an as-converted basis in the special distribution that followed previously completed sales of real estate.

 

Reconciliation to Diluted Funds from Operations:

 

    

Three Months Ended

September 30, 2005


  

Three Months Ended

September 30, 2004


    

Income

(Numerator)


   

Units

(Denominator)


  

Income

(Numerator)


  

Units

(Denominator)


     (in thousands)    (in thousands)

Basic FFO

   $ 147,576     133,381    $ 144,073    130,141

Effect of Dilutive Securities

                        

Convertible Preferred Units

     3,200  (1)   5,087      3,491    5,568

Stock Options and other

     —       2,314      —      2,242
    


 
  

  

Diluted FFO

   $ 150,776     140,782    $ 147,564    137,951
    


 
  

  

(1) Excludes approximately $12.1 million of income allocated to the holders of Series Two Preferred Units to account for their right to participate on an as-converted basis in the special dividend that followed previously completed sales of real estate.

 

59


Table of Contents

BOSTON PROPERTIES LIMITED PARTNERSHIP

 

Contractual Obligations

 

We have various standing or renewable service contracts with vendors related to our property management. In addition, we have certain other utility contracts we enter into in the ordinary course of business which may extend beyond one year, which vary based on usage. These contracts include terms that provide for cancellation with insignificant or no cancellation penalties. Contract terms are generally one year or less.

 

Newly Issued Accounting Standards

 

In December 2004, the FASB issued SFAS No. 123R, “Share-Based Payment” (“SFAS No. 123R”). SFAS No. 123R replaces SFAS No. 123, “Accounting for Stock Issued to Employees.” SFAS No. 123R requires the compensation cost relating to share-based payment transactions be recognized in financial statements and be measured based on the fair value of the equity instrument issued. SFAS No. 123R is effective as of the first annual reporting period beginning after June 15, 2005. We adopted the fair value recognition provisions of SFAS No. 123R prospectively to all employee awards granted, modified, or settled on or after January 1, 2005, and applied the modified prospective application transition provisions, upon adoption. All of Boston Properties, Inc.’s remaining unvested stock options vested on January 17, 2005. As a result, our adoption of SFAS No. 123R did not have a material impact on our cash flows, results of operations, financial position, or liquidity.

 

In May 2005, the FASB issued SFAS No. 154, “Accounting Changes and Error Corrections—A Replacement of APB Opinion No. 20 and SFAS Statement No. 3” (“SFAS No. 154”). SFAS No. 154 changes the requirements for the accounting and reporting of a change in accounting principle by requiring retrospective application to prior periods’ financial statements of the change in accounting principle, unless it is impracticable to do so. SFAS No. 154 also requires that a change in depreciation or amortization for long-lived, non-financial assets be accounted for as a change in accounting estimate effected by a change in accounting principle. SFAS No. 154 is effective for accounting changes and corrections of errors made in fiscal years beginning after December 15, 2005. We do not expect the adoption of SFAS No. 154 to have a material impact on our cash flows, results of operations, financial position, or liquidity.

 

In June 2005, the FASB ratified the consensus reached by the Emerging Issues Task Force (“EITF”) regarding EITF 04-5, “Investor’s Accounting for an Investment in a Limited Partnership When the Investor is the Sole General Partner and the Limited Partners Have Certain Rights” (“EITF 04-5”). The conclusion provides a framework for addressing the question of when a sole general partner, as defined in EITF 04-5, should consolidate a limited partnership. Pursuant to EITF 04-5, the general partner of a limited partnership should consolidate a limited partnership unless the limited partners have either (a) the substantive ability to dissolve the limited partnership or otherwise remove the general partners without cause, or (b) substantive participating rights. In addition, EITF 04-5 concluded that the guidance should be expanded to include all limited partnerships, including those with multiple general partners. EITF 04-5 is effective for reporting periods in fiscal years beginning after December 15, 2005. We are currently evaluating and assessing the impact of this pronouncement.

 

60


Table of Contents

BOSTON PROPERTIES LIMITED PARTNERSHIP

 

ITEM 3—Quantitative and Qualitative Disclosures about Market Risk

 

Approximately $4.1 billion of our borrowings bear interest at fixed rates, and therefore the fair value of these instruments is affected by changes in the market interest rates. The following table presents our aggregate fixed rate debt obligations with corresponding weighted-average interest rates sorted by maturity date and our aggregate variable rate debt obligations sorted by maturity date. As of September 30, 2005, the weighted average interest rate on our variable rate debt was LIBOR/Eurodollar plus 0.60% per annum.

