bxp esg investor discussion
TRANSCRIPT
BXP ESG Investor Discussion:
May/June 2021
2
Except as otherwise expressly indicated, all data is as of March 31, 2021.
Forward-Looking StatementsThis presentation contains forward-looking statements within the meaning of the federal securities laws. Please refer to the Appendixfor information on how to identify these statements, as well as risks and uncertainties, including the impact of the COVID-19 pandemic and related governmental actions and changes in economic conditions that could cause the Company’s actual results to differ materially from those expressed or implied by the forward-looking statements. The Company does not intend, nor does it undertake a duty, to update any forward-looking statements, except as may be required by law.
Use of Non-GAAP Financial Measures and Other DefinitionsThis presentation contains certain non-GAAP financial measures within the meaning of Regulation G and other terms that have particular definitions when used by the Company. The Company’s definitions may differ from those used by other companies and, therefore, may not be comparable. The definitions of these terms and, if applicable, the reasons for their use and reconciliations to the most directly comparable GAAP measures are included in the Appendix.
3
BXP
Attributes:
51.6M1 SF Portfolio
Modern Class A Assets in Premier Gateway Markets
1. Includes 100% of consolidated and unconsolidated properties 2. Represents BXP’s Share of estimated total cost, including income (loss) and interest carry on debt and equity investment during development. See Appendix.3. As of May 8, 2021. Includes leases with future commencement dates4. Excludes residential and hotel properties. Calculation is based on BXP’s Share of Annualized Rental Obligations. See Appendix5. Represents proforma square footage which includes 3.3M SF of stabilized portfolio, 1.8M SF of current and planned life sciences redevelopments and 4.0M SF of future potential development opportunities. Represents 100% of consolidated and unconsolidated properties. Actual square footage may
differ materially depending on the outcome of the permitting and entitlement processes for each project.6. Includes 4M SF of Life Sciences development
A Foundation
for Growth
Growing Life Sciences Portfolio of ~9M SF5
Market-leader in ESG
16M1 SF of Future Development Opportunities / Land Bank6
$2.7B Active Development Pipeline2,
Office Portion is 86% Pre-Leased3
~8-year, weighted-
average lease term4
Strong Liquidity and Balance Sheet
4
Market square feet1 25.3M
BXP square feet2 5.8M
Focus on Gateway Regions with Favorable Supply/Demand and Rent Growth
BXP Markets:
Market square feet1 99.3M
BXP square feet2 8.2M
SAN FRANCISCO
22%
WASH.DC6%
BOSTON33%
Market square feet1 (midtown)
376.1M
BXP square feet2 11.8M
Market square feet1
(West LA only)46.3M
BXP square feet2 2.3M
Market square feet1 119.2M
BXP square feet2 15.5M
Market square feet1 93.9M
BXP square feet2 3.7M
NEW YORK28%
1. Represents market square footage and market rent growth as defined and projected by Econometrics Advisors, (“CBRE EA”). Boston region includes the Total Boston Metro market as defined by CBRE EA; Los Angeles represents the West LA market as defined by CBRE EA ; New York region represents New York Midtown and includes Total NYC Metro markets plus Trenton Submarket (Princeton), each as defined by CBRE EA; San Francisco includes Total San Francisco and San Jose Metro markets, each as defined by CBRE EA; Washington, DC includes all Washington, DC CBD submarkets as defined by CBRE EA and BXP active submarkets in Maryland (Bethesda/Chevy Chase and Rockville); and Reston and North Virginia submarket as defined by CBRE EA and represents BXP active submarkets only (Reston, Herndon, Springfield).
2. Includes 100% of consolidated and unconsolidated joint venture properties..
RESTON and North
VA8%
LOS ANGELES
3%
5
Develop Premier Properties in Robust Markets with Sustained Growth
BXP Strategy
SELECT MARKETS
PREMIER PROPERTIES
ROBUST OPERATING &
DEVELOPMENT PLATFORM
FINANCIAL STRENGTH
CAPITAL ALLOCATION
EXPERIENCE & INTEGRITY
Focus on supply-constrained markets with the strongest economic growth and investment
characteristics over time
Preserve our reputation for quality, integrity and fair dealing and be the counterparty of
choice for real estate industry participants
Remain astute in market timing for investment decisions to ensure continuous portfolio
refreshment and value creation
Maintain high occupancy and achieve premium rental rates through economic cycles by delivering our clients exceptional space and place
Provide an integrated leasing, development, construction and property management platform to ensure superior customer service and to create value for shareholders
Maintain a strong balance sheet and access to capital to minimize debt costs and maximize our ability to make profitable investments
6
BXP
Strengths
• Signed 592k SF of leases in Q1 despite pandemic− 84% of pre-pandemic leasing volume in Q1 2020
Leasing momentum:
• Parking, hotel and retail = ~$130M1 of revenue loss, expected to return as vaccination distributions continue
Predictable return of ancillary revenue streams:
• Existing $2.0B pipeline of office developments2, 86% pre-leased3
• Additional $558M of current life sciences development/ redevelopments
• Total Pipeline projected to add $234M Cash NOI upon stabilization4
− $1.6B Projected value creation through 20245
Growth from development:
• Modest lease expirations next 3 years
• Track record of positive mark/market− 20% average annual mark/market in net
rents Q1 2016-Q1 2021
• Positioned to benefit from flight to quality trend of prior recessions
A resilient portfolio of high-quality assets
• $2.4B liquidity6
• History of selling mature assets and redeploying capital into new growth opportunities
A proven track record of intelligent capital allocation
1. Calculated as BXP’s Share of Annualized Revenue from Parking, Hotel and Retail in Q4 2020 as compared to BXP’s Share of Annua lized Revenue from Parking, Hotel and Retail in Q4 2019.2. Represents BXP’s Share of Estimated Total Investment, including income (loss) and interest carry during development. For additional information, refer to the “Active Development Pipeline” page of this presentation.3. Includes leases with future commencement dates. 4. Represents BXP’s Share. For additional detail please refer to the slide “Projected NOI from Developments Enhance Growth” in this presentation.5. Calculations assume a projected weighted-average stabilized BXP’s Share of NOI—cash yield of 6.8%, with a $1 per foot management fee deduction, on BXP’s Share of total budgeted costs, which is then valued at a 4.5% cap rate. For additional detail please refer to the slide “Projected NOI from Developments Enhance Growth” in this
presentation.6. Represents cash, cash equivalents, cash held in escrow and availability under revolving line of credit as of March 31, 2021.
