BXP Announces First Quarter 2025 Results
Executed More Than 1.1 Million Square Feet of Leases and Completed
Financial Highlights
First Quarter 2025:
-
Revenue increased 3.1% to
$865.2 million for the quarter endedMarch 31, 2025 , compared to$839.4 million for the quarter endedMarch 31, 2024 .
-
Net income attributable to
BXP, Inc. of$61.2 million , or$0.39 per diluted share (EPS), for the quarter endedMarch 31, 2025 , compared to$79.9 million , or$0.51 per diluted share, for the quarter endedMarch 31, 2024 .
-
Funds from Operations (FFO) of
$260.6 million , or$1.64 per diluted share, for the quarter endedMarch 31, 2025 , compared to FFO of$271.3 million , or$1.73 per diluted share, for the quarter endedMarch 31, 2024 .
Guidance
BXP provided guidance for second quarter 2025 EPS of
See “EPS and FFO per Share Guidance” below.
Leasing & Occupancy
-
Executed 91 leases in the first quarter totaling more than 1.1 million square feet with a weighted-average lease term of 10.9 years, representing a 25% increase in the number of square feet leased over the first quarter of 2024. Notable leases for the quarter included an approximately 244,000 square foot lease at
200 Fifth Avenue inNew York, New York and an approximately 162,000 square foot lease inWaltham, Massachusetts , both of which were on vacant space.
- BXP’s CBD portfolio of premier workplaces was 89.8% occupied and 92.3% leased (including vacant space for which we have signed leases that have not yet commenced in accordance with GAAP) for the first quarter. Approximately 88.0% of BXP’s Share of annualized rental obligations is derived from clients located in our CBD portfolio, underscoring the strength of BXP’s strategy to invest in the highest quality buildings in dynamic urban gateway markets.
-
BXP’s total portfolio occupancy for the first quarter was 86.9%. As previously communicated during our Q4 2024 Earnings Call on
January 29, 2025 , total portfolio occupancy declined by an aggregate of 60 basis points primarily due to the known expiration of 350,000 square feet at200 Fifth Avenue inNew York, New York .
-
BXP’s total portfolio percentage leased remained stable quarter-over-quarter at 89.4% (including vacant space for which we have signed leases that have not yet commenced in accordance with GAAP) despite the anticipated decline in occupancy, demonstrating the continued strength of BXP’s leasing activity and pipeline, as illustrated by the lease executed for the majority of the expired space at
200 Fifth Avenue in the first quarter.
-
Leases for more than 300,000 square feet were executed for our development properties, bringing the percentage pre-leased to 62% as of
April 25, 2025 , up from 50% atJanuary 24, 2025 .-
In
April 2025 , BXP signed a lease with a global law firm for approximately 126,000 square feet at725 12th Street , a redevelopment project inWashington, DC . This project is now 87% pre-leased.
-
In
Transactions
-
BXP completed the formation of a joint venture with
CrossHarbor Capital andAlbanese Organization to develop290 Coles Street , a fully entitled, 670-unit market-rate residential project offering panoramic views of theHudson River andManhattan skyline inJersey City, New Jersey . The estimated total investment (inclusive of interest carry on the equity investments) is approximately$455.8 million . BXP owns approximately 19.5% of the common equity interests in the venture and will also provide up to$65.0 million in preferred equity as additional project funding. In addition, the joint venture entered into a$225 million construction loan that bears interest at a rate of Term SOFR plus 2.50% per annum, and matures onMarch 5, 2029 with an additional one-year extension option, subject to certain conditions.
Balance Sheet & Liquidity
-
Boston Properties Limited Partnership (“BPLP”) repaid$850.0 million in aggregate principal amount of its 3.200% unsecured senior notes at maturity onJanuary 15, 2025 . The repayment was completed with available cash and the proceeds from BPLP’sAugust 2024 $850.0 million offering of its 5.750% unsecured senior notes.
