Edgar Filing: BioMed Realty Trust Inc

Large accelerated filer þ

Accelerated filer o

Non-accelerated filer o

Smaller reporting company o

(Do not check if a smaller

reporting company)

BMR-2015.3.31-10Q

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

______________________________

Form 10-Q

QUARTERLY REPORT

PURSUANT TO SECTION 13 OR 15(d)

OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended March 31, 2015

Commission File Number: 1-32261 (BioMed Realty Trust, Inc.)

000-54089 (BioMed Realty, L.P.)

BIOMED REALTY TRUST, INC.

BIOMED REALTY, L.P.

(Exact name of registrant as specified in its charter)



Maryland	20-1142292 (BioMed Realty Trust, Inc.)
(State or other jurisdiction of	20-1320636 (BioMed Realty, L.P.)
incorporation or organization)	(I.R.S. Employer Identification No.)

17190 Bernardo Center Drive
San Diego, California	92128
(Address of Principal Executive Offices)	(Zip Code)

(858) 485-9840

(Registrant’s telephone number, including area code)

Indicate by check mark whether the registrant: (1) has filed all reports required to be filed by Section 13 or 15(d) of the Exchange Act during the preceding 12 months(or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.



BioMed Realty Trust, Inc.	Yes þ No o
BioMed Realty, L.P.	Yes þ No o

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§ 232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).



BioMed Realty Trust, Inc.	Yes þ No o
BioMed Realty, L.P.	Yes þ No o

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act. (Check one):

BioMed Realty Trust, Inc.:

BioMed Realty, L.P.:

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).



BioMed Realty Trust, Inc.	Yes o No þ
BioMed Realty, L.P.	Yes o No þ

The number of outstanding shares of BioMed Realty Trust, Inc.’s common stock, par value $0.01 per share, as of April 29, 2015 was 203,566,934.

Table of Contents

EXPLANATORY NOTE

This report combines the quarterly reports on Form 10-Q for the quarter ended March 31, 2015 of BioMed Realty Trust, Inc., a Maryland corporation, and BioMed Realty, L.P., a Maryland limited partnership of which BioMed Realty Trust, Inc. is the parent company and general partner. Unless otherwise indicated or unless the context requires otherwise, all references in this report to “we,” “us,” “our” or “our company” refer to BioMed Realty Trust, Inc. together with its consolidated subsidiaries, including BioMed Realty, L.P. Unless otherwise indicated or unless the context requires otherwise, all references in this report to “our operating partnership” or “the operating partnership” refer to BioMed Realty, L.P. together with its consolidated subsidiaries.

BioMed Realty Trust, Inc. operates as a real estate investment trust, or REIT, and is the general partner of BioMed Realty, L.P. As of March 31, 2015, BioMed Realty Trust, Inc. owned an approximate 97.5% partnership interest and other limited partners, including some of our directors, executive officers and their affiliates, owned the remaining 2.5% partnership interest (including long term incentive plan units) in BioMed Realty, L.P. As the sole general partner of BioMed Realty, L.P., BioMed Realty Trust, Inc. has the full, exclusive and complete responsibility for the operating partnership’s day-to-day management and control.

There are a few differences between our company and our operating partnership, which are reflected in the disclosure in this report. We believe it is important to understand the differences between our company and our operating partnership in the context of how BioMed Realty Trust, Inc. and BioMed Realty, L.P. operate as an interrelated consolidated company. BioMed Realty Trust, Inc. is a REIT, whose only material asset is its ownership of partnership interests of BioMed Realty, L.P. As a result, BioMed Realty Trust, Inc. does not conduct business itself, other than acting as the sole general partner of BioMed Realty, L.P., issuing public equity from time to time and guaranteeing certain debt of BioMed Realty, L.P. BioMed Realty Trust, Inc. itself does not hold any indebtedness but guarantees some of the secured and unsecured debt of BioMed Realty, L.P. BioMed Realty, L.P. holds substantially all the assets of the company and holds the ownership interests in the company’s joint ventures. BioMed Realty, L.P. conducts the operations of the business and is structured as a partnership with no publicly-traded equity. Except for net proceeds from public equity issuances by BioMed Realty Trust, Inc., which are generally contributed to BioMed Realty, L.P. in exchange for partnership units, BioMed Realty, L.P. generates the capital required by the company’s business through BioMed Realty, L.P.’s operations, by BioMed Realty, L.P.’s direct or indirect incurrence of indebtedness or through the issuance of partnership units.

Noncontrolling interests and stockholders’ equity and partners’ capital are the main areas of difference between the consolidated financial statements of BioMed Realty Trust, Inc. and those of BioMed Realty, L.P. The operating partnership and long term incentive plan units in BioMed Realty, L.P. that are not owned by BioMed Realty Trust, Inc. are accounted for as partners’ capital in BioMed Realty, L.P.’s financial statements and as noncontrolling interests in BioMed Realty Trust, Inc.’s financial statements. The noncontrolling interests in BioMed Realty, L.P.’s financial statements include the interests of joint venture partners. The noncontrolling interests in BioMed Realty Trust, Inc.’s financial statements include the same noncontrolling interests at the BioMed Realty, L.P. level as well as the limited partnership unit holders of BioMed Realty, L.P., not including BioMed Realty Trust, Inc. The differences between stockholders’ equity and partners’ capital result from the differences in the equity issued at the BioMed Realty Trust, Inc. and BioMed Realty, L.P. levels.

We believe combining the quarterly reports on Form 10-Q of BioMed Realty Trust, Inc. and BioMed Realty, L.P. into this single report:


•	better reflects how management and the analyst community view the business as a single operating unit,


•	enhances investor understanding of our company by enabling them to view the business as a whole and in the same manner as management,


•	is more efficient for our company and results in savings in time, effort and expense, and


•	is more efficient for investors by reducing duplicative disclosure and providing a single document for their review.

To help investors understand the significant differences between our company and our operating partnership, this report presents the following separate sections for each of BioMed Realty Trust, Inc. and BioMed Realty, L.P.:


•	consolidated financial statements,


•	the following notes to the consolidated financial statements:


•	Equity / Partners’ Capital,


•	Debt, and

Table of Contents


•	Earnings Per Share / Unit,


•	Liquidity and Capital Resources in Management’s Discussion and Analysis of Financial Condition and Results of Operations, and


•	Unregistered Sales of Equity Securities and Use of Proceeds.

This report also includes separate Item 4. Controls and Procedures sections and separate Exhibit 31 and 32 certifications for each of BioMed Realty Trust, Inc. and BioMed Realty, L.P. in order to establish that the Chief Executive Officer and the Chief Financial Officer of BioMed Realty Trust, Inc. have made the requisite certifications and BioMed Realty Trust, Inc. and BioMed Realty, L.P. are compliant with Rule 13a-15 or Rule 15d-15 of the Securities Exchange Act of 1934 and 18 U.S.C. §1350.

BIOMED REALTY TRUST, INC. AND BIOMED REALTY, L.P.

FORM 10-Q - QUARTERLY REPORT

FOR THE QUARTERLY PERIOD ENDED MARCH 31, 2015

TABLE OF CONTENTS



		Page
	PART I - FINANCIAL INFORMATION

	Item 1 Consolidated Financial Statements	6

	Consolidated Financial Statements of BioMed Realty Trust, Inc.:	7

	Consolidated Balance Sheets as of March 31, 2015 (Unaudited) and December 31, 2014	7

	Consolidated Statements of Income for the three months ended March 31, 2015 and 2014 (Unaudited)	8

	Consolidated Statements of Comprehensive Income for the three months ended March 31, 2015 and 2014 (Unaudited)	9

	Consolidated Statement of Equity for the three months ended March 31, 2015 (Unaudited)	10

	Consolidated Statements of Cash Flows for the three months ended March 31, 2015 and 2014 (Unaudited)	11

	Consolidated Financial Statements of BioMed Realty, L.P.:	13

	Consolidated Balance Sheets as of March 31, 2015 (Unaudited) and December 31, 2014	13

	Consolidated Statements of Income for the three months ended March 31, 2015 and 2014 (Unaudited)	14

	Consolidated Statements of Comprehensive Income for the three months ended March 31, 2015 and 2014 (Unaudited)	15

	Consolidated Statement of Capital for the three months ended March 31, 2015 (Unaudited)	16

	Consolidated Statements of Cash Flows for the three months ended March 31, 2015 and 2014 (Unaudited)	17

	Notes to Consolidated Financial Statements of BioMed Realty Trust, Inc. and BioMed Realty, L.P.	19

	Item 2 Management's Discussion and Analysis of Financial Condition and Results of Operations	33

	Item 3 Quantitative and Qualitative Disclosures About Market Risk	47

	Item 4 Controls and Procedures	49

	PART II - OTHER INFORMATION

	Item 1 Legal Proceedings	50

	Item 1A Risk Factors	50

	Item 2 Unregistered Sale of Equity Securities and Use of Proceeds	50

	Item 3 Defaults Upon Senior Securities	50



	Item 4 Mine Safety Disclosures	50

	Item 5 Other Information	50

	Item 6 Exhibits	51

	SIGNATURES	52

	Exhibit 10.1
	Exhibit 10.2
	Exhibit 10.3
	Exhibit 10.4
	Exhibit 10.5
	Exhibit 31.1
	Exhibit 31.2
	Exhibit 32.1

Table of Contents

PART I - FINANCIAL INFORMATION

ITEM 1. CONSOLIDATED FINANCIAL STATEMENTS

Table of Contents

BIOMED REALTY TRUST, INC.

CONSOLIDATED BALANCE SHEETS

(In thousands, except share data)



	March 31, 2015			December 31, 2014
	(Unaudited)
ASSETS
Investments in real estate, net	$	5,517,629		$	5,416,575
Investments in unconsolidated partnerships	34,978			35,291
Cash and cash equivalents	64,958			46,659
Accounts receivable, net	13,518			14,631
Accrued straight-line rents, net	164,049			163,716
Deferred leasing costs, net	219,549			219,713
Other assets	293,737			274,301
Total assets	$	6,308,418		$	6,170,886
LIABILITIES AND EQUITY
Mortgage notes payable, net	$	503,200		$	496,757
Exchangeable senior notes	—			95,678
Unsecured senior notes, net	1,294,255			1,293,903
Unsecured senior term loans	741,626			749,326
Unsecured line of credit	226,000			84,000
Accounts payable, accrued expenses and other liabilities	386,259			381,280
Total liabilities	3,151,340			3,100,944
Equity:
Stockholders’ equity:
Common stock, $.01 par value, 250,000,000 shares authorized, 203,563,054 shares and 197,442,432 shares issued and outstanding at March 31, 2015 and December 31, 2014, respectively	2,036			1,975
Additional paid-in capital	3,746,823			3,649,235
Accumulated other comprehensive income / (loss), net	14,804			(2,214		)
Dividends in excess of earnings	(681,564		)	(645,983		)
Total stockholders’ equity	3,082,099			3,003,013
Noncontrolling interests	74,979			66,929
Total equity	3,157,078			3,069,942
Total liabilities and equity	$	6,308,418		$	6,170,886

See accompanying notes to consolidated financial statements.

Table of Contents

BIOMED REALTY TRUST, INC.

CONSOLIDATED STATEMENTS OF INCOME

(In thousands, except share data)

(Unaudited)



	For the Three Months Ended
	March 31,
	2015			2014
Revenues:
Rental	$	117,520		$	120,026
Tenant recoveries	43,956			38,735
Other revenue	16,534			10,115
Total revenues	178,010			168,876
Expenses:
Rental operations	58,647			52,523
Depreciation and amortization	67,080			62,409
General and administrative	12,789			11,942
Executive severance	9,891			—
Acquisition-related expenses	464			1,250
Total expenses	148,871			128,124
Income from operations	29,139			40,752
Equity in net income / (loss) of unconsolidated partnerships	153			(138		)
Interest expense, net	(21,395		)	(28,010		)
Other income	12,884			8,163
Net income	20,781			20,767
Net income attributable to noncontrolling interests	(3,436		)	(1,934		)
Net income attributable to the Company	17,345			18,833
Net income per share attributable to common stockholders:
Basic and diluted earnings per share	$	0.08		$	0.10
Weighted-average common shares outstanding:
Basic	200,789,795			190,905,867
Diluted	206,536,148			196,545,536

See accompanying notes to consolidated financial statements.

Table of Contents

BIOMED REALTY TRUST, INC.

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

(In thousands)

(Unaudited)



	Three Months Ended
	March 31,
	2015			2014
Net income	$	20,781		$	20,767
Other comprehensive income:
Foreign currency translation adjustments	(1,216		)	238
Unrealized loss on derivative instruments, net	(1,363		)	(590		)
Amortization of deferred interest costs	1,663			1,691
Reclassification on sale of equity securities	(12,334		)	(9,322		)
Unrealized gain on equity securities	35,653			24,634
Total other comprehensive income	22,403			16,651
Comprehensive income	43,184			37,418
Comprehensive income attributable to noncontrolling interests	(8,821		)	(5,635		)
Comprehensive income attributable to the Company	$	34,363		$	31,783

See accompanying notes to consolidated financial statements.

Table of Contents

BIOMED REALTY TRUST, INC.

CONSOLIDATED STATEMENT OF EQUITY

(In thousands, except share data)

(Unaudited)



	Common Stock			Additional Paid-In Capital			Accumulated Other Comprehensive (Loss)/Income, net			Dividends in Excess of Earnings			Total Stockholders’ Equity			Noncontrolling Interests			Total Equity
	Shares	Amount		Additional Paid-In Capital			Accumulated Other Comprehensive (Loss)/Income, net			Dividends in Excess of Earnings			Total Stockholders’ Equity			Noncontrolling Interests			Total Equity
Balance at December 31, 2014	197,442,432	$	1,975	$	3,649,235		$	(2,214	)	$	(645,983	)	$	3,003,013		$	66,929		$	3,069,942
Net issuances of unvested restricted common stock	356,596	4		(5,325		)	—			—			(5,321		)	—			(5,321		)
Exchange of Exchangeable Senior Notes	5,764,026	57		95,699			—			—			95,756			—			95,756
Vesting of share-based awards	—	—		8,007			—			—			8,007			—			8,007
Reallocation of equity to noncontrolling interests	—	—		(793		)	—			—			(793		)	793			—
Common stock dividends	—	—		—			—			(52,926		)	(52,926		)	—			(52,926		)
OP unit distributions	—	—		—			—			—			—			(1,405		)	(1,405		)
Distributions to noncontrolling interests	—	—		—			—			—			—			(159		)	(159		)
Net income	—	—		—			—			17,345			17,345			3,436			20,781
Foreign currency translation adjustments	—	—		—			(1,185		)	—			(1,185		)	(31		)	(1,216		)
Reclassification on sale of equity securities	—	—		—			(9,895		)	—			(9,895		)	(2,439		)	(12,334		)
Unrealized gain on equity securities	—	—		—			27,806			—			27,806			7,847			35,653
Amortization of deferred interest costs	—	—		—			1,620			—			1,620			43			1,663
Unrealized loss on derivative instruments, net	—	—		—			(1,328		)	—			(1,328		)	(35		)	(1,363		)
Balance at March 31, 2015	203,563,054	$	2,036	$	3,746,823		$	14,804		$	(681,564	)	$	3,082,099		$	74,979		$	3,157,078

See accompanying notes to consolidated financial statements.

Table of Contents

BIOMED REALTY TRUST, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS

(In thousands)

(Unaudited)



	Three Months Ended
	March 31,
	2015			2014

Operating activities:
Net income	$	20,781		$	20,767
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation and amortization	67,080			62,409
Allowance for doubtful accounts	297			526
Gain on sale of debt and equity securities	(12,334		)	(9,322		)
Non-cash revenue adjustments	448			481
Other non-cash adjustments	3,147			4,436
Compensation expense related to share based payments	8,007			3,750
Distributions representing a return on capital from unconsolidated partnerships	285			203
Changes in operating assets and liabilities:
Accounts receivable	1,128			(2,482		)
Accrued straight-line rents	(657		)	(4,676		)
Deferred leasing costs	(5,665		)	(1,754		)
Other assets	2,288			1,206
Accounts payable, accrued expenses and other liabilities	(8,142		)	2,194
Net cash provided by operating activities	76,663			77,738
Investing activities:
Purchases of investments in real estate and related intangible assets	(89,700		)	—
Capital expenditures	(70,753		)	(69,843		)
Contributions from tax credit transactions, net	—			15,502
Draws on notes and construction loan receivable	(1,278		)	(39,584		)
Contributions to unconsolidated partnerships, net	(57		)	(4		)
Purchases of debt and equity securities	(6,151		)	(2,971		)
Proceeds from the sale of debt and equity securities	13,696			13,952
Funds held for investments in real estate	—			(16,100		)
Net cash used in investing activities	(154,243		)	(99,048		)
Financing activities:
Payment of deferred loan costs	(61		)	—
Unsecured line of credit proceeds	162,000			130,000
Unsecured line of credit payments	(20,000		)	(32,000		)
Mortgage notes proceeds	9,525			—
Principal payments on mortgage notes payable	(2,514		)	(2,776		)
Distributions to operating partnership unit and LTIP unit holders	(1,564		)	(1,354		)
Dividends paid to common stockholders	(51,335		)	(48,029		)
Net cash provided by financing activities	96,051			45,841
Effect of exchange rate changes on cash and cash equivalents	(172		)	(116		)
Net increase in cash and cash equivalents	18,299			24,415
Cash and cash equivalents at beginning of period	46,659			34,706
Cash and cash equivalents at end of period	$	64,958		$	59,121
Supplemental disclosure of cash flow information:

Table of Contents



	Three Months Ended
	March 31,
	2015		2014

Cash paid during the period for interest (net of amounts capitalized of $6,781 and $4,192, for the three months ended March 31, 2015 and 2014, respectively)	$	11,288	$	21,593
Supplemental disclosure of non-cash investing and financing activities:
Accrual for common stock dividends declared	$	52,926	$	48,128
Accrual for distributions declared for operating partnership unit and LTIP unit holders	1,405		1,351
Accrued additions to real estate and related intangible assets	69,496		60,171
Exchange of Exchangeable Senior Notes for common stock	95,678		—
Deposits applied for investments in real estate	3,537		—

See accompanying notes to consolidated financial statements.

