| 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 September 30, 2014: | | | | | | | | | | | | | | | | | | | | | | Boston | | New York | | San Francisco | | Washington, DC | | Total | Rental Revenue: | | | | | | | | | | Class A Office | $ | 176,788 |
| | $ | 243,033 |
| | $ | 61,691 |
| | $ | 96,219 |
| | $ | 577,731 |
| Office/Technical | 6,056 |
| | — |
| | 5,892 |
| | 3,713 |
| | 15,661 |
| Residential | 1,137 |
| | — |
| | — |
| | 5,881 |
| | 7,018 |
| Hotel | 11,918 |
| | — |
| | — |
| | — |
| | 11,918 |
| Total | 195,899 |
| | 243,033 |
| | 67,583 |
| | 105,813 |
| | 612,328 |
| % of Grand Totals | 31.99 | % | | 39.69 | % | | 11.04 | % | | 17.28 | % | | 100.00 | % | Rental Expenses: | | | | | | | | | | Class A Office | 69,026 |
| | 82,335 |
| | 22,484 |
| | 32,898 |
| | 206,743 |
| Office/Technical | 1,901 |
| | — |
| | 1,363 |
| | 1,009 |
| | 4,273 |
| Residential | 509 |
| | — |
| | — |
| | 3,654 |
| | 4,163 |
| Hotel | 7,585 |
| | — |
| | — |
| | — |
| | 7,585 |
| Total | 79,021 |
| | 82,335 |
| | 23,847 |
| | 37,561 |
| | 222,764 |
| % of Grand Totals | 35.47 | % | | 36.96 | % | | 10.71 | % | | 16.86 | % | | 100.00 | % | Net operating income | $ | 116,878 |
| | $ | 160,698 |
| | $ | 43,736 |
| | $ | 68,252 |
| | $ | 389,564 |
| % of Grand Totals | 30.00 | % | | 41.25 | % | | 11.23 | % | | 17.52 | % | | 100.00 | % |
For the three months ended September 30, 2013: | | | | | | | | | | | | | | | | | | | | | | Boston | | New York | | San Francisco | | Washington, DC | | Total | Rental Revenue: | | | | | | | | | | Class A Office | $ | 170,415 |
| | $ | 214,086 |
| | $ | 53,841 |
| | $ | 96,141 |
| | $ | 534,483 |
| Office/Technical | 5,662 |
| | — |
| | 5,839 |
| | 3,877 |
| | 15,378 |
| Residential | 1,125 |
| | — |
| | — |
| | 4,368 |
| | 5,493 |
| Hotel | 10,652 |
| | — |
| | — |
| | — |
| | 10,652 |
| Total | 187,854 |
| | 214,086 |
| | 59,680 |
| | 104,386 |
| | 566,006 |
| % of Grand Totals | 33.19 | % | | 37.83 | % | | 10.54 | % | | 18.44 | % | | 100.00 | % | Rental Expenses: | | | | | | | | | | Class A Office | 67,228 |
| | 73,355 |
| | 20,006 |
| | 31,678 |
| | 192,267 |
| Office/Technical | 1,763 |
| | — |
| | 1,287 |
| | 1,064 |
| | 4,114 |
| Residential | 466 |
| | — |
| | — |
| | 2,441 |
| | 2,907 |
| Hotel | 6,580 |
| | — |
| | — |
| | — |
| | 6,580 |
| Total | 76,037 |
| | 73,355 |
| | 21,293 |
| | 35,183 |
| | 205,868 |
| % of Grand Totals | 36.94 | % | | 35.63 | % | | 10.34 | % | | 17.09 | % | | 100.00 | % | Net operating income | $ | 111,817 |
| | $ | 140,731 |
| | $ | 38,387 |
| | $ | 69,203 |
| | $ | 360,138 |
| % of Grand Totals | 31.05 | % | | 39.08 | % | | 10.66 | % | | 19.21 | % | | 100.00 | % |
For the nine months ended September 30, 2014: | | | | | | | | | | | | | | | | | | | | | | Boston | | New York | | San Francisco | | Washington, DC | | Total | Rental Revenue: | | | | | | | | | | Class A Office | $ | 520,857 |
| | $ | 684,240 |
| | $ | 173,749 |
| | $ | 287,489 |
| | $ | 1,666,335 |
| Office/Technical | 17,788 |
| | — |
| | 18,451 |
| | 11,044 |
| | 47,283 |
| Residential | 3,389 |
| | — |
| | — |
| | 15,609 |
| | 18,998 |
| Hotel | 32,478 |
| | — |
| | — |
| | — |
| | 32,478 |
| Total | 574,512 |
| | 684,240 |
| | 192,200 |
| | 314,142 |
| | 1,765,094 |
| % of Grand Totals | 32.55 | % | | 38.76 | % | | 10.89 | % | | 17.80 | % | | 100.00 | % | Rental Expenses: | | | | | | | | | | Class A Office | 206,242 |
| | 231,668 |
| | 63,078 |
| | 98,818 |
| | 599,806 |
| Office/Technical | 5,326 |
| | — |
| | 3,885 |
| | 3,335 |
| | 12,546 |
| Residential | 1,501 |
| | — |
| | — |
| | 10,360 |
| | 11,861 |
| Hotel | 21,697 |
| | — |
| | — |
| | — |
| | 21,697 |
| Total | 234,766 |
| | 231,668 |
| | 66,963 |
| | 112,513 |
|
| 645,910 |
| % of Grand Totals | 36.35 | % | | 35.86 | % | | 10.37 | % | | 17.42 | % | | 100.00 | % | Net operating income | $ | 339,746 |