-
A joint venture in which BXP has a 50% ownership interest entered into a
$252 million 10-year, non-recourse CMBS loan secured by7750 Wisconsin Avenue inBethesda, Maryland . The loan is scheduled to mature onMarch 1, 2035 , and bears interest at a fixed rate of 5.491% per annum.7750 Wisconsin Avenue is an approximately 736,000 square foot premier workplace that is 100% leased to an affiliate of Marriott International, Inc.
-
BPLP amended its revolving credit facility to provide for aggregate borrowings of up to
$2.95 billion through an unsecured revolving credit facility and an unsecured term loan facility, subject to customary conditions. The amendment increased the total commitment of the revolving line of credit from$2.0 billion to$2.25 billion , extended the maturity date toMarch 29, 2030 , and extended the$700.0 million unsecured term loan facility with an initial maturity date ofMarch 30, 2029 , plus two six-month extension options, each subject to customary conditions. The$700 million unsecured term loan was scheduled to mature inMay 2025 . The revolving credit facility currently has a facility fee equal to 0.20% per annum with loans bearing interest at a variable rate equal to Term SOFR plus 0.85%. The term loan currently bears interest at a variable rate equal to Term SOFR plus 0.95%.
-
BPLP increased the amount by which it may issue unsecured commercial paper notes under its commercial paper program from
$500.0 million to$750.0 million . Under the terms of the program, BPLP may issue, from time to time, unsecured commercial paper notes up to a maximum aggregate amount outstanding at any one time of$750.0 million with varying maturities of up to one year. The notes are sold in private placements and rank pari passu with all of BPLP’s other unsecured senior indebtedness, including its outstanding senior notes. The commercial paper program is backstopped by available capacity under BPLP’s unsecured credit facility. AtApril 28, 2025 , BPLP had an aggregate of$750.0 million of unsecured commercial paper notes outstanding that bore interest at a weighted-average rate of approximately 4.72% per annum and had a weighted-average maturity of 46 days from the issuance date.
Sustainability & Impact
-
On
April 22, 2025 , in connection withEarth Day , BXP published its 2024 Sustainability & Impact Report, which highlights that, among other things, BXP achieved its net-zero goal of carbon-neutral operations for Scopes 1 and 2 greenhouse gas emissions.
EPS and FFO per Share Guidance:
BXP’s guidance for the second quarter of 2025 and full year 2025 for EPS (diluted) and FFO per share (diluted) is set forth and reconciled below. Except as described below, the estimates reflect management’s view of current and future market conditions, including assumptions with respect to rental rates, occupancy levels, interest rates, the timing of the lease-up of available space, the timing of development cost outlays and development deliveries, and the earnings impact of the events referenced in this release and those referenced during the related conference call. The estimates do not include (1) possible future gains or losses or the impact on operating results from other possible future property acquisitions or dispositions, (2) the impacts of any other capital markets activity, (3) future write-offs or reinstatements of accounts receivable and accrued rent balances, or (4) future impairment charges. EPS estimates may fluctuate as a result of several factors, including changes in the recognition of depreciation and amortization expense, impairment losses on depreciable real estate, and any gains or losses associated with disposition activity. BXP is not able to assess at this time the potential impact of these factors on projected EPS. By definition, FFO does not include real estate-related depreciation and amortization, impairment losses on depreciable real estate, or gains or losses associated with disposition activities. There can be no assurance that BXP’s actual results will not differ materially from the estimates set forth below.