Table of Contents

BIOMED REALTY, L.P.

CONSOLIDATED BALANCE SHEETS

(In thousands, except unit data)



	March 31, 2015		December 31, 2014
	(Unaudited)
ASSETS
Investments in real estate, net	$	5,517,629	$	5,416,575
Investments in unconsolidated partnerships	34,978		35,291
Cash and cash equivalents	64,958		46,659
Accounts receivable, net	13,518		14,631
Accrued straight-line rents, net	164,049		163,716
Deferred leasing costs, net	219,549		219,713
Other assets	293,737		274,301
Total assets	$	6,308,418	$	6,170,886
LIABILITIES AND CAPITAL
Mortgage notes payable, net	$	503,200	$	496,757
Exchangeable senior notes	—		95,678
Unsecured senior notes, net	1,294,255		1,293,903
Unsecured senior term loans	741,626		749,326
Unsecured line of credit	226,000		84,000
Accounts payable, accrued expenses and other liabilities	386,259		381,280
Total liabilities	3,151,340		3,100,944
Capital:
Partners’ capital:
Limited partners' capital, 5,405,474 issued and outstanding at March 31, 2015 and December 31, 2014, respectively	46,154		45,600
General partner's capital, 203,563,054 and 197,442,432 units issued and outstanding at March 31, 2015 and December 31, 2014, respectively	3,063,494		3,002,135
Accumulated other comprehensive income	18,605		878
Total partners’ capital	3,128,253		3,048,613
Noncontrolling interests	28,825		21,329
Total capital	3,157,078		3,069,942
Total liabilities and capital	$	6,308,418	$	6,170,886

See accompanying notes to consolidated financial statements.

Table of Contents

BIOMED REALTY, L.P.

CONSOLIDATED STATEMENTS OF INCOME

(In thousands, except unit data)

(Unaudited)



	For the Three Months Ended
	March 31,
	2015			2014
Revenues:
Rental	$	117,520		$	120,026
Tenant recoveries	43,956			38,735
Other revenue	16,534			10,115
Total revenues	178,010			168,876
Expenses:
Rental operations	58,647			52,523
Depreciation and amortization	67,080			62,409
General and administrative	12,789			11,942
Executive severance	9,891			—
Acquisition-related expenses	464			1,250
Total expenses	148,871			128,124
Income from operations	29,139			40,752
Equity in net income / (loss) of unconsolidated partnerships	153			(138		)
Interest expense, net	(21,395		)	(28,010		)
Other income	12,884			8,163
Net income	20,781			20,767
Net income attributable to noncontrolling interests	(2,979		)	(1,413		)
Net income attributable to the Operating Partnership	17,802			19,354
Net income per unit attributable to unit holders:
Basic and diluted earnings per unit	$	0.08		$	0.10
Weighted-average units outstanding:
Basic	206,195,269			196,316,241
Diluted	206,536,148			196,545,536

See accompanying notes to consolidated financial statements.

Table of Contents

BIOMED REALTY, L.P.

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

(In thousands)

(Unaudited)



	Three Months Ended
	March 31,
	2015			2014
Net income	$	20,781		$	20,767
Other comprehensive income:
Foreign currency translation adjustments	(1,216		)	238
Unrealized loss on derivative instruments, net	(1,363		)	(590		)
Amortization of deferred interest costs	1,663			1,691
Reclassification on sale of equity securities	(12,334		)	(9,322		)
Unrealized gain on equity securities	35,653			24,634
Total other comprehensive income	22,403			16,651
Comprehensive income	43,184			37,418
Comprehensive income attributable to noncontrolling interests	(7,655		)	(4,757		)
Comprehensive income attributable to the Operating Partnership	$	35,529		$	32,661

See accompanying notes to consolidated financial statements.

Table of Contents

BIOMED REALTY, L.P.

CONSOLIDATED STATEMENT OF CAPITAL

(In thousands, except unit data)

(Unaudited)



	Limited Partners' Capital				General Partner's Capital				Accumulated Other Comprehensive Income			Total Partners' Capital			Noncontrolling Interests			Total Capital
	Units	Amount			Units	Amount			Accumulated Other Comprehensive Income			Total Partners' Capital			Noncontrolling Interests			Total Capital
Balance at December 31, 2014	5,405,474	$	45,600		197,442,432	$	3,002,135		$	878		$	3,048,613		$	21,329		$	3,069,942
Net issuances of unvested restricted OP units	—	—			356,596	(5,321		)	—			(5,321		)	—			(5,321		)
Exchange of Exchangeable Senior Notes	—	—			5,764,026	95,756			—			95,756			—			95,756
Vesting of share-based awards	—	—			—	8,007			—			8,007			—			8,007
Reallocation of capital to limited partners	—	1,502			—	(1,502		)	—			—			—			—
Distributions	—	(1,405		)	—	(52,926		)	—			(54,331		)	—			(54,331		)
Distributions to noncontrolling interests	—	—			—	—			—			—			(159		)	(159		)
Net income	—	457			—	17,345			—			17,802			2,979			20,781
Foreign currency translation adjustments	—	—			—	—			(1,216		)	(1,216		)	—			(1,216		)
Reclassification on sale of equity securities	—	—			—	—			(9,895		)	(9,895		)	(2,439		)	(12,334		)
Unrealized gain on equity securities	—	—			—	—			28,538			28,538			7,115			35,653
Amortization of deferred interest costs	—	—			—	—			1,663			1,663			—			1,663
Unrealized loss on derivative instruments, net	—	—			—	—			(1,363		)	(1,363		)	—			(1,363		)
Balance at March 31, 2015	5,405,474	$	46,154		203,563,054	$	3,063,494		$	18,605		$	3,128,253		$	28,825		$	3,157,078

See accompanying notes to consolidated financial statements.

Table of Contents

BIOMED REALTY, L.P.

CONSOLIDATED STATEMENTS OF CASH FLOWS

(In thousands)

(Unaudited)



	Three Months Ended
	March 31,
	2015			2014

Operating activities:
Net income	$	20,781		$	20,767
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation and amortization	67,080			62,409
Allowance for doubtful accounts	297			526
Gain on sale of debt and equity securities	(12,334		)	(9,322		)
Non-cash revenue adjustments	448			481
Other non-cash adjustments	3,147			4,436
Compensation expense related to share-based payments	8,007			3,750
Distributions representing a return on capital from unconsolidated partnerships	285			203
Changes in operating assets and liabilities:
Accounts receivable	1,128			(2,482		)
Accrued straight-line rents	(657		)	(4,676		)
Deferred leasing costs	(5,665		)	(1,754		)
Other assets	2,288			1,206
Accounts payable, accrued expenses and other liabilities	(8,142		)	2,194
Net cash provided by operating activities	76,663			77,738
Investing activities:
Purchases of investments in real estate and related intangible assets	(89,700		)	—
Capital expenditures	(70,753		)	(69,843		)
Contributions from tax credit transactions, net	—			15,502
Draws on notes and construction loan receivable	(1,278		)	(39,584		)
Contributions to unconsolidated partnerships, net	(57		)	(4		)
Purchases of debt and equity securities	(6,151		)	(2,971		)
Proceeds from the sale of debt and equity securities	13,696			13,952
Funds held for investments in real estate	—			(16,100		)
Net cash used in investing activities	(154,243		)	(99,048		)
Financing activities:
Payment of deferred loan costs	(61		)	—
Unsecured line of credit proceeds	162,000			130,000
Unsecured line of credit payments	(20,000		)	(32,000		)
Mortgage notes proceeds	9,525			—
Principal payments on mortgage notes payable	(2,514		)	(2,776		)
Distributions paid to unit holders	(52,899		)	(49,383		)
Net cash provided by financing activities	96,051			45,841
Effect of exchange rate changes on cash and cash equivalents	(172		)	(116		)
Net increase in cash and cash equivalents	18,299			24,415
Cash and cash equivalents at beginning of period	46,659			34,706

Table of Contents



	Three Months Ended
	March 31,
	2015		2014

Cash and cash equivalents at end of period	$	64,958	$	59,121
Supplemental disclosure of cash flow information:
Cash paid during the period for interest (net of amounts capitalized of $6,781 and $4,192, for the three months ended March 31, 2015 and 2014, respectively)	$	11,288	$	21,593
Supplemental disclosure of non-cash investing and financing activities:
Accrual for unit distributions declared	$	54,331	$	49,479
Accrued additions to real estate and related intangible assets	69,496		60,171
Exchange of Exchangeable Senior Notes for common units	95,678		—
Deposits applied for investments in real estate	3,537		—

See accompanying notes to consolidated financial statements.

Table of Contents

BIOMED REALTY TRUST, INC.

BIOMED REALTY, L.P.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

1. Organization of the Parent Company and Description of Business

BioMed Realty Trust, Inc., a Maryland corporation (the “Parent Company”), operates as a fully integrated, self-administered and self-managed real estate investment trust (“REIT”) focused on acquiring, developing, owning, leasing and managing laboratory and office space for the life science industry principally through its subsidiary, BioMed Realty, L.P., a Maryland limited partnership (the “Operating Partnership” and together with the Parent Company referred to as the “Company”). The Company’s tenants primarily include biotechnology and pharmaceutical companies, scientific research institutions, government agencies and other entities involved in the life science industry. The Company’s properties are generally located in markets with well-established reputations as centers for scientific research, including Boston, San Francisco, San Diego, Maryland, New York/New Jersey, Pennsylvania, North Carolina, Seattle, Cambridge (United Kingdom) and research parks located near or adjacent to universities and their related medical systems.

The Parent Company is the sole general partner of the Operating Partnership and, as of March 31, 2015, owned a 97.5% interest in the Operating Partnership. The remaining 2.5% interest in the Operating Partnership is held by limited partners. Each partner’s percentage interest in the Operating Partnership is determined based on the number of operating partnership units and long-term incentive plan units (“LTIP units” and together with the operating partnership units, the “OP units”) owned as compared to total OP units (and potentially issuable OP units, as applicable) outstanding as of each period end and is used as the basis for the allocation of net income or loss to each partner.

2. Basis of Presentation and Summary of Significant Accounting Policies

The accompanying interim financial statements are unaudited, but have been prepared in accordance with U.S. generally accepted accounting principles ("GAAP") for interim financial information and in conjunction with the rules and regulations of the U.S. Securities and Exchange Commission. Accordingly, they do not include all the disclosures required by GAAP for complete financial statements. In the opinion of management, all adjustments and eliminations, consisting of normal recurring adjustments necessary for a fair presentation of the financial statements for these interim periods have been recorded. These financial statements should be read in conjunction with the audited consolidated financial statements and notes therein included in the Company's annual report on Form 10-K for the year ended December 31, 2014.

Reclassifications

Certain reclassifications have been made to prior period amounts to conform to current period presentation. Such reclassifications have no effect on net income as previously reported.

Principles of Consolidation

The consolidated financial statements include the accounts of the Company, its wholly-owned subsidiaries, partnerships and limited liability companies it controls, and variable interest entities (“VIEs”) for which the Company has determined itself to be the primary beneficiary. All material intercompany transactions and balances have been eliminated. The Company consolidates entities the Company controls and records a noncontrolling interest for the portions not owned by the Company. Control is determined, where applicable, by the sufficiency of equity invested and the rights of the equity holders, and by the ownership of a majority of the voting interests, with consideration given to the existence of approval or veto rights granted to the minority stockholder. If the minority stockholder holds substantive participating rights, it overcomes the presumption of control by the majority voting interest holder. In contrast, if the minority stockholder simply holds protective rights (such as consent rights over certain actions), it does not overcome the presumption of control by the majority voting interest holder.

Assets and liabilities of subsidiaries outside the United States with non-U.S. dollar functional currencies are translated into U.S. dollars using exchange rates as of the balance sheet dates. Income and expenses are translated using the average exchange rates for the reporting period. Foreign currency translation adjustments are recorded as a component of other comprehensive income. For the three months ended March 31, 2015 and 2014, total revenues from properties outside the United States were $4.2 million and $4.8 million, respectively, which represented 2.4% and 2.8% of the Company's total revenues during the respective periods. The Company’s net investments in properties outside the United States were $203.7 million and $200.2 million at March 31, 2015 and December 31, 2014, respectively.

Table of Contents

Investments in Partnerships and Limited Liability Companies

The Company has determined that it is the primary beneficiary in six VIEs (excluding certain VIEs associated with tax credits discussed below), consisting of single-tenant properties in which the tenant has a purchase option, which are consolidated and reflected in the accompanying consolidated financial statements. Selected financial data of the VIEs at March 31, 2015 and December 31, 2014 consist of the following (in thousands):



	March 31, 2015		December 31, 2014
Investment in real estate, net	$	430,343	$	433,842
Total assets	491,610		493,066
Total debt	188,780		189,848
Total liabilities	202,592		203,529

Historic Tax Credits and New Market Tax Credits

The Company is a party to certain contractual arrangements with tax credit investors ("TCIs") that were established to enable the TCIs to receive benefits of historic tax credits ("HTCs") and/or new market tax credits ("NMTCs") for certain properties owned by the Company. At March 31, 2015 and December 31, 2014, the Company owned ten properties that had syndicated HTCs or NMTCs, or both, to TCIs.

Capital contributions are made by TCIs into special purpose entities that ultimately invest these funds in the entity that owns the subject property that generates the tax credits. The TCIs are allocated substantially all of the tax credits and hold only a noncontrolling interest in the economic risk and rewards of the special purpose entities. HTCs are delivered to the TCI upon substantial completion of the project. NMTCs are allowed for up to 39% of a qualified investment and are delivered to the TCI after the investment has been funded and spent on a qualified business. HTCs are subject to 20% recapture per year beginning one year after the completion of the historic rehabilitation of the subject property. NMTCs are subject to 100% recapture until the end of the seventh year following the qualifying investment. The Company has provided the TCIs with certain guarantees which protect the TCIs from loss should a tax credit recapture event occur. The contractual arrangements with the TCIs include a put/call provision whereby the Company may be obligated or entitled to repurchase the ownership interest of the TCIs in the special purpose entities at the end of the tax credit recapture period. The Company anticipates that either the TCIs will exercise their put rights or the Company will exercise its call rights; however, the Company believes that the put rights are more likely to be exercised.

The portion of the TCI’s capital contribution that is attributed to the put is recorded at fair-value at inception and is accreted to the expected put price as interest expense in the consolidated statements of income. At each of March 31, 2015 and December 31, 2014, approximately $5.2 million of put liabilities were included in other liabilities in the consolidated balance sheets. The remaining balance of the TCI’s capital contribution is initially recorded in other liabilities in the consolidated balance sheets and is reclassified, upon delivery of the tax credit to the TCI, as a reduction in the carrying value of the subject property, net of allocated expenses. During the three months ended March 31, 2014, $15.5 million of tax credits, net of costs and estimated put payments, were contributed by TCIs and were recorded as other liabilities in the consolidated balance sheets. During the three months ended March 31, 2014, $12.8 million of tax credits had been delivered to the TCIs and were reclassified as a reduction of the carrying value of the subject property. Direct and incremental costs incurred in structuring the transaction, consisting of third-party legal, accounting and other professional fees, are deferred and will be recognized as an increase in the cost basis of the subject property upon the recognition of the related tax credit as discussed above.

At March 31, 2015 and December 31, 2014, the Company determined that the special purpose entity owning one property under development is a VIE, since there is insufficient capital to finance the remaining development activities without further subordinated financial support. The Company has determined it is the primary beneficiary of this VIE, because it has the authority to direct the activities which most significantly impact its economic performance. Selected financial data of the VIE at March 31, 2015 and December 31, 2014 consisted of the following (in thousands):



	March 31, 2015		December 31, 2014
Investment in real estate, net	$	5,764	$	2,507
Total assets	22,720		24,478
Total liabilities	6,679		7,467

Table of Contents

Investments in Real Estate, Net

Investments in real estate, net consisted of the following (in thousands):



	March 31, 2015			December 31, 2014
Land	$	643,041		$	704,958
Land under development	225,846			151,242
Buildings and improvements	4,909,684			4,877,135
Construction in progress	738,603			629,679
	6,517,174			6,363,014
Accumulated depreciation	(999,545		)	(946,439		)
	$	5,517,629		$	5,416,575

Impairment of Long-Lived Assets and Long-Lived Assets to be Disposed

The Company reviews long-lived assets and certain identifiable intangibles for impairment whenever events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable. The review of recoverability is based on an estimate of the future undiscounted cash flows (excluding interest charges) expected to result from the long-lived asset’s use and eventual disposition. These cash flows consider factors such as expected future operating income, trends and prospects, as well as the effects of leasing demand, competition and other factors. If impairment exists due to the inability to recover the carrying value of a long-lived asset, an impairment loss is recorded to the extent that the carrying value exceeds the estimated fair-value of the property. The Company is required to make subjective assessments as to whether there are impairments in the values of its investments in long-lived assets. These assessments have a direct impact on the Company’s net income because recording an impairment loss results in an immediate negative adjustment to net income. The evaluation of anticipated cash flows is highly subjective and is based in part on assumptions regarding future occupancy, rental rates and capital requirements that could differ materially from actual results in future periods. Although the Company’s strategy is to hold its properties over the long-term, if the Company’s strategy changes or market conditions otherwise dictate an earlier sale date, an impairment loss may be recognized to reduce the property to the lower of the carrying amount or fair-value, and such loss could be material. As of and for the three months ended March 31, 2015, no assets have been identified as impaired and no such impairment losses have been recognized.

