BXP Inc
For the period ended Mar 31, 2025. Filed May 6, 2025.
View on SEC.govAbout this filing
A company's report for each of its first three quarters. The financial statements are not audited. It shows how the business has moved since the last annual report, and what management says changed.
Mar 31, 2025 · Filed May 6, 2025
BXP$63.54-4.0%Stored close · as of Nov 10, 2026
Extracted filing text, with the paragraph anchors used by the comparison.
See the whole filing, with its images and exhibitsContents
Item 1. Financial Statements (unaudited)
| BXP, INC.CONSOLIDATED BALANCE SHEETS(unaudited and in thousands, except for share and par value amounts) | ||
|---|---|---|
| March 31, 2025 | December 31, 2024 | |
| ASSETS | ||
| Real estate, at cost (amounts related to variable interest entities (“VIEs”) of $7,920,052 and $7,797,430 at March 31, 2025 and December 31, 2024, respectively) | $28,115,423 | $27,870,623 |
| Right of use assets - finance leases (amounts related to VIEs of $21,000 and $21,000 at March 31, 2025 and December 31, 2024, respectively) | 372,845 | 372,922 |
| Right of use assets - operating leases (amounts related to VIEs of $136,123 and $140,558 at March 31, 2025 and December 31, 2024, respectively) | 330,129 | 334,767 |
| Less: accumulated depreciation (amounts related to VIEs of $(1,660,324) and $(1,628,274) at March 31, 2025 and December 31, 2024, respectively) | (7,699,234) | (7,528,057) |
| Total real estate | 21,119,163 | 21,050,255 |
| Cash and cash equivalents (amounts related to VIEs of $238,137 and $373,737 at March 31, 2025 and December 31, 2024, respectively) | 398,126 | 1,254,882 |
| Cash held in escrows (amounts related to VIEs of $5,305 and $4,979 at March 31, 2025 and December 31, 2024, respectively) | 81,081 | 80,314 |
| Investments in securities | 38,310 | 39,706 |
| Tenant and other receivables, net (amounts related to VIEs of $29,067 and $20,435 at March 31, 2025 and December 31, 2024, respectively) | 117,353 | 107,453 |
| Note receivable, net | 5,535 | 4,947 |
| Related party notes receivable, net | 88,816 | 88,779 |
| Sales-type lease receivable, net | 14,958 | 14,657 |
| Accrued rental income, net (amounts related to VIEs of $443,953 and $435,110 at March 31, 2025 and December 31, 2024, respectively) | 1,490,522 | 1,466,220 |
| Deferred charges, net (amounts related to VIEs of $209,654 and $211,726 at March 31, 2025 and December 31, 2024, respectively) | 806,057 | 813,345 |
| Prepaid expenses and other assets (amounts related to VIEs of $46,605 and $15,036 at March 31, 2025 and December 31, 2024, respectively) | 138,868 | 70,839 |
| Investments in unconsolidated joint ventures | 1,137,732 | 1,093,583 |
| Total assets | $25,436,521 | $26,084,980 |
| LIABILITIES AND EQUITY | ||
| Liabilities: | ||
| Mortgage notes payable, net (amounts related to VIEs of $3,283,239 and $3,282,027 at March 31, 2025 and December 31, 2024, respectively) | $4,277,710 | $4,276,609 |
| Unsecured senior notes, net | 9,797,824 | 10,645,077 |
| Unsecured line of credit | 300,000 | — |
| Unsecured term loans, net | 796,158 | 798,813 |
| Unsecured commercial paper | 500,000 | 500,000 |
| Lease liabilities - finance leases (amounts related to VIEs of $20,965 and $20,931 at March 31, 2025 and December 31, 2024, respectively) | 368,379 | 370,885 |
| Lease liabilities - operating leases (amounts related to VIEs of $160,805 and $157,691 at March 31, 2025 and December 31, 2024, respectively) | 395,638 | 392,686 |
| Accounts payable and accrued expenses (amounts related to VIEs of $123,169 and $115,808 at March 31, 2025 and December 31, 2024, respectively) | 398,760 | 401,874 |
| Dividends and distributions payable | 172,674 | 172,486 |
| Accrued interest payable | 120,432 | 128,098 |
| Other liabilities (amounts related to VIEs of $108,335 and $126,202 at March 31, 2025 and December 31, 2024, respectively) | 450,165 | 450,796 |
| Total liabilities | 17,577,740 | 18,137,324 |
| BXP, INC.CONSOLIDATED BALANCE SHEETS(unaudited and in thousands, except for share and par value amounts) | ||
|---|---|---|
| March 31, 2025 | December 31, 2024 | |
| Commitments and contingencies (See Note 8) | ||