|
|
|
Second Quarter 2025 |
|
Full Year 2025 |
||||||||
|
|
|
Low |
|
High |
|
Low |
|
High |
||||
Projected EPS (diluted) |
|
$ |
0.38 |
|
$ |
0.40 |
|
$ |
1.60 |
|
$ |
1.72 |
|
Add: |
|
|
|
|
|
|
|
|
|||||
|
|
|
|
1.27 |
|
|
1.27 |
|
|
5.20 |
|
|
5.20 |
|
|
|
|
— |
|
|
— |
|
|
— |
|
|
— |
Projected FFO per share (diluted) |
|
$ |
1.65 |
|
$ |
1.67 |
|
$ |
6.80 |
|
$ |
6.92 |
The reported results are unaudited and there can be no assurance that these reported results will not vary from the final information for the quarter and full year ended
BXP will host a conference call on
Additionally, a copy of BXP’s first quarter 2025 “Supplemental Operating and Financial Data” and this press release are available in the Investors section of BXP’s website at investors.bxp.com.
This press release includes references to “BXP’s Share of annualized rental obligations.” We define rental obligations as the contractual base rents (but excluding percentage rent) and budgeted reimbursements from clients under existing leases. These amounts exclude rent abatements. Further, "annualized rental obligations" is defined as monthly rental obligations, as of the last day of the reporting period, multiplied by twelve (12). "BXP's Share" is based on annualized rental obligations for our consolidated portfolio, plus our share of annualized rental obligations from the unconsolidated joint ventures properties (calculated based on our ownership percentage), minus our partners' share of annualized rental obligations from our consolidated joint venture properties (calculated based on our partners' percentage ownership interests). Our definitions of the foregoing operating metrics may be different than those used by other companies.
This press release contains “forward-looking statements” as defined in the Private Securities Litigation Reform Act of 1995. You can identify these statements by our use of the words “anticipates,” “believes,” “budgeted,” “could,” “estimates,” “expects,” “guidance,” “intends,” “may,” “might,” “plans,” “projects,” “should,” “will,” and similar expressions that do not relate to historical matters. These statements are based on our current plans, expectations, projections and assumptions about future events. 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 BXP’s control. If our underlying assumptions prove inaccurate, or known or unknown risks or uncertainties materialize, actual results could differ materially from those expressed or implied by the forward-looking statements. These factors include, without limitation, the risks and uncertainties related to adverse changes in general economic and capital market conditions, including continued inflation, elevated interest rates, supply chain disruptions, dislocation and volatility in capital markets, potential longer-term changes in consumer and client behavior resulting from the severity and duration of any downturn in the
Financial tables follow.
|
|||||||
CONSOLIDATED BALANCE SHEETS |
|||||||
(Unaudited) |
|||||||
|
|||||||
|
|
|
|
||||
|
(in thousands, except for share and par value amounts) |
||||||
ASSETS |
|
|
|
||||
Real estate, at cost |
$ |
26,476,490 |
|
|
$ |
26,391,933 |
|
Construction in progress |
|
907,989 |
|
|
|
764,640 |
|
Land held for future development |
|
730,944 |
|
|
|
714,050 |
|
Right of use assets - finance leases |
|