Deferred Leasing Costs, Net

Leasing commissions and other direct costs associated with obtaining new or renewal leases are recorded at cost and amortized on a straight-line basis over the terms of the respective leases, with remaining terms ranging from less than one year to approximately 20 years as of March 31, 2015. Deferred leasing costs also include the net carrying value of acquired in-place leases and acquired management agreements.

Deferred leasing costs, net at March 31, 2015 consisted of the following (in thousands):



	Balance at		Accumulated
	March 31, 2015		Amortization			Net
Acquired in-place leases	$	420,032	$	(280,148	)	$	139,884
Acquired management agreements	25,801		(23,097		)	2,704
Deferred leasing and other direct costs	119,250		(42,289		)	76,961
	$	565,083	$	(345,534	)	$	219,549

Deferred leasing costs, net at December 31, 2014 consisted of the following (in thousands):



	Balance at		Accumulated
	December 31, 2014		Amortization			Net
Acquired in-place leases	$	415,389	$	(271,782	)	$	143,607
Acquired management agreements	25,801		(22,328		)	3,473
Deferred leasing and other direct costs	111,290		(38,657		)	72,633
	$	552,480	$	(332,767	)	$	219,713

Table of Contents

Investments

Investments in equity securities, which are included in other assets on the accompanying consolidated balance sheets, consisted of the following (in thousands):



	March 31, 2015		December 31, 2014
Available-for-sale securities, historical cost	$	14,309	$	10,280
Unrealized gain, net	71,662		48,341
Available-for-sale securities, fair-value (1)	85,971		58,621
Privately-held securities, cost basis	43,895		43,428
Total equity securities	$	129,866	$	102,049


(1)	Determination of fair-value is classified as Level 1 in the fair-value hierarchy based on the use of quoted prices in active markets.

The Company holds investments in available-for-sale securities of certain publicly-traded companies. Changes in the fair-value of investments classified as available-for-sale are recorded in comprehensive income. The fair-value of the Company's equity investments in publicly-traded companies are based upon the closing trading price of the equity security as of the balance sheet date. Certain of these investments have fair-values less than the Company’s cost basis, net of previous other-than-temporary impairment in these securities due to decreases in their respective stock prices during the three months ended March 31, 2015. However, management has the intent and ability to retain the investments for a period of time sufficient to allow for an anticipated recovery in their market value. Management will continue to periodically evaluate whether any investment, the fair-value of which is less than the Company’s cost basis, should be considered other-than-temporarily impaired. If other-than-temporary impairment is considered to exist, the related unrealized loss will be reclassified from accumulated other comprehensive loss and recorded as a reduction of net income.

The Company also holds investments in securities of certain privately-held companies and funds, which are recorded at cost basis due to the Company’s lack of control or significant influence over such companies and funds.

During the three months ended March 31, 2015, the Company recorded impairment charges of $292,000. Impairment charges are included in other expense in the consolidated statements of income and relate to the Company’s investment in a publicly-traded company. Other than this investment, there were no identified events or changes in circumstances that may have a significant adverse effect on the carrying value of the Company’s cost basis investments and therefore, no evaluation of impairment was performed during the three months ended March 31, 2015 on the Company’s remaining cost basis investments.

In April 2015, the Company received $57.1 million of proceeds from the sale of an investment in a publicly-traded company, resulting in a realized gain on sale of $43.8 million, net of allocation to a noncontrolling interest.

Construction Loan Receivable

The Company had a $255.0 million interest in a $355.0 million construction loan secured by first priority mortgages on a 1.1 million square foot laboratory, office and retail development project located in Boston, Massachusetts, which is 95% leased to Vertex Pharmaceuticals Incorporated to serve as its new corporate headquarters (the "Construction Loan"). In May 2014, the borrower repaid the then outstanding principal and accrued interest balance prior to maturity, of which the Company's portion was approximately $191.2 million.

Lease Termination

During the three months ended March 31, 2015 and 2014, the Company recorded lease termination revenue, net of write-offs of lease intangibles, included in other revenue on the consolidated statements of income of approximately $16.2 million and $5.5 million, respectively. Lease termination revenue for the three months ended March 31, 2015 primarily related to the early termination of Vertex Pharmaceuticals' leases at three of the Company's properties in Cambridge, Massachusetts. Lease termination revenue for the three months ended March 31, 2014 primarily related to the early termination of leases at the Company's 4570 Executive Drive property.

Management’s Estimates

Table of Contents

Management has made a number of estimates and assumptions relating to the reporting of assets and liabilities and the disclosure of contingent assets and liabilities at the date of the consolidated financial statements and the reporting of revenue and expenses during the reporting period to prepare these consolidated financial statements in conformity with GAAP. The Company bases its estimates on historical experience and on various other assumptions that are believed to be reasonable under the circumstances, the results of which form the basis for making judgments about the carrying values of assets and liabilities and reported amounts of revenue and expenses that are not readily apparent from other sources. Actual results could differ from those estimates under different assumptions or conditions.

Recent Accounting Pronouncements

In May 2014, the Financial Accounting Standards Board ("FASB") issued Accounting Standards Update (“ASU”) 2014-09, Revenue From Contracts With Customers (“ASU 2014-09”), which outlines a comprehensive model for entities to use in accounting for revenue arising from contracts with customers. ASU 2014-09 states that “an entity recognizes revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services.” While ASU 2014-09 specifically references contracts with customers, it may apply to certain other transactions such as the sale of real estate or equipment. ASU 2014-09 is effective for the Company beginning January 1, 2017, although on April 1, 2015, the FASB proposed a one-year deferral of the effective date. The Company does not expect the adoption of this standard to have a significant impact on the consolidated financial statements as a substantial portion of the Company's revenue consists of rental income from leasing arrangements, which are specifically excluded from ASU 2014-09.

In February 2015, the FASB issued ASU 2015-02, Consolidation (Topic 810): Amendments to the Consolidation Analysis (“ASU 2015-02”), which makes certain changes to both the variable interest model and the voting model, including changes to (1) the identification of variable interests (fees paid to a decision maker or service provider), (2) the variable interest entity characteristics for a limited partnership or similar entity and (3) the primary beneficiary determination. ASU 2015-02 is effective for the Company beginning January 1, 2016. Early adoption is permitted. The Company does not expect the adoption of this standard to have a significant impact on the consolidated financial statements.

In April 2015, the FASB issued ASU 2015-03, Simplifying the Presentation of Debt Issuance Costs ("ASU 2015-03"), which requires that debt issuance costs related to a recognized debt liability be presented in the balance sheet as a direct deduction from the carrying amount of that debt liability, consistent with debt discounts. The recognition and measurement guidance for debt issuance costs are not affected. ASU 2015-03 is effective for the Company beginning January 1, 2016. Early adoption is permitted. Upon adoption, the Company will apply the new standard on a retrospective basis and adjust the balance sheet of each individual period to reflect the period-specific effects of applying the new standard. The Company does not expect the adoption of this standard to have a significant impact on the consolidated financial statements.

3. Equity of the Parent Company

During the three months ended March 31, 2015, the Parent Company issued restricted stock awards to the Company’s employees totaling 586,674 shares of common stock (237,789 shares of common stock were surrendered to the Company and subsequently retired in lieu of cash payments for taxes due on the vesting of restricted stock), which are included in the total of common stock outstanding as of the period end.

The Parent Company awarded units to certain of its executive officers (the “Performance Units”), which represent a contingent right to receive one share of the Parent Company’s common stock if vesting conditions are satisfied. Outstanding Performance Units vest ratably over two or three year periods (each, a “Performance Period”) based upon the Parent Company’s total stockholder return relative to its peer group (the "Market Conditions"). The grant date fair-value of the Performance Units was estimated using a Monte Carlo simulation which considered the likelihood of achieving the Market Conditions. The expected value of the Performance Units on the grant date was determined by simulating the total stockholder return for the Parent Company and the peer group, considering the stock price variance for each of the peer group companies compared to each other and the Parent Company. In January 2015, 136,296 Performance Units which were originally granted to certain executive officers in January 2012 and represent the maximum number of Performance Units that could have vested, were forfeited as a result of the Parent Company's total stockholder return relative to its peer group for the three years ending December 31, 2014 being below the threshold for any payout. In addition, of the 203,144 Performance Units which were originally granted to certain executive officers in January 2013 and represent the maximum number of Performance Units that could have vested, 13,215 Performance Units vested (resulting in the issuance of 13,215 shares of the Parent Company’s common stock, of which 5,504 shares were surrendered to the Company and subsequently retired in lieu of cash payments for taxes due on such vesting) and the remaining 189,929 Performance Units were forfeited, based on the Parent Company’s total stockholder return relative to its peer group for the two years ending December 31, 2014. During the three months ended March 31, 2015, the Parent Company awarded 370,880 Performance Units

Table of Contents

which represent the maximum number of Performance Units that may vest over a three-year Performance Period ending December 31, 2017. The grant date fair-value of these awards of approximately $5.4 million will be recognized as compensation expense on a straight-line basis over the three-year Performance Period. The total unearned compensation remaining on the Performance Units granted during the three months ended March 31, 2015 to be expensed in future periods over a weighted-average term of 2.8 years was $3.8 million as of March 31, 2015. No dividends will be paid or accrued on the Performance Units, and shares of the Parent Company's common stock will not be issued until vesting of the Performance Units occurs.

Common Stock, Operating Partnership Units and LTIP Units

As of March 31, 2015, the Company had outstanding 203,563,054 shares of the Parent Company’s common stock and 5,083,400 and 322,074 operating partnership and LTIP units, respectively (excluding operating partnership units held by the Parent Company). A share of the Parent Company’s common stock and the operating partnership and LTIP units have essentially the same economic characteristics as they share equally in the total net income or loss and distributions of the Operating Partnership.

Dividends and Distributions

The following table lists the dividends and distributions declared by the Parent Company and the Operating Partnership during the three months ended March 31, 2015:

Declaration Date

Securities Class

Amount Per

Share/Unit

Period Covered

Dividend and

Distribution

Payable Date

Dividend and

Distribution Amount

(In thousands)

March 16, 2015

Common stock and OP units

0.260

January 1, 2015 to March 31, 2015

April 15, 2015

54,331

Changes in Accumulated Other Comprehensive Income / (Loss) by Component

The following table shows the changes in accumulated other comprehensive income / (loss) for the Parent Company for the three months ended March 31, 2015, by component (in thousands):



	Foreign currency translation adjustments			Unrealized gains on available-for-sale securities			Gain / (loss) on derivative instruments			Total
	Foreign currency translation adjustments			Unrealized gains on available-for-sale securities			Gain / (loss) on derivative instruments			Total
Balance at December 31, 2014	$	2,309		$	37,705		$	(42,228	)	$	(2,214	)
Other comprehensive (loss) / income before reclassifications	(1,216		)	35,653			(2,202		)	32,235
Amounts reclassified from accumulated other comprehensive income (1)	—			(12,334		)	2,502			(9,832		)
Net other comprehensive (loss) / income	(1,216		)	23,319			300			22,403
Net other comprehensive loss / (income) allocable to noncontrolling interests	31			(5,408		)	(8		)	(5,385		)
Balance as of March 31, 2015	$	1,124		$	55,616		$	(41,936	)	$	14,804


(1)	Amounts reclassified from unrealized gain on available-for-sale securities are included in other income, net in the consolidated statements of income. Amounts reclassified from loss on derivative instruments are included in interest expense, net in the consolidated statements of income. See Note 9 for further information.

Noncontrolling Interests

Noncontrolling interests on the consolidated balance sheets of the Parent Company relate primarily to the OP units in the Operating Partnership that are not owned by the Parent Company. With respect to the noncontrolling interests in the Operating Partnership, noncontrolling interests with redemption provisions that permit the issuer to settle in either cash or common stock at the option of the issuer are further evaluated to determine whether temporary or permanent equity classification on the balance sheet is appropriate. Because the OP units comprising the noncontrolling interests contain such a provision, the Company evaluated

Table of Contents

this guidance, including the requirement to settle in unregistered shares, and determined that the OP units meet the requirements to qualify for presentation as permanent equity.

The Company evaluates individual redeemable noncontrolling interests for the ability to continue to recognize the noncontrolling interest as permanent equity in the consolidated balance sheets. Any redeemable noncontrolling interest that fails to qualify as permanent equity will be reclassified as temporary equity and adjusted to the greater of (1) the carrying amount, or (2) its redemption value at the end of the period in which the determination is made.

The redemption value of the OP units not owned by the Parent Company, had such units been redeemed at March 31, 2015, was approximately $122.7 million based on the average closing price of the Parent Company’s common stock of $22.69 per share for the ten consecutive trading days immediately preceding March 31, 2015.

The following table shows the vested ownership interests in the Operating Partnership:



	March 31, 2015			December 31, 2014
	Operating Partnership Units and LTIP Units	Percentage of Total		Operating Partnership Units and LTIP Units	Percentage of Total
BioMed Realty Trust	202,174,206	97.5	%	196,031,538	97.4	%
Noncontrolling interest consisting of:
Operating partnership and LTIP units held by employees and related parties	2,645,888	1.3	%	2,645,888	1.3	%
Operating partnership and LTIP units held by third parties	2,627,145	1.2	%	2,627,145	1.3	%
Total	207,447,239	100.0	%	201,304,571	100.0	%

4. Capital of the Operating Partnership

Operating Partnership Units and LTIP Units

As of March 31, 2015, the Operating Partnership had outstanding 208,646,454 operating partnership units and 322,074 LTIP units. The Parent Company owned 97.5% of the partnership interests in the Operating Partnership at March 31, 2015, is the Operating Partnership’s general partner and is responsible for the management of the Operating Partnership’s business. As the general partner of the Operating Partnership, the Parent Company effectively controls the ability to issue common stock of the Parent Company upon a limited partner’s notice of redemption. In addition, the Parent Company has generally acquired OP units upon a limited partner’s notice of redemption in exchange for shares of its common stock. The redemption provisions of OP units owned by limited partners that permit the Parent Company to settle in either cash or common stock at the option of the Parent Company are further evaluated in accordance with applicable accounting guidance to determine whether temporary or permanent equity classification on the balance sheet is appropriate. The Operating Partnership evaluated this guidance, including the requirement to settle in unregistered shares, and determined that these OP units meet the requirements to qualify for presentation as permanent equity.

The redemption value of the OP units owned by the limited partners, not including the Parent Company, had such units been redeemed at March 31, 2015, was approximately $122.7 million based on the average closing price of the Parent Company’s common stock of $22.69 per share for the ten consecutive trading days immediately preceding March 31, 2015.

Changes in Accumulated Other Comprehensive Income / (Loss) by Component

The following table shows the changes in accumulated other comprehensive income / (loss) for the Operating Partnership for the three months ended March 31, 2015, by component (in thousands):

Table of Contents



	Foreign currency translation adjustments			Unrealized gains on available- for-sale securities			Gain / (loss) on derivative instruments			Total
	Foreign currency translation adjustments			Unrealized gains on available- for-sale securities			Gain / (loss) on derivative instruments			Total
Balance at December 31, 2014	$	2,367		$	38,732		$	(40,221	)	$	878
Other comprehensive (loss) / income before reclassifications	(1,216		)	35,653			(2,202		)	32,235
Amounts reclassified from accumulated other comprehensive income (1)	—			(12,334		)	2,502			(9,832		)
Net other comprehensive (loss) / income	(1,216		)	23,319			300			22,403
Net other comprehensive income allocable to noncontrolling interest	—			(4,676		)	—			(4,676		)
Balance as of March 31, 2015	$	1,151		$	57,375		$	(39,921	)	$	18,605


(1)	Amounts reclassified from unrealized gain on available-for-sale securities are included in other income, net in the the consolidated statements of income. Amounts reclassified from loss on derivative instruments are included in interest expense, net in the consolidated statements of income. See Note 9 for further information.

5. Debt

Debt of the Parent Company

The Parent Company does not hold any indebtedness. All debt is held directly or indirectly by the Operating Partnership; however, the Parent Company has guaranteed the Operating Partnership’s Unsecured Senior Notes due 2016 (the “Notes due 2016”), Unsecured Senior Notes due 2019 (the "Notes due 2019"), Unsecured Senior Notes due 2020 (the “Notes due 2020”), Unsecured Senior Notes due 2022 (the “Notes due 2022”), Unsecured Senior Term Loan due 2017 (the “Term Loan due 2017”), Unsecured Senior Term Loan due 2018 (the “Term Loan due 2018”) and unsecured line of credit.