 

    2005

    2006

    2007

    2008

    2009

    2010+

    Total

    Fair
Value


(dollars in thousands)   Secured debt

Fixed Rate

  $ 97,387     $ 220,821     $ 181,377     $ 801,323     $ 188,278     $ 1,179,625     $ 2,668,811     $ 2,835,589

Average Interest Rate

    3.97 %     7.30 %     6.61 %     6.84 %     7.11 %     7.36 %     7.01 %      

Variable Rate

    —         —       $ 298,630     $ 483,463       —         —       $ 782,093     $ 782,093
    Unsecured debt

Fixed Rate

    —         —         —         —         —       $ 1,470,963     $ 1,470,963     $ 1,520,123

Average Interest Rate

    —         —         —         —         —         5.95 %     5.95 %      

Variable Rate

    —         —         —         —         —         —         —          
   


 


 


 


 


 


 


 

Total Debt

  $ 97,387     $ 220,821     $ 480,007     $ 1,284,786     $ 188,278     $ 2,650,588     $ 4,921,867     $ 5,137,805
   


 


 


 


 


 


 


 

 

During the third quarter of 2005 we entered into nine forward-starting interest rate swap contracts which fix the 10-year treasury rate for a financing in February 2007 at a weighted average rate of 4.32% per annum on notional amounts aggregating $425.0 million. The swaps go into effect in February 2007 and expire in February 2017. We obtained the swaps to lock in the 10-year treasury rate and 10-year swap spread in contemplation of obtaining long-term fixed rate financing in late 2006 or early 2007 to refinance existing debt that is expiring or freely prepayable prior to February 2007. We expect to settle the interest rate swaps in cash at the time we close on the long-term fixed-rate financing. Each swap contract provides for a fixed 10-year LIBOR swap rate (the fixed strike rate) ranging from 4.562% per annum to 4.889% per annum. If the 10-year LIBOR swap rate is below the fixed strike rate at the time we settle each swap, we would be required to make a payment to the swap counter-parties; if the 10-year LIBOR swap rate is above the fixed strike rate at the time we cash settle each swap, we would receive a payment from the swap counter-parties. The amount that we either pay or receive will equal the present value of the basis point differential between the applicable fixed strike rate and the 10-year swap rate at the time we settle each swap. We believe that these swaps are highly-effective cash flow hedges under SFAS No. 133, “Accounting for Derivative Instruments and Hedging Activities,” as amended. The fair value of the nine swaps at September 30, 2005 was $3.1 million. This amount has been included in Other Comprehensive Income in the Consolidated Financial Statements. We intend to consider entering into additional hedging arrangements to minimize our interest rate risk.

 

At September 30, 2005, our variable rate debt outstanding was approximately $782 million. At September 30, 2005, the average interest rate on variable rate debt was approximately 4.34%. If market interest rates on our variable rate debt had been 100 basis points greater, total interest expense would have increased approximately $2.0 million for the three months ended September 30, 2005.

 

At September 30, 2004, our variable rate debt outstanding was approximately $416 million. At September 30, 2004 the average interest rate on variable rate debt was approximately 2.78%. If market interest rates on our variable rate debt had been 100 basis points greater, total interest expense would have increased approximately $1.0 million for the three months ended September 30, 2004.

 

61


Table of Contents

BOSTON PROPERTIES LIMITED PARTNERSHIP

 

ITEM 4—Controls and Procedures

 

(a) Evaluation of Disclosure Controls and Procedures. As of the end of the period covered by this report, the management of Boston Properties, Inc., with the participation of its Chief Executive Officer and Chief Financial Officer, evaluated the effectiveness of our disclosure controls and procedures (as defined in Rule 13a-15(e) under the Securities Exchange Act of 1934). Based upon that evaluation, the Chief Executive Officer and Chief Financial Officer of Boston Properties, Inc. concluded that these disclosure controls and procedures were effective as of the end of the period covered by this report.

 

(b) Changes in Internal Control Over Financial Reporting. No change in our internal control over financial reporting (as defined in Rule 13a-15(f) under the Securities Exchange Act of 1934) occurred during the third quarter of our fiscal year ended December 31, 2005 that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.