7
A unified organization led by a diverse Board of professionals across market sectors
BXP Board of Directors1
Joel I. KleinChairman of the Board
Chief Policy & Strategy Officer of Oscar Health Corp.; Director of News Corporation
BXP tenure:8 years
Carol B. EinigerIndependent Director
President of Post Rock Advisors
BXP tenure: 17 years
Owen D. ThomasChief Executive Officer
and DirectorGlobal Chairman of the Urban Land Institute; Former Morgan
Stanley Management Committee Member
BXP tenure: 8 years
Sen. Kelly A. AyotteIndependent Director
Former US Senator, New Hampshire's first female Attorney General; Director of Blackstone
Group, Caterpillar Inc. and News Corp.
BXP tenure: 3 years
Diane J. HoskinsIndependent Director
Chair and Co-CEO of M. Arthur Gensler Jr. &
Associates
BXP tenure: 2 years
David A. TwardockIndependent Director
Former President of Prudential Mortgage Capital
Company, LLC
BXP tenure: 18 years
Bruce W. DuncanIndependent Director
President & CEO of CyrusOne; Former Chairman & CEO of
First Industrial Realty Trust, Inc
BXP tenure: 5 years
Douglas T. LindePresident and Director
President, BXP.
Director Emeritus of Beth Israel Deaconess Medical Center
BXP Board tenure:
11 years
William H. Walton IIIIndependent Director
Co-founder and Managing Member of Rockpoint Group,
LLC
BXP tenure: 2 years
Karen E. DykstraIndependent Director
Former Chief Financial and Administrative Officer of AOL.
Director of Gartner, Inc. & VMware, Inc.
BXP tenure: 5 years
Matthew J. LustigIndependent Director
Chairman of North America Investment Banking, Head of Real
Estate, Lazard Frères
BXP tenure: 10 years
1. For complete information about BXP’s Board of Directors, please view our most recent proxy statement, which is available on the investor relations website at www.investors.bxp.com
BXP ESG in Detail
9
Energy & Water Efficiency
Green Building
Renewable Energy
Carbon-Neutrality
Climate Risk Awareness
Asset-level Preparedness
Scenario Analysis
Management & Planning
Healthy Buildings
Community Involvement
Employee Programs
Diversity & Inclusion
Climate Action Resilience Social Good
Numbers above correspond to Sustainable Development Goals as defined by The United Nations’
BXP Sustainability Framework
10
ESG Leadership
Global Real Estate Sustainability Benchmark (GRESB) Results
11
Top Stakeholder Priorities: Climate Action, Resilience, Social Good & Healthy Buildings
ESG Materiality Assessment
Impact on Business
Imp
ort
an
ce to
Sta
ke
hold
ers
1
23
4 5
6
7
8
9
10
11
12
1314
15
16
1718
19
20
21
22
23
24
25
26
1. Non-Discrimination
2. Customer Satisfaction
3. Economic Performance
4. Carbon Emissions
5. Energy Consumption/Efficiency
6. Ethical Business/Whistleblower Protection
7. Anti-Harassment Policy
8. Employee Well-Being
9. Employee Satisfaction
10. Health Benefits/Impact of Buildings on Occupants
11. Environmental Violations
12. Transparency & Disclosure of ESG
13. Green Buildings Certifications
14. Environmental Impact/Life Cycle of Materials Used
15. Cyber Risk & Security
16. Employee Occupational Health & Safety
17. Waste/Recycling/Composting
18. Equal Pay
19. Access to Public Transit
20. Racial Diversity
21. Board of Directions Management of ESG
22. Walkability & Access to Amenities
23. Climate-related Risks
24. Water Consumption/Efficiency
25. Gender Diversity
26. Human Rights
KEY
Shareholder
Employee
Customer
Community
Stakeholders
12
ESG Focus Extends from the Boardroom to the Boiler Room
Development & Construction
Property Management & Engineering
Leasing & Marketing Corporate Functions
• Product vision and differentiation
• Permitting and entitlement
• High performance building strategy and execution
• Energy performance modeling and code compliance
• New technologies
• Sustainability committee
• Sustainability training and credentialing
• Green building certifications
• Healthy building operations and certifications
• ENERGY STAR labeling
• Distributed energy resource additions (Solar PV, Cogen and Energy Storage)
• Adopt and execute energy, emissions, water and waste targets
• Engage tenant and supply chain
• Green leasing
• Green power and renewable energy contracts
• Sustainability marketing and materials
• Robust public reporting
• Website disclosures
Board of Directors
• Board-level Sustainability Committee
Risk Management
• Risk assessments
• Climate-related disclosures, TCFD and scenario analysis
Capital Markets
• Green bonds
• Investor engagement
• ESG Materiality Assessment
Human Resources
• ESG goals
• Employee programs & benefits
• Diversity & inclusion
13
BXP ESG
Updates
• Previously established an emissions reduction target ambition in line with a 1.5°C trajectory
• The most ambitious designation available at the time of submission under the Science Based Targets initiative.
• BXP was the only North American office company with this distinction.
Committed to achieving carbon neutral operations by 2025
• Increases Board oversight of sustainability issues
• Direct resource to management
Established a Board Sustainability Committee
• Developed and implemented a comprehensive Health Security plan
• Earned a 2020 Best in Building Health award
• Completed Fitwel’s Viral Response Module enterprise certification.
Furthered our leadership in Building Health and Wellness
• Identified actionable goals and proposed initiatives
in the areas of recruitment and development,
Company policies, and community outreach
• Each executive is evaluated on their diversity efforts
- achievement of these goals is directly tied to
annual compensation
Launched a Diversity & Inclusion Committee
• Ranked among top real estate companies, earned fifth consecutive 5-Star rating
• 9+ years of “Green Star” designations• Green Lease Leader – Gold
• MSCI “A Rating”• Newsweek 56th Most Responsible Company
• Sustainalytics Top 5% Global Universe
• S&P ESG Score – Top 5% REA Real Estate.
• >25 Million SF LEED Gold and Platinum
Maintained ESG Leadership Position
14
Public Sustainability Goals
41% energy use intensity reduction
The status of our current goal will remain in
progress until our buildings are repopulated
in 2021 and 2022.
86% Scope 1 and Scope 2carbon emissions intensity reduction
• 45x25 Goal achieved prior to COVID-19 impacts.
• Scope 3 calculations are in the process of completion.
• We have committed to
achieving carbon-neutral
operations, or net-zero
carbon dioxide equivalent
emissions, by 2025.
15
53% waste diversion increase(recycling and composting)
Public Sustainability Goals
53% water use intensity reduction
The status of our current goal will remain in
progress until our buildings are repopulated
in 2021 and 2022.
16
Performance Management and DisclosureWhen you keep a scoreboard, people play differently.
