XML 43 R28.htm IDEA: XBRL DOCUMENT v3.10.0.1
Segment Information (Tables)
9 Months Ended
Sep. 30, 2018
Segment Reporting [Abstract]  
Schedule Of Reconciliation Of Net Operating Income To Net Income
The following tables present reconciliations of Net Income Attributable to Boston Properties, Inc. Common Shareholders to Net Operating Income and Net Income Attributable to Boston Properties Limited Partnership Common Unitholders to Net Operating Income for the three and nine months ended September 30, 2018 and 2017.
Boston Properties, Inc.
 
Three months ended September 30,
 
Nine months ended September 30,
 
2018
 
2017
 
2018
 
2017
 
(in thousands)
Net income attributable to Boston Properties, Inc. common shareholders
$
119,118

 
$
117,337

 
$
423,835

 
$
348,086

Add:
 
 
 
 
 
 
 
Preferred dividends
2,625

 
2,625

 
7,875

 
7,875

Noncontrolling interest—common units of Boston Properties Limited Partnership
13,852

 
13,402

 
49,128

 
40,350

Noncontrolling interests in property partnerships
14,850

 
14,340

 
46,484

 
33,967

Interest expense
95,366

 
92,032

 
277,790

 
282,709

Depreciation and amortization expense
157,996

 
152,164

 
480,210

 
463,288

Transaction costs
914

 
239

 
1,409

 
572

Payroll and related costs from management services contracts
2,516

 

 
7,371

 

General and administrative expense
29,677

 
25,792

 
94,039

 
84,319

Less:
 
 
 
 
 
 
 
Gains from early extinguishments of debt

 

 

 
14,354

Gains from investments in securities
1,075

 
944

 
1,454

 
2,716

Interest and other income
2,822

 
1,329

 
7,049

 
3,447

Gains on sales of real estate
7,863

 
2,891

 
122,552

 
6,791

Income (loss) from unconsolidated joint ventures
(4,313
)
 
843

 
(3,083
)
 
7,035

Direct reimbursements of payroll and related costs from management services contracts
2,516

 

 
7,371

 

Development and management services revenue
15,253

 
10,811

 
32,963

 
24,648

Net Operating Income
$
411,698

 
$
401,113

 
$
1,219,835

 
$
1,202,175


Boston Properties Limited Partnership
 
Three months ended September 30,
 
Nine months ended September 30,
 
2018
 
2017
 
2018
 
2017
 
(in thousands)
Net income attributable to Boston Properties Limited Partnership common unitholders
$
136,201

 
$
132,693

 
$
483,069

 
$
395,199

Add:
 
 
 
 
 
 
 
Preferred distributions
2,625

 
2,625

 
7,875

 
7,875

Noncontrolling interests in property partnerships
14,850

 
14,340

 
46,484

 
33,967

Interest expense
95,366

 
92,032

 
277,790

 
282,709

Depreciation and amortization expense
156,056

 
150,210

 
474,383

 
457,102

Transaction costs
914

 
239

 
1,409

 
572

Payroll and related costs from management services contracts
2,516

 

 
7,371

 

General and administrative expense
29,677

 
25,792

 
94,039

 
84,319

Less:
 
 
 
 
 
 
 
Gains from early extinguishments of debt

 

 

 
14,354

Gains from investments in securities
1,075

 
944

 
1,454

 
2,716

Interest and other income
2,822

 
1,329

 
7,049

 
3,447

Gains on sales of real estate
9,154

 
2,891

 
126,831

 
7,368

Income (loss) from unconsolidated joint ventures
(4,313
)
 
843

 
(3,083
)
 
7,035

Direct reimbursements of payroll and related costs from management services contracts
2,516

 

 
7,371

 

Development and management services revenue
15,253

 
10,811

 
32,963

 
24,648

Net Operating Income
$
411,698

 
$
401,113

 
$
1,219,835

 
$
1,202,175

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, 2018:
 
Boston
 
New York
 
San Francisco
 
Washington, DC
 
Total
Rental Revenue:
 