 

62


Table of Contents

BOSTON PROPERTIES LIMITED PARTNERSHIP

 

PART II. OTHER INFORMATION

 

ITEM 1—Legal Proceedings.

 

We are subject to legal proceedings and claims that arise in the ordinary course of business. These matters are generally covered by insurance. Management believes that the final outcome of such matters will not have a material adverse effect on our financial position, results of operations or liquidity.

 

ITEM 2—Unregistered Sales of Equity Securities and Use of Proceeds.

 

  (a) On July 29, 2005, we issued approximately 21,675 OP Units in connection with an earn-out obligation related to the acquisition of Quorum Office Park in Chelmsford, MA. We issued the units in reliance on an exemption from registration under Section 4(2) of the Securities Act of 1933, as amended, based upon factual representations received from the limited partner who received the OP Units.

 

On September 26, 2005, in connection with the commencement of construction of 505 9th Street in Washington, DC we issued an aggregate of 253,860 OP Units to the owners of our joint venture partner as a portion of the consideration for our 50% interest in such joint venture. We issued the units in reliance on an exemption from registration under Section 4(2) of the Securities Act of 1933, as amended, based upon factual representations received from the limited partners who received the OP Units.

 

During the three months ended September 30, 2005, we issued an aggregate of 500,000 common units upon conversion of 381,000 Series Two Preferred Units by the holder thereof. We issued the common units in reliance on exemptions from registration under Section 4(2) and Section 3(a)(9) of the Securities Act of 1933, as amended. We relied on the exemption under Section 4(2) based upon factual representations received from the limited partner who received the common units. The common units were subsequently redeemed in exchange for an equivalent number of shares of common stock of Boston Properties, Inc.

 

Each time Boston Properties, Inc. issues shares of stock (other than in exchange for OP Units when such OP Units are presented for redemption), it contributes the proceeds of such issuance to us in return for an equivalent number of partnership units with rights and preferences analogous to the shares issued. During the third quarter of 2005, in connection with issuances of common stock by Boston Properties, Inc. pursuant to exercises of stock options under the Boston Properties, Inc. 1997 Stock Option and Incentive Plan and pursuant to issuances under the Boston Properties, Inc. 1999 Non-Qualified Employee Stock Purchase Plan, we issued an aggregate of approximately 488,036 OP Units to Boston Properties, Inc in exchange for approximately $17.1 million, the aggregate proceeds of the common stock issuances by Boston Properties, Inc. Such units were issued in reliance on an exemption from registration under Section 4(2) of the Securities Act of 1933, as amended.

 

  (b) Not applicable.

 

63


Table of Contents

BOSTON PROPERTIES LIMITED PARTNERSHIP

 

  (c) Issuer Purchases of Equity Securities

 

Period   

(a) Total
Number of
Partnership
Units

Purchased (1)

   (b) Average
Price Paid per
Unit
   (c) Total Number of
Units Purchased as
Part of
Publicly
Announced
Plans or
Programs
   (d) Maximum
Number (or
Approximate
Dollar Value)
of Units that
May Yet be
Purchased

July 1, 2005 - July 31, 2005

   —        —      N/A    N/A

August 1, 2005 - August 31, 2005

   259    $ 0.01    N/A    N/A

September 1, 2005 - September 30, 2005

   —        —      N/A    N/A

Total

   259      —      N/A    N/A

(1) Represents common units held by Boston Properties, Inc. that were repurchased in connection with the repurchase of restricted shares of common stock of Boston Properties, Inc in connection with the termination of certain persons’ employment with the Company. Under the terms of the applicable restricted stock agreements, all of such shares were repurchased by Boston Properties, Inc. at a price of $0.01 per share, which was the amount originally paid by such employees for the shares.

 

ITEM 3—Defaults Upon Senior Securities.

 

None.

 

ITEM 4—Submission of Matters to a Vote of Security Holders.

 

None.

 

ITEM 5—Other Information.

 

(a) None.

 

(b) None.

 

ITEM 6—Exhibits

 

(a) Exhibits

 

10.1   

-      Amended and Restated Employment Agreement by and between E. Mitchell Norville and Boston Properties, Inc. dated as of August 25, 2005. (Incorporated by reference to Exhibit 10.1 of Boston Properties, Inc.’s 10-Q filed with the Securities and Exchange Commission on November 9, 2005.)