Debt of the Operating Partnership

The following is a summary of the Operating Partnership’s outstanding consolidated debt as of March 31, 2015 and December 31, 2014 (dollars in thousands):

Table of Contents



	Stated Interest Rate		Effective Interest Rate		Principal Balance
	Stated Interest Rate		Effective Interest Rate		March 31, 2015			December 31, 2014			Maturity Date
Mortgage Notes Payable
9900 Belward Campus Drive	5.64	%	3.99	%	$	10,447		$	10,486		July 1, 2017
9901 Belward Campus Drive	5.64	%	3.99	%	12,864			12,913			July 1, 2017
100 College Street	2.40	%	2.40	%	91,882			82,210			August 2, 2016
4320 Forest Park Avenue	4.00	%	2.70	%	21,000			21,000			June 30, 2015
300 George Street	6.20	%	4.91	%	44,615			45,052			July 1, 2025
Hershey Center for Applied Research	6.15	%	4.71	%	12,803			12,938			May 5, 2027
500 Kendall Street (Kendall D)	6.38	%	5.45	%	54,548			55,545			December 1, 2018
Shady Grove Road	5.97	%	5.97	%	140,599			141,131			September 1, 2016
University of Maryland BioPark I	5.93	%	4.69	%	15,871			16,056			May 15, 2025
University of Maryland BioPark II	5.20	%	4.33	%	61,636			61,905			September 5, 2021
University of Maryland BioPark Garage	5.20	%	4.33	%	4,639			4,660			September 1, 2021
University of Miami Life Science & Technology Park	4.00	%	2.89	%	20,000			20,000			February 1, 2016
					490,904			483,896
Unamortized premiums					12,296			12,861
Mortgage notes payable, net					503,200			496,757
Exchangeable Senior Notes (1)	3.75	%	3.75	%	—			95,678			January 30, 2015
Notes due 2016	3.85	%	3.99	%	400,000			400,000			April 15, 2016
Notes due 2019	2.63	%	2.72	%	400,000			400,000			May 1, 2019
Notes due 2020	6.13	%	6.27	%	250,000			250,000			April 15, 2020
Notes due 2022	4.25	%	4.36	%	250,000			250,000			July 15, 2022
					1,300,000			1,300,000
Unamortized discounts					(5,745		)	(6,097		)
Unsecured senior notes, net					1,294,255			1,293,903
Term Loan due 2017 - U.S. dollar (2)	1.57	%	2.39	%	243,596			243,596			March 30, 2017
Term Loan due 2017 - GBP (2)	1.90	%	2.14	%	148,030			155,730			March 30, 2017
Term Loan due 2018	1.36	%	1.67	%	350,000			350,000			March 24, 2018
Unsecured senior term loans					741,626			749,326
Unsecured line of credit (3)	1.27	%	1.27	%	226,000			84,000			March 24, 2018
Total consolidated debt					$	2,765,081		$	2,719,664


(1)	In January 2015, the entire principal amount of the Operating Partnership's Exchangeable Senior Notes due 2030 (the "Exchangeable Senior Notes") was exchanged for 5,764,026 shares of the Parent Company's common stock, at the request of the holders.

(2)

In August 2012, the Operating Partnership converted approximately $156.4 million of outstanding borrowings into British pounds sterling (“GBP”) equal to £100.0 million, which was designated as a net investment hedge to mitigate the risk of fluctuations in foreign currency exchange rates. The principal balance represents the U.S. dollar amount based on the exchange rates of $1.48 to £1.00 and $1.56 to £1.00 at March 31, 2015 and December 31, 2014, respectively. The effective interest rate includes the impact of interest rate swap agreements (see Note 9 for further discussion of interest rate swap agreements).


(3)	At March 31, 2015, the Operating Partnership had additional borrowing capacity under the unsecured line of credit of up to approximately $674.0 million.

Exchangeable Senior Notes

During the three months ended March 31, 2015, at the request of the holders that exercised their exchange right pursuant to the terms of the Exchangeable Senior Notes, the Parent Company issued 5,764,026 shares of its common stock in exchange for the remaining $95.7 million in aggregate principal amount of the Exchangeable Senior Notes.

Table of Contents

Net Investment Hedge

The Operating Partnership designated the GBP denominated debt under the Term Loan due 2017 as a net investment hedge. The Operating Partnership entered into this net investment hedge to protect a designated amount of the Operating Partnership’s net investment in a GBP functional currency subsidiary against the risk of adverse changes in the GBP/U.S. dollar exchange rate (foreign exchange risk). Variability in the GBP/U.S. dollar exchange rate impacts the Operating Partnership (a U.S. dollar functional currency entity) as the financial statements of the GBP functional currency subsidiary are translated each period, with the effect of changes in the GBP/U.S. dollar exchange rate being recorded in accumulated other comprehensive income. When the net investment is sold or substantially liquidated, the balance of the translation adjustment accumulated in other comprehensive income will be reclassified into earnings. The Operating Partnership is hedging the risk of changes in the U.S. dollar equivalent value of a portion of its net investment in its GBP subsidiary attributable to changes in the GBP/U.S. dollar exchange rate during the period of investment during which the hedging instrument is outstanding.

Maturities of Long-Term Debt

As of March 31, 2015, principal payments due for the Operating Partnership’s consolidated indebtedness (excluding debt premiums and discounts) were as follows (in thousands):



2015	$	28,977
2016	660,291
2017	423,932
2018	623,804
2019	405,724
Thereafter	615,802
	$	2,758,530

6. Earnings Per Share of the Parent Company

Through March 31, 2015 all of the Company’s participating securities (including the OP units) received dividends/distributions at an equal dividend/distribution rate per share/unit. As a result, the portion of net income allocable to the weighted-average unvested restricted stock outstanding for the three months ended March 31, 2015 and 2014 has been deducted from net income attributable to the Company to calculate basic earnings per share attributable to common stockholders. The calculation of diluted earnings per share for the three months ended March 31, 2015 and 2014 includes the outstanding OP units (both vested and unvested) in the weighted-average shares, and net income attributable to noncontrolling interests in the Operating Partnership has been added back to net income attributable to the Company. For the three months ended March 31, 2015 and 2014, the Performance Units were dilutive to the calculation of diluted earnings per share as calculated, assuming that March 31, 2015 and 2014 were the end dates of the respective Performance Units' Performance Periods. For the three months ended March 31, 2015 and 2014, the unvested restricted stock was anti-dilutive to the calculation of diluted earnings per share and was therefore excluded. As a result, diluted earnings per share was calculated based upon net income attributable to the Company less net income allocable to unvested restricted stock and distributions in excess of earnings attributable to unvested restricted stock. In addition, for the three months ended March 31, 2015 and 2014, 1,194,015 and 10,525,410 shares issuable upon settlement of the exchange feature of the Exchangeable Senior Notes, respectively, were anti-dilutive and were not included in the calculation of diluted earnings per share based on the “if converted” method. No other shares were considered anti-dilutive for the three months ended March 31, 2015 or 2014.

Computations of basic and diluted earnings per share (in thousands, except share data) were as follows:

Table of Contents



	Three Months Ended
	March 31,
	2015			2014
Basic earnings per share:
Net income attributable to the Company	$	17,345		$	18,833
Net income allocable and distributions in excess of earnings to participating securities	(393		)	(378		)
Net income attributable to common stockholders - basic	$	16,952		$	18,455

Diluted earnings per share:
Net income attributable to common stockholders - basic	16,952			18,455
Net income attributable to noncontrolling interests in Operating Partnership	457			521
Net income attributable to common stockholders - diluted	$	17,409		$	18,976

Weighted-average common shares outstanding:
Basic	200,789,795			190,905,867
Incremental shares from:
Performance units	340,879			229,295
Operating partnership and LTIP units	5,405,474			5,410,374
Diluted	206,536,148			196,545,536

Basic and diluted earnings per share:
Net income per share attributable to common stockholders - basic and diluted	$	0.08		$	0.10

7. Earnings Per Unit of the Operating Partnership

Through March 31, 2015, all of the Operating Partnership’s participating securities received distributions at an equal distribution rate per unit. As a result, the portion of net income allocable to the weighted-average unvested OP units outstanding for the three months ended March 31, 2015 and 2014 has been deducted from net income attributable to the Operating Partnership to calculate basic earnings per unit attributable to common unit holders. For the three months ended March 31, 2015 and 2014, the unvested OP units were anti-dilutive to the calculation of earnings per unit and were therefore excluded from the calculation of diluted earnings per unit, and diluted earnings per unit was calculated based upon net income attributable to unit holders. For the three months ended March 31, 2015 and 2014, the Performance Units were dilutive to the calculation of diluted earnings per unit as calculated, assuming that March 31, 2015 and 2014 were the end date of the respective Performance Units’ Performance Periods. In addition, for the three months ended March 31, 2015 and 2014, 1,194,015 and 10,525,410 units issuable upon settlement of the exchange feature of the Exchangeable Senior Notes, respectively, were anti-dilutive and were not included in the calculation of diluted earnings per unit based on the “if converted” method. No other units were considered anti-dilutive for the three months ended March 31, 2015 or 2014.

Computations of basic and diluted earnings per unit (in thousands, except unit data) were as follows:

Table of Contents



	Three Months Ended
	March 31,
	2015			2014
Basic and diluted earnings per unit:
Net income attributable to the Operating Partnership	$	17,802		$	19,354
Net income allocable and distributions in excess of earnings to participating securities	(393		)	(378		)
Net income attributable to unit holders - basic and diluted	$	17,409		$	18,976

Weighted-average units outstanding:
Basic	206,195,269			196,316,241
Incremental units from:
Performance units	340,879			229,295
Diluted	206,536,148			196,545,536

Basic and diluted earnings per unit:
Net income per unit attributable to unit holders - basic and diluted	$	0.08		$	0.10

8. Investment in Unconsolidated Partnerships

The accompanying consolidated financial statements include investments in two limited liability companies with Prudential Real Estate Investors (“PREI”), 10165 McKellar Court, L.P. (“McKellar Court”), a limited partnership with Quidel Corporation, the tenant which occupies the McKellar Court property and BioPark Fremont, LLC ("BioPark Fremont"), a limited liability company with RPC Poppleton, LLC. General information on the PREI limited liability companies, the McKellar Court partnership and BioPark Fremont (each referred to in this footnote individually as a “partnership” and collectively as the “partnerships”) as of March 31, 2015 was as follows:



Name	Partner	Company’s Ownership Interest	Company’s Economic Interest	Date Acquired
PREI I LLC (1)	PREI	20%	20%	April 4, 2007
PREI II LLC	PREI	20%	20%	April 4, 2007
McKellar Court (2)	Quidel Corporation	22%	22%	September 30, 2004
BioPark Fremont	RPC Poppleton, LLC	50%	50%	May 31, 2013

(1)

PREI I LLC owns two properties in Cambridge, Massachusetts. At March 31, 2015, there were $139.0 million in outstanding borrowings on a secured loan facility held by a wholly-owned subsidiary of PREI I LLC, with a contractual interest rate of 2.23% (including the applicable credit spread) and a maturity date of August 13, 2015 (with an option to extend the maturity date to August 13, 2016 at its discretion after satisfying certain conditions and paying an extension fee).


(2)	The Company’s investment in the McKellar Court partnership (maximum exposure to losses) was approximately $11.8 million at March 31, 2015. The Company’s economic interest in the McKellar Court partnership entitles it to 75% of the extraordinary cash flows after repayment of the partners’ capital contributions and 22% of the operating cash flows.

The condensed combined balance sheets for all of the Company’s unconsolidated partnerships were as follows (in thousands):

Table of Contents



	March 31, 2015		December 31, 2014
Assets:
Investments in real estate, net	$	262,727	$	267,007
Cash and cash equivalents (including restricted cash)	8,504		6,057
Other assets	11,445		11,599
Total assets	$	282,676	$	284,663
Liabilities and members’ equity:
Mortgage notes payable and secured loan	$	152,077	$	152,056
Other liabilities	8,449		9,020
Members’ equity	122,150		123,587
Total liabilities and members' equity	$	282,676	$	284,663
Company’s investments in unconsolidated partnerships	$	34,978	$	35,291

The selected data and results of operations for the unconsolidated partnerships were as follows (in thousands):



	Three Months Ended
	March 31,
	2015			2014
Total revenues	$	8,728		$	4,059
Total expenses	(9,086		)	(6,130		)
Net loss	$	(358	)	$	(2,071	)

Company’s equity in net income / (loss) of unconsolidated partnerships	$	153		$	(138	)

Fees earned by the Company (1)	$	111		$	283


(1)	The Company acts as the operating member or partner, as applicable, and day-to-day manager for the partnerships. The Company is entitled to receive fees for providing construction and development services (as applicable) and management services to the PREI joint ventures, which are reflected in tenant recoveries and other income in the consolidated statements of income.

9. Derivatives and Other Financial Instruments

The Company is exposed to the effect of changes in interest rates on the Operating Partnership’s U.S. dollar-LIBOR-based and GBP-LIBOR-based debt. The Company limits this risk by following established risk management policies and procedures including the use of derivatives. The Company’s objectives in using interest rate derivatives are to add stability to interest expense and to manage its exposure to interest rate movements related to the Operating Partnership’s LIBOR-based debt. To accomplish these objectives, the Company primarily uses interest rate swaps as part of its interest rate risk management strategy. Interest rate swaps designated as cash flow hedges involve the receipt of variable-rate amounts from a counterparty in exchange for making fixed-rate payments over the life of the agreements without exchange of the underlying notional amount. The interest rate swaps hedge the Company’s exposure to the variability on expected cash flows attributable to changes in interest rates. These interest rate swaps are currently intended to hedge interest payments associated with the Operating Partnership’s Term Loan due 2017 and Term Loan due 2018.

As of March 31, 2015, the Company had deferred interest costs of approximately $27.0 million in accumulated other comprehensive loss related to forward starting swaps, which were settled with the corresponding counterparties in 2009. The forward starting swaps were entered into to mitigate the Company’s exposure to the variability in expected future cash flows attributable to changes in future interest rates associated with a forecasted issuance of fixed-rate debt, with interest payments for a minimum of ten years. The deferred interest costs will be amortized as additional interest expense over a remaining period of approximately four years.

The following is a summary of the terms of the interest rate swaps and their respective fair-values (dollars in thousands):



							Fair-Value(1)
	Notional Amount						March 31, 2015			December 31, 2014
	Notional Amount		Strike Rate		Effective Date	Expiration Date	March 31, 2015			December 31, 2014
Interest rate swaps	$	200,000	1.1630	%	March 30, 2012	March 30, 2017	$	(1,960	)	$	(1,448	)
Interest rate swaps	200,000		0.7010	%	October 1, 2013	October 1, 2016	(569		)	(186		)
Interest rate swaps(2)	74,015		0.7310	%	August 2, 2012	March 30, 2017	59			63
Interest rate swaps(2)	74,015		0.7425	%	August 2, 2012	March 30, 2017	43			45
Total interest rate swaps	$	548,030					$	(2,427	)	$	(1,526	)

(1)

Fair-value of derivative instruments does not include any related accrued interest payable, which is included in accrued expenses on the accompanying consolidated balance sheets. Derivative valuations are classified in Level 2 of the fair-value hierarchy. Assets are included in other assets and liabilities are included in accounts payable, accrued expenses and other liabilities on the accompanying consolidated balance sheets.


(2)	Translation to U.S. dollars is based on exchange rates of $1.48 to £1.00 and $1.56 to £1.00 at March 31, 2015 and December 31, 2014, respectively.

For derivatives designated as cash flow hedges, the effective portion of changes in the fair-value of the derivative is initially reported in other comprehensive income (outside of earnings) and subsequently reclassified to earnings in the period in which the hedged forecasted transaction affects earnings. During the three months ended March 31, 2015 and 2014, such derivatives were used to hedge the variable cash flows associated with existing variable-rate debt. The ineffective portion of the change in fair-value of the derivatives is recognized directly in earnings. No portion of the derivatives designated as cash flow hedges were classified as ineffective during the three months ended March 31, 2015 or 2014.

The following is a summary of the amount of gain / (loss) recognized in other comprehensive income related to the derivative instruments (in thousands):



	Three Months Ended
	March 31,
	2015			2014
Amount of loss recognized in other comprehensive income (effective portion):
Cash flow hedges
Interest rate swaps	$	(2,202	)	$	(1,449	)

Amount of (loss) / income reclassified from accumulated other comprehensive loss to income (effective portion):
Cash flow hedges
Interest rate swaps (1)	$	(839	)	$	859
Forward starting swaps (2)	(1,663		)	1,691
Total interest rate swaps	$	(2,502	)	$	2,550

Amount of (loss) / gain recognized in income (ineffective portion and amount excluded from effectiveness testing):
Other derivative instruments	(170		)	162
Total (loss) / gain on derivative instruments	$	(170	)	$	162


(1)	Amount represents payments made to swap counterparties for the effective portion of interest rate swaps that were recognized as an increase to interest expense for the periods presented (the amount was recorded as an increase and corresponding decrease to accumulated other comprehensive loss in the same accounting period).


(2)	Amount represents reclassifications of deferred interest costs from accumulated other comprehensive loss to interest expense related to the Company’s previously settled forward starting swaps.

10. Fair-Value of Financial Instruments

Table of Contents

The Company’s disclosures of estimated fair-value of financial instruments at March 31, 2015 and December 31, 2014 were determined using available market information and appropriate valuation methods. Considerable judgment is necessary to interpret market data and develop estimated fair-value. The use of different market assumptions or estimation methods may have a material effect on the estimated fair-value amounts.