372,845 |
|
|
|
372,922 |
|
Right of use assets - operating leases |
|
330,129 |
|
|
|
334,767 |
|
Less: accumulated depreciation |
|
(7,699,234 |
) |
|
|
(7,528,057 |
) |
Total real estate |
|
21,119,163 |
|
|
|
21,050,255 |
|
Cash and cash equivalents |
|
398,126 |
|
|
|
1,254,882 |
|
Cash held in escrows |
|
81,081 |
|
|
|
80,314 |
|
Investments in securities |
|
38,310 |
|
|
|
39,706 |
|
Tenant and other receivables, net |
|
117,353 |
|
|
|
107,453 |
|
Note receivable, net |
|
5,535 |
|
|
|
4,947 |
|
Related party note receivables, net |
|
88,816 |
|
|
|
88,779 |
|
Sales-type lease receivable, net |
|
14,958 |
|
|
|
14,657 |
|
Accrued rental income, net |
|
1,490,522 |
|
|
|
1,466,220 |
|
Deferred charges, net |
|
806,057 |
|
|
|
813,345 |
|
Prepaid expenses and other assets |
|
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 |
$ |
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 |
|
368,379 |
|
|
|
370,885 |
|
Lease liabilities - operating leases |
|
395,638 |
|
|
|
392,686 |
|
Accounts payable and accrued expenses |
|
398,760 |
|
|
|
401,874 |
|
Dividends and distributions payable |
|
172,674 |
|
|
|
172,486 |
|
Accrued interest payable |
|
120,432 |
|
|
|
128,098 |
|
Other liabilities |
|
450,165 |
|
|
|
450,796 |
|
Total liabilities |
|
17,577,740 |
|
|
|
18,137,324 |
|
|
|
|
|
||||
Commitments and contingencies |
|
— |
|
|
|
— |
|
Redeemable deferred stock units |
|
8,940 |
|
|
|
9,535 |
|
Equity: |
|
|
|
||||
Stockholders’ equity attributable to |
|
|
|
||||
Excess stock, |
|
— |
|
|
|
— |
|
Preferred stock, |
|
— |
|
|
|
— |
|
Common stock, |
|
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 |
) |
|
|
(2,722 |
) |
|
|
(2,722 |
) |
Accumulated other comprehensive loss |
|
(11,379 |
) |
|
|
(2,072 |
) |
Total stockholders’ equity attributable to |
|
5,319,942 |
|
|
|
5,413,306 |
|
Noncontrolling interests: |
|
|
|
||||
Common units of the |
|
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) |
||||||||
|
|
Three months ended |
||||||
|
|
2025 |
|
2024 |
||||
|
|
(in thousands, except for per share amounts) |
||||||
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 investment |
|
|
(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 |
|
|
(6,979 |
) |
|
|
(9,500 |
) |
Net income attributable to |
|
$ |
61,177 |
|
|
$ |
79,883 |
|
Basic earnings per common share attributable to |
|
|
|
|
||||
Net income |
|
$ |
0.39 |
|
|
$ |
0.51 |
|
Weighted average number of common shares outstanding |
|
|
158,202 |
|
|
|
156,983 |
|
Diluted earnings per common share attributable to |
|
|
|
|
||||
Net income |
|
$ |
0.39 |
|
|
$ |
0.51 |
|
Weighted average number of common and common equivalent shares outstanding |
|
|
158,632 |
|
|
|
157,132 |
|
|
|||||||
FUNDS FROM OPERATIONS (1) |
|||||||
(Unaudited) |
|||||||
|
Three months ended |
||||||
|
2025 |
|
2024 |
||||
|
(in thousands, except for per share amounts) |
||||||
Net income attributable to |
$ |
61,177 |
|
|
$ |
79,883 |
|
Add: |
|
|
|
||||
Noncontrolling interest - common units of the |
|
6,979 |
|
|
|
9,500 |
|
Noncontrolling interests in property partnerships |
|
18,749 |
|
|
|
17,221 |
|
Net income |
|
86,905 |
|
|
|
106,604 |
|
Add: |
|
|
|
||||
Depreciation and amortization expense |
|
220,107 |
|
|
|
218,716 |
|
Noncontrolling interests in property partnerships’ share of depreciation and amortization |
|