| Redeemable deferred stock units— 133,051 and 128,227 units outstanding at redemption value at March 31, 2025 and December 31, 2024, respectively | 8,940 | 9,535 |
| Equity: | ||
| Stockholders’ equity attributable to BXP, Inc.: | ||
| Excess stock, $0.01 par value, 150,000,000 shares authorized, none issued or outstanding | — | — |
| Preferred stock, $0.01 par value, 50,000,000 shares authorized, none issued or outstanding | — | — |
| Common stock, $0.01 par value, 250,000,000 shares authorized, 158,402,227 and 158,253,895 issued and 158,323,327 and 158,174,995 outstanding at March 31, 2025 and December 31, 2024, respectively | 1,583 | 1,582 |
| Additional paid-in capital | 6,846,015 | 6,836,093 |
| Dividends in excess of earnings | (1,513,555) | (1,419,575) |
| Treasury common stock at cost, 78,900 shares at March 31, 2025 and December 31, 2024 | (2,722) | (2,722) |
| Accumulated other comprehensive loss | (11,379) | (2,072) |
| Total stockholders’ equity attributable to BXP, Inc. | 5,319,942 | 5,413,306 |
| Noncontrolling interests: | ||
| Common units of Boston Properties Limited Partnership | 591,555 | 591,270 |
| Property partnerships | 1,938,344 | 1,933,545 |
| Total equity | 7,849,841 | 7,938,121 |
| Total liabilities and equity | $25,436,521 | $26,084,980 |
CONSOLIDATED STATEMENTS OF OPERATIONS
(unaudited and in thousands, except for per share amounts)
| Three months ended March 31, | ||
|---|---|---|
| 2025 | 2024 | |
| Revenue | ||
| Lease | $811,102 | $788,590 |
| Parking and other | 30,242 | 32,216 |
| Hotel | 9,597 | 8,186 |
| Development and management services | 9,775 | 6,154 |
| Direct reimbursements of payroll and related costs from management services contracts | 4,499 | 4,293 |
| Total revenue | 865,215 | 839,439 |
| Expenses | ||
| Operating | ||
| Rental | 331,578 | 314,157 |
| Hotel | 7,565 | 6,015 |
| General and administrative | 52,284 | 50,018 |
| Payroll and related costs from management services contracts | 4,499 | 4,293 |
| Transaction costs | 768 | 513 |
| Depreciation and amortization | 220,107 | 218,716 |
| Total expenses | 616,801 | 593,712 |
| Other income (expense) | ||
| Income (loss) from unconsolidated joint ventures | (2,139) | 19,186 |
| Loss on sales-type lease | (2,490) | — |
| Interest and other income (loss) | 7,750 | 14,529 |
| Gains (losses) from investments in securities | (365) | 2,272 |
| Unrealized gain (loss) on non-real estate investments | (483) | 396 |
| Impairment loss | — | (13,615) |
| Loss from early extinguishment of debt | (338) | — |
| Interest expense | (163,444) | (161,891) |
| Net income | 86,905 | 106,604 |
| Net income attributable to noncontrolling interests | ||
| Noncontrolling interests in property partnerships | (18,749) | (17,221) |
| Noncontrolling interest—common units of the Operating Partnership | (6,979) | (9,500) |
| Net income attributable to BXP, Inc. | $61,177 | $79,883 |
| Basic earnings per common share attributable to BXP, Inc. | ||
| Net income | $0.39 | $0.51 |
| Weighted average number of common shares outstanding | 158,202 | 156,983 |
| Diluted earnings per common share attributable to BXP, Inc. | ||
| Net income | $0.39 | $0.51 |
| Weighted average number of common and common equivalent shares outstanding | 158,632 | 157,132 |
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
(unaudited and in thousands)
| Three months ended March 31, | ||
|---|---|---|
| 2025 | 2024 | |
| Net income | $86,905 | $106,604 |
| Other comprehensive income (loss): | ||
| Effective portion of interest rate contracts | (13,276) | 16,351 |
| Amortization of interest rate contracts (1) | 3,081 | 3,360 |
| Other comprehensive income (loss) | (10,195) | 19,711 |
| Comprehensive income | 76,710 | 126,315 |
| Net income attributable to noncontrolling interests | (25,728) | (26,721) |
| Other comprehensive (income) loss attributable to noncontrolling interests | 888 | (2,184) |
| Comprehensive income attributable to BXP, Inc. | $51,870 | $97,410 |
(1)Amounts reclassified from comprehensive income primarily to interest expense within BXP, Inc.’s Consolidated Statements of Operations.
