XML 48 R31.htm IDEA: XBRL DOCUMENT v2.4.0.8
Real Estate (Tables)
12 Months Ended
Dec. 31, 2013
Real Estate Properties [Line Items]  
Schedule of Property Subject to or Available for Operating Lease [Table Text Block]
Real estate consisted of the following at December 31 (in thousands):
 
 
 
2013
 
2012
Land
 
$
4,450,532

 
$
2,605,162

Land held for future development
 
297,376

 
275,094

Buildings and improvements
 
11,065,113

 
9,517,343

Tenant improvements
 
1,617,401

 
1,435,508

Furniture, fixtures and equipment
 
25,164

 
23,441

Construction in progress
 
1,523,179

 
1,036,780

Total
 
18,978,765

 
14,893,328

Less: Accumulated depreciation
 
(3,161,571
)
 
(2,934,160
)
 
 
$
15,817,194

 
$
11,959,168

Pro Forma In Connection With Acquisition
The accompanying unaudited pro forma information for the years ended December 31, 2013 and 2012 is presented as if the operating property acquisitions of (1) Mountain View Research Park and Mountain View Technology Park on April 10, 2013 and the approximately $26.5 million gain on consolidation and (2) 767 Fifth Avenue (the General Motors Building) on May 31, 2013 and the approximately $359.5 million gain on consolidation, had occurred on January 1, 2012. This unaudited pro forma information is based upon the historical consolidated financial statements of the Company and should be read in conjunction with the consolidated financial statements and notes thereto. This pro forma information does not purport to represent what the actual results of operations of the Company would have been had the above occurred, nor do they purport to predict the results of operations of future periods.
Pro Forma (Unaudited)
Year ended December 31,
(in thousands, except per share data)
2013
 
2012
Total revenue
$
2,257,098

 
$
2,149,391

Income from continuing operations
$
302,354

 
$
634,457

Net income attributable to Boston Properties, Inc.
$
400,017

 
$
626,174

Basic earnings per share:
 
 
 
Net income per share attributable to Boston Properties, Inc.
$
2.58

 
$
4.15

Diluted earnings per share:
 
 
 
Net income per share attributable to Boston Properties, Inc.
$
2.57

 
$
4.13

Summary Of The Discontinued Operations
The following table summarizes the income from discontinued operations related to One Preserve Parkway, 10 & 20 Burlington Mall Road, 1301 New York Avenue, 303 Almaden Boulevard, Montvale Center and Bedford Business Park and the related gains on sales of real estate, gain on forgiveness of debt and impairment loss for the years ended December 31, 2013, 2012 and 2011:
 
 
For the year ended December 31,
 
2013
 
2012
 
2011
 
(in thousands)
Total revenue
$
20,138

 
$
32,607

 
$
36,734

Expenses
 
 
 
 
 
Operating
6,996

 
12,038

 
13,818

Depreciation and amortization
4,760

 
8,169

 
9,442

Total expenses
11,756

 
20,207

 
23,260

Operating income
8,382

 
12,400

 
13,474

Other expense
 
 
 
 
 
       Interest expense
360

 
2,594

 
2,598

Income from discontinued operations
$
8,022

 
$
9,806

 
$
10,876

Noncontrolling interest in income from discontinued operations – common units of the Operating Partnership
(803
)
 
(1,031
)
 
(1,243
)
Income from discontinued operations attributable to Boston Properties, Inc.
$
7,219

 
$
8,775

 
$
9,633

 
 
 
 
 
 
Gains on sales of real estate from discontinued operations
$
112,829

 
$
36,877

 
$

Gain on forgiveness of debt from discontinued operations
20,182

 

 

Impairment loss from discontinued operations
(3,241
)
 

 

Noncontrolling interest in gains on sales of real estate, gain on forgiveness of debt and impairment loss from discontinued operations – common units of the Operating Partnership
(13,348
)
 
(4,044
)
 

Gains on sales of real estate, gain on forgiveness of debt and impairment loss from discontinued operations attributable to Boston Properties, Inc.
$
116,422

 
$
32,833

 
$

Mountain View Research And Technology Parks [Member]
 
Real Estate Properties [Line Items]  
Schedule Of Allocation Of The Aggregate Purchase Price Of Acquisition
The following table summarizes the allocation of the aggregate purchase price of Mountain View Research Park and Mountain View Technology Park at the date of acquisition (in thousands) in accordance with the guidance in ASC 805 "Business Combinations."
 
Land
$
126,521

Building and improvements
82,451

Tenant improvements
7,326

In-place lease intangibles
23,279

Above-market rents
843

Below-market rents
(7,336
)
Net assets acquired
$
233,084


767 5th Avenue (The General Motors Building) [Member]
 
Real Estate Properties [Line Items]  
Schedule Of Allocation Of The Aggregate Purchase Price Of Acquisition
The following table summarizes the allocation of the aggregate purchase price of 767 Fifth Avenue (the General Motors Building) at the date of consolidation on May 31, 2013 (in thousands) in accordance with the guidance in ASC 805 "Business Combinations."
.
Real estate and related intangibles recorded upon consolidation
 
 
     Land
$
1,796,252

 
     Building and improvements
1,447,446

 
     Tenant improvements
85,208

 
     In-place lease intangibles
357,781

 
     Above market rents
101,897

 
     Below market rents
(239,641
)
 
     Above market assumed debt adjustments
(192,943
)
 
 
$
3,356,000

 
Debt recorded upon consolidation
 
 
     Mortgage notes payable
$
(1,300,000
)
 
     Mezzanine notes payable

(306,000
)
 
     Members' notes payable
(450,000
)
(1)
 
$
(2,056,000
)
 
 
 
 
Working capital recorded upon consolidation
 
 
     Cash and cash equivalents
$
79,468

 
     Cash held in escrows
2,403

 
     Tenant and other receivables
7,104

 
     Prepaid expenses and other assets
4,269

 
     Accounts payable and accrued expenses
(2,418
)
 
     Accrued interest payable
(182,369
)
(2)
     Other liabilities
(6,304
)
 
 
$
(97,847
)
 
 
 
 
Noncontrolling interest recorded upon consolidation
 
 
     Noncontrolling interests
$
(520,000
)
 
     Noncontrolling interests - working capital
39,139

 
 
$
(480,861
)
 
 
 
 
Net assets recorded upon consolidation
$
721,292

 
_______________
(1) The Company's member loan totaling $270.0 million eliminates in consolidation.
(2) The Company's share of the accrued interest payable on the members' loans totaling approximately $105.5 million eliminates in consolidation.