Performance Scoring, Benchmarking and Certification
Real-time Performance Monitoring
Analysis, Reporting and Disclosure
17
BXP has an approved science-based target, confirming an emissions reduction rate equal to our greater than the rate of reduction required to keep global temperature increase below 1.5º C.
>$30 Million
Avoided Annual Energy Operating Cost
Energy Efficient Operations and Decarbonization
94.9
56.2
64.7
9.2
1.3
0
0
1
2
3
4
5
6
7
8
9
10
0
10
20
30
40
50
60
70
80
90
100
Energy Intensity (kBTU/SF-yr) Carbon Intensity (kgCO2e/SF-yr)
Energy and Carbon Intensity Performance
18
70% of GHG reductions are from
voluntary green power
procurement and a greener grid
Green Power40%
A Greener Grid30%
Energy Efficiency
20%
New Development10%
Efficiency and a Greener Power Supply are Driving Reductions
GHG Reduction Pathways
Main drivers of efficiency in existing buildings:
1. Base Building Equipment, Lighting, Controls and Building Management System Improvements
2. Facility Management and Maintenance
3. Tenant Improvements
4. Tenant Behavior
19
Times Square TowerNew York
535 MissionSan Francisco
601 Massachusetts AvenueWashington, DC
77 CityPointWaltham
Atlantic WharfBoston
BXP’s History of Developing Green Buildings
20
Building on our History: Decarbonizing Development and Operations
Onsite solar photovoltaic (PV) 8 MW at 10 sites
Covered parking at Carnegie Center New Jersey
’
BXP purchases specific source renewable energy equal to the expected
electricity needs of the Company’s actively Massachusetts managed portfolio.
The commitment reduces its carbon footprint by around 100,000 metric
tons of CO2 equivalent annually.
21
Our leadership in sustainability and healthy buildings served as a foundation for our health security program
BXP’s Market-Leading Health Security
• Strategy for Repopulating the Workplace from a Health Safety Perspective Following Guidance from the CDC and Public Health Authorities
• Published updated Health Security Plan in March 2021 (available at bxp.com)
• 40+ Health Security Task Force Members
• Teams Included Dr. Joe Allen and Service Providers
22
BXP Social Performance Summary
Social
Performance
Indicators
23
BXP Governance Summary1
Director Independence and Compliance
11 Directors 82% independent
• Independent, non-executive Chairman of the Board
• Regular executive sessions of independent directors
• All directors and officers are subject to a Code of Business Conduct and Ethics
• All directors attended 75% or more of Board and committee meetings
Director Qualifications and Diversity
• Annual self-evaluation process for the Board and each committee, and bi-annual interviews with individual directors; process overseen by our NCG Committee
• Retirement age: 75-year maximum age limit at time of nomination
• Four directors are women and one is African-American
Strong Stockholder Rights
• Incorporated in Delaware
• Proxy Access By-law right (3%, 3 years, 25%, 5)
• Annual election of all directors
• Majority voting standard in uncontested director elections
• Stockholder right to amend By-laws
• No Stockholder Rights Plan (or “poison pill”)• Disclosure of Policy on Company Political Spending &
political spending report posted on website annually
Compensation
• “Double-Trigger” vesting for time-based equity awards
• Compensation Clawback Policy
• Adopted formal policy in 2014 that prohibits tax gross-up provisions in any new employment agreement
• Stock ownership requirements for executives
• Stock ownership requirements for directors
• Anti-hedging, anti-pledging and anti-short-sale policies
BXP
Governance36% of BXP Directors
are women
1. For additional information regarding BXP’s governance, please view our most recent proxy statement, which is available on the investor relations website at www.investors.bxp.com
24
Leadership from the Boardroom the to Boiler Room
Summary: BXP ESG
• BXP Leadership:• Integrated approach to ESG permeates everything we do
• Focused on key areas of materiality –climate action, resilience, social good
• Rigorous reporting and transparency
• Competitive Advantage:• Healthy buildings - moving from a “nice to have” to a “must have”
priority for tenants
• ESG leadership – market bifurcation between the leaders and the laggards
• Operational excellence:• Elevating our competitive advantages
• Lowering our cost structure
Highest-Quality, Multi-Market Class-A Office REIT
7% Average Annual Shareholder Return1 10-years4
ESG at BXP: Case Studies
26
• LEED Platinum® - earned more LEED points than any
project in the Bay Area, highest rated skyscraper in
California
• Lowest design energy intensity of any BXP development
to date (EUI = 28)
• Purple pipe system will be fed by the largest onsite
black water treatment system in a commercial high-rise
building in the US - saves 7.8 million gallons a year
Development Case Study: Salesforce Tower
27
• First dedicated outside air system with active chilled beams in
Boston
• 120 kW onsite solar, 100% green power
• Completed 12 month stabilized operations measurement and
verification process
• Operating intensity (EUI=39) is approximately 55% below the
Boston Class A Office average
Development Case Study: 888 Boylston
28
Key Strategies Notes
Active Chilled Beams w/ DOAS Substantial cooling energy savings versus conventional VAV
system
High Efficiency Lighting 40% LPD Reduction (Common Area)
25% LPD Reduction (Tenant Spaces)
High Performance Glazing Double-paned Insulated
U-Factor = 0.235
SHGC = 0.28
High Efficiency Chillers COP = 6.38 – highest COP we could find that eliminates
ozone depleting refrigerants
Heat Recovery Wheels DOAHUs include heat recovery wheels that transfer heat
from the exhaust air to the supply
Renewables 120 kW solar photovoltaic system
Reduced Energy-related Operating Expenses Designed to save $650,000/yr compared to a code
compliant building.