| BXP, INC.CONSOLIDATED STATEMENTS OF EQUITY (unaudited and in thousands) | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| Common Stock · Additional Paid-in Capital · Dividends in Excess of Earnings · Treasury Stock,at cost · Accumulated Other Comprehensive Loss · Noncontrolling Interests - Common Units · Noncontrolling Interests - Property Partnerships · Total | |||||||||
| Shares · Amount | |||||||||
| Equity, December 31, 2024 | 158,175 | $1,582 | $6,836,093 | $(1,419,575) | $(2,722) | $(2,072) | $591,270 | $1,933,545 | $7,938,121 |
| Redemption of operating partnership units to common stock | 112 | 1 | 3,675 | — | — | — | (3,676) | — | — |
| Allocated net income for the period | — | — | — | 61,177 | — | — | 6,979 | 18,749 | 86,905 |
| Dividends/distributions declared | — | — | — | (155,157) | — | — | (18,149) | — | (173,306) |
| Shares issued pursuant to stock purchase plan | 6 | — | 470 | — | — | — | — | — | 470 |
| Net activity from stock option and incentive plan | 30 | — | 1,232 | — | — | — | 20,989 | — | 22,221 |
| Proceeds from sale of interest in property partnerships and contributions from noncontrolling interests in property partnerships | — | — | (281) | — | — | — | — | 5,431 | 5,150 |
| Distributions to noncontrolling interests in property partnerships | — | — | — | — | — | — | — | (19,525) | (19,525) |
| Effective portion of interest rate contracts | — | — | — | — | — | (11,950) | (1,326) | — | (13,276) |
| Amortization of interest rate contracts | — | — | — | — | — | 2,643 | 294 | 144 | 3,081 |
| Reallocation of noncontrolling interest | — | — | 4,826 | — | — | — | (4,826) | — | — |
| Equity, March 31, 2025 | 158,323 | $1,583 | $6,846,015 | $(1,513,555) | $(2,722) | $(11,379) | $591,555 | $1,938,344 | $7,849,841 |
| Equity, December 31, 2023 | 156,941 | $1,569 | $6,715,149 | $(816,152) | $(2,722) | $(21,147) | $666,580 | $1,640,704 | $8,183,981 |
| Redemption of operating partnership units to common stock | 36 | 1 | 1,302 | — | — | — | (1,303) | — | — |
| Allocated net income for the period | — | — | — | 79,883 | — | — | 9,500 | 17,221 | 106,604 |
| Dividends/distributions declared | — | — | — | (153,908) | — | — | (18,864) | — | (172,772) |
| Shares issued pursuant to stock purchase plan | 8 | — | 600 | — | — | — | — | — | 600 |
| Net activity from stock option and incentive plan | 64 | — | 2,262 | — | — | — | 14,269 | — | 16,531 |
| Proceeds from sale of interest in property partnerships and contributions from noncontrolling interests in property partnerships | — | — | 46,082 | — | — | — | — | 96,860 | 142,942 |
| Distributions to noncontrolling interests in property partnerships | — | — | — | — | — | — | — | (20,025) | (20,025) |
| Effective portion of interest rate contracts | — | — | — | — | — | 14,646 | 1,705 | — | 16,351 |
| Amortization of interest rate contracts | — | — | — | — | — | 2,881 | 335 | 144 | 3,360 |
| Reallocation of noncontrolling interest | — | — | (12,747) | — | — | — | 12,747 | — | — |
| Equity, March 31, 2024 | 157,049 | $1,570 | $6,752,648 | $(890,177) | $(2,722) | $(3,620) | $684,969 | $1,734,904 | $8,277,572 |
| BXP, INC.CONSOLIDATED STATEMENTS OF CASH FLOWS(unaudited and in thousands) | ||
|---|---|---|
| Three months ended March 31, | ||
| 2025 | 2024 | |
| Cash flows from operating activities: | ||
| Net income | $86,905 | $106,604 |
| Adjustments to reconcile net income to net cash provided by operating activities: | ||
| Depreciation and amortization | 220,107 | 218,716 |
| Impairment loss | — | 13,615 |
| Amortization of right of use assets - operating leases | 203 | 1,441 |
| Amortization of sales type lease | (281) | — |
| Non-cash compensation expense | 22,917 | 18,873 |
| Loss (Income) from unconsolidated joint ventures | 2,139 | (19,186) |
| Distributions of net cash flow from operations of unconsolidated joint ventures | 17,053 | 8,643 |
| (Gains) losses from investments in securities | 365 | (2,272) |
| Allowance for current expected credit losses | (23) | 4 |
| Non-cash portion of interest expense | 9,257 | 12,109 |