(20,464 |
) |
|
|
(18,695 |
) |
Company’s share of depreciation and amortization from unconsolidated joint ventures |
|
17,327 |
|
|
|
20,223 |
|
Corporate-related depreciation and amortization |
|
(716 |
) |
|
|
(419 |
) |
Non-real estate related amortization |
|
2,130 |
|
|
|
2,130 |
|
Loss on sales-type lease |
|
2,490 |
|
|
|
— |
|
Impairment loss |
|
— |
|
|
|
13,615 |
|
Less: |
|
|
|
||||
Gain on sale / consolidation included within income (loss) from unconsolidated joint ventures |
|
— |
|
|
|
21,696 |
|
Unrealized gain (loss) on non-real estate investment |
|
(483 |
) |
|
|
396 |
|
Noncontrolling interests in property partnerships |
|
18,749 |
|
|
|
17,221 |
|
Funds from operations (FFO) attributable to the |
|
289,513 |
|
|
|
302,861 |
|
Less: |
|
|
|
||||
Noncontrolling interest - common units of the Operating Partnership’s share of funds from operations |
|
28,922 |
|
|
|
31,588 |
|
Funds from operations attributable to |
$ |
260,591 |
|
|
$ |
271,273 |
|
BXP, Inc.’s percentage share of funds from operations - basic |
|
90.01 |
% |
|
|
89.57 |
% |
Weighted average shares outstanding - basic |
|
158,202 |
|
|
|
156,983 |
|
FFO per share basic |
$ |
1.65 |
|
|
$ |
1.73 |
|
Weighted average shares outstanding - diluted |
|
158,632 |
|
|
|
157,132 |
|
FFO per share diluted |
$ |
1.64 |
|
|
$ |
1.73 |
|
(1) |
Pursuant to the revised definition of Funds from Operations adopted by the |
|
Our calculation of FFO may not be comparable to FFO reported by other REITs or real estate companies that do not define the term in accordance with the current Nareit definition or that interpret the current Nareit definition differently. |
||
In order to facilitate a clear understanding of the Company’s operating results, FFO should be examined in conjunction with net income attributable to |
|
|||||||||||
PORTFOLIO LEASING PERCENTAGES |
|||||||||||
CBD Portfolio |
% Occupied by Location (1) |
|
% Leased by Location (2) |
||||||||
|
|
|
|
|
|
|
|
||||
|
96.3 |
% |
|
95.9 |
% |
|
97.9 |
% |
|
97.5 |
% |
|
83.9 |
% |
|
84.9 |
% |
|
86.6 |
% |
|
87.4 |
% |
|
88.1 |
% |
|
90.8 |
% |
|
92.3 |
% |
|
93.6 |
% |
|
81.7 |
% |
|
84.3 |
% |
|
83.7 |
% |
|
85.2 |
% |
|
81.9 |
% |
|
81.6 |
% |
|
84.4 |
% |
|
83.5 |
% |
|
91.9 |
% |
|
91.9 |
% |
|
93.7 |
% |
|
93.6 |
% |
CBD Portfolio |
89.8 |
% |
|
90.9 |
% |
|
92.3 |
% |
|
92.8 |
% |
Total Portfolio |
% Occupied by Location (1) |
|
% Leased by Location (2) |
||||||||
|
|
|
|
|
|
|
|
||||
|
90.8 |
% |
|
89.7 |
% |
|
92.8 |
% |
|
91.5 |
% |
|
83.9 |
% |
|
84.9 |
% |
|
86.6 |
% |
|
87.4 |
% |
|
84.9 |
% |
|
87.1 |
% |
|
89.2 |
% |
|
90.0 |
% |
|
78.9 |
% |
|
80.8 |
% |
|
80.6 |
% |
|
81.7 |
% |
|
81.9 |
% |
|
81.6 |
% |
|
84.4 |
% |
|
83.5 |
% |
|
91.3 |
% |
|
91.4 |
% |
|
93.0 |
% |
|
93.0 |
% |
Total Portfolio |
86.9 |
% |
|
87.5 |
% |
|
89.4 |
% |
|
89.4 |
% |
(1) |
Represents signed leases for which revenue recognition has commenced in accordance with GAAP. |
|
(2) |
Represents signed leases for which revenue recognition has commenced in accordance with GAAP and signed leases for vacant space with future commencement dates. |
View source version on businesswire.com: https://www.businesswire.com/news/home/20250429728828/en/
AT BXP
Executive Vice President,
Chief Financial Officer and Treasurer
mlabelle@bxp.com
Vice President, Investor Relations
hhan@bxp.com
Source: