XML 53 R32.htm IDEA: XBRL DOCUMENT v3.3.1.900
Real Estate (Tables)
12 Months Ended
Dec. 31, 2015
Real Estate Properties [Line Items]  
Schedule of Property Subject to or Available for Operating Lease [Table Text Block]
Boston Properties, Inc.
Real estate consisted of the following at December 31 (in thousands):
 
 
2015
 
2014
Land
 
$
4,806,021

 
$
4,785,772

Land held for future development
 
252,195

 
268,114

Buildings and improvements
 
11,709,285

 
11,666,105

Tenant improvements
 
1,920,247

 
1,752,115

Furniture, fixtures and equipment
 
29,852

 
27,986

Construction in progress
 
763,935

 
736,311

Total
 
19,481,535

 
19,236,403

Less: Accumulated depreciation
 
(3,925,894
)
 
(3,547,659
)
 
 
$
15,555,641

 
$
15,688,744


Boston Properties Limited Partnership
Real estate consisted of the following at December 31 (in thousands):
 
 
2015
 
2014
Land
 
$
4,700,793

 
$
4,680,181

Land held for future development
 
252,195

 
268,114

Buildings and improvements
 
11,394,119

 
11,349,851

Tenant improvements
 
1,920,247

 
1,752,115

Furniture, fixtures and equipment
 
29,852

 
27,986

Construction in progress
 
763,935

 
736,311

Total
 
19,061,141

 
18,814,558

Less: Accumulated depreciation
 
(3,846,816
)
 
(3,476,321
)
 
 
$
15,214,325

 
$
15,338,237

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 and Montvale Center and the related gains on sales of real estate, gain on forgiveness of debt and impairment loss for the year ended December 31, 2013: 
Boston Properties, Inc.
 
For the year ended December 31, 2013
 
(in thousands)
Total revenue
$
20,138

Expenses
 
Operating
6,996

Depreciation and amortization
4,760

Total expenses
11,756

Operating income
8,382

Other expense
 
Interest expense
360

Income from discontinued operations
$
8,022

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

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

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


Boston Properties Limited Partnership
 
For the year ended December 31, 2013
 
(in thousands)
Total revenue
$
20,138

Expenses
 
Operating
6,996

Depreciation and amortization
4,760

Total expenses
11,756

Operating income
8,382

Other expense
 
        Interest expense
360

Income from discontinued operations attributable to Boston Properties Limited Partnership
$
8,022

Gains on sales of real estate from discontinued operations attributable to Boston Properties Limited Partnership
$
115,459

Gain on forgiveness of debt from discontinued operations attributable to Boston Properties Limited Partnership
$
20,736

Impairment loss from discontinued operations attributable to Boston Properties Limited Partnership
$
(2,852
)

Pro Forma In Connection With Acquisition
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. Additional information for these transactions are provided below.
Boston Properties, Inc.
Pro Forma (Unaudited)
Year ended December 31, 2013
(in thousands, except per share data)
 
Total revenue
$
2,257,098

Income from continuing operations
$
302,354

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

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

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


Boston Properties Limited Partnership
Pro Forma (Unaudited)
Year ended December 31, 2013
(in thousands, except per unit data)
 
Total revenue
$
2,257,098

Income from continuing operations
$
314,307

Net income attributable to Boston Properties Limited Partnership
$
452,813

Basic earnings per unit:
 
Net income per unit attributable to Boston Properties Limited Partnership
$
2.68

Diluted earnings per unit:
 
Net income per unit attributable to Boston Properties Limited Partnership
$
2.67

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 Fifth Avenue (the General Motors Building)  
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.