Boston Properties Completes the Acquisitions of 540 Madison Avenue and Two
Grand Central Tower
BOSTON, Aug. 12 /PRNewswire-FirstCall/ -- Boston Properties, Inc.
(NYSE: BXP), a real estate investment trust, announced today that it has
completed the acquisitions of 540 Madison Avenue and Two Grand Central Tower
in New York City from affiliates of Macklowe Properties for an aggregate
purchase price of approximately $705 million, including $309.9 million of
assumed indebtedness.
Each acquisition was completed through a joint venture among Boston
Properties, US Real Estate Opportunities I, L.P., which is a partnership
managed by Goldman Sachs, and Meraas Capital LLC, a Dubai-based private equity
firm. Boston Properties has a 60% interest in each venture and will provide
customary property management and leasing services for the venture. Boston
Properties expects to account for its investment in each joint venture under
the equity method of accounting rather than on a consolidated basis.
The debt that was assumed as part of the transactions consists of the
following:
540 Madison Avenue
-- two secured loans having an aggregate principal amount of $119.9
million and a weighted-average fixed interest rate of 5.20% per annum, each of
which matures in July 2013
Two Grand Central Tower
-- a $190 million secured loan having a fixed per annum interest rate of
5.10%, which matures in July 2010.
Boston Properties expects to complete shortly the previously announced
acquisition of 125 West 55th Street, also located in New York City, through a
joint venture in which the Company will own a 60% interest. The purchase
price for 125 West 55th Street is approximately $444.0 million, including the
assumption of an aggregate principal amount of $263.5 million of secured and
mezzanine loans having a weighted-average fixed interest rate of 6.31% per
annum, all of which mature in March 2010. The closing of this acquisition is
subject to customary conditions and termination rights for transactions of
this type. There can be no assurance that the closing will occur on the terms
currently contemplated or at all.
Boston Properties projects (1) its share of the 2009 Unleveraged Cash
Return, including fee income, from 540 Madison Avenue, Two Grand Central Tower
and 125 West 55th Street to be approximately 5.8% and (2) its share of the
properties' 2009 Unleveraged FFO Return, including fee income, to be
approximately 7.3% - 7.6%. The calculation of the projected returns and
related disclosures are presented on the accompanying table entitled
"Projected 2008 and 2009 Returns on Acquisitions." The projections are based
on current information and assumptions regarding these properties (including
the completion of the acquisition of 125 West 55th Street) and are
forward-looking statements within the meaning of the federal securities laws.
Actual results may differ materially to the extent that our current
information or assumptions prove incorrect or as a result of the risks and
uncertainties described below.
540 Madison Avenue is a 39-story building located at Madison Avenue at
55th Street that contains approximately 292,000 rentable square feet. Two
Grand Central Tower is a 44-story mid-block tower that runs from 44th to 45th
Street between Lexington and Third Avenue and contains approximately 664,000
rentable square feet. 125 West 55th Street is a 23-story building, spanning
from 55th to 56th Streets between Avenue of the Americas and Seventh Avenue,
which contains approximately 591,000 rentable square feet.
This press release contains forward-looking statements within the meaning
of the federal securities laws. You can identify these statements by our use
of the words "expects," "plans," "estimates," "projects," "intends,"
"believes" and similar expressions that do not relate to historical matters.
You should exercise caution in interpreting and relying on forward-looking
statements because they involve known and unknown risks, uncertainties and
other factors which are, in some cases, beyond Boston Properties' control and
could materially affect actual results, performance or achievements. These
factors include, without limitation, the ability of our joint venture partners
to satisfy their obligations, the ability to enter into new leases or renew
leases on favorable terms, dependence on tenants' financial condition, the
uncertainties of real estate development and acquisition activity, the ability
to effectively integrate acquisitions, the costs and availability of
financing, the effects of local economic and market conditions, the impact of
newly adopted accounting principles on the Company's accounting policies and
on period-to-period comparisons of financial results, regulatory changes and
other risks and uncertainties detailed from time to time in the Company's
filings with the Securities and Exchange Commission. Boston Properties does
not undertake a duty to update or revise any forward-looking statement whether
as a result of new information, future events or otherwise.