| Loss from early extinguishments of debt | 338 | — |
| Loss on sales-type lease | 2,490 | — |
| Unrealized (gain) loss on non-real estate investments | 483 | (396) |
| Change in assets and liabilities: | ||
| Tenant and other receivables, net | 1,903 | 29,454 |
| Accrued rental income, net | (28,178) | (35,945) |
| Prepaid expenses and other assets | (73,910) | (74,705) |
| Right of use assets - operating lease | — | (750) |
| Lease liabilities - operating leases | (162) | (1,241) |
| Accounts payable and accrued expenses | (14,664) | (20,725) |
| Accrued interest payable | (7,660) | (14,171) |
| Other liabilities | (11,862) | (12,846) |
| Tenant leasing costs | (17,384) | (29,627) |
| Total adjustments | 123,131 | 90,991 |
| Net cash provided by operating activities | 210,036 | 197,595 |
| Cash flows from investing activities: | ||
| Construction in progress | (138,796) | (181,636) |
| Building and other capital improvements | (57,395) | (32,087) |
| Tenant improvements | (60,338) | (53,377) |
| Acquisition of real estate upon consolidation of unconsolidated joint ventures (net of cash) | — | 6,086 |
| Capital contributions to unconsolidated joint ventures | (52,611) | (26,457) |
| Investment in non-real estate investments | (434) | — |
| Issuance of note receivables (including related party) | (600) | (573) |
| Investments in securities, net | 1,031 | 1,425 |
| Net cash used in investing activities | (309,143) | (286,619) |
| Cash flows from financing activities: | ||
| Repayments of mortgage notes payable | (1,122) | (804) |
| Repayment / redemption of unsecured senior notes | (850,000) | (700,000) |
| Borrowings on unsecured line of credit | 360,000 | — |
| Repayments of unsecured line of credit | (60,000) | — |
| BXP, INC.CONSOLIDATED STATEMENTS OF CASH FLOWS(unaudited and in thousands) | ||
|---|---|---|
| Three months ended March 31, | ||
| 2025 | 2024 | |
| Borrowings on unsecured term loans | 700,000 | — |
| Repayment of unsecured term loans | (700,000) | — |
| Payments on finance lease obligations | (3,344) | (3,160) |
| Borrowings on commercial paper program | 1,287,523 | — |
| Repayments on commercial paper program | (1,287,523) | — |
| Deferred financing costs | (14,102) | (108) |
| Net activity from equity transactions | (821) | (2,136) |
| Dividends and distributions | (173,118) | (171,794) |
| Proceeds from sale of interest in property partnerships and contributions from noncontrolling interests in property partnerships | 5,150 | 141,118 |
| Distributions to noncontrolling interests in property partnerships | (19,525) | (20,025) |
| Net cash used in financing activities | (756,882) | (756,909) |
| Net decrease in cash and cash equivalents and cash held in escrows | (855,989) | (845,933) |
| Cash and cash equivalents and cash held in escrows, beginning of period | 1,335,196 | 1,612,567 |
| Cash and cash equivalents and cash held in escrows, end of period | $479,207 | $766,634 |
| Reconciliation of cash and cash equivalents and cash held in escrows: | ||
| Cash and cash equivalents, beginning of period | $1,254,882 | $1,531,477 |
| Cash held in escrows, beginning of period | 80,314 | 81,090 |
| Cash and cash equivalents and cash held in escrows, beginning of period | $1,335,196 | $1,612,567 |
| Cash and cash equivalents, end of period | $398,126 | $701,695 |
| Cash held in escrows, end of period | 81,081 | 64,939 |
| Cash and cash equivalents and cash held in escrows, end of period | $479,207 | $766,634 |
| Supplemental disclosures: | ||
| Cash paid for interest (net of amounts capitalized) | $175,700 | $180,717 |
| Interest capitalized | $10,317 | $9,381 |
| Non-cash investing and financing activities: | ||
| Write-off of fully depreciated real estate | $(20,549) | $(27,993) |
| Change in real estate included in accounts payable and accrued expenses | $15,198 | $(48,518) |
| Right of use assets obtained in exchange for lease liabilities - operating lease | $— | $25,637 |