10.2   

-      Employment Agreement by and between Peter D. Johnston and Boston Properties, Inc. dated as of August 25, 2005. (Incorporated by reference to Exhibit 10.2 of Boston Properties, Inc.’s 10-Q filed with the Securities and Exchange Commission on November 9, 2005.)

12.1   

-      Calculation of Ratios of Earnings to Combined Fixed Charges and Preferred Distributions.

31.1   

-      Certification of Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

31.2   

-      Certification of Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

32.1   

-      Certification of Chief Executive Officer pursuant to Section 906 of the Sarbanes Oxley Act of 2002.

32.2   

-      Certification of Chief Financial Officer pursuant to Section 906 of the Sarbanes Oxley Act of 2002.3

 

64


Table of Contents

BOSTON PROPERTIES LIMITED PARTNERSHIP

 

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 thereunto duly authorized.

 

       

Boston Properties Limited Partnership

       

By: Boston Properties, Inc., its General Partner

November 9, 2005           /s/    DOUGLAS T. LINDE        
                Douglas T. Linde
                Executive Vice President,
                Chief Financial Officer
                (duly authorized officer and
                principal financial officer)

 

65

CALCULATION OF RATIOS OF EARNINGS

EXHIBIT 12.1

 

BOSTON PROPERTIES LIMITED PARTNERSHIP

CALCULATION OF RATIOS OF EARNINGS TO

COMBIND FIXED CHARGES AND PREFERRED DISTRIBUTIONS

 

Boston Properties Limited Partnership’s ratios of earnings to combined fixed charges and preferred distributions for the nine months ended September 30, 2005 and the five years ended December 31, 2004 were as follows:

 

    Nine Months
Ended
September 30,
2005


    Year Ended December 31,

 
      2004

    2003

    2002

    2001

    2000

 
          (dollars in thousands)  

Earnings:

                                               

Add:

                                               

Income before minority interests in property partnerships, income from unconsolidated joint ventures, gains (losses) on sales of real estate and other assets and land held for development, discontinued operations, cumulative effect of a change in accounting principle and preferred distributions

  $ 224,656     $ 309,124     $ 295,453     $ 271,713     $ 239,498     $ 204,538  

Gains (losses) on sales of real estate and land held for development

    128,423       9,822       70,627       233,304       11,238       (313 )

Amortization of interest capitalized

    2,471       2,845       2,640       2,526       950       415  

Distributions from unconsolidated joint ventures

    3,867       6,663       8,412       8,692       2,735       1,848  

Combined fixed charges and preferred distributions (see below)

    259,858       334,082       342,244       316,835       306,709       275,607  

Subtract:

                                               

Interest capitalized

    (3,293 )     (10,849 )     (19,200 )     (22,510 )     (59,292 )     (37,713 )

Preferred distributions

    (23,278 )     (17,063 )     (23,608 )     (31,258 )     (36,026 )     (32,994 )
   


 


 


 


 


 


Total earnings

  $ 592,704     $ 634,624     $ 676,568     $ 779,302     $ 465,812     $ 411,388  
   


 


 


 


 


 


Combined fixed charges and preferred distributions:

                                               

Interest expensed

  $ 233,287     $ 306,170     $ 299,436     $ 263,067     $ 211,391     $ 204,900  

Interest capitalized

    3,293       10,849       19,200       22,510       59,292       37,713  

Preferred distributions

    23,278       17,063       23,608       31,258       36,026       32,994  
   


 


 


 


 


 


Total combined fixed charges and preferred distributions

  $ 259,858     $ 334,082     $ 342,244     $ 316,835     $ 306,709     $ 275,607  
   


 


 


 


 


 


Ratio of earnings to combined fixed charges and preferred distributions

    2.28       1.90       1.98       2.46       1.52       1.49  
   


 


 


 


 


 


 

The ratio of earnings to combined fixed charges and preferred distributions was computed by dividing earnings by combined fixed charges and preferred distributions. Earnings consist of income before minority interests in property partnerships, income from unconsolidated joint ventures, discontinued operations, cumulative effect of a change in accounting principle and preferred distributions, plus amortization of interest capitalized, distributions from unconsolidated joint ventures, and combined fixed charges and preferred distributions, minus interest capitalized and preferred distributions. Combined fixed charges and preferred distributions consist of interest expensed, which includes credit enhancement fees and amortization of loan costs, interest capitalized, and preferred distributions.