888 Boylston Street: Results• “Build Tight, Ventilate Right”
29
Future Development Case Study: Fourth + Harrison
‘Net zero carbon is when the amount of carbon dioxide emissions released on an annual basis is zero or negative. Our definition for a net zero carbon building is a highly energy efficient building that is fully powered from on-site and/or off-site renewable energy sources and offsets.’ – WorldGBC
• Water-cooled Variable Refrigerant Flow (VRF)
All Electric System
• 24% energy reduction (Title24)
• 380,000 kWh of onsite solar PV – enough for
base building core and shell services
• Additional green energy purchased from PG&E
30
• Chiller Plant Modernization
• Tenant Condenser Water System Upgrades
• Building Management System Retro-commissioning
Portfolio Modernization Case Study:200 Clarendon Street
31
200 Clarendon Street: Results
YearEnergy
Savings (kWh)
Project Cost
(Including
Incentives)
Simple Payback
Period
(years)
2014 1,936,361 4,828,575$ 18.0
2015 25,115 18,919$ 4.6
2015 268,056 40,663$ 0.9
2015 159,244 342,460$ 13.0
2015 1,182,894 552,287$ 2.8
2016 3,152,187 589,656$ 1.0
2017 8,150 12,600$ 8.8
2017 115,652 2,850$ 0.1
YearBlended kWh
Rate
Y-o-Y
EscalationAvoided Cost
Cumulative
Avoided Cost
Cumulative
Investment Net Savings
2014 0.139$ 1.7% 268,628$ 268,628$ 1,936,361$ (1,667,733)$
2015 0.165$ 19.0% 589,619$ 858,247$ 3,571,670$ (2,713,423)$
2016 0.179$ 8.3% 1,202,295$ 2,329,170$ 6,723,857$ (4,394,687)$
2017 0.176$ -1.4% 1,206,833$ 4,662,878$ 6,847,659$ (2,184,782)$
2018 0.192$ 8.8% 1,313,433$ 9,432,355$ 6,847,659$ 2,584,695$
VFD Retrofit Project
Energy Conservation Measure
7th Floor Chiller Plant Replacement
Maintenance Area LED Conversion
Stair 1 & 2 LED Conversion
61st Floor Plate and Frame Heat Exchanger
Condenser Water System Upgrades
EMS Retrocommissioning
Air Compressor Replacement
$6.8 Million invested energy conservation projects
over a five year period resulted in a cumulative
avoided cost over the same period of $9.4 Million.
0
20
40
60
80
100
120
140
$-
$1
$2
$3
$4
$5
$6
$7
$8
$9
$10
2013 2014 2015 2016 2017 2018
Mil
lio
ns
ECM Investment, Avoided Cost and Site Energy Use
Intensity
Cumulative ECM Investment Cumulative Avoided Cost Energy Use Intensity (kBTU/SF-yr)
Appendix
33
FORWARD-LOOKING STATEMENTS
This Presentation contains forward-looking statements within the meaning of the federal securities laws, Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. We intend these forward-looking statements to be covered by the safe harbor provisions for forward-looking statements contained in the Private Securities Litigation Reform Act of 1995 and are including this statement for purposes of complying with those safe harbor provisions, in each case, to the extent applicable. We caution investors that any such forward-looking statements are based on current beliefs or expectations of future events and on assumptions made by, and information currently available to, our management. When used, the words “anticipate,” “believe,” “budget,” “estimate,” “expect,” “intend,” “may,” “might,” “plan,” “project,” “should,” “will” and similar expressions that 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 or occurrences, which may be affected by known and unknown risks, trends, uncertainties and factors that are, in some cases, beyond our control. Should one or more of these known or unknown risks or uncertainties materialize, or should underlying assumptions prove incorrect, actual results may vary materially from those expressed or implied 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 or occurrences 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.
One of the most significant factors that may cause actual results to differ materially from those expressed or implied by the forward-looking statements is the ongoing impact of the global COVID-19 pandemic on the U.S. and global economies, which has impacted, and is likely to continue to impact, us and, directly or indirectly, many of the other important factors below and the risks described in the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2020 and our subsequent filings under the Exchange Act.
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:
• uncertainties and risks related to the impact of the COVID-19 global pandemic, including the duration, scope and severity of the pandemic domestically and internationally; federal, state and local government actions and restrictive measures implemented in response to COVID-19, the effectiveness of such measures and the direct and indirect impact of such measures on our and our tenants' businesses, financial condition, results of operation, cash flows, liquidity and performance, and the U.S. and international economy and economic activity generally; the speed, effectiveness and distribution of vaccines, whether new or existing actions or measures continue to impact the ability of our residential tenants to generate sufficient income to pay, or make them unwilling to pay, rent in full or at all in a timely manner; the health, continued service and availability of our personnel, including our key personnel and property management teams; and the effectiveness or lack of effectiveness of government relief in providing assistance to individuals and large and small businesses, including our tenants, that have suffered significant adverse effects from COVID-19;
• volatile or adverse global economic and political conditions, health crises and dislocations in the credit markets could adversely affect our access to cost-effective capital and have a resulting material adverse effect on our business opportunities, results of operations and financial condition;
• general risks affecting the real estate industry (including, without limitation, the inability to enter into or renew leases, tenant space utilization, dependence on tenants’ financial condition, and competition from other developers, owners and operators of real estate);
34
FORWARD-LOOKING STATEMENTS (continued)
• failure to manage effectively our growth and expansion into new markets and sub-markets or to integrate acquisitions and developments successfully;
• the ability of our joint venture partners to satisfy their obligations;
• risks and uncertainties affecting property development and construction (including, without limitation, construction delays, increased construction costs, cost overruns, inability to obtain necessary permits, tenant accounting considerations that may result in negotiated lease provisions that limit a tenant’s liability during construction, and public opposition to such activities);
• risks associated with the availability and terms of financing and the use of debt to fund acquisitions and developments or refinance existing indebtedness, including the impact of higher interest rates on the cost and/or availability of financing;
• risks associated with forward interest rate contracts and the effectiveness of such arrangements;
• 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;
• costs of compliance with the Americans with Disabilities Act and other similar laws;
• potential liability for uninsured losses and environmental contamination;
• risks associated with the physical effects of climate change;
• risks associated with security breaches through cyber attacks, cyber intrusions or otherwise, as well as other significant disruptions of our information technology (IT) networks and related systems, which support our operations and our buildings;
• risks associated with BXP’s potential failure to qualify as a REIT under the Internal Revenue Code of 1986, as amended;
• possible adverse changes in tax and environmental laws;
• the impact of newly adopted accounting principles on our accounting policies and on period-to-period comparisons of financial results;
• 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 for the fiscal year ended December 31, 2020 or described herein, including those under the caption “Risk Factors.”
FORWARD-LOOKING STATEMENTS (continued)
35
FORWARD-LOOKING STATEMENTS (continued)
The risks set forth above are not exhaustive. Other sections of this presentation may include additional factors that could adversely affect our business and financial performance. Moreover, we operate in a very competitive and rapidly changing environment, particularly in light of the circumstances relating to COVID-19. New risk factors emerge from time to time and it is not possible for management to predict all risk factors, nor can we 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 most recent 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 Current Reports on Form 8-K or otherwise, for a discussion of risks and uncertainties that may cause actual results, performance or achievements to differ materially from those expressed or implied by forward-looking statements. 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 Appendix.