The carrying amounts for cash and cash equivalents, accounts receivable, accounts payable, accrued expenses and other liabilities approximate fair-value due to the short-term nature of these instruments.

The Company utilizes quoted market prices to estimate the fair-value of its fixed-rate and variable-rate debt, when available. If quoted market prices are not available, the Company calculates the fair-value of its mortgage notes payable and other fixed-rate debt based on a currently available market rate assuming the loans are outstanding through maturity and considering the collateral. In determining the current market rate for fixed-rate debt, a market credit spread is added to the quoted yields on federal government treasury securities with similar terms to debt. In determining the current market rate for variable-rate debt, a market credit spread is added to the current effective interest rate. The carrying values of interest rate swaps are reflected at their fair-values.

At March 31, 2015 and December 31, 2014, the aggregate fair-value and the carrying value of the Company’s financial instruments were as follows (in thousands):



	March 31, 2015				December 31, 2014
	Fair-Value (1)		Carrying Value		Fair-Value (1)		Carrying Value
Mortgage notes payable, net	$	508,782	$	503,200	$	502,115	$	496,757
Exchangeable Senior Notes	—		—		134,619		95,678
Notes due 2016, net	409,600		399,435		411,600		399,304
Notes due 2019, net	402,100		397,984		398,280		397,873
Notes due 2020, net	285,250		248,512		283,250		248,450
Notes due 2022, net	260,000		248,324		258,250		248,275
Term Loan due 2017 - U.S. dollar	244,797		243,596		244,945		243,596
Term Loan due 2017 - GBP (2)	148,758		148,030		156,589		155,730
Term Loan due 2018	350,515		350,000		350,557		350,000
Unsecured line of credit	225,668		226,000		83,866		84,000
Derivative instruments (3)	2,203		2,203		1,132		1,132
Available-for-sale securities	85,971		85,971		58,621		58,621


(1)	Fair-values of debt and derivative instruments are classified in Level 2 of the fair-value hierarchy. Fair-value of available-for-sale securities are classified in Level 1 of the fair-value hierarchy.


(2)	The principal balance represents the U.S. dollar amount based on the exchange rate of $1.48 to £1.00 and $1.56 to £1.00 at March 31, 2015 and December 31, 2014, respectively.


(3)	The Company’s derivative instruments are reflected in other assets and in accounts payable, accrued expenses and other liabilities on the accompanying consolidated balance sheets based on their respective balances (see Note 9).

11. Acquisitions

The Company acquired one property during the three months ended March 31, 2015. The table below reflects the preliminary purchase price allocation for this acquisition (in thousands).



Property	Acquisition Date	Investments in Real Estate		Below Market Lease			In-Place Lease		Acquisition Date Fair-Value
307 Westlake	February 11, 2015	$	85,733	$	(1,824	)	$	5,791	$	89,700
Weighted average intangible amortization life (in months)				96			95

Revenues of approximately $1.0 million and net income of $191,183 associated with the 307 Westlake property are included in the consolidated statements of income for the three months ended March 31, 2015 for both the Parent Company and the Operating Partnership.

Table of Contents

ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

As used herein, the terms “we,” “us,” “our” or the “Company” refer to BioMed Realty Trust, Inc., a Maryland corporation, and any of our subsidiaries, including BioMed Realty, L.P., a Maryland limited partnership of which BioMed Realty Trust, Inc. is the parent company and general partner, which may be referred to herein as the “operating partnership.”

The following discussion should be read in conjunction with the consolidated financial statements and notes thereto appearing elsewhere in this report. We make statements in this report that are forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. In particular, statements pertaining to our capital resources, portfolio performance and results of operations contain forward-looking statements. Forward-looking statements involve numerous risks and uncertainties and you should not rely on them as predictions of future events. Forward-looking statements depend on assumptions, data or methods which may be incorrect or imprecise, and we may not be able to realize them. We do not guarantee that the transactions and events described will happen as described (or that they will happen at all). You can identify forward-looking statements by the use of forward-looking terminology such as “believes,” “expects,” “may,” “will,” “should,” “seeks,” “approximately,” “intends,” “plans,” “estimates” or “anticipates” or the negative of these words and phrases or similar words or phrases. You can also identify forward-looking statements by discussions of strategy, plans or intentions. The following factors, among others, could cause actual results and future events to differ materially from those set forth or contemplated in the forward-looking statements: adverse economic or real estate developments in the life science industry or in our target markets, including the inability of our tenants to obtain funding to run their businesses; our dependence upon significant tenants; our failure to obtain necessary outside financing on favorable terms or at all, including the continued availability of our unsecured line of credit; general economic conditions, including downturns in the foreign, domestic and local economies; changes in interest rates and foreign currency exchange rates; volatility in financial and securities markets; defaults on or non-renewal of leases by tenants; our inability to compete effectively; increased operating costs; our inability to successfully complete real estate acquisitions, developments and dispositions; risks and uncertainties affecting property development and construction; risks associated with tax credits, grants and other subsidies to fund development activities; our failure to effectively manage our growth and expansion into new markets or to successfully operate acquired properties and companies; our ownership of properties outside of the United States that subject us to different and potentially greater risks than those associated with our domestic operations; risks associated with our investments in loans, including borrower defaults and potential principal losses; reductions in asset valuations and related impairment charges; the loss of services of one or more of our executive officers; our failure to qualify or continue to qualify as a REIT; our failure to maintain our investment grade corporate credit ratings or a downgrade in our investment grade corporate credit ratings from one or more of the rating agencies; government approvals, actions and initiatives, including the need for compliance with environmental requirements; the effects of earthquakes and other natural disasters; lack of or insufficient amounts of insurance; risks associated with security breaches and other disruptions to our information technology networks and related systems; and changes in real estate, zoning and other laws and increases in real property tax rates. We disclaim any intention or obligation to update or revise any forward-looking statements, whether as a result of new information, future events or otherwise.

The risks included here are not exhaustive, and additional factors could adversely affect our business and financial performance, including factors and risks included in other sections of this report. In addition, we discussed a number of material risks in our annual report on Form 10-K for the year ended December 31, 2014. Those risks continue to be relevant to our performance and financial condition. Moreover, we operate in a very competitive and rapidly changing environment. New risk factors emerge from time to time and it is not possible for management to predict all such risk factors, nor can it assess the impact of all such risk factors on our company’s 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.

Overview

We operate as a fully integrated, self-administered and self-managed REIT focused on acquiring, developing, owning, leasing and managing laboratory and office space for the life science industry. Our tenants primarily include biotechnology and pharmaceutical companies, scientific research institutions, government agencies and other entities involved in the life science industry. Our properties are generally located in markets with well-established reputations as centers for scientific research, including Boston, San Francisco, San Diego, Maryland, New York/New Jersey, Pennsylvania, North Carolina, Seattle, Cambridge (United Kingdom) and research parks located near or adjacent to universities and their related medical systems.

At March 31, 2015, we owned or had interests in a portfolio of properties with an aggregate of approximately 17.9 million rentable square feet.

Table of Contents

The following reflects the classification of our properties between operating properties, active new construction (properties that are currently under development through ground up construction), unconsolidated partnership properties (properties which we partially own, but are not included in our consolidated financial statements) and land bank (representing properties engaged in activities related to planning, entitlement or other preparations for future development, and management’s estimates of rentable square footage if development of these properties was undertaken) at March 31, 2015:



					Weighted-
	Gross			Rentable	Average
	Book Value		Buildings	Square Feet	Leased % (1)
	(In thousands)
Operating portfolio	5,743,750		174	15,569,557	90.7	%
Active new construction	460,316		13	1,995,301	79.2	%
Unconsolidated partnership portfolio	34,978		3	355,080	99.9	%
Land bank (2)	313,108		—	6,898,000	—
Total portfolio	$	6,552,152	190	24,817,938


(1)	Calculated based on gross book value for each asset multiplied by the percentage leased.


(2)	Includes properties engaged in activities related to planning, entitlement, or other preparations for future development.

Factors Which May Influence Future Operations

Our long-term corporate strategy is to continue to focus on acquiring, developing, owning, leasing and managing laboratory and office space for the life science industry. As of March 31, 2015, our total operating portfolio was 90.7% leased on a weighted-average basis to 327 tenants. As of December 31, 2014, our total operating portfolio was 91.6% leased on a weighted-average basis to 327 tenants.

Our leasing strategy for 2015 focuses on leasing vacant space, negotiating renewals for leases scheduled to expire during the year, and identifying new tenants or existing tenants seeking additional space to occupy the spaces for which we are unable to negotiate such renewals. We may proceed with additional new developments and acquisitions, as real estate and capital market conditions permit. As of March 31, 2015, leases representing 3.2% and 5.7% of our leased square feet were scheduled to expire during 2015 and 2016, respectively. The success of our leasing and development strategy depends on, among other things, general economic conditions, real estate market conditions and life science industry trends in our target markets in the United States and the United Kingdom.

As a result of changing market conditions and the recent economic recession, we believe that the fair-values of some of our properties may have declined below their respective carrying values. However, to the extent that a property has a substantial remaining estimated useful life and management does not believe that the property will be disposed of prior to the end of its useful life, it would be unusual for undiscounted cash flows to be insufficient to recover the property’s carrying value. We presently have the ability and intent to continue to own and operate our existing portfolio of properties and estimated undiscounted future cash flows from the operation of the properties are expected to be sufficient to recover the carrying value of each property. Accordingly, we do not believe that the carrying value of any of our properties is impaired. If our ability and/or our intent with regard to the operation of our properties otherwise dictate an earlier sale date, an impairment loss may be recognized to reduce the property to fair-value and such loss could be material.

A discussion of additional factors which may influence future operations can be found below under Part II, Item 1A, "Risk Factors," and in our annual report on Form 10-K for the year ended December 31, 2014.

Critical Accounting Policies

A complete discussion of our critical accounting policies can be found in our annual report on Form 10-K for the year ended December 31, 2014.

Results of Operations

Leasing Activity

Table of Contents

During the three months ended March 31, 2015, we executed 49 leasing transactions representing 780,800 square feet, including 33 new leases totaling 696,408 square feet and 16 leases amended to extend their terms totaling 84,392 square feet. The following table summarizes our leasing activity, including leasing activity in our unconsolidated portfolio, during the three months ended March 31, 2015:



	Leased Square Feet		Current annualized base rent per leased square foot (1)		Current annualized base rent per leased square foot - GAAP basis (2)
Leased square feet as of December 31, 2014	15,669,843
Acquisitions	115,152		$	41.32	$	46.25
Expirations	(137,441	)	31.65		30.37
Terminations	(759,588	)	40.67		37.10
Forward-lease delivery (3)	18,396		49.00		50.06
Renewals and extensions	84,392		32.96		33.25
New leases - first generation (4)	160,674		22.36		25.17
New leases - second generation (5)	532,039		37.08		40.21
Leased square feet as of March 31, 2015	15,683,467

Forward-leased square feet as of December 31, 2014 (3)	179,149
Forward-lease new leases - second generation (3) (5)	3,695		17.40		17.4
Forward-lease delivery (3)	(18,396	)	49.00		50.06
Forward-leased square feet as of March 31, 2015 (3)	164,448


(1)	Current annualized base rent per leased square foot is the monthly contractual rent per leased square foot as of the period end, or if rent has not yet commenced, the first monthly rent payment per leased square foot due at each rent commencement date, multiplied by 12 months.


(2)	Current annualized base rent per leased square foot - GAAP basis is the monthly contractual rent per square foot as of the period end, or if rent has not yet commenced, the first monthly rent payment per square foot due at each rent commencement date, multiplied by 12 months (as adjusted for straight line rent, fair-value lease revenue and lease incentive revenue).


(3)	Leases on space which is currently occupied and where the leases are expected to commence upon vacancy of the existing tenants.


(4)	Leases on space which, in management’s evaluation, require significant improvements to prepare or condition the premises for its intended purpose or enhance the value of the property. This generally includes capital expenditures for active new construction, active redevelopment or repositioning a property.


(5)	Leases which are not considered by management to be first generation leases.

The following table summarizes our leasing activity and associated leasing costs for the three months ended March 31, 2015:



	Number of leases	Square feet	Free rent months	Tenant improvement costs per square foot (1)		Landlord costs per square foot (1)		Leasing commission costs per square foot (1)
Renewals and extensions (2)	16	84,392	3.4	$	—	$	0.93	$	1.55
New leases - first generation	9	160,674	3.3	45.04		0.09		9.16
New leases - second generation (3)	24	535,734	1.5	39.77		4.67		10.77
Total / weighted-average	49	780,800	2.0	$	36.56	$	3.32	$	9.44


(1)	Based on management estimates. Assumes all tenant improvement, landlord and commission costs are paid in the calendar year in which the lease is executed, which may be different than the year in which they are actually paid.


(2)	Renewals and extensions were leased at a weighted-average current annualized base rent of $33.25 per square foot, representing an increase of 11.4% over the previously expiring rents on a GAAP basis.


(3)	Includes new leases - second generation forward leases.

Active New Construction and Redevelopment

Table of Contents

The following table summarizes our consolidated properties under active new construction and redevelopment at March 31, 2015 (dollars in thousands):



	Rentable					Estimated		Estimated
	Square	Percent		Investment		Total		In-Service
Property	Feet	Leased		to Date (1)		Investment (2)		Date (3)
Active New Construction
100 College Street	510,419	99.1	%	$	119,500	$	191,000	Q4 2015
i3	316,000	—	%	36,700		181,500		Q3 2017
Landmark at Eastview III	297,000	100.0	%	123,900		176,500		Q4 2015
Lincoln Centre (4)	360,000	100.0	%	28,400		149,700		Q3 2017 & Q3 2018
500 Fairview Avenue	122,702	37.8	%	17,100		74,500		Q1 2016
450 Kendall Street (Kendall G)	63,520	22.8	%	33,000		58,000		Q2 2015
Wake 60 (5)	283,250	59.3	%	9,200		55,300		Q3 2016
430 Cambridge Science Park	42,410	100.0	%	4,000		22,700		Q3 2015
Total / weighted-average	1,995,301	71.9	%	$	371,800	$	909,200

Active Redevelopment
Sidney Street/40 Erie Street	292,758	—	%	$	103,700	$	189,000	Q4 2015 - 2017


(1)	Includes amounts paid for acquiring the property, landlord improvements and tenant improvement allowances, but for active redevelopment properties excludes any amounts accrued, and payroll, interest or operating expenses capitalized, through March 31, 2015.


(2)	Includes construction costs associated with speculative leasing.


(3)	Management’s estimate of the time in which construction will be substantially completed. A project is considered substantially complete and held available for occupancy upon the completion of tenant improvements, but no later than one year from cessation of major construction activity.


(4)	Phase I of the project is comprised of 200,000 square feet and is estimated to be delivered in the third quarter of 2017. Phase II comprising 160,000 square feet is estimated to be delivered in the third quarter of 2018.


(5)	The total investment through March 31, 2015 of $9.2 million was partially offset by $5.2 million of tax credit funding received to date. Estimated Total Investment is net of expected tax credit benefits.

The following summarizes our capital expenditures during the three months ended March 31, 2015 and 2014 (in thousands):



	Three Months Ended
	March 31,								Percent
	2015		2014			Change			Change
Active new construction (1)	$	32,758	$	40,906		$	(8,148	)	(19.9	)%
Tax credit funding receipts, net of deferred costs	—		(15,502		)	$	15,502		(100.0	)%
Land bank	3,618		3,940			(322		)	(8.2	)%
Active redevelopment	3,908		1,185			2,723			229.8	%
Tenant improvements - first generation	14,534		9,175			5,359			58.4	%
Recurring capital expenditures and second generation tenant improvements (2)	15,782		7,731			8,051			104.1	%
Other capital	153		6,906			(6,753		)	(97.8	)%
Total capital expenditures	$	70,753	$	54,341		$	16,412		30.2	%


(1)	Includes projects that received tax credit funding that offset actual capital expenditures incurred during the applicable period.

(2)

Recurring capital expenditures exclude (a) items associated with the expansion of a building or its improvements, (b) renovations to a building which change the underlying classification of the building, incurred to prepare or condition the premises for its intended purpose (for example, from office to laboratory) or (c) capital improvements that represent an addition to the property rather than the replacement of property, plant or equipment. Includes revenue enhancing and non-revenue enhancing recurring capital expenditures.

Table of Contents

Total capital expenditures were $70.8 million and $54.3 million for the three months ended March 31, 2015 and 2014, respectively. See the section entitled “Liquidity and Capital Resources of BioMed Realty, L.P.” below for further information on obligations for capital expenditures expected to be incurred in the future.