CERTIFICATION OF CHIEF EXECUTIVE OFFICER PURSUANT TO SECTION 302

BOSTON PROPERTIES LIMITED PARTNERSHIP

 

Exhibit 31.1

 

CERTIFICATION

 

I, Edward H. Linde, certify that:

 

1. I have reviewed this quarterly report on Form 10-Q of Boston Properties Limited Partnership;

 

2. Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

 

3. Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

 

4. The registrant’s other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:

 

(a) Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

 

(b) Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

 

(c) Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

 

(d) Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and

 

5. The registrant’s other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):

 

(a) All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and

 

(b) Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

 

Date: November 9, 2005

 

/s/    EDWARD H. LINDE        
Edward H. Linde

Chief Executive Officer of Boston Properties, Inc.,

General Partner of Boston Properties Limited Partnership

CERTIFICATION OF CHIEF FINANCIAL OFFICER PURSUANT TO SECTION 302

BOSTON PROPERTIES LIMITED PARTNERSHIP

 

Exhibit 31.2

 

CERTIFICATION

 

I, Douglas T. Linde, certify that:

 

1. I have reviewed this quarterly report on Form 10-Q of Boston Properties Limited Partnership;

 

2. Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

 

3. Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

 

4. The registrant’s other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:

 

(a) Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

 

(b) Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

 

(c) Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

 

(d) Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and

 

5. The registrant’s other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):

 

(a) All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and

 

(b) Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

 

Date: November 9, 2005

 

/s/    DOUGLAS T. LINDE        
Douglas T. Linde

Chief Financial Officer of Boston Properties, Inc.,

General Partner of Boston Properties Limited Partnership

CERTIFICATION OF CHIEF EXECUTIVE OFFICER PURSUANT TO SECTION 906

BOSTON PROPERTIES LIMITED PARTNERSHIP

 

Exhibit 32.1

 

CERTIFICATION PURSUANT TO 18 U.S.C. SECTION 1350, AS ADOPTED PURSUANT TO SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

 

The undersigned officer of Boston Properties, Inc., the sole general partner of Boston Properties Limited Partnership (the “Company”), hereby certifies to my knowledge that the Company’s quarterly report on Form 10-Q for the period ended September 30, 2005 (the “Report”), as filed with the Securities and Exchange Commission on the date hereof, fully complies with the requirements of Section 13(a) or 15(d), as applicable, of the Securities Exchange Act of 1934, as amended, and that the information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company. This certification shall not be deemed “filed” for any purpose, nor shall it be deemed to be incorporated by reference into any filing under the Securities Act of 1933 or the Securities Exchange Act of 1934 regardless of any general incorporation language in such filing.

 

Date: November 9, 2005

 

/s/    EDWARD H. LINDE        
Edward H. Linde

Chief Executive Officer of Boston Properties, Inc.,

General Partner of Boston Properties Limited Partnership

CERTIFICATION OF CHIEF FINANCIAL OFFICER PURSUANT TO SECTION 906

BOSTON PROPERTIES LIMITED PARTNERSHIP

 

Exhibit 32.2

 

CERTIFICATION PURSUANT TO 18 U.S.C. SECTION 1350, AS ADOPTED PURSUANT TO SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

 

The undersigned officer of Boston Properties, Inc., the sole general partner of Boston Properties Limited Partnership (the “Company”), hereby certifies to my knowledge that the Company’s quarterly report on Form 10-Q for the period ended September 30, 2005 (the “Report”), as filed with the Securities and Exchange Commission on the date hereof, fully complies with the requirements of Section 13(a) or 15(d), as applicable, of the Securities Exchange Act of 1934, as amended, and that the information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company. This certification shall not be deemed “filed” for any purpose, nor shall it be deemed to be incorporated by reference into any filing under the Securities Act of 1933 or the Securities Exchange Act of 1934 regardless of any general incorporation language in such filing.

 

Date: November 9, 2005

 

/s/    DOUGLAS T. LINDE        
Douglas T. Linde

Chief Financial Officer of Boston Properties, Inc.,

General Partner of Boston Properties Limited Partnership