FORWARD-LOOKING STATEMENTS (continued)
DEFINITIONS OF NON-GAAP FINANCIAL MEASURES AND OTHER TERMS
36
DEFINITIONS OF NON-GAAP FINANCIAL MEASURES AND OTHER TERMS
This Appendix contains definitions of certain non-GAAP financial measures and other terms that the Company uses in this presentation and, where applicable, quantitative reconciliations of the differences between the non-GAAP financial measures and the most directly comparable GAAP financial measures, the reasons why management believes these non-GAAP financial measures provide useful information to investors about the Company’s financial condition and results of operations and the other purposes for which management uses the measures. Additional detail can be found in the Company’s most recent annual report on Form 10-K and quarterly report on Form 10-Q, as well as other documents the Company files or furnishes to the SEC from time to time.
The Company also presents “BXP's Share” of certain of these measures, which are non-GAAP financial measures that are calculated as the consolidated amount calculated in accordance with GAAP, plus the Company's share of the amount from the Company's unconsolidated joint ventures (calculated based upon the Company’s percentage ownership interest and, in some cases, after priority allocations), minus the Company’s partners’ share of the amount from the Company's consolidated joint ventures (calculated based upon the partners’ percentage ownership interests and, in some cases, after priority allocations, income allocation to private REIT shareholders and their share of fees due to the Company). Management believes that presenting “BXP's Share” of these measures provides useful information to investors regarding the Company’s financial condition and/or results of operations because the Company has several significant joint ventures and in some cases, the Company exercises significant influence over, but does not control, the joint venture, in which case GAAP requires that the Company account for the joint venture entity using the equity method of accounting and the Company does not consolidate it for financial reporting purposes. In other cases, GAAP requires that the Company consolidate the venture even though the Company's partner(s) owns a significant percentage interest. As a result, management believes that presenting BXP Share of various financial measures in this manner can help investors better understand the Company’s financial condition and/or results of operations after taking into account its true economic interest in these joint ventures. The Company cautions investors that the ownership percentages used in calculating “BXP's Share” of these measures may not completely and accurately depict all of the legal and economic implications of holding an interest in a consolidated or unconsolidated joint venture. For example, in addition to partners' interests in profits and capital, venture agreements vary in the allocation of rights regarding decision making (both routine and major decisions), distributions, transferability of interests, financing and guarantees, liquidations and other matters. As a result, presentations of “BXP's Share” of a financial measure should not be considered a substitute for, and should only be considered together with and as a supplement to, the Company's financial information presented in accordance with GAAP.
In addition, the Company presents certain of these measures on a “Annualized” basis, which means the measure for the applicable quarter is multiplied by four (4). Management believes that presenting “Annualized” measures allows investors to compare results of a particular quarter to the same measure for full years and thereby more easily assess trend data. However, the Company cautions investors that “Annualized” measures should not be considered a substitute for the measure calculated in accordance with GAAP and should only be considered together with and as a supplement to the Company’s financial information prepared in accordance with GAAP.
DEFINITIONS OF NON-GAAP FINANCIAL MEASURES AND OTHER TERMS (continued)
37
DEFINITIONS OF NON-GAAP FINANCIAL MEASURES AND OTHER TERMS
Annualized RevenueAnnualized Revenue is defined as (1) revenue less termination income for the quarter ended March 31, 2021, multiplied by four (4), plus (2) termination income for the quarter ended March 31, 2021. The Company believes that termination income can distort the results for any given period because termination income generally represents multiple months or years of a tenant’s rental obligations that are paid in a lump sum in connection with a negotiated early termination of the tenant’s lease and thus does not reflect the core ongoing operating performance of the Company’s properties. As a result, the Company believes that by presenting Annualized Revenue without annualizing termination income, investors may more easily compare quarterly revenue to revenue for full fiscal years, which can provide useful trend data. Annualized Revenue should not be considered a substitute for revenue in accordance with GAAP and should only be considered together with and as a supplement to the Company’s financial information prepared in accordance with GAAP.
Net Operating Income (NOI)Net operating income (NOI) is a non-GAAP financial measure equal to net income attributable to Boston Properties, Inc. common shareholders, the most directly comparable GAAP financial measure, plus (1) preferred stock redemption charge, preferred dividends, net income attributable to noncontrolling interests, corporate general and administrative expense, payroll and related costs from management services contracts, transaction costs, impairment losses, depreciation and amortization expense, gains (losses) from early extinguishments of debt and interest expense, less (2) development and management services revenue, direct reimbursements of payroll and related costs from management services contracts, income (loss) from unconsolidated joint ventures, gains (losses) on sales of real estate, gains (losses) from investments in securities and interest and other income (loss). In some cases, the Company also presents (1) NOI – cash, which is NOI after eliminating the effects of straight-line rent (excluding the impact related to deferred revenue related to improvements to long-lived assets paid for by a tenant), fair value lease revenue, straight-line ground rent expense adjustment and lease transaction costs that qualify as rent inducements in accordance with GAAP, and (2) NOI and NOI – cash, in each case excluding termination income.
The Company uses these measures internally as performance measures and believes they provide useful information to investors regarding the Company’s results of operations and financial condition because, when compared across periods, they reflect 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. 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. Similarly, interest expense may be incurred at the property level even though the financing proceeds may be used at the corporate level (e.g., used for other investment activity). In addition, depreciation and amortization expense because of historical cost accounting and useful life estimates, may distort operating performance measures at the property level. Presenting NOI – cash allows investors to compare NOI performance across periods without taking into account the effect of certain non-cash rental revenues and ground rent expenses. Similar to depreciation and amortization expense, fair value lease revenues, because of historical cost accounting, may distort operating performance measures at the property level. Additionally, presenting NOI excluding the impact of the straight-lining of rent provides investors with an alternative view of operating performance at the property level that more closely reflects net cash generated at the property level on an unleveraged basis. Presenting NOI measures that exclude termination income provides investors with additional information regarding operating performance at a property level that allows them to compare operating performance between periods without taking into account termination income, which can distort the results for any given period because they generally represent multiple months or years of a tenant’s rental obligations that are paid in a lump sum in connection with a negotiated early termination of the tenant’s lease and are not reflective of the core ongoing operating performance of the Company’s properties.
Net Asset Value (NAV) Net Asset Value, or NAV, is a useful measure that assists investors and management to estimate the fair value of a company. There is no directly comparable GAAP financial measure to NAV and because the calculation of NAV involves a number of assumptions and estimates, it can be calculated using various methods. Therefore, each investor must determine the specific methodology to use to arrive at a NAV. For example, in light of the significance of its joint ventures, the Company presents NAV using BXP’s Share of various components, whereas others that calculate NAV may not do so and, therefore, their calculations of NAV may not be comparable to NAV as calculated by the Company or other companies. Because (1) there are various methods of calculation and (2) the assumptions and estimates may not prove to be correct, actual NAV may differ materially from a company’s estimate.