Comparison of the Three Months Ended March 31, 2015 to the Three Months Ended March 31, 2014

The following table sets forth historical financial information of the operations for same properties (all properties except properties held for sale, previous same properties, development properties, new properties and other entities), previous same properties (properties previously included in the same property portfolio during the three months ended March 31, 2014 that are now in the land bank), development properties (properties that were entirely or primarily under active new construction during either of the three months ended March 31, 2015 or 2014), new properties (properties that were not owned for each of the three months ended March 31, 2015 and 2014 and were not previous same properties or development properties) and other entities (legal entities performing corporate level functions and properties that were sold during or in between the comparative periods (dollars in thousands, except on a per square foot basis):



	For the Three Months Ended
	March 31, 2015
	Same Properties			Previous Same			Total			Development			New Properties			Other (4)			Total
Rentable square feet	14,600,098			—			14,600,098			2,329,606			635,154			N/A			17,564,858
Percent of total portfolio	83.1		%	—		%	83.1		%	13.3		%	3.6		%	N/A			100.0		%
Percent leased	88.6		%	—		%	88.6		%	75.9		%	98.7		%	N/A			87.3%
	For the Three Months Ended
	March 31, 2015
	Same Properties			Previous Same			Total			Development			New Properties			Other (4)			Total
Rental revenue	$	111,769		$	—		$	111,769		$	2,227		3,543			$	(19	)	$	117,520
Tenant recoveries	40,894			2			40,896			658			2,229			173			43,956
Other revenue (1)	—			—			—			—			—			16,534			16,534
Total revenues	152,663			2			152,665			2,885			5,772			16,688			178,010
Rental operations	51,107			367			51,474			2,085			2,474			2,614			58,647
Net operating income / (loss)	101,556			(365		)	101,191			800			3,298			14,074			119,363
Adjustments to cash basis (2)	(2,399		)	$	—		(2,399		)	(680		)	(258		)	397			(2,940		)
Net operating income - cash basis	$	99,157		$	(365	)	$	98,792		$	120		$	3,040		$	14,471		$	116,423
Rental revenue - cash basis (3)	$	108,282		$	—		$	108,282		$	1,381		$	3,286		$	17		$	112,966

Table of Contents



	For the Three Months Ended
	March 31, 2014
	Same Properties			Previous Same			Total			Development			New Properties			Other (4)			Total
Rentable square feet	14,600,098			429,485			15,029,583			802,305			—			N/A			15,831,888
Percent of total portfolio	92.2		%	2.7		%	94.9		%	5.1		%	—		%	N/A			100.0		%
Percent leased	88.1		%	100.0		%	88.4		%	70.7		%	—		%	N/A			87.3%
	For the Three Months Ended
	March 31, 2014
	Same Properties			Previous Same			Total			Development			New Properties			Other (4)			Total
Rental revenue	$	111,156		$	2,846		$	114,002		$	7		—			$	6,017		$	120,026
Tenant recoveries	37,724			675			38,399			(50		)	—			386			38,735
Other revenue (1)	—			—			—			—			—			10,115			10,115
Total revenues	148,880			3,521			152,401			(43		)	—			16,518			168,876
Rental operations	48,600			887			49,487			388			—			2,648			52,523
Net operating income / (loss)	100,280			2,634			102,914			(431		)	—			13,870			116,353
Adjustments to cash basis (2)	(3,059		)	$	737		(2,322		)	153			—			(226		)	(2,395		)
Net operating income - cash basis	$	97,221		$	3,371		$	100,592		$	(278	)	$	—		$	13,644		$	113,958
Rental revenue - cash basis (3)	$	106,477		$	3,583		$	110,060		$	7		$	—		$	5,691		$	115,758

(1)

During the three months ended March 31, 2015 and 2014, we recorded lease termination revenue of approximately $16.2 million and $5.5 million, respectively. Lease termination revenue for the three months ended March 31, 2015 primarily related to the early termination of Vertex Pharmaceuticals' leases at three of the Company's properties in Cambridge, Massachusetts. Lease termination revenue for the three months ended March 31, 2014 primarily related to the early termination of leases at the Company's 4570 Executive Drive property. During the three months ended March 31, 2014, we also recorded $2.7 million of interest income related to our Construction Loan.


(2)	Adjustments to cash basis exclude adjustments to expenses accrued in rental operations, but include straight line rents, fair-value lease revenue, lease incentive revenue and bad debt expense.


(3)	Represents rents on a "cash-on-cash" basis.


(4)	Includes the 9911 Belward Campus Drive property, which was sold on December 9, 2014 and lease termination revenue for both periods.

The following table provides a reconciliation of net operating income - cash basis to net income for the three months ended March 31, 2015 and 2014 (in thousands):

Table of Contents



	Three Months Ended
	March 31,									Percent
	2015			2014			Change			Change
Net operating income - cash basis	$	116,423		$	113,958		$	2,465		2.2	%
Adjustments to cash basis	2,940			2,395			545			22.8	%
Net operating income	119,363			116,353			3,010			2.6	%
Unallocated expense:
Depreciation and amortization expense	67,080			62,409			4,671			7.5	%
General and administrative expense	12,789			11,942			847			7.1	%
Executive severance	9,891			—			9,891			N/A
Acquisition-related expenses	464			1,250			(786		)	(62.9	)%
Income from operations	29,139			40,752			(11,613		)	(28.5	)%
Equity in net income / (loss) of unconsolidated partnerships	153			(138		)	291			(210.9	)%
Interest expense, net	(21,395		)	(28,010		)	6,615			(23.6	)%
Other income	12,884			8,163			4,721			57.8	%
Net income	$	20,781		$	20,767		$	14		0.1	%

Net Operating Income. Net operating income increased $3.0 million to $119.4 million for the three months ended March 31, 2015 compared to $116.4 million for the three months ended March 31, 2014. Excluding the impact of lease termination revenue for both periods, the interest income related to our Construction Loan and the operating results of the 9911 Belward Campus Drive property which was sold in December 2014, net operating income increased by $2.8 million. This net increase was primarily due to the following:


•	The acquisition of operating properties totaling approximately 518,940 square feet in 2014 and operating properties totaling 116,214 square feet in the three months ended March 31, 2015 contributed an additional $3.3 million in net operating income for the three months ended March 31, 2015 compared to the three months ended March 31, 2014.

•

The transfer of properties that were in the same property portfolio during the three months ended March 31, 2014 into the land bank resulted in a decrease of $3.0 million in net operating income for the three months ended March 31, 2015 compared to the three months ended March 31, 2014. The decrease was partially offset by a $1.3 million increase in same properties net operating income for the three months ended March 31, 2015 compared to the three months ended March 31, 2014 primarily due to continued leasing success and annual rent escalations.

Depreciation and Amortization Expense. Depreciation and amortization expense increased $4.7 million to $67.1 million for the three months ended March 31, 2015 compared to $62.4 million for the three months ended March 31, 2014. The increase was primarily due to the acquisition of operating properties totaling approximately 518,940 square feet with an acquisition date fair-value of $117.0 million in 2014 and operating properties totaling 116,214 square feet with an acquisition date fair-value of $89.7 million in the three months ended March 31, 2015, partially offset by the sale of our 9911 Belward Campus Drive property in December 2014.

Executive Severance. Executive severance expense of $9.9 million for the three months ended March 31, 2015 related to the cessation of employment of one of our executive officers in February 2015.

Interest Expense, Net. Interest cost incurred for the three months ended March 31, 2015 totaled $28.2 million compared to $32.2 million for the three months ended March 31, 2014. Total interest cost incurred decreased primarily as a result of the early repayment of the mortgage note secured by our Center for Life Science | Boston property in April 2014 and the exchange of the $180 million in aggregate principal amount of the Operating Partnership's Exchangeable Senior Notes due 2030, or the Exchangeable Senior Notes, for shares of common stock during 2014 and January 2015, partially offset by the issuance of our Notes due 2019 and the assumption of mortgages in our acquisitions of the 300 George Street and 100 College Street properties in April 2014. Interest expense, net decreased $6.6 million to $21.4 million for the three months ended March 31, 2015, compared to $28.0 million for the three months ended March 31, 2014 due to lower interest costs incurred and higher capitalized interest related to increased development in 2015.

Interest expense, net consisted of the following (in thousands):

Table of Contents



	Three Months Ended
	March 31,
	2015			2014
Mortgage notes payable	$	6,223		$	11,593
Amortization of debt premium on mortgage notes payable	(569		)	(535		)
Amortization of deferred interest costs	1,662			1,691
Derivative instruments	840			859
Unsecured senior term loans	1,653			1,995
Exchangeable senior notes	183			1,688
Unsecured senior notes	12,959			10,334
Amortization of debt discount on notes	352			230
Unsecured line of credit	1,577			2,076
Unsecured line of credit fees	450			563
Amortization of deferred loan fees	1,214			1,509
Amortization - put / call / preferred return	1,632			199
Interest cost incurred	28,176			32,202
Capitalized interest	(6,781		)	(4,192		)
Total interest expense, net	$	21,395		$	28,010

Other Income. Other income of $12.9 million for the three months ended March 31, 2015 was primarily due to a $12.3 million gain on sale of our investments in certain publicly-traded companies. Other income of $8.2 million for the three months ended March 31, 2014 was primarily due to a $9.3 million gain on sale of our investments in certain publicly-traded companies, partially offset by a $1.3 million other-than-temporary impairment relating to our cost basis investments in a privately-held company.

Cash Flows

Comparison of the Three Months Ended March 31, 2015 to the Three Months Ended March 31, 2014



	Three Months Ended
	March 31,
	2015			2014			Change
				(In thousands)
Net cash provided by operating activities	$	76,663		$	77,738		$	(1,075	)
Net cash used in investing activities	(154,243		)	(99,048		)	(55,195		)
Net cash provided by financing activities	96,051			45,841			50,210
Ending cash and cash equivalents balance	64,958			59,121			5,837

Net cash provided by operating activities decreased $1.1 million to $76.7 million for the three months ended March 31, 2015 compared to $77.7 million for the three months ended March 31, 2014. The decrease primarily resulted from timing of cash rent commencements on new leases and a decrease in cash rent related to the sale of the 9911 Belward Campus Drive property in December 2014.

Net cash used in investing activities increased $55.2 million to $154.2 million for the three months ended March 31, 2015 compared to $99.0 million for the three months ended March 31, 2014. The increase primarily resulted from the acquisition of our 307 Westlake property in February 2015 and higher capital expenditures relating to our development projects during the three months ended March 31, 2015 compared to the three months ended March 31, 2014, net of tax credit contributions received during the three months ended March 31, 2014. The increase was partially offset by the decrease in draws on our notes receivable and Construction Loan, which was repaid in May 2014.

Net cash provided by financing activities increased $50.2 million to $96.1 million for the three months ended March 31, 2015 compared to $45.8 million for the three months ended March 31, 2014. The increase primarily resulted from a net draw on our line of credit and an increase in our mortgage note related to construction at our 100 College Street property.

Table of Contents

Funds from Operations

We present funds from operations, or FFO, and FFO excluding acquisition-related expenses, or CFFO, attributable to common shares and OP units because we consider them to be important supplemental measures of our operating performance and believe they are frequently used by securities analysts, investors and other interested parties in the evaluation of REITs, many of which present FFO and CFFO when reporting their results. FFO and CFFO are intended to exclude GAAP historical cost depreciation and amortization of real estate and related assets, which assumes that the value of real estate assets diminishes ratably over time. Historically, however, real estate values have risen or fallen with market conditions. Because FFO and CFFO exclude depreciation and amortization unique to real estate, gains and losses from property dispositions and extraordinary items, and, in the case of CFFO, acquisition-related expenses, they provide performance measures that, when compared year over year, reflect the impact to operations from trends in occupancy rates, rental rates, operating costs, development activities and interest costs, providing perspective not immediately apparent from net income. We compute FFO in accordance with standards established by the Board of Governors of the National Association of Real Estate Investment Trusts, or NAREIT. As defined by NAREIT, FFO represents net income (computed in accordance with GAAP), excluding gains (or losses) from sales of depreciable property, impairment charges on depreciable real estate, real estate related depreciation and amortization (excluding amortization of loan origination costs) and after adjustments for unconsolidated partnerships and joint ventures. Our computations may differ from the methodologies for calculating FFO and CFFO utilized by other equity REITs and, accordingly, may not be comparable to such other REITs. Further, FFO and CFFO do not represent amounts available for management’s discretionary use because of needed capital replacement or expansion, debt service obligations, or other commitments and uncertainties. FFO and CFFO should not be considered alternatives to net income / (loss) (computed in accordance with GAAP) as indicators of our financial performance or to cash flow from operating activities (computed in accordance with GAAP) as indicators of our liquidity, nor are they indicative of funds available to fund our cash needs, including our ability to pay dividends or make distributions.

Our FFO and CFFO attributable to common shares and OP units and a reconciliation to net income for the three months ended March 31, 2015 and 2014 (in thousands, except per share and share data) were as follows:



	Three Months Ended
	March 31,
	2015			2014
Net income attributable to the Company	$	17,345		$	18,833
Adjustments:
Noncontrolling interests in operating partnership (1)	457			521
Depreciation and amortization - unconsolidated partnerships	1,006			373
Depreciation and amortization - consolidated entities	67,080			62,409
Depreciation and amortization - allocable to noncontrolling interest of consolidated joint ventures	(812		)	(441		)
FFO attributable to common shares and units - basic	85,076			81,695
Interest expense on Exchangeable Senior Notes (2)	183			1,688
FFO attributable to common shares and units - diluted	85,259			83,383
Acquisition-related expenses	464			1,250
CFFO attributable to common shares and units - diluted	$	85,723		$	84,633
FFO per share - diluted	$	0.41		$	0.40
CFFO per share - diluted	$	0.41		$	0.41
Weighted-average common shares and units outstanding - diluted (2) (3)	209,233,553			208,581,807


(1)	Net income attributable to noncontrolling interests in the operating partnership is included in net income attributable to unit holders of the operating partnership as reflected in the consolidated financial statements of our operating partnership, included elsewhere herein.


(2)	Reflects interest expense adjustment of the Exchangeable Senior Notes based on the “if converted” method. The three months ended March 31, 2015 and 2014 include 1,194,015 and 10,525,410 shares of common stock, respectively, potentially issuable pursuant to the exchange feature of the Exchangeable Senior Notes based on the “if converted” method.


(3)	The three months ended March 31, 2015 and 2014 include 1,503,390 and 1,510,681 shares of unvested restricted stock, respectively, which are considered anti-dilutive for purposes of calculating diluted earnings per share.

Liquidity and Capital Resources of BioMed Realty Trust, Inc.

Table of Contents

In this “Liquidity and Capital Resources of BioMed Realty Trust, Inc.” section, the term the “Company” refers only to BioMed Realty Trust, Inc. on an unconsolidated basis, and excludes the operating partnership and all other subsidiaries. For further discussion of the liquidity and capital resources of the Company on a consolidated basis, see the section entitled “Liquidity and Capital Resources of BioMed Realty, L.P.” below.

The Company’s business is operated primarily through the operating partnership. The Company issues public equity from time to time, but does not otherwise generate any capital itself or conduct any business itself, other than incurring certain expenses in operating as a public company which are fully reimbursed by the operating partnership. The Company itself does not hold any indebtedness, and its only material asset is its ownership of partnership interests of the operating partnership. The Company’s principal funding requirement is the payment of dividends on its common stock. The Company’s principal source of funding for its dividend payments is distributions it receives from the operating partnership.

As of March 31, 2015, the Company owned an approximate 97.5% partnership interest and other limited partners, including some of our directors, executive officers and their affiliates, owned the remaining 2.5% partnership interest (including LTIP units) in the operating partnership. As the sole general partner of the operating partnership, BioMed Realty Trust, Inc. has the full, exclusive and complete responsibility for the operating partnership’s day-to-day management and control.

The liquidity of the Company is dependent on the operating partnership’s ability to make sufficient distributions to the Company. The primary cash requirement of the Company is its payment of dividends to its stockholders. The Company also guarantees some of the operating partnership’s debt, as discussed further in Note 5 of the Notes to Consolidated Financial Statements included elsewhere herein. If the operating partnership fails to fulfill certain of its debt requirements, which trigger the Company’s guarantee obligations, then the Company will be required to fulfill its cash payment commitments under such guarantees. However, the Company’s only significant asset is its investment in the operating partnership.

We believe the operating partnership’s sources of working capital, specifically its cash flow from operations, and borrowings available under its unsecured line of credit, are adequate for it to make its distribution payments to the Company and, in turn, for the Company to make its dividend payments to its stockholders. However, we cannot assure you that the operating partnership’s sources of capital will continue to be available at all or in amounts sufficient to meet its needs, including its ability to make distribution payments to the Company. The unavailability of capital could adversely affect the operating partnership’s ability to pay its distributions to the Company, which would in turn, adversely affect the Company’s ability to pay cash dividends to its stockholders.

Our short-term liquidity requirements consist primarily of funds to pay for future dividends expected to be paid to the Company’s stockholders, operating expenses and other expenditures directly associated with our properties, interest expense and scheduled principal payments on outstanding indebtedness, general and administrative expenses, construction projects, capital expenditures, tenant improvements and leasing commissions.

The Company may from time to time seek to repurchase or redeem the operating partnership’s outstanding debt, the Company’s shares of common stock or other securities in open market purchases, privately negotiated transactions or otherwise. Such repurchases or redemptions, if any, will depend on prevailing market conditions, our liquidity requirements, contractual restrictions and other factors. The amounts involved may be material.

For the Company to maintain its qualification as a REIT, it must pay dividends to its stockholders aggregating annually at least 90% of its REIT taxable income, excluding net capital gains. While historically the Company has satisfied this distribution requirement by making cash distributions to its stockholders, it may choose to satisfy this requirement by making distributions of cash or other property, including, in limited circumstances, the Company’s own stock. As a result of this distribution requirement, the operating partnership cannot rely on retained earnings to fund its ongoing operations to the same extent that other companies whose parent companies are not REITs can. The Company may need to continue to raise capital in the equity markets to fund the operating partnership’s working capital needs, acquisitions and developments.