Boston Properties is a fully integrated, self-administered and
self-managed real estate investment trust that develops, redevelops, acquires,
manages, operates and owns a diverse portfolio consisting primarily of Class A
office properties and one hotel. The Company is one of the largest owners and
developers of Class A office properties in the United States, concentrated in
five select markets - Boston, Midtown Manhattan, Washington, D.C., San
Francisco, and Princeton, N.J. Visit the Company's web site at
http://www.bostonproperties.com.
BOSTON PROPERTIES, INC.
PROJECTED 2008 AND 2009 RETURNS ON ACQUISITIONS
(dollars in thousands)
540 Madison Avenue, Two Grand Central
Tower & 125 West 55th Street
Fourth Quarter Year 2009
Low High Low High
Base rent and recoveries from
tenants $22,338 $22,338 $101,031 $101,031
Straight-line rent 1,215 1,215 3,070 3,070
Fair value lease revenue 4,400 5,400 14,100 17,300
Parking and other 583 583 2,392 2,392
Total rental revenue 28,536 29,536 120,593 123,793
Operating Expenses 10,412 10,412 42,234 42,234
Revenue less Operating Expenses 18,124 19,124 78,359 81,559
Interest expense 8,237 8,237 32,937 32,937
Fair value interest expense 1,800 1,500 7,100 5,800
Depreciation and amortization 15,800 13,000 51,200 45,200
Net loss $(7,713) $(3,613) $(12,878) $(2,378)
Add:
Interest expense 8,237 8,237 32,937 32,937
Fair value interest expense 1,800 1,500 7,100 5,800
Depreciation and amortization 15,800 13,000 51,200 45,200
Unleveraged FFO (1) $18,124 $19,124 $78,359 $81,559
Less:
Straight-line rent (1,215) (1,215) (3,070) (3,070)
Fair value lease revenue (4,400) (5,400) (14,100) (17,300)
Unleveraged Cash $12,509 $12,509 $61,189 $61,189
Purchase Price $1,149,000
Closing costs 5,340
Total Unleveraged Investment $1,154,340
Unleveraged FFO Return (1) 7.1% 7.4% 7.3% 7.6%
Unleveraged Cash Return (2) 5.1% 5.1% 5.8% 5.8%
(1) 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. Unleveraged FFO excludes, among other items, interest expense, which
may vary depending on the level of corporate debt or property-specific debt.
Unleveraged FFO Return is also a non-GAAP financial measure that is determined
by dividing (A) the Company's share (60%) of Unleveraged FFO (based on the
projected results for the three months ending December 31, 2008 (annualized)
and the year ending December 31, 2009) plus the Company's share of fee income
by (B) the Company's share of Total Unleveraged Investment. Management
believes projected Unleveraged FFO Return is a useful measure in the real
estate industry when determining the appropriate purchase price for a property
or estimating a property's value. When evaluating acquisition opportunities,
management considers, among other factors, projected Unleveraged FFO Return
because it excludes, among other items, interest expense (which may vary
depending on the level of corporate debt or property-specific debt), as well
as depreciation and amortization expense (which can vary among owners of
identical assets in similar condition based on historical cost accounting and
useful life estimates). Other factors that management considers include its
cost of capital and available financing alternatives. Other companies may
compute FFO, Unleveraged FFO and Unleveraged FFO Return differently and these
are not indicators of a real estate asset's capacity to generate cash flow.
(2) Unleveraged Cash Return is a non-GAAP financial measure that is
determined by dividing (A) the Company's share of Unleveraged Cash (based on
the projected results for the three months ending December 31, 2008
(annualized) and the year ending December 31, 2009) plus the Company's share
of fee income by (B) the Company's share of the Total Unleveraged Investment.
Other real estate companies may calculate this return differently. Management
believes that projected Unleveraged Cash Return is also a useful measure of a
property's value when used in addition to Unleveraged FFO Return because, by
eliminating the effect of straight-lining of rent and the SFAS No. 141
treatment of in-place above- and below-market leases, it enables an investor
to assess the projected cash on cash return from the property over the
forecasted period.
Management is presenting these projected returns and related calculations
to assist investors in analyzing the Company's recent acquisition. Management
does not intend to present this data for any other purpose, for any other
period or for its other properties, and is not intending for these measures to
otherwise provide information to investors about the Company's financial
condition or results of operations. The Company does not undertake a duty to
update any of these projections.
SOURCE Boston Properties, Inc.
Arista Joyner, Investor Relations Manager of Boston Properties,
+1-617-236-3343; or General Information, Marilynn Meek of Financial Relations
Board, +1-212-827-3773