RECONCILIATIONS OF NON-GAAP FINANCIAL MEASURES AND OTHER FINANCIAL INFORMATION (UNAUDITED)
38
Quarter endedMarch 31, 2021
Revenue $ 713,695 Add:
BXP's share of revenue from unconsolidated Joint Ventures ("JVs")1 42,401 Less:
Partners' share of revenue from consolidated JVs2 75,274 Termination income 4,269 BXP's share of termination income from unconsolidated JVs1 —
Add:Partners' share of termination income from consolidated JVs2 (6)
BXP's Share of Revenue (excluding termination income) (A) $ 676,547
BXP's Share of Annualized Revenue (excluding termination income)3
(A x 4) $ 2,706,188 Add:
Termination income 4,269 BXP's share of termination income from unconsolidated JVs1 —
Less:Partners' share of termination income from consolidated JVs2 (6)
BXP's Share of Annualized Revenue $ 2,710,463
BXP's Share of Revenue(in thousands)
1BXP's Share of Annualized Revenue (excluding termination income) equals BXP's Share of Revenue (excluding termination income), multiplied by four (4).
BXP's Share of Annualized Revenue(in thousands)
BXP's Share of Annualized Revenue(in thousands)
1 See “Joint Ventures-Unconsolidated” in this Appendix.2 See “Joint Ventures-Consolidated” in this Appendix.3 BXP's Share of Annualized Revenue (excluding termination income) equals BXP's Share of Revenue (excluding termination income), multiplied by four (4). Similarly, BXP's Share of Annualized Rental Revenue (excluding termination income) equals BXP's Share of Rental Revenue (excluding termination income), multiplied by four (4).
Quarter endedMarch 31, 2021
Revenue $ 713,695 Less:
Direct reimbursements of payroll and related costs from management services contracts 3,505
Development and management services 6,803 Rental Revenue 703,387 Add:
BXP's share of Rental Revenue from unconsolidated JVs1 42,289 Less:
Partners' share of Rental Revenue from consolidated JVs2 75,276 BXP's Share of Rental Revenue $ 670,400 Less:
Termination income 4,269 BXP's share of termination income from unconsolidated JVs1 —
Add:Partners' share of termination income from consolidated JVs2 (6)
BXP's Share of Rental Revenue (excluding termination income) (B) $ 666,125
BXP's Share of Annualized Rental Revenue (excluding termination income)3 (B x 4) $ 2,664,500
Quarter ended
December 31, 2020 December 31, 2020Revenue $ 665,089 $ 757,501 Add:
BXP's share of revenue from unconsolidated Joint Ventures ("JVs") 31,422 1 40,146 Less:
Partners' share of revenue from consolidated JVs 70,539 2 75,000 Termination income 551 1,397 BXP's share of termination income from unconsolidated JVs 771 1 —
Add:Partners' share of termination income from consolidated JVs 95 2 —
BXP's Share of Revenue (excluding termination income) (A) $ 624,745 $ 721,250
BXP's Share of Annualized Revenue (excluding termination income)3 (A x 4) $ 2,498,980 $ 2,885,000 Add:
Termination income 551 1,397 BXP's share of termination income from unconsolidated JVs 771 1 —
Less:Partners' share of termination income from consolidated JVs 95 2 —
BXP's Share of Annualized Revenue $ 2,500,207 $ 2,886,397
RECONCILIATIONS OF NON-GAAP FINANCIAL MEASURES AND OTHER FINANCIAL INFORMATION (UNAUDITED)
39
RECONCILIATIONS OF NON-GAAP FINANCIAL MEASURES AND OTHER FINANCIAL INFORMATION (UNAUDITED)
Net Operating Income (NOI)(in thousands)
Quarter endedMarch 31, 2021
Net income attributable to Boston Properties, Inc. common shareholders $ 91,624 Preferred stock redemption 6,412 Preferred dividends 2,560
Net income attributable to Boston Properties, Inc. 100,596 Net income attributable to noncontrolling interests:
Noncontrolling interest - common units of the Operating Partnership 11,084 Noncontrolling interests in property partnerships 16,467
Net income 128,147 Add:
Interest expense 107,902 Loss from early extinguishment of debt 898.00 Depreciation and amortization expense 176,565 Transaction costs 331 Payroll and related costs from management services contracts 3,505 General and administrative expense 44,959
Less:Interest and other income (loss) 1,168 Gains (losses) from investments in securities 1,659 Gains (losses) on sales of real estate — Income (loss) from unconsolidated joint ventures ("JVs") 5,225 Direct reimbursements of payroll and related costs from management services contracts 3,505 Development and management services revenue 6,803
Consolidated NOI 443,947
Add:BXP's share of NOI from unconsolidated JVs1 24,795
Less:Partners' share of NOI from consolidated JVs (after income allocation to private REIT shareholders)2 44,376 Termination income 4,269 BXP's share of termination income from unconsolidated JVs1 —
Add:Partners' share of termination income from consolidated JVs2 (6)
BXP's Share of NOI (excluding termination income) (A) $ 420,091
1See “Joint Ventures-Unconsolidated” in this Appendix. Annualized amounts represent amounts for the quarter ended March 31, 2021, multiplied by four (4).2See “Joint Ventures-Consolidated” in this Appendix. Annualized amounts represent amounts for the quarter ended March 31, 2021, multiplied by four (4).