The Company is a well-known seasoned issuer with an effective shelf registration statement that allows the Company to register an unspecified amount of various classes of equity securities and the operating partnership to register an unspecified amount of various classes of debt securities. As circumstances warrant, the Company may issue equity from time to time on an opportunistic basis, dependent upon market conditions and available pricing. When the Company receives proceeds from preferred or common equity issuances, it is required by the operating partnership’s partnership agreement to contribute the proceeds from its equity issuances to the operating partnership in exchange for preferred or common partnership units of the operating partnership. The operating partnership may use the proceeds to repay debt, to develop new or existing properties, to acquire properties or for general corporate purposes.

Table of Contents

Liquidity and Capital Resources of BioMed Realty, L.P.

In this “Liquidity and Capital Resources of BioMed Realty, L.P.” section, the terms “we,” “our” and “us” refer to the operating partnership together with its consolidated subsidiaries or the operating partnership and BioMed Realty Trust, Inc. together with their consolidated subsidiaries, as the context requires. BioMed Realty Trust, Inc., or our Parent Company, is our sole general partner and consolidates our results of operations for financial reporting purposes. Because we operate on a consolidated basis with our Parent Company, the section entitled “Liquidity and Capital Resources of BioMed Realty Trust, Inc.” should be read in conjunction with this section to understand our liquidity and capital resources on a consolidated basis.

Our short-term liquidity requirements consist primarily of funds to pay for future dividends expected to be paid to our Parent Company’s stockholders, operating expenses and other expenditures directly associated with our properties, interest expense and scheduled principal payments on outstanding indebtedness, general and administrative expenses, construction projects, capital expenditures, tenant improvements and leasing commissions.

The remaining principal payments due for our consolidated and our proportionate share of unconsolidated indebtedness (excluding debt premiums and discounts) as of March 31, 2015 were as follows (in thousands):



	2015		2016		2017		2018		2019		Thereafter		Total
Consolidated indebtedness:
Principal Amortization	$	7,977	$	10,760	$	9,796	$	9,852	$	5,724	$	35,472	$	79,581
Maturity Payments	21,000		249,531		22,510		37,952		—		80,330		$	411,323
Total mortgage notes payable	28,977		260,291		32,306		47,804		5,724		115,802		490,904

Unsecured line of credit	—		—		—		226,000		—		—		226,000
Term Loan due 2017 - U.S. dollar	—		—		243,596		—		—		—		243,596
Term Loan due 2017 - GBP (1)	—		—		148,030		—		—		—		148,030
Term Loan due 2018	—		—		—		350,000		—		—		350,000
Notes due 2016	—		400,000		—		—		—		—		400,000
Notes due 2019	—		—		—		—		400,000		—		400,000
Notes due 2020	—		—		—		—		—		250,000		250,000
Notes due 2022	—		—		—		—		—		250,000		250,000
Total consolidated indebtedness	28,977		660,291		423,932		623,804		405,724		615,802		2,758,530
Share of unconsolidated indebtedness:
Secured mortgage	1,411		—		—		—		—		—		1,411
Secured construction loan	27,795		—		—		—		—		—		27,795
Total share of unconsolidated indebtedness	29,206		—		—		—		—		—		29,206
Total indebtedness	$	58,183	$	660,291	$	423,932	$	623,804	$	405,724	$	615,802	$	2,787,736


(1)	The principal balance represents the U.S. dollar amount based on the exchange rate of $1.48 to £1.00 at March 31, 2015.

Certain of our mortgage loans include financial covenants which require us to maintain minimum levels of debt service coverage and a minimum amount of net worth. Management believes that we were in compliance with these covenants as of March 31, 2015.

During the three months ended March 31, 2015, at the request of the holders that exercised their exchange right pursuant to the terms of the Exchangeable Senior Notes, our Parent Company issued 5,764,026 shares of its common stock in exchange for the remaining $95.7 million in aggregate principal amount of the Exchangeable Senior Notes.

During the three months ended March 31, 2015 and April 2015, we received $70.8 million in proceeds from sales of investments in publicly-traded companies, resulting in a realized gain on sale of $53.6 million, net of allocation to a noncontrolling interest.

Table of Contents

The credit facilities governing our unsecured line of credit, Term Loan due 2017 and Term Loan due 2018 include certain restrictions and covenants relating to, among other things, overall leverage and unsecured leverage ratios, fixed charge coverage, unsecured debt service coverage, maximum amount of secured indebtedness and certain investment limitations. Management believes that we were in compliance with these covenants as of March 31, 2015.

The terms of the indentures governing the Notes due 2016, the Notes due 2019, the Notes due 2020 and the Notes due 2022 require compliance with various financial covenants, including limits on the amount of total leverage and secured debt maintained by us and which require us to maintain minimum levels of debt service coverage. Management believes that we were in compliance with these covenants as of March 31, 2015.

Our long-term liquidity requirements consist primarily of funds to pay for scheduled debt maturities, construction obligations, renovations, expansions, capital commitments and other non-recurring capital expenditures that need to be made periodically, and the costs associated with acquisitions of properties that we pursue. At March 31, 2015, we had entered into construction contracts and lease agreements, with a remaining commitment totaling approximately $532.1 million related to tenant improvements, leasing commissions and construction-related capital expenditures.

We expect to satisfy our short-term liquidity requirements through our existing working capital and cash provided by our operations, the issuance of long-term secured and unsecured indebtedness, the issuance of additional equity or debt securities and the use of net proceeds from the disposition of non-strategic assets. Our rental revenues, provided by our leases, generally provide cash inflows to meet our debt service obligations, pay general and administrative expenses, and fund regular distributions. We expect to satisfy our long-term liquidity requirements through our existing working capital, cash provided by operations, long-term secured and unsecured indebtedness and the issuance of additional equity or debt securities. We also expect to use funds available under our unsecured line of credit to finance acquisition and development activities and capital expenditures on an interim basis. We also expect to utilize tax credits, grants and other subsidies from time to time to fund development activities. In addition, we have an investment grade credit rating, which we believe will provide us with continued access to the unsecured debt markets, providing us with an additional source of long term financing.

BioMed Realty Trust, Inc.’s total capitalization at March 31, 2015 was approximately $7.5 billion and was comprised of the following (dollars in thousands):



	Shares/Units at	Aggregate Principal Amount or Dollar Value Equivalent		Percent of Total Capitalization
	March 31, 2015	Aggregate Principal Amount or Dollar Value Equivalent		Percent of Total Capitalization
Debt:
Mortgage notes payable (1)		$	490,904	6.6	%
Unsecured senior notes (1)		1,300,000		17.3	%
Unsecured senior term loans (2)		741,626		9.9	%
Unsecured line of credit		226,000		3.0	%
Total debt		2,758,530		36.8	%
Equity:
Common shares, operating partnership and LTIP units outstanding (3)	208,968,528	4,735,227		63.2	%
Total equity		4,735,227		63.2	%
Total capitalization		$	7,493,757	100.0	%


(1)	Amounts exclude unamortized debt premiums and unamortized debt discounts.

(2)

In August 2012, the Operating Partnership converted approximately $156.4 million of outstanding borrowings of the Term Loan due 2017 into British pounds sterling (“GBP”) equal to £100.0 million, which was designated as a net investment hedge to mitigate the risk of fluctuations in foreign currency exchange rates. $148.0 million of the principal balance represents the U.S. dollar amount based on the exchange rate of $1.48 to £1.00 at March 31, 2015.

(3)

Aggregate amount based on the market closing price of the common stock of our Parent Company of $22.66 per share on the last trading day of the quarter. Limited partners who have been issued OP units have the right to require the operating partnership to redeem part or all of their OP units, which right with respect to LTIP units is subject to vesting and the satisfaction of other conditions. We may elect to redeem those OP units in exchange for shares of our Parent Company’s common stock on a one-for-one basis, subject to adjustment. At March 31, 2015, 203,563,054 of the outstanding OP units had been issued to our

Table of Contents

Parent Company upon receipt of the net proceeds from the issuance of an equal number of shares of our Parent Company’s common stock.

Our organizational documents do not limit the amount of indebtedness that we may incur, and we may modify our financing strategy from time to time in light of current economic or market conditions including, but not limited to, the relative costs of debt and equity capital, market conditions for debt and equity securities and fluctuations in the market price of our Parent Company’s common stock. In addition, the terms of the indentures governing our Notes due 2016, Notes due 2019, Notes due 2020 and Notes due 2022, and the credit facilities governing our unsecured line of credit, Term Loan due 2017 and Term Loan due 2018 require compliance with various financial covenants and ratios, which are discussed in detail above and in Note 5 of the Notes to Consolidated Financial Statements contained elsewhere herein.

We may from time to time seek to repurchase or redeem our outstanding debt or OP units (including in connection with the repurchase or redemption of an equivalent number of shares of common stock by our Parent Company) or other securities, and our Parent Company may seek to repurchase or redeem its outstanding shares of common stock or other securities, in each case in open market purchases, privately negotiated transactions or otherwise. Such repurchases or redemptions, if any, will depend on prevailing market conditions, our liquidity requirements, contractual restrictions and other factors. The amounts involved may be material.

Off-Balance Sheet Arrangements

As of March 31, 2015, we had investments in the following unconsolidated partnerships: (1) BioPark Fremont, LLC, which owns a land parcel located in Baltimore; (2) McKellar Court limited partnership, which owns a single tenant occupied property located in San Diego; and (3) two limited liability companies with PREI, which own a portfolio of properties located in Cambridge, Massachusetts (see Note 8 of the Notes to Consolidated Financial Statements included elsewhere herein for more information).

BioPark Fremont, LLC is a VIE; however, we are not the primary beneficiary. We will receive 50% of the operating cash flows and 50% of the gains upon sale of the property. We account for our membership interest using the equity method. The assets of BioPark Fremont, LLC were $3.3 million and $3.1 million at March 31, 2015 and December 31, 2014, respectively. The liabilities of BioPark Fremont, LLC were $2.9 million at each of March 31, 2015 and December 31, 2014. Our equity in net loss of BioPark Fremont, LLC was $27,000 and $19,000 for the three months ended March 31, 2015 and 2014, respectively.

The McKellar Court partnership is a VIE; however, we are not the primary beneficiary. The limited partner at McKellar Court is the only tenant in the property and will bear a disproportionate amount of any losses. We, as the general partner, will receive 22% of the operating cash flows and 75% of the gains upon sale of the property. We account for our general partner interest using the equity method. The assets of the McKellar Court partnership were $13.0 million and $13.4 million at March 31, 2015 and December 31, 2014, respectively. The liabilities were $10.5 million and $10.7 million at March 31, 2015 and December 31, 2014, respectively. Our equity in net income of the McKellar Court partnership was $245,000 and $293,000 for the three months ended March 31, 2015 and 2014, respectively. In December 2009, we provided funding in the form of a promissory note to the McKellar Court partnership in the amount of $10.3 million, which matures at the earlier of (1) January 1, 2020, or (2) the day that the limited partner exercises an option to purchase our ownership interest. Interest-only payments on the promissory note are due monthly at a fixed rate of 8.15% (the rate may adjust higher after January 1, 2015), with the principal balance outstanding due at maturity.

PREI II LLC is a VIE; however, we are not the primary beneficiary. PREI will bear the majority of any losses incurred. PREI I LLC does not qualify as a VIE. In addition, consolidation is not required as we do not control the limited liability companies. In connection with the formation of the PREI joint ventures in April 2007, we contributed 20% of the initial capital. However, the amount of cash flow distributions that we receive may be more or less based on the nature of the circumstances underlying the cash distributions due to provisions in the operating agreements governing the distribution of funds to each member and the occurrence of extraordinary cash flow events. We account for our member interests using the equity method for both limited liability companies. The assets of the PREI joint ventures were $266.3 million and $268.2 million at March 31, 2015 and December 31, 2014, respectively, and the liabilities were $147.1 million and $147.5 million at March 31, 2015 and December 31, 2014, respectively. Our equity in net loss of the PREI joint ventures was $65,000 and $412,000 for the three months ended March 31, 2015 and 2014, respectively.

We are the primary beneficiary in six other VIEs at the following single-tenant properties in which the tenant has a purchase option, which are consolidated and reflected in our consolidated financial statements (in thousands):

Table of Contents



			Net Book Value
Property	Earliest Purchase Option Exercise Price		March 31, 2015		Earliest Purchase Option Exercise Date
Shady Grove Road	$	302,800	$	188,187	Any time before December 1, 2015
300 George Street (1)	127,750		113,913		December 31, 2017
Nancy Ridge (2)	105,853		85,478		May 2, 2017
Other (3)	132,746		108,205		Various
Total	$	669,149	$	495,783


(1)	Purchase option can be exercised on December 31 of each year beginning 2017 through 2031 and on April 30, 2032 with the purchase option exercise price ranging from $127.8 million to $159.7 million, plus adjustments for capital expenditures.


(2)	Includes 6114 - 6154 Nancy Ridge Drive, 6122 - 6126 Nancy Ridge Drive and 6828 Nancy Ridge Drive. Purchase option can be exercised on May 2 of 2017, 2022 and 2027, as well as upon transfer of control. The purchase option exercise price is determined based on a 7.9% capitalization rate on annualized monthly rent at exercise.


(3)	Includes 1701 / 1711 Research Boulevard, Gazelle Court and Faraday Avenue. The purchase options can be exercised at various times between 2016 and 2033 based on fixed-prices, pre-determined internal rate of returns or fair-market value at exercise.

We are also the primary beneficiary of VIEs at ten properties with tax credit structures, which are consolidated and reflected in our consolidated financial statements.

Our proportionate share of outstanding debt related to our unconsolidated partnerships is summarized below (dollars in thousands):



					Principal Amount(1)
Name	Ownership Percentage		Interest Rate(2)		March 31, 2015		December 31, 2014		Maturity Date
BioPark Fremont	50	%	3.7	%	$	1,411	$	1,401	May 1, 2015
PREI I LLC (3)	20	%	2.2	%	27,795		27,795		August 13, 2015
Total					$	29,206	$	29,196


(1)	Amount represents our proportionate share of the total outstanding indebtedness for each of the unconsolidated partnerships.


(2)	Effective or weighted-average interest rate of the outstanding indebtedness as of March 31, 2015.

(3)

Amount represents our proportionate share of a secured loan, which bears interest at a LIBOR-indexed variable rate with a borrowing capacity of up to $139.0 million. The secured loan was executed by a wholly-owned subsidiary of PREI I LLC in connection with the construction of the 650 East Kendall Street property. In accordance with the loan agreement, Prudential Insurance Corporation of America has guaranteed repayment of the secured loan. We have an option to extend the maturity date of the secured loan to August 13, 2016 after satisfying certain conditions and paying an extension fee.

Cash Distribution Policy

We elected to be taxed as a REIT under the Internal Revenue Code of 1986, as amended, or the Code, commencing with our taxable year ended December 31, 2004. To qualify as a REIT, we must meet a number of organizational and operational requirements, including the requirement that we distribute currently at least 90% of our ordinary taxable income to our stockholders. It is our intention to comply with these requirements and maintain our REIT status. As a REIT, we generally will not be subject to U.S. corporate federal, state or local income taxes on taxable income we distribute currently (in accordance with the Code and applicable regulations) to our stockholders. If we fail to qualify as a REIT in any taxable year, we will be subject to U.S. federal, state and local income taxes at regular corporate rates and may not be able to qualify as a REIT for subsequent tax years. Even if we qualify as a REIT for federal income tax purposes, we may be subject to certain foreign, state and local taxes on our income and to federal income and excise taxes on our undistributed taxable income, i.e., taxable income not distributed in the amounts and in the time frames prescribed by the Code and applicable regulations thereunder.

While we most recently paid a dividend on shares of common stock at an annual dividend rate of $1.04 per share, the actual dividend payable in the future will be determined by our board of directors based upon the circumstances at the time of declaration and, as a result, the actual dividend payable in the future may vary from the current rate. The decision to declare and pay dividends on shares of our common stock in the future, as well as the timing, amount and composition of any such future dividends, will be at the sole discretion of our board of directors in light of conditions then existing, including our earnings, financial condition, capital requirements, debt maturities, the availability of debt and equity capital, applicable REIT and legal restrictions and general overall economic conditions and other factors.

Table of Contents

The following table provides historical dividend information for our common stock for the prior two fiscal years and the three months ended March 31, 2015, excluding a special dividend of $0.30 per share declared and paid during the fourth quarter 2014, reflecting a return to stockholders of a portion of the proceeds from the sale of our 9911 Belward Campus Drive property:



Quarter Ended	Date Declared	Date Paid	Dividend per Common Share
March 31, 2013	March 15, 2013	April 15, 2013	$	0.235
June 30, 2013	June 14, 2013	July 15, 2013	0.235
September 30, 2013	September 16, 2013	October 15, 2013	0.235
December 31, 2013	December 12, 2013	January 15, 2014	0.250
March 31, 2014	March 17, 2014	April 15, 2014	0.250
June 30, 2014	June 16, 2014	July 15, 2014	0.250
September 30, 2014	September 16, 2014	October 15, 2014	0.250
December 31, 2014	December 15, 2014	January 15, 2015	0.260
March 31, 2015	March 16, 2015	April 15, 2015	0.260

Inflation

Some of our leases contain provisions designed to mitigate the adverse impact of inflation. These provisions generally increase rental rates during the terms of the leases either at fixed rates or indexed escalations (based on the Consumer Price Index or other measures). We may be adversely impacted by inflation on the leases that do not contain indexed escalation provisions. In addition, most of our leases require the tenant to pay an allocable share of operating expenses, including common area maintenance costs, real estate taxes and insurance. This may reduce our exposure to increases in costs and operating expenses resulting from inflation, assuming our properties remain leased and tenants fulfill their obligations to reimburse us for such expenses.