| Non-cash contributions from noncontrolling interests in property partnerships, net | $281 | $52,786 |
| Capitalized operating lease costs | $7,548 | $7,548 |
| Investment in unconsolidated joint ventures eliminated upon consolidation | $— | $(11,834) |
| Mortgage note payable recorded upon consolidation | $— | $207,093 |
| Real estate and intangibles recorded upon consolidation | $— | $(220,015) |
| Dividends and distributions declared but not paid | $172,674 | $172,154 |
| Conversions of noncontrolling interests to stockholders’ equity | $3,676 | $1,303 |
| Issuance of restricted securities to employees and non-employee directors | $42,281 | $41,989 |
| BOSTON PROPERTIES LIMITED PARTNERSHIPCONSOLIDATED BALANCE SHEETS(unaudited and in thousands, except for unit amounts) | ||
|---|---|---|
| March 31, 2025 | December 31, 2024 | |
| ASSETS | ||
| Real estate, at cost (amounts related to variable interest entities (“VIEs”) of $7,920,052 and $7,797,430 at March 31, 2025 and December 31, 2024, respectively) | $27,749,158 | $27,504,358 |
| Right of use assets - finance leases (amounts related to VIEs of $21,000 and $21,000 at March 31, 2025 and December 31, 2024, respectively) | 372,845 | 372,922 |
| Right of use assets - operating leases (amounts related to VIEs of $136,123 and $140,558 at March 31, 2025 and December 31, 2024, respectively) | 330,129 | 334,767 |
| Less: accumulated depreciation (amounts related to VIEs of $(1,660,324) and $(1,628,274) at March 31, 2025 and December 31, 2024, respectively) | (7,567,356) | (7,397,882) |
| Total real estate | 20,884,776 | 20,814,165 |
| Cash and cash equivalents (amounts related to VIEs of $238,137 and $373,737 at March 31, 2025 and December 31, 2024, respectively) | 398,126 | 1,254,882 |
| Cash held in escrows (amounts related to VIEs of $5,305 and $4,979 at March 31, 2025 and December 31, 2024, respectively) | 81,081 | 80,314 |
| Investments in securities | 38,310 | 39,706 |
| Tenant and other receivables, net (amounts related to VIEs of $29,067 and $20,435 at March 31, 2025 and December 31, 2024, respectively) | 117,353 | 107,453 |
| Note receivable, net | 5,535 | 4,947 |
| Related party notes receivables, net | 88,816 | 88,779 |
| Sales-type lease receivable, net | 14,958 | 14,657 |
| Accrued rental income, net (amounts related to VIEs of $443,953 and $435,110 at March 31, 2025 and December 31, 2024, respectively) | 1,490,522 | 1,466,220 |
| Deferred charges, net (amounts related to VIEs of $209,654 and $211,726 at March 31, 2025 and December 31, 2024, respectively) | 806,057 | 813,345 |
| Prepaid expenses and other assets (amounts related to VIEs of $46,605 and $15,036 at March 31, 2025 and December 31, 2024, respectively) | 138,868 | 70,839 |
| Investments in unconsolidated joint ventures | 1,137,732 | 1,093,583 |
| Total assets | $25,202,134 | $25,848,890 |
| LIABILITIES AND CAPITAL | ||
| Liabilities: | ||
| Mortgage notes payable, net (amounts related to VIEs of $3,283,239 and $3,282,027 at March 31, 2025 and December 31, 2024, respectively) | $4,277,710 | $4,276,609 |
| Unsecured senior notes, net | 9,797,824 | 10,645,077 |
| Unsecured line of credit | 300,000 | — |
| Unsecured term loans, net | 796,158 | 798,813 |
| Unsecured commercial paper | 500,000 | 500,000 |
| Lease liabilities - finance leases (amounts related to VIEs of $20,965 and $20,931 at March 31, 2025 and December 31, 2024, respectively) | 368,379 | 370,885 |
| Lease liabilities - operating leases (amounts related to VIEs of $160,805 and $157,691 at March 31, 2025 and December 31, 2024, respectively) | 395,638 | 392,686 |
| Accounts payable and accrued expenses (amounts related to VIEs of $123,169 and $115,808 at March 31, 2025 and December 31, 2024, respectively) | 398,760 | 401,874 |
| Dividends and distributions payable | 172,674 | 172,486 |
| Accrued interest payable | 120,432 | 128,098 |
| Other liabilities (amounts related to VIEs of $108,335 and $126,202 at March 31, 2025 and December 31, 2024, respectively) | 450,165 | 450,796 |
| Total liabilities | 17,577,740 | 18,137,324 |