Quarter ended Quarter endedMarch 31, 2021 March 31, 2021
Net income attributable to Boston Properties, Inc. common shareholders $ 91,624 BXP's Share of Annualized NOI (excluding termination income) (A x 4) $ 1,654,716 Preferred dividends 2,560 Add:
Net income attributable to Boston Properties, Inc. 94,184 Termination income 4,269 Net income attributable to noncontrolling interests: BXP's share of termination income from unconsolidated JVs1 —
Noncontrolling interest - common units of the Operating Partnership 11,084 Less:Noncontrolling interests in property partnerships 16,467 Partners' share of termination income from consolidated JVs2 (6)
Net income 121,735 BXP's Share of Annualized NOI $ 1,658,991
Add:Interest expense 107,902 Depreciation and amortization expense 176,565 Transaction costs 331 Payroll and related costs from management services contracts 3,505 General and administrative expense 44,959
Less:Interest and other income 1,168 Gains from investments in securities 1,659 Gains on sales of real estate — Loss from unconsolidated joint ventures ("JVs") 5,225 Direct reimbursements of payroll and related costs from management
services contracts 3,505
Development and management services revenue 6,803 Consolidated NOI 437,535
Add:BXP's share of NOI from unconsolidated JVs1 24,795
Less:Partners' share of NOI from consolidated JVs (after income allocation
to private REIT shareholders)2 44,376 Termination income 4,269 BXP's share of termination income from unconsolidated JVs1 —
Add:Partners' share of termination income from consolidated JVs2 (6)
BXP's Share of NOI (excluding termination income) (A) $ 413,679
RECONCILIATIONS OF NON-GAAP FINANCIAL MEASURES AND OTHER FINANCIAL INFORMATION (UNAUDITED)
40
RECONCILIATIONS OF NON-GAAP FINANCIAL MEASURES AND OTHER FINANCIAL INFORMATION (UNAUDITED)
Norges Joint VenturesTimes Square Tower
601 Lexington Avenue /One Five Nine East 53rd Street
767 Fifth Avenue 100 Federal Street Total Consolidated(The GM Building) Atlantic Wharf Office Joint Ventures
RevenueLease 1 $ 73,873 $ 110,215 2 $ 184,088 Write-offs associated with accounts receivable, net — 3 3 Straight-line rent 2,661 (13,555) 2 (10,894) Write-offs associated with straight-line rent, net — (68) (68) Fair value lease revenue (804) 109 (695) Termination income (5) (8) (13)
Total lease revenue 75,725 96,696 172,421 Parking and other — 829 829 Insurance proceeds — 2,444 3 2,444
Total rental revenue 4 75,725 99,969 175,694 Expenses
Operating 30,897 35,383 66,280 Restoration expenses related to insurance claim — 2,460 3 2,460
Total expenses 30,897 37,843 68,740
Net Operating Income (NOI) 44,828 62,126 106,954 Other income (expense)
Development and management services revenue — (4) (4) Interest and other income 1 (54) (53) Interest expense (20,959) (6,756) (27,715) Depreciation and amortization expense (15,737) (21,618) (37,355) General and administrative expense (7) (63) (70)
Total other income (expense) (36,702) (28,495) (65,197) Net income $ 8,126 $ 33,631 $ 41,757
.BXP's nominal ownership percentage 60.00% 55.00%
Partners' share of NOI (after income allocation to private REIT shareholders) 5 $ 17,278 $ 27,098 $ 44,376 BXP's share of NOI (after income allocation to private REIT shareholders) $ 27,550 $ 35,028 $ 62,578 Unearned portion of capitalized fees 6 $ 115 $ 196 $ 311
Partners' share of select items 5
Partners’ share of write-offs associated with accounts receivable, net $ — $ (1) $ (1) Partners’ share of write-offs associated with straight-line rent, net $ — $ 31 $ 31 Partners’ share of parking and other revenue $ — $ 373 $ 373 Partners' share of hedge amortization $ 144 $ — $ 144 Partners' share of amortization of financing costs $ 346 $ 36 $ 382 Partners’ share of depreciation and amortization related to capitalized fees $ 322 $ 308 $ 630 Partners' share of capitalized interest $ — $ 472 $ 472 Partners' share of lease transaction costs that qualify as rent inducements $ — $ (251) $ (251) Partners' share of management and other fees $ 653 $ 859 $ 1,512 Partners' share of basis differential and other adjustments $ (16) $ (205) $ (221)
Joint Ventures (“JVs”) - Consolidated (unaudited and in thousands)Results of Operations for the three months ended March 31, 2021
RECONCILIATIONS OF NON-GAAP FINANCIAL MEASURES AND OTHER FINANCIAL INFORMATION (UNAUDITED)
41
RECONCILIATIONS OF NON-GAAP FINANCIAL MEASURES AND OTHER FINANCIAL INFORMATION (UNAUDITED)
Norges Joint VenturesTimes Square Tower
601 Lexington Avenue /One Five Nine East 53rd Street
767 Fifth Avenue 100 Federal Street Total Consolidated(The GM Building) Atlantic Wharf Office Joint Ventures
Reconciliation of Partners' share of EBITDAre 7
Partners' NCI $ 2,295 $ 14,172 $ 16,467 Add:
Partners' share of interest expense 8,380 3,040 11,420 Partners' share of depreciation and amortization expense after BXP's basis differential 6,600 9,857 16,457
Partners' share of EBITDAre $ 17,275 $ 27,069 $ 44,344
Reconciliation of Partners' share of NOI 5
Rental revenue 4 $ 30,290 $ 44,986 $ 75,276 Less: Termination income (2) (4) (6) Rental revenue (excluding termination income) 4 30,292 44,990 75,282 Less: Operating expenses (including partners' share of management and other fees) 13,012 17,888 30,900
Income allocation to private REIT shareholders — — — NOI (excluding termination income and after income allocation to private REIT shareholders) $ 17,280 $ 27,102 $ 44,382
Rental revenue (excluding termination income) 4 $ 30,292 $ 44,990 $ 75,282 Less: Straight-line rent 1,064 (6,131) 2 (5,067) Fair value lease revenue (322) 49 (273) Add: Lease transaction costs that qualify as rent inducements — 251 251 Subtotal $ 29,550 $ 51,323 $ 80,873 Less: Operating expenses (including partners' share of management and other fees) 13,012 17,888 30,900
Income allocation to private REIT shareholders — — — NOI - cash (excluding termination income and after income allocation to private REIT shareholders) $ 16,538 $ 33,435 $ 49,973
Reconciliation of Partners' share of Revenue 5
Rental revenue 4 $ 30,290 $ 44,986 $ 75,276 Add: Development and management services revenue — (2) (2) Revenue $ 30,290 $ 44,984 $ 75,274
Joint Ventures (“JVs”) - Consolidated (continued) (unaudited and in thousands)Results of Operations for the three months ended March 31, 2021
1 Lease revenue includes recoveries from tenants and service income from tenants
2 Lease revenue and straight-line rent includes approximately $19,435 and $17,007, respectively, related to deferred revenue from a tenant, of which the Partners’ share of lease revenue and straight-line are approximately $8,746 and $7,653, respectively.
3 Amounts relate to damage at one of the Company’s properties in New York City due to a water main break. . 4 See the Definitions section of this Appendix package.5 Amounts represent the partners’ share based on their respective ownership percentage.6 Capitalized fees are eliminated in consolidation and recognized over the life of the asset as depreciation and amortization are added back to the Company’s net income.7 Amounts represent the partners’ share based on their respective ownership percentage and is adjusted for basis differentials and the allocations of management and other fees and depreciation and amortization
related to capitalized fees.
