| Schedule Of Segment Information By Geographic Area And Property Type |
Information by geographic area and property type (dollars in thousands): For the three months ended June 30, 2013: | | | | | | | | | | | | | | | | | | | | | | | | | | Boston | | New York | | Princeton | | San Francisco | | Washington, DC | | Total | Rental Revenue: | | | | | | | | | | | | Class A Office | $ | 164,855 |
| | $ | 143,305 |
| | $ | 14,853 |
| | $ | 53,331 |
| | $ | 99,621 |
| | $ | 475,965 |
| Office/Technical | 5,538 |
| | — |
| | — |
| | 5,327 |
| | 4,031 |
| | 14,896 |
| Residential | 1,065 |
| | — |
| | — |
| | — |
| | 4,419 |
| | 5,484 |
| Hotel | 11,118 |
| | — |
| | — |
| | — |
| | — |
| | 11,118 |
| Total | 182,576 |
| | 143,305 |
| | 14,853 |
| | 58,658 |
| | 108,071 |
| | 507,463 |
| % of Grand Totals | 35.98 | % | | 28.24 | % | | 2.93 | % | | 11.56 | % | | 21.29 | % | | 100.0 | % | Rental Expenses: | | | | | | | | | | | | Class A Office | 63,181 |
| | 48,205 |
| | 7,667 |
| | 21,264 |
| | 32,920 |
| | 173,237 |
| Office/Technical | 1,627 |
| | — |
| | — |
| | 1,116 |
| | 1,027 |
| | 3,770 |
| Residential | 407 |
| | — |
| | — |
| | — |
| | 2,423 |
| | 2,830 |
| Hotel | 7,335 |
| | — |
| | — |
| | — |
| | — |
| | 7,335 |
| Total | 72,550 |
| | 48,205 |
| | 7,667 |
| | 22,380 |
| | 36,370 |
| | 187,172 |
| % of Grand Totals | 38.76 | % | | 25.75 | % | | 4.10 | % | | 11.96 | % | | 19.43 | % | | 100.0 | % | Net operating income | $ | 110,026 |
| | $ | 95,100 |
| | $ | 7,186 |
| | $ | 36,278 |
| | $ | 71,701 |
| | $ | 320,291 |
| % of Grand Totals | 34.35 | % | | 29.69 | % | | 2.24 | % | | 11.33 | % | | 22.39 | % | | 100.0 | % |
For the three months ended June 30, 2012: | | | | | | | | | | | | | | | | | | | | | | | | | | Boston | | New York | | Princeton | | San Francisco | | Washington, DC | | Total | Rental Revenue: | | | | | | | | | | | | Class A Office | $ | 157,642 |
| | $ | 122,657 |
| | $ | 15,617 |
| | $ | 52,102 |
| | $ | 88,740 |
| | $ | 436,758 |
| Office/Technical | 5,744 |
| | — |
| | — |
| | 144 |
| | 4,054 |
| | 9,942 |
| Residential | 1,013 |
| | — |
| | — |
| | — |
| | 4,023 |
| | 5,036 |
| Hotel | 10,049 |
| | — |
| | — |
| | — |
| | — |
| | 10,049 |
| Total | 174,448 |
| | 122,657 |
| | 15,617 |
| | 52,246 |
| | 96,817 |
| | 461,785 |
| % of Grand Totals | 37.78 | % | | 26.56 | % | | 3.38 | % | | 11.31 | % | | 20.97 | % | | 100.0 | % | Rental Expenses: | | | | | | | | | | | | Class A Office | 60,504 |
| | 38,936 |
| | 7,691 |
| | 20,507 |
| | 28,306 |
| | 155,944 |
| Office/Technical | 1,652 |
| | — |
| | — |
| | 38 |
| | 964 |
| | 2,654 |
| Residential | 367 |
| | — |
| | — |
| | — |
| | 2,207 |
| | 2,574 |
| Hotel | 6,616 |
| | — |
| | — |
| | — |
| | — |
| | 6,616 |
| Total | 69,139 |
| | 38,936 |
| | 7,691 |
| | 20,545 |
| | 31,477 |
| | 167,788 |