| | $ | 452,572 |
| | $ | 125,237 |
| | $ | 201,629 |
| | $ | 1,119,184 |
| % of Grand Totals | 30.36 | % | | 40.43 | % | | 11.19 | % | | 18.02 | % | | 100.00 | % |
For the nine months ended September 30, 2013: | | | | | | | | | | | | | | | | | | | | | | Boston | | New York | | San Francisco | | Washington, DC | | Total | Rental Revenue: | | | | | | | | | | Class A Office | $ | 495,376 |
| | $ | 510,767 |
| | $ | 159,843 |
| | $ | 284,554 |
| | $ | 1,450,540 |
| Office/Technical | 16,853 |
| | — |
| | 11,317 |
| | 11,951 |
| | 40,121 |
| Residential | 3,257 |
| | — |
| | — |
| | 13,298 |
| | 16,555 |
| Hotel | 30,061 |
| | — |
| | — |
| | — |
| | 30,061 |
| Total | 545,547 |
| | 510,767 |
| | 171,160 |
| | 309,803 |
| | 1,537,277 |
| % of Grand Totals | 35.49 | % | | 33.23 | % | | 11.13 | % | | 20.15 | % | | 100.00 | % | Rental Expenses: | | | | | | | | | | Class A Office | 195,206 |
| | 177,800 |
| | 58,036 |
| | 94,145 |
| | 525,187 |
| Office/Technical | 5,177 |
| | — |
| | 2,439 |
| | 3,095 |
| | 10,711 |
| Residential | 1,316 |
| | — |
| | — |
| | 7,154 |
| | 8,470 |
| Hotel | 20,959 |
| | — |
| | — |
| | — |
| | 20,959 |
| Total | 222,658 |
| | 177,800 |
| | 60,475 |
| | 104,394 |
| | 565,327 |
| % of Grand Totals | 39.38 | % | | 31.45 | % | | 10.70 | % | | 18.47 | % | | 100.00 | % | Net operating income | $ | 322,889 |
| | $ | 332,967 |
| | $ | 110,685 |
| | $ | 205,409 |
| | $ | 971,950 |
| % of Grand Totals | 33.22 | % | | 34.26 | % | | 11.39 | % | | 21.13 | % | | 100.00 | % |
|
| 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 September 30, | | Nine months ended September 30, | | 2014 | | 2013 | | 2014 | | 2013 | | (in thousands) | Net Operating Income | $ | 389,564 |
| | $ | 360,138 |
| | $ | 1,119,184 |
| | $ | 971,950 |
| Add: | | | | | | | | Development and management services income | 6,475 |
| | 5,475 |
| | 18,197 |
| | 22,063 |
| Income from unconsolidated joint ventures | 4,419 |
| | 14,736 |
| | 10,069 |
| | 72,240 |
| Gains on consolidation of joint ventures | — |
| | (1,810 | ) | | — |
| | 385,991 |
| Interest and other income | 3,421 |
| | 3,879 |
| | 6,841 |
| | 6,646 |
| Gains (losses) from investments in securities | (297 | ) | | 956 |
| | 651 |
| | 1,872 |
| Gains (losses) from early extinguishments of debt | — |
| | (30 | ) | | — |
| | 122 |
| Income from discontinued operations | — |
| | 1,677 |
| | — |
| | 7,486 |
| Gain on sale of real estate from discontinued operations | — |
| | 86,448 |
| | — |
| | 86,448 |
| Gain on forgiveness of debt from discontinued operations | — |
| | — |
| | — |
| | 20,182 |
| Gains on sales of real estate | 41,937 |
| | — |
| | 41,937 |
| | — |
| Less: | | | | | | | | General and administrative expense | 22,589 |
| | 24,841 |
| | 75,765 |
| | 94,673 |
| Transaction costs | 1,402 |
| | 766 |
| | 2,500 |
| | 1,744 |
| Depreciation and amortization expense | 157,245 |
| | 153,253 |
| | 466,143 |
| | 406,162 |
| Interest expense | 113,308 |
| | 122,173 |
| | 337,839 |
| | 325,746 |
| Impairment loss | — |
| | — |
| | — |
| | 8,306 |
| Impairment loss from discontinued operations | — |
| | — |
| | — |
| | 3,241 |
| Noncontrolling interest in property partnerships | 5,566 |
| | (3,279 | ) | | 17,473 |
| | (924 | ) | Noncontrolling interest—redeemable preferred units of the Operating Partnership | 75 |
| | 1,082 |
| | 1,014 |
| | 3,385 |
| Noncontrolling interest—common units of the Operating Partnership | 14,963 |
| | 8,339 |
| | 29,819 |
| | 62,945 |
| Noncontrolling interest in discontinued operations—common units of the Operating Partnership | — |
| | 8,970 |
| | — |
| | 11,450 |
| Net income attributable to Boston Properties, Inc. | $ | 130,371 |
| | $ | 155,324 |
| | $ | 266,326 |
| | $ | 658,272 |
|
|