Our unsecured line of credit, portions of our Term Loan due 2017 and Term Loan due 2018, the outstanding balance of a mortgage secured by a property in Connecticut and our proportionate share of the outstanding balance of the PREI joint ventures’ secured construction loan bear interest at variable rates, which will be influenced by changes in short-term interest rates, and will be sensitive to inflation.

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

Our future income, cash flows and fair-values relevant to financial instruments depend upon prevailing market interest rates. Market risk is the exposure to loss resulting from changes in interest rates, foreign currency exchange rates, commodity prices and equity prices. Many factors, including governmental monetary and tax policies, domestic and international economic and political considerations and other factors that are beyond our control contribute to interest rate risk, equity price risk and foreign currency exchange rate risk.

Interest Rate Risk

As of March 31, 2015, our consolidated debt consisted of the following (dollars in thousands):



					Effective Interest
			Percent of		Rate at
	Principal Balance (1)		Total Debt		March 31, 2015
Fixed interest rate (2)	$	1,705,573	61.6	%	4.31	%
Variable interest rate - hedged (3)	548,030		19.8	%	2.21	%
Variable interest rate - unhedged (4)	511,478		18.6	%	1.53	%
Total/weighted-average effective interest rate	$	2,765,081	100.0	%	3.38	%


(1)	Principal balance includes only consolidated indebtedness.


(2)	Includes eleven mortgage notes payable secured by certain of our properties (including unamortized premiums), our Notes due 2016 (including unamortized debt discount), our Notes due 2019 (including unamortized debt discount), our Notes due 2020 (including unamortized debt discount) and our Notes due 2022 (including unamortized debt discount).

(3)

Includes the hedged portions of our Term Loan due 2017 and Term Loan due 2018, which bear interest at LIBOR-indexed variable interest rates, plus a credit spread. On August 2, 2012, we converted approximately $156.4 million of outstanding borrowings of the Term Loan due 2017 into GBP equal to £100.0 million. The principal balance represents the U.S. dollar amount based on the exchange rate of $1.48 to £1.00 at March 31, 2015. The stated effective rate for the variable interest hedged debt includes the impact of our interest rate swap agreements. We have entered into four U.S. dollar interest rate swaps, which are intended to have the effect of initially fixing the interest rate on $200.0 million of the outstanding amount under our Term Loan due 2017 at a weighted-average interest rate of approximately 2.39% for the remaining term of the Term Loan due 2017 (including applicable credit spreads for the underlying debt), subject to adjustment based on our credit ratings. We have entered into two GBP interest rate swaps, which are intended to have the effect of initially fixing the interest rate on £100.0 million of the outstanding amount under our Term Loan due 2017 at approximately 2.14% for the remaining term of the Term Loan due 2017 (including applicable credit spreads for the underlying debt), subject to adjustment based on our credit ratings. On September 25, 2013, we entered into three U.S. dollar interest rate swaps, which are intended to have the effect of initially fixing the interest rate on $200.0 million of the outstanding amount under our Term Loan due 2018 at a weighted-average interest rate of approximately 1.90% through October 1, 2016 (including applicable credit spreads for the underlying debt), subject to adjustment based on our credit ratings.


(4)	Includes one variable rate mortgage, the unhedged portions of our Term Loan due 2017 and Term Loan due 2018 and our unsecured line of credit, which bear interest at LIBOR-indexed variable interest rates, plus a credit spread.

To determine the fair-value of our outstanding consolidated indebtedness, we utilize quoted market prices to estimate the fair-value, when available. If quoted market prices are not available, we calculate the fair-value of our mortgage notes payable and other fixed-rate debt based on an estimate of current lending rates, assuming the debt is outstanding through maturity and considering the notes’ collateral. In determining the current market rate for fixed-rate debt, a market credit spread is added to the quoted yields on federal government treasury securities with similar terms to debt. In determining the current market rate for variable-rate debt,

Table of Contents

a market credit spread is added to the current effective interest rate. At March 31, 2015, the fair-value of all fixed-rate debt was estimated to be $1.8 billion compared to the net carrying value of $1.7 billion (including debt premiums and discounts). At March 31, 2015, both the fair-value and carrying value of all variable-rate debt was estimated to be $1.1 billion. We do not believe that the interest rate risk represented by our fixed-rate debt or the risk of changes in the credit spread related to our variable-rate debt was material as of March 31, 2015 in relation to total assets of $6.3 billion and equity market capitalization of $4.7 billion of BioMed Realty Trust, Inc.’s common stock and BioMed Realty, L.P.’s OP units.

Based on the unhedged outstanding balances of our unsecured line of credit, our Term Loan due 2017, our Term Loan due 2018 and our proportionate share of the outstanding balance of the PREI joint ventures’ secured construction loan at March 31, 2015, a 1.0% change in interest rates would change our interest costs by approximately $5.4 million per year. This amount was determined by considering the impact of hypothetical interest rates on our financial instruments. This analysis does not consider the effect of any change in overall economic activity that could occur in that environment. Further, in the event of a change of the magnitude discussed above, we may take actions to further mitigate our exposure to the change. However, due to the uncertainty of the specific actions that would be taken and their possible effects, this analysis assumes no changes in our financial structure.

In order to modify and manage the interest rate characteristics of our outstanding debt and to limit the effects of interest rate risks on our operations, we may utilize a variety of financial instruments, including interest rate swaps, caps and treasury locks in order to mitigate our interest rate risk on a related financial instrument. The use of these types of instruments to hedge our exposure to changes in interest rates carries additional risks, including counterparty credit risk, the enforceability of hedging contracts and the risk that unanticipated and significant changes in interest rates will cause a significant loss of basis in the contract. To limit counterparty credit risk we will seek to enter into such agreements with major financial institutions with high credit ratings. There can be no assurance that we will be able to adequately protect against the foregoing risks and will ultimately realize an economic benefit that exceeds the related amounts incurred in connection with engaging in such hedging activities. We do not enter into such contracts for speculative or trading purposes.

Equity Price Risk

We have exposure to equity price market risk because of our equity investments in certain publicly-traded companies and privately-held entities. We classify investments in publicly-traded companies as “available for sale” and, consequently, record them on our condensed consolidated balance sheets at fair-value, with unrealized gains or losses reported as a component of accumulated other comprehensive income or loss. Investments in privately-held entities are generally accounted for under the cost method because we do not influence any of the operating or financial policies of the entities in which we invest. For all investments, we recognize other-than-temporary declines in value against earnings in the same period during which the decline in value was deemed to have occurred. There is no assurance that future declines in value will not have a material adverse impact on our future results of operations. A 10% decrease in the fair-value of our equity investments as of March 31, 2015, would equal approximately $13.0 million.

Foreign Currency Exchange Rate Risk

We have exposure to foreign currency exchange rate risk related to our subsidiary operating in the United Kingdom. The functional currency of our foreign subsidiary is GBP. Gains or losses resulting from the translation of our foreign subsidiary’s balance sheet and statement of income are included in other comprehensive income. Gains or losses will be reflected in our statements of income when there is a sale of our investment in these operations or upon a complete or substantially complete liquidation of the investment. For the three months ended March 31, 2015 and 2014, total revenues from our foreign subsidiary were $4.2 million and $4.8 million, respectively, which represented 2.4% and 2.8% of our total revenues for the respective periods. Our net investment in properties outside the United States was $203.7 million and $200.2 million as of March 31, 2015 and December 31, 2014, respectively. On August 2, 2012, we converted a portion of the outstanding borrowings of our Term Loan due 2017 into GBP, which we designated as a net investment hedge to mitigate our risk to fluctuations in foreign currency exchange rates. As a result, our unhedged net investment in properties outside the United States was $55.6 million as of March 31, 2015.

Table of Contents

ITEM 4. CONTROLS AND PROCEDURES

Controls and Procedures (BioMed Realty Trust, Inc.)

BioMed Realty Trust, Inc. maintains disclosure controls and procedures that are designed to ensure that information required to be disclosed in its reports under the Securities Exchange Act of 1934, as amended, or the Exchange Act, is recorded, processed, summarized and reported within the time periods specified in the Securities and Exchange Commission’s rules and forms and that such information is accumulated and communicated to its management, including BioMed Realty Trust, Inc.’s Chief Executive Officer and Chief Financial Officer, as appropriate, to allow for timely decisions regarding required disclosure. In designing and evaluating the disclosure controls and procedures, management recognizes that any controls and procedures, no matter how well designed and operated, can provide only reasonable assurance of achieving the desired control objectives, and management is required to apply its judgment in evaluating the cost-benefit relationship of possible controls and procedures. Also, BioMed Realty Trust, Inc. has investments in unconsolidated entities. As BioMed Realty Trust, Inc. manages these entities, its disclosure controls and procedures with respect to such entities are essentially consistent with those it maintains with respect to its consolidated entities.

As required by Rule 13a-15(b) under the Exchange Act, BioMed Realty Trust, Inc. carried out an evaluation, under the supervision and with the participation of its management, including BioMed Realty Trust, Inc.’s Chief Executive Officer and Chief Financial Officer, of the effectiveness of the design and operation of BioMed Realty Trust, Inc.’s disclosure controls and procedures as of the end of the period covered by this report. Based on the foregoing, BioMed Realty Trust, Inc.’s Chief Executive Officer and Chief Financial Officer concluded that BioMed Realty Trust, Inc.’s disclosure controls and procedures were effective at the reasonable assurance level.

There has been no change in BioMed Realty Trust, Inc.’s internal control over financial reporting during the quarter ended March 31, 2015 that has materially affected, or is reasonably likely to materially affect, BioMed Realty Trust, Inc.’s internal control over financial reporting.

Controls and Procedures (BioMed Realty, L.P.)

BioMed Realty, L.P. maintains disclosure controls and procedures that are designed to ensure that information required to be disclosed in its reports under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the Securities and Exchange Commission’s rules and forms and that such information is accumulated and communicated to its management, including BioMed Realty Trust, Inc.’s Chief Executive Officer and Chief Financial Officer, as appropriate, to allow for timely decisions regarding required disclosure. In designing and evaluating the disclosure controls and procedures, management recognizes that any controls and procedures, no matter how well designed and operated, can provide only reasonable assurance of achieving the desired control objectives, and management is required to apply its judgment in evaluating the cost-benefit relationship of possible controls and procedures. Also, BioMed Realty, L.P. has investments in unconsolidated entities. As BioMed Realty, L.P. manages these entities, its disclosure controls and procedures with respect to such entities are essentially consistent with those it maintains with respect to its consolidated entities.

As required by 13a-15(b) under the Exchange Act, BioMed Realty, L.P. carried out an evaluation, under the supervision and with the participation of its management, including BioMed Realty Trust, Inc.’s Chief Executive Officer and Chief Financial Officer, of the effectiveness of the design and operation of BioMed Realty, L.P.’s disclosure controls and procedures as of the end of the period covered by this report. Based on the foregoing, BioMed Realty Trust, Inc.’s Chief Executive Officer and Chief Financial Officer concluded that BioMed Realty, L.P.’s disclosure controls and procedures were effective at the reasonable assurance level.

There has been no change in BioMed Realty, L.P.’s internal control over financial reporting during the quarter ended March 31, 2015 that has materially affected, or is reasonably likely to materially affect, BioMed Realty, L.P.’s internal control over financial reporting.

Table of Contents

PART II - OTHER INFORMATION

ITEM 1. LEGAL PROCEEDINGS

Although we are involved in legal proceedings arising in the ordinary course of business, we are not currently a party to any legal proceedings nor is any legal proceeding threatened against us that we believe would have a material adverse effect on our financial position, results of operations or liquidity.

ITEM 1A. RISK FACTORS

In addition to the other information set forth in this report, you should carefully consider the factors discussed in Part I, "Item 1A. Risk Factors" in our annual report on Form 10-K for the year ended December 31, 2014, which could materially affect our business, financial condition and/or results of operations. There have been no material changes to the risk factors described in the "Risk Factors" section in our annual report on Form 10-K for the year ended December 31, 2014. The risks described in our annual report on Form 10-K are not the only risks facing our company. Additional risks and uncertainties not currently known to us or that we currently deem to be immaterial also may materially adversely affect our business, financial condition and/or results of operations.

ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS

Unregistered Sales of Equity Securities and Use of Proceeds (BioMed Realty Trust, Inc.)

On January 26, 2015 and January 27, 2015, at the request of the holders that exercised their exchange right pursuant to the terms of our Exchangeable Senior Notes, our Parent Company issued 359,293 shares of its common stock in exchange for approximately $6.0 million in aggregate principal amount of the Exchangeable Senior Notes. The shares were issued in reliance on the exemption from registration provided by Section 4(a)(2) of the Securities Act of 1933, as amended, and the rules and regulations promulgated thereunder, or the Securities Act.

Unregistered Sales of Equity Securities and Use of Proceeds (BioMed Realty L.P.)

During the three months ended March 31, 2015, our Parent Company issued, net of forfeitures, an aggregate of 356,596 shares of its common stock in connection with restricted stock awards under its incentive award plan for no cash consideration. For each share of common stock issued by our Parent Company in connection with such an award, the operating partnership issued a restricted operating partnership unit or operating partnership unit, as applicable, to our Parent Company. During the three months ended March 31, 2015, the operating partnership issued an aggregate of 356,596 restricted operating partnership units or operating partnership units, as applicable, to our Parent Company, as required by the operating partnership's partnership agreement, in reliance on the exemption from registration provided by Section 4(a)(2) of the Securities Act.

On January 26, 2015 and January 27, 2015, in connection with the exchange of our Exchangeable Senior Notes discussed above, for each share of common stock issued by our Parent Company, the operating partnership issued an operating partnership unit to our Parent Company. On those dates, the operating partnership issued an aggregate of 356,596 operating partnership units to our Parent Company, as required by the operating partnership’s partnership agreement, in reliance on the exemption from registration provided by Section 4(a)(2) of the Securities Act.

ITEM 3. DEFAULTS UPON SENIOR SECURITIES

None.

ITEM 4. MINE SAFETY DISCLOSURES

Not applicable.

ITEM 5. OTHER INFORMATION

None

Table of Contents

ITEM 6. EXHIBITS



Exhibit Number		Description of Exhibit
10.1		Change in Control and Severance Agreement, dated as of April 10, 2015, among BioMed Realty Trust, Inc., BioMed Realty, L.P. and James R. Berens.
10.2		Change in Control and Severance Agreement, dated as of February 10, 2015, among BioMed Realty Trust, Inc., BioMed Realty, L.P. and John P. Bonanno.
10.3		Change in Control and Severance Agreement, dated as of August 28, 2013, among BioMed Realty Trust, Inc., BioMed Realty, L.P. and Jonathan P. Klassen.
10.4		Change in Control and Severance Agreement, dated as of August 28, 2013, among BioMed Realty Trust, Inc., BioMed Realty, L.P. and Karen A. Sztraicher.
10.5		Annual Incentive Bonus Plan.
10.6		Employment Transition and Consulting Agreement effective as of February 25, 2015 among BioMed Realty Trust, Inc., BioMed Realty, L.P. and Kent Griffin.(1)
10.7		Employment Transition and Consulting Agreement effective as of December 30, 2014 among BioMed Realty Trust, Inc., BioMed Realty, L.P. and Matthew G. McDevitt.(2)
31.1		Certifications of Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
31.2		Certifications of Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
32.1		Certifications of Chief Executive Officer and Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
101.INS		XBRL Instance Document.
101.SCH		XBRL Taxonomy Extension Schema Document.
101.CAL		XBRL Taxonomy Extension Calculation Linkbase Document.
101.DEF		XBRL Taxonomy Extension Definition Linkbase Document.
101.LAB		XBRL Taxonomy Extension Label Linkbase Document.
101.PRE		XBRL Taxonomy Extension Presentation Linkbase Document.

______________

(1) Incorporated herein by reference to BioMed Realty Trust, Inc.’s and BioMed Realty, L.P.’s Current Report on Form 8-K filed with the Securities and Exchange Commission on February 25, 2015.

(2) Incorporated herein by reference to BioMed Realty Trust, Inc.’s and BioMed Realty, L.P.’s Current Report on Form 8-K filed with the Securities and Exchange Commission on January 2, 2015.

Table of Contents

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrants have duly caused this report to be signed on their behalf by the undersigned, thereunto duly authorized.



BIOMED REALTY TRUST, INC.		BIOMED REALTY, L.P.
		By: BioMed Realty Trust, Inc.
		Its general partner

/s/ ALAN D. GOLD		/s/ ALAN D. GOLD
Alan D. Gold		Alan D. Gold
Chairman of the Board, President and		Chairman of the Board, President and
Chief Executive Officer		Chief Executive Officer
(Principal Executive Officer)		(Principal Executive Officer)

/s/ GREG N. LUBUSHKIN		/s/ GREG N. LUBUSHKIN
Greg N. Lubushkin		Greg N. Lubushkin
Chief Financial Officer		Chief Financial Officer
(Principal Financial Officer)		(Principal Financial Officer)

Dated:	April 29, 2015	Dated:	April 29, 2015