| BOSTON PROPERTIES LIMITED PARTNERSHIPCONSOLIDATED BALANCE SHEETS(unaudited and in thousands, except for unit amounts) | ||
|---|---|---|
| March 31, 2025 | December 31, 2024 | |
| Commitments and contingencies (See Note 8) | ||
| Redeemable deferred stock units— 133,051 and 128,227 units outstanding at redemption value at March 31, 2025 and December 31, 2024, respectively | 8,940 | 9,535 |
| Noncontrolling interests: | ||
| Redeemable partnership units— 15,624,856 and 15,730,882 common units and 2,794,004 and 2,335,229 long term incentive units outstanding at redemption value at March 31, 2025 and December 31, 2024, respectively | 1,280,106 | 1,378,573 |
| Capital: | ||
| Boston Properties Limited Partnership partners’ capital— 1,767,422 and 1,762,411 general partner units and 156,555,905 and 156,412,584 limited partner units outstanding at March 31, 2025 and December 31, 2024, respectively | 4,408,383 | 4,391,985 |
| Accumulated other comprehensive loss | (11,379) | (2,072) |
| Total partners’ capital | 4,397,004 | 4,389,913 |
| Noncontrolling interests in property partnerships | 1,938,344 | 1,933,545 |
| Total capital | 6,335,348 | 6,323,458 |
| Total liabilities and capital | $25,202,134 | $25,848,890 |
CONSOLIDATED STATEMENTS OF OPERATIONS
(unaudited and in thousands, except for per unit amounts)
| Three months ended March 31, | ||
|---|---|---|
| 2025 | 2024 | |
| Revenue | ||
| Lease | $811,102 | $788,590 |
| Parking and other | 30,242 | 32,216 |
| Hotel | 9,597 | 8,186 |
| Development and management services | 9,775 | 6,154 |
| Direct reimbursements of payroll and related costs from management services contracts | 4,499 | 4,293 |
| Total revenue | 865,215 | 839,439 |
| Expenses | ||
| Operating | ||
| Rental | 331,578 | 314,157 |
| Hotel | 7,565 | 6,015 |
| General and administrative | 52,284 | 50,018 |
| Payroll and related costs from management services contracts | 4,499 | 4,293 |
| Transaction costs | 768 | 513 |
| Depreciation and amortization | 218,404 | 217,019 |
| Total expenses | 615,098 | 592,015 |
| Other income (expense) | ||
| Income (loss) from unconsolidated joint ventures | (2,139) | 19,186 |
| Loss on sales-type lease | (2,490) | — |
| Interest and other income (loss) | 7,750 | 14,529 |
| Gains (losses) from investments in securities | (365) | 2,272 |
| Unrealized gain (loss) on non-real estate investments | (483) | 396 |
| Impairment loss | — | (13,615) |
| Loss from early extinguishment of debt | (338) | — |
| Interest expense | (163,444) | (161,891) |
| Net income | 88,608 | 108,301 |
| Net income attributable to noncontrolling interests | ||
| Noncontrolling interests in property partnerships | (18,749) | (17,221) |
| Net income attributable to Boston Properties Limited Partnership | $69,859 | $91,080 |
| Basic earnings per common unit attributable to Boston Properties Limited Partnership | ||
| Net income | $0.40 | $0.52 |
| Weighted average number of common units outstanding | 175,752 | 175,255 |
| Diluted earnings per common unit attributable to Boston Properties Limited Partnership | ||
| Net income | $0.40 | $0.52 |
| Weighted average number of common and common equivalent units outstanding | 176,182 | 175,404 |
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
(unaudited and in thousands)
| Three months ended March 31, | ||
|---|---|---|
| 2025 | 2024 | |
| Net income | $88,608 | $108,301 |
| Other comprehensive income (loss): | ||
| Effective portion of interest rate contracts | (13,276) | 16,351 |
| Amortization of interest rate contracts (1) | 3,081 | 3,360 |
| Other comprehensive income (loss) | (10,195) | 19,711 |
| Comprehensive income | 78,413 | 128,012 |
| Comprehensive income attributable to noncontrolling interests | (18,893) | (17,365) |
| Comprehensive income attributable to Boston Properties Limited Partnership | $59,520 | $110,647 |
(1)Amounts reclassified from comprehensive income primarily to interest expense within Boston Properties Limited Partnership’s Consolidated Statements of Operations.
