XML 112 R33.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Real Estate (Tables)
12 Months Ended
Aug. 27, 2019
Jul. 16, 2019
Jan. 24, 2019
Dec. 31, 2019
Real Estate Properties [Line Items]        
Schedule of Real Estate Properties      
Boston Properties, Inc.
Real estate consisted of the following at December 31, 2019 and December 31, 2018 (in thousands):
 
 
2019
 
2018
Land
 
$
5,111,606

 
$
5,072,568

Right of use assets - finance leases
 
237,394

 

Right of use assets - operating leases
 
148,640

 

Land held for future development (1)
 
254,828

 
200,498

Buildings and improvements
 
13,646,054

 
13,356,751

Tenant improvements
 
2,656,439

 
2,396,932

Furniture, fixtures and equipment
 
44,313

 
44,351

Construction in progress
 
789,736

 
578,796

Total
 
22,889,010

 
21,649,896

Less: Accumulated depreciation
 
(5,266,798
)
 
(4,897,777
)
 
 
$
17,622,212

 
$
16,752,119


_______________
(1)
Includes pre-development costs.
Finance Lease, Liability, Maturity [Table Text Block]      
The following table provides a maturity analysis for the Company’s lease liabilities related to its operating and finance leases as of December 31, 2019 (in thousands):
 
Operating
 
Finance
2020
$
10,050

 
$
834

2021
24,973

 
5,960

2022
18,041

 
10,208

2023
10,322

 
9,708

2024 (1)
9,277

 
48,518

Thereafter
557,954

 
1,383,242

Total lease payments
630,617

 
1,458,470

Less: interest portion
(430,437
)
 
(1,234,428
)
Present value of lease payments
$
200,180

 
$
224,042

_______________
(1)
Finance lease payments in 2024 include approximately $38.7 million related to a purchase option that the Company is reasonably certain it will exercise.
Schedule of Finite-Lived Intangible Assets, Future Amortization Expense [Table Text Block]       The following table summarizes the scheduled amortization of the Company’s acquired “above-” and “below-market” lease intangibles for each of the five succeeding years (in thousands).
 
 
Acquired Above-Market Lease Intangibles
 
Acquired Below-Market Lease Intangibles
2020
 
$
5,440

 
$
10,673

2021
 
3,054

 
6,455

2022
 
357

 
5,699

2023
 
183

 
5,558

2024
 
135

 
4,043


The following table summarizes the scheduled amortization of the Company’s acquired in-place lease intangibles for each of the five succeeding years (in thousands).
 
Acquired In-Place Lease Intangibles
2020
$
17,536

2021
11,001

2022
5,918

2023
4,286

2024
2,510


880 & 890 Winter Street [Member]        
Real Estate Properties [Line Items]        
Schedule of Business Acquisitions, by Acquisition [Table Text Block] The following table summarizes the allocation of the purchase price, including transaction costs, of 880 and 890 Winter Street at the date of acquisition (in thousands):
Land
$
29,510

Building and improvements
59,788

Tenant improvements
6,024

In-place lease intangibles
11,494

Above-market lease intangibles
246

Below-market lease intangibles
(1,092
)
Net assets acquired
$
105,970


     
Schedule of Finite-Lived Intangible Assets, Future Amortization Expense [Table Text Block]
The following table summarizes the estimated annual amortization of the acquired in-place lease intangibles, the acquired above-market lease intangibles and the acquired below-market lease intangibles for 880 and 890 Winter Street for the remainder of 2019 and each of the next five succeeding fiscal years (in thousands):
 
Acquired In-Place
Lease Intangibles  
 
Acquired Above-Market
Lease Intangibles  
 
Acquired Below-
Market Lease Intangibles  
Period from August 27, 2019 through December 31, 2019
$
1,801

 
$
28

 
$
(226
)
2020
4,485

 
80

 
(599
)
2021
2,391

 
80

 
(237
)
2022
1,121

 
43

 
(30
)
2023
179

 
15

 

2024
60

 

 


     
Platform 16        
Real Estate Properties [Line Items]        
Finance Lease, Liability, Maturity [Table Text Block]    
As of January 24, 2019, the lease payments from the finance lease related to the remaining parcels made available for lease to the Company were as follows (in thousands):
Period from January 24, 2019 through December 31, 2019
$
17,918

2020
109,460

Total expected minimum lease payments
127,378

Interest portion
(4,815
)
Present value of expected net lease payments
$
122,563


 
2100 Pennsylvania Avenue        
Real Estate Properties [Line Items]        
Finance Lease, Liability, Maturity [Table Text Block]  
As of July 16, 2019, the lease payments from the finance lease were as follows (in thousands):
Period from July 16, 2019 through December 31, 2019
$

2020

2021
3,863

2022
8,576

2023
8,669

Thereafter
1,358,518

Total expected minimum lease payments
1,379,626

Interest portion
(1,214,649
)
Present value of expected net lease payments
$
164,977


   
Boston Properties Limited Partnership        
Real Estate Properties [Line Items]        
Schedule of Real Estate Properties      
Boston Properties Limited Partnership
Real estate consisted of the following at December 31, 2019 and December 31, 2018 (in thousands):
 
 
2019
 
2018
Land
 
$
5,011,153

 
$
4,971,475

Right of use assets - finance leases
 
237,394

 

Right of use assets - operating leases
 
148,640

 

Land held for future development (1)
 
254,828

 
200,498

Buildings and improvements
 
13,351,286

 
13,059,488

Tenant improvements
 
2,656,439

 
2,396,932

Furniture, fixtures and equipment
 
44,313

 
44,351

Construction in progress
 
789,736

 
578,796

Total
 
22,493,789

 
21,251,540

Less: Accumulated depreciation
 
(5,162,908
)
 
(4,800,475
)
 
 
$
17,330,881

 
$
16,451,065

_______________
(1)
Includes pre-development costs.