RECONCILIATIONS OF NON-GAAP FINANCIAL MEASURES AND OTHER FINANCIAL INFORMATION (UNAUDITED)
42
Joint Ventures (“JVs”) - UnconsolidatedAs of March 31, 2021
BXP’s Nominal OwnershipPropertyBoston
The Hub on Causeway 50.00 %100 Causeway Street 50.00 %Hub50House 50.00 %Podium 50.00 %Hotel Air Rights 50.00 %
1265 Main Street 50.00 %Los Angeles
Santa Monica Business Park 55.00 %Colorado Center 50.00 %Beach Cities Media Center 50.00 %
New YorkDock 72 50.00 %3 Hudson Boulevard 25.00 %
San FranciscoPlatform 16 55.00 %Gateway Commons 50.00 %
Washington, DC7750 Wisconsin Avenue (Marriott International Headquarters) 50.00 %1001 6th Street 50.00 %Market Square North 50.00 %Wisconsin Place Parking Facility 33.33 %500 North Capitol Street, N.W. 30.00 %901 New York Avenue 25.00 %Metropolitan Square 20.00 %
RECONCILIATIONS OF NON-GAAP FINANCIAL MEASURES AND OTHER FINANCIAL INFORMATION (UNAUDITED)
43
RECONCILIATIONS OF NON-GAAP FINANCIAL MEASURES AND OTHER FINANCIAL INFORMATION (UNAUDITED)
Joint Ventures (“JVs”) - Unconsolidated 1(unaudited and in thousands)Results of Operations for the three months ended March 31, 2021
Boston Los Angeles New York San Francisco Washington, DC
Total Unconsolidated Joint Ventures
RevenueLease 2 $ 8,520 $ 36,263 $ 1,144 $ 11,278 $ 25,242 $ 82,447 Write-offs associated with accounts receivable, net — (13) — — — (13) Straight-line rent 809 (1,149) 232 230 1,210 1,332 Write-offs associated with straight-line rent, net — (81) — — (186) (267) Fair value lease revenue — 289 — 45 334 Termination income — — — — — —
Total lease revenue 9,329 35,309 1,376 11,553 26,266 83,833 Parking and other 3 2,429 — 1 768 3,201
Total rental revenue 3 9,332 37,738 1,376 11,554 27,034 87,034 Expenses
Operating 4,773 12,124 2,969 4 4,687 12,174 36,727 Net Operating Income 4,559 25,614 (1,593) 6,867 14,860 50,307
Other income/(expense)Development and management services income — — 224 — 1 225 Interest and other income — 5 — 2 — 7 Interest expense (2,688) (11,775) (1,642) (4) (9,447) (25,556) Transaction costs — — — — (7) (7) Depreciation and amortization expense (4,778) (12,438) (2,535) (5,939) (8,413) (34,103) General and administrative expense (15) (169) (83) (6) (134) (407)
Total other income/(expense) (7,481) (24,377) (4,036) (5,947) (18,000) (59,841) Net income/(loss) $ (2,922) $ 1,237 $ (5,629) $ 920 $ (3,140) $ (9,534)
BXP's share of select itemsBXP’s share of write-offs associated with accounts receivable, net $ — $ 7 $ — $ — $ — $ 7 BXP’s share of write-offs associated with straight-line rents, net $ — $ 45 $ — $ — $ 93 $ 138 BXP’s share of parking and other revenue $ 2 $ 1,273 $ — $ 1 $ 270 5 $ 1,546 BXP's share of amortization of financing costs $ 194 $ 85 $ 76 $ — $ 311 5 $ 666 BXP's share of capitalized interest $ 479 $ — $ 203 $ — $ 286 5 $ 968
Reconciliation of BXP's share of EBITDAreIncome/(loss) from unconsolidated joint ventures $ (1,504) $ 139 $ (2,465) $ (779) $ 9,834 5 $ 5,225
Add:BXP's share of interest expense 1,345 6,230 821 2 2,959 5 11,357
BXP's share of depreciation and amortization expense 2,432 7,737 6 920 4,253 7 3,070 5 18,412 Less:
BXP’s share of gain on sale of investment — — — — 10,257 8 10,257 BXP's share of EBITDAre 2,273 14,106 6 (724) 3,476 7 5,606 5 24,737
RECONCILIATIONS OF NON-GAAP FINANCIAL MEASURES AND OTHER FINANCIAL INFORMATION (UNAUDITED)
44
RECONCILIATIONS OF NON-GAAP FINANCIAL MEASURES AND OTHER FINANCIAL INFORMATION (UNAUDITED)
Reconciliation of BXP's share of Net Operating Income/(Loss) Boston Los Angeles New York San Francisco Washington, DC
Total Unconsolidated Joint Ventures
BXP's share of rental revenue 3 $ 4,667 $ 20,596 6 $ 688 $ 6,016 7 $ 10,322 5 $ 42,289
BXP's share of operating expenses 2,386 6,404 1,481 2,536 4,687 5 17,494
BXP's share of net operating income/(loss) 2,281 14,192 6 (793) 3,480 7 5,635 5 24,795
Less:
BXP's share of termination income — — — — — — BXP's share of net operating income/(loss) (excluding termination
income) 2,281 14,192 (793) 3,480 5,635 5 24,795
Less:
BXP's share of straight-line rent 405 (81) 6 116 132 7 232 5 804
BXP's share of fair value lease revenue — 493 6 — (213) 7 — 280
Add:
BXP's share of straight-line ground rent adjustment — — 234 — — 234 BXP's share of lease transaction costs that qualify as rent
inducements — 59 1,149 — 210 5 1,418 BXP's share of net operating income/(loss) - cash (excluding
termination income) $ 1,876 $ 13,839 6 $ 474 $ 3,561 7 $ 5,613 5 $ 25,363
Reconciliation of BXP's share of Revenue
BXP's share of rental revenue 3 $ 4,667 $ 20,596 6 $ 688 $ 6,016 7 $ 10,322 5 $ 42,289
Add:BXP's share of development and management services
revenue — — 112 — — 112
BXP's share of revenue $ 4,667 $ 20,596 6 $ 800 $ 6,016 7 $ 10,322 5 $ 42,401
Joint Ventures (“JVs”) - Unconsolidated 1(unaudited and in thousands)Results of Operations for the three months ended March 31, 2021
1 For information on the properties included for each region and the Company’s percentage ownership in each property, see page 42.2 Lease revenue includes recoveries from tenants and service income from tenants.3 See the Definitions section of this Appendix package. 4 Includes approximately $468 of straight-line ground rent expense.5 Reflects the allocation percentages pursuant to the achievement of specified investment return thresholds as provided for in the joint venture agreement of 901 New York Avenue.6 The Company’s purchase price allocation under ASC 805 for Colorado Center differs from the historical basis of the venture resulting in the majority of the basis differential for this region.7 The Company’s purchase price allocation under ASC 805 for Gateway Commons differs from the historical basis of the venture resulting in the majority of the basis differential for this region.8 On March 30, 2021, the Company completed the sale of its 50% ownership interest in Annapolis Junction.