| BOSTON PROPERTIES LIMITED PARTNERSHIPCONSOLIDATED STATEMENTS OF CAPITAL AND NONCONTROLLING INTERESTS(unaudited and in thousands) | |||||||
|---|---|---|---|---|---|---|---|
| Units · Capital | |||||||
| General Partner | Limited Partner | Partners’ Capital (General and Limited Partners) | AccumulatedOtherComprehensive Loss | NoncontrollingInterests - Property Partnerships | Total Capital | Noncontrolling Interests - Redeemable Partnership Units | |
| Equity, December 31, 2024 | 1,762 | 156,413 | $4,391,985 | $(2,072) | $1,933,545 | $6,323,458 | $1,378,573 |
| Net activity from contributions and unearned compensation | 1 | 35 | 1,702 | — | — | 1,702 | 20,989 |
| Allocated net income for the period | — | — | 62,880 | — | 18,749 | 81,629 | 6,979 |
| Distributions | — | — | (155,157) | — | — | (155,157) | (18,149) |
| Conversion of redeemable partnership units | 4 | 108 | 3,676 | — | — | 3,676 | (3,676) |
| Adjustment to reflect redeemable partnership units at redemption value | — | — | 103,578 | — | — | 103,578 | (103,578) |
| Effective portion of interest rate contracts | — | — | — | (11,950) | — | (11,950) | (1,326) |
| Amortization of interest rate contracts | — | — | — | 2,643 | 144 | 2,787 | 294 |
| Proceeds from sale of interest in property partnerships and contributions from noncontrolling interests in property partnerships | — | — | (281) | — | 5,431 | 5,150 | — |
| Distributions to noncontrolling interests in property partnerships | — | — | — | — | (19,525) | (19,525) | — |
| Equity, March 31, 2025 | 1,767 | 156,556 | $4,408,383 | $(11,379) | $1,938,344 | $6,335,348 | $1,280,106 |
| Equity, December 31, 2023 | 1,755 | 155,185 | $4,973,951 | $(21,147) | $1,640,704 | $6,593,508 | $1,347,575 |
| Net activity from contributions and unearned compensation | 5 | 68 | 2,862 | — | — | 2,862 | 14,269 |
| Allocated net income for the period | — | — | 81,580 | — | 17,221 | 98,801 | 9,500 |
| Distributions | — | — | (153,908) | — | — | (153,908) | (18,864) |
| Conversion of redeemable partnership units | 2 | 34 | 1,303 | — | — | 1,303 | (1,303) |
| Adjustment to reflect redeemable partnership units at redemption value | — | — | 52,808 | — | — | 52,808 | (52,808) |
| Effective portion of interest rate contracts | — | — | — | 14,646 | — | 14,646 | 1,705 |
| Amortization of interest rate contracts | — | — | — | 2,881 | 144 | 3,025 | 335 |
| Proceeds from sale of interest in property partnerships and contributions from noncontrolling interests in property partnerships | — | — | 46,082 | — | 96,860 | 142,942 | — |
| Distributions to noncontrolling interests in property partnerships | — | — | — | — | (20,025) | (20,025) | — |
| Equity, March 31, 2024 | 1,762 | 155,287 | $5,004,678 | $(3,620) | $1,734,904 | $6,735,962 | $1,300,409 |
| BOSTON PROPERTIES LIMITED PARTNERSHIPCONSOLIDATED STATEMENTS OF CASH FLOWS(unaudited and in thousands) | ||
|---|---|---|
| Three months ended March 31, | ||
| 2025 | 2024 | |
| Cash flows from operating activities: | ||
| Net income | $88,608 | $108,301 |
| Adjustments to reconcile net income to net cash provided by operating activities: | ||
| Depreciation and amortization | 218,404 | 217,019 |
| Impairment loss | — | 13,615 |
| Amortization of right of use assets - operating leases | 203 | 1,441 |
| Amortization of sales type lease | (281) | — |
| Non-cash compensation expense | 22,917 | 18,873 |
| Loss (Income) from unconsolidated joint ventures | 2,139 | (19,186) |
| Distributions of net cash flow from operations of unconsolidated joint ventures | 17,053 | 8,643 |
| (Gains) losses from investments in securities | 365 | (2,272) |
| Allowance for current expected credit losses | (23) | 4 |
| Non-cash portion of interest expense | 9,257 | 12,109 |
| Loss from early extinguishments of debt | 338 | — |
| Loss on sales-type lease | 2,490 | — |
| Unrealized (gain) loss on non-real estate investments | 483 | (396) |
| Change in assets and liabilities: | ||
| Tenant and other receivables, net | 1,903 | 29,454 |
| Accrued rental income, net | (28,178) | (35,945) |
| Prepaid expenses and other assets | (73,910) | (74,705) |
| Right of use assets - operating lease | — | (750) |
| Lease liabilities - operating leases | (162) | (1,241) |