| % of Grand Totals | 41.21 | % | | 23.21 | % | | 4.58 | % | | 12.24 | % | | 18.76 | % | | 100.0 | % | Net operating income | $ | 105,309 |
| | $ | 83,721 |
| | $ | 7,926 |
| | $ | 31,701 |
| | $ | 65,340 |
| | $ | 293,997 |
| % of Grand Totals | 35.82 | % | | 28.48 | % | | 2.70 | % | | 10.78 | % | | 22.22 | % | | 100.0 | % |
For the six months ended June 30, 2013: | | | | | | | | | | | | | | | | | | | | | | | | | | Boston | | New York | | Princeton | | San Francisco | | Washington, DC | | Total | Rental Revenue: | | | | | | | | | | | | Class A Office | $ | 326,358 |
| | $ | 265,401 |
| | $ | 31,280 |
| | $ | 106,002 |
| | $ | 197,486 |
| | $ | 926,527 |
| Office/Technical | 11,191 |
| | — |
| | — |
| | 5,478 |
| | 8,074 |
| | 24,743 |
| Residential | 2,132 |
| | — |
| | — |
| | — |
| | 8,930 |
| | 11,062 |
| Hotel | 19,409 |
| | — |
| | — |
| | — |
| | — |
| | 19,409 |
| Total | 359,090 |
| | 265,401 |
| | 31,280 |
| | 111,480 |
| | 214,490 |
| | 981,741 |
| % of Grand Totals | 36.58 | % | | 27.03 | % | | 3.19 | % | | 11.35 | % | | 21.85 | % | | 100.0 | % | Rental Expenses: | | | | | | | | | | | | Class A Office | 128,913 |
| | 90,092 |
| | 15,314 |
| | 41,136 |
| | 64,843 |
| | 340,298 |
| Office/Technical | 3,414 |
| | — |
| | — |
| | 1,151 |
| | 2,031 |
| | 6,596 |
| Residential | 850 |
| | — |
| | — |
| | — |
| | 4,713 |
| | 5,563 |
| Hotel | 14,379 |
| | — |
| | — |
| | — |
| | — |
| | 14,379 |
| Total | 147,556 |
| | 90,092 |
| | 15,314 |
| | 42,287 |
| | 71,587 |
| | 366,836 |
| % of Grand Totals | 40.22 | % | | 24.56 | % | | 4.17 | % | | 11.53 | % | | 19.52 | % | | 100.0 | % | Net operating income | $ | 211,534 |
| | $ | 175,309 |
| | $ | 15,966 |
| | $ | 69,193 |
| | $ | 142,903 |
| | $ | 614,905 |
| % of Grand Totals | 34.40 | % | | 28.51 | % | | 2.60 | % | | 11.25 | % | | 23.24 | % | | 100.0 | % |
For the six months ended June 30, 2012: | | | | | | | | | | | | | | | | | | | | | | | | | | Boston | | New York | | Princeton | | San Francisco | | Washington, DC | | Total | Rental Revenue: | | | | | | | | | | | | Class A Office | $ | 298,650 |
| | $ | 240,246 |
| | $ | 30,467 |
| | $ | 102,766 |
| | $ | 179,137 |
| | $ | 851,266 |
| Office/Technical | 11,343 |
| | — |
| | — |
| | 196 |
| | 8,146 |
| | 19,685 |
| Residential | 1,896 |
| | — |
| | — |
| | — |
| | 7,621 |
| | 9,517 |
| Hotel | 16,865 |
| | — |
| | — |
| | — |
| | — |
| | 16,865 |
| Total | 328,754 |
| | 240,246 |
| | 30,467 |
| | 102,962 |
| | 194,904 |
| | 897,333 |
| % of Grand Totals | 36.64 | % | | 26.77 | % | | 3.40 | % | | 11.47 | % | | 21.72 | % | | 100.0 | % | Rental Expenses: | | | | | | | | | | | | Class A Office | 118,337 |
| | 77,443 |
| | 15,049 |
| | 39,924 |
| | 55,747 |
| | 306,500 |
| Office/Technical | 3,152 |
| | — |
| | — |
| | 62 |
| | 2,011 |
| | 5,225 |
| Residential | 757 |
| | — |
| | — |
| | — |
| | 4,532 |
| | 5,289 |
| Hotel | 12,715 |
| | — |
| | — |
| | — |
| | — |
| | 12,715 |
| Total | 134,961 |
| | 77,443 |
| | 15,049 |
| | 39,986 |
| | 62,290 |
| | 329,729 |
| % of Grand Totals | 40.93 | % | | 23.49 | % | | 4.56 | % | | 12.13 | % | | 18.89 | % | | 100.0 | % | Net operating income | $ | 193,793 |
| | $ | 162,803 |
| | $ | 15,418 |
| | $ | 62,976 |
| | $ | 132,614 |
| | $ | 567,604 |
| % of Grand Totals | 34.14 | % | | 28.68 | % | | 2.72 | % | | 11.10 | % | | 23.36 | % | | 100.0 | % |
|
| Schedule Of Reconciliation Of Net Operating Income To Net Income |
The following is a reconciliation of Net Operating Income to net income attributable to Boston Properties, Inc.: | | | | | | | | | | | | | | | | | | | Three months ended June 30, | | Six months ended June 30, | | 2013 | | 2012 | | 2013 | | 2012 | Net Operating Income | $ | 320,291 |
| | $ | 293,997 |
| | $ | 614,905 |
| | $ | 567,604 |
| Add: | | | | | | | | Development and management services income | 7,857 |
| | 9,564 |
| | 16,593 |
| | 17,709 |
| Income from unconsolidated joint ventures | 48,783 |
| | 21,191 |
| | 57,504 |
| | 32,912 |
| Gains on consolidation of joint ventures | 387,801 |
| | — |
| | 387,801 |
| | — |
| Interest and other income | 1,296 |
| | 2,382 |
| | 2,767 |
| | 4,028 |
| Gains (losses) from investments in securities | 181 |
| | (186 | ) | | 916 |
| | 615 |
| Gains from early extinguishments of debt | 152 |
| | 274 |
| | 152 |
| | 1,041 |
| Income from discontinued operations | 873 |
| | 218 |
| | 934 |
| — |
| 788 |
| Gain on sale of real estate from discontinued operations | — |
| | 36,877 |
| | — |
| | 36,877 |
| Gain on forgiveness of debt from discontinued operations | — |
| | — |
| | 20,182 |
| | — |
| Less: | | | | | | | | General and administrative expense | 22,194 |
| | 19,066 |
| | 65,765 |
| | 46,685 |
| Transaction costs | 535 |
| | 8 |
| | 978 |
| | 2,112 |
| Depreciation and amortization expense | 134,604 |
| | 111,168 |
| | 255,199 |
| | 219,630 |
| Interest expense | 103,140 |
| | 99,901 |
| | 203,573 |
| — |
| 203,138 |
| Impairment loss | — |
| | — |
| | 8,306 |
| | — |
| Impairment loss from discontinued operations | — |
| | — |
| | 3,241 |
| | — |
| Noncontrolling interest in property partnerships | (219 | ) | | 457 |
| | 2,355 |
| — |
| 1,003 |
| Noncontrolling interest—redeemable preferred units of the Operating Partnership | 1,123 |
| | 765 |
| | 2,303 |
| — |
| 1,566 |
| Noncontrolling interest—common units of the Operating Partnership | 50,734 |
| | 10,318 |
| | 55,277 |
| — |
| 16,310 |
| Noncontrolling interest in discontinued operations—common units of the Operating Partnership | 88 |
| | 4,075 |
| | 1,900 |
| — |
| 4,159 |
| Net income attributable to Boston Properties, Inc. | $ | 455,035 |
| | $ | 118,559 |
| | $ | 502,857 |
| | $ | 166,971 |
|
|