| Accounts payable and accrued expenses | (14,664) | (20,725) |
| Accrued interest payable | (7,660) | (14,171) |
| Other liabilities | (11,862) | (12,846) |
| Tenant leasing costs | (17,384) | (29,627) |
| Total adjustments | 121,428 | 89,294 |
| Net cash provided by operating activities | 210,036 | 197,595 |
| Cash flows from investing activities: | ||
| Construction in progress | (138,796) | (181,636) |
| Building and other capital improvements | (57,395) | (32,087) |
| Tenant improvements | (60,338) | (53,377) |
| Acquisition of real estate upon consolidation of unconsolidated joint ventures (net of cash) | — | 6,086 |
| Capital contributions to unconsolidated joint ventures | (52,611) | (26,457) |
| Investment in non-real estate investments | (434) | — |
| Issuance of note receivables (including related party) | (600) | (573) |
| Investments in securities, net | 1,031 | 1,425 |
| Net cash used in investing activities | (309,143) | (286,619) |
| Cash flows from financing activities: | ||
| Repayments of mortgage notes payable | (1,122) | (804) |
| Repayment / redemption of unsecured senior notes | (850,000) | (700,000) |
| Borrowings on unsecured line of credit | 360,000 | — |
| Repayments of unsecured line of credit | (60,000) | — |
| BOSTON PROPERTIES LIMITED PARTNERSHIPCONSOLIDATED STATEMENTS OF CASH FLOWS(unaudited and in thousands) | ||
|---|---|---|
| Three months ended March 31, | ||
| 2025 | 2024 | |
| Borrowings on unsecured term loan | 700,000 | — |
| Repayment of unsecured term loan | (700,000) | — |
| Payments on finance lease obligations | (3,344) | (3,160) |
| Borrowings on commercial paper program | 1,287,523 | — |
| Repayments on commercial paper program | (1,287,523) | — |
| Deferred financing costs | (14,102) | (108) |
| Net activity from equity transactions | (821) | (2,136) |
| Distributions | (173,118) | (171,794) |
| Proceeds from sale of interest in property partnerships and contributions from noncontrolling interests in property partnerships | 5,150 | 141,118 |
| Distributions to noncontrolling interests in property partnerships | (19,525) | (20,025) |
| Net cash used in financing activities | (756,882) | (756,909) |
| Net decrease in cash and cash equivalents and cash held in escrows | (855,989) | (845,933) |
| Cash and cash equivalents and cash held in escrows, beginning of period | 1,335,196 | 1,612,567 |
| Cash and cash equivalents and cash held in escrows, end of period | $479,207 | $766,634 |
| Reconciliation of cash and cash equivalents and cash held in escrows: | ||
| Cash and cash equivalents, beginning of period | $1,254,882 | $1,531,477 |
| Cash held in escrows, beginning of period | 80,314 | 81,090 |
| Cash and cash equivalents and cash held in escrows, beginning of period | $1,335,196 | $1,612,567 |
| Cash and cash equivalents, end of period | $398,126 | $701,695 |
| Cash held in escrows, end of period | 81,081 | 64,939 |
| Cash and cash equivalents and cash held in escrows, end of period | $479,207 | $766,634 |
| Supplemental disclosures: | ||
| Cash paid for interest (net of amounts capitalized) | $175,700 | $180,717 |
| Interest capitalized | $10,317 | $9,381 |
| Non-cash investing and financing activities: | ||
| Write-off of fully depreciated real estate | $(20,549) | $(27,993) |
| Change in real estate included in accounts payable and accrued expenses | $15,198 | $(48,518) |
| Right of use assets obtained in exchange for lease liabilities - operating lease | $— | $25,637 |
| Non-cash contributions from noncontrolling interests in property partnerships, net | $281 | $52,786 |
| Capitalized operating lease costs | $7,548 | $7,548 |
| Investment in unconsolidated joint ventures eliminated upon consolidation | $— | $(11,834) |
| Mortgage notes payable recorded upon consolidation | $— | $207,093 |
| Real estate and intangibles recorded upon consolidation | $— | $(220,015) |
| Distributions declared but not paid | $172,674 | $172,154 |
| Conversions of redeemable partnership units to partners’ capital | $3,676 | $1,303 |
| Issuance of restricted securities to employees and non-employee directors | $42,281 | $41,989 |
The text of this filing, as the company filed it with the SEC, without its images or exhibits. This is not investment advice.