 
 
 
 
 
 
 
 
Office
$
210,277

 
$
237,944

 
$
102,035

 
$
98,275

 
$
648,531

Residential
1,905

 

 

 
4,415

 
6,320

Hotel
13,664

 

 

 

 
13,664

Total
225,846

 
237,944

 
102,035

 
102,690

 
668,515

% of Grand Totals
33.78
%
 
35.60
%
 
15.26
%
 
15.36
%
 
100.00
%
Rental Expenses:
 
 
 
 
 
 
 
 
 
Office
78,089

 
96,795

 
34,016

 
35,365

 
244,265

Residential
1,159

 

 

 
2,565

 
3,724

Hotel
8,828

 

 

 

 
8,828

Total
88,076

 
96,795

 
34,016

 
37,930

 
256,817

% of Grand Totals
34.30
%
 
37.68
%
 
13.25
%
 
14.77
%
 
100.00
%
Net operating income
$
137,770

 
$
141,149

 
$
68,019

 
$
64,760

 
$
411,698

% of Grand Totals
33.46
%
 
34.29
%
 
16.52
%
 
15.73
%
 
100.00
%
For the three months ended September 30, 2017:
 
Boston
 
New York
 
San Francisco
 
Washington, DC
 
Total
Rental Revenue:
 
 
 
 
 
 
 
 
 
Office
$
196,687

 
$
242,071

 
$
87,162

 
$
103,622

 
$
629,542

Residential
1,228

 

 

 
3,067

 
4,295

Hotel
13,064

 

 

 

 
13,064

Total
210,979

 
242,071

 
87,162

 
106,689

 
646,901

% of Grand Totals
32.61
%
 
37.43
%
 
13.47
%
 
16.49
%
 
100.00
%
Rental Expenses:
 
 
 
 
 
 
 
 
 
Office
76,086

 
95,775

 
26,792

 
37,111

 
235,764

Residential
512

 

 

 
1,065

 
1,577

Hotel
8,447

 

 

 

 
8,447

Total
85,045

 
95,775

 
26,792

 
38,176

 
245,788

% of Grand Totals
34.60
%
 
38.97
%
 
10.90
%
 
15.53
%
 
100.00
%
Net operating income
$
125,934

 
$
146,296

 
$
60,370

 
$
68,513

 
$
401,113

% of Grand Totals
31.40
%
 
36.47
%
 
15.05
%
 
17.08
%
 
100.00
%

For the nine months ended September 30, 2018:
 
Boston
 
New York
 
San Francisco
 
Washington, DC
 
Total
Rental Revenue:
 
 
 
 
 
 
 
 
 
Office
$
623,084

 
$
714,348

 
$
285,410

 
$
296,092

 
$
1,918,934

Residential
4,252

 

 

 
11,026

 
15,278

Hotel
37,373

 

 

 

 
37,373

Total
664,709

 
714,348

 
285,410

 
307,118

 
1,971,585

% of Grand Totals
33.71
%
 
36.23
%
 
14.48
%
 
15.58
%
 
100.00
%
Rental Expenses:
 
 
 
 
 
 
 
 
 
Office
235,560

 
282,395

 
92,858

 
106,386

 
717,199

Residential
2,379

 

 

 
6,530

 
8,909

Hotel
25,642

 

 

 

 
25,642

Total
263,581

 
282,395

 
92,858

 
112,916

 
751,750

% of Grand Totals
35.06
%
 
37.57
%
 
12.35
%
 
15.02
%
 
100.00
%
Net operating income
$
401,128

 
$
431,953

 
$
192,552

 
$
194,202

 
$
1,219,835

% of Grand Totals
32.88
%
 
35.41
%
 
15.79
%
 
15.92
%
 
100.00
%
For the nine months ended September 30, 2017:
 
Boston
 
New York
 
San Francisco
 
Washington, DC
 
Total
Rental Revenue:
 
 
 
 
 
 
 
 
 
Office
$
573,883

 
$
735,485

 
$
257,286

 
$
309,225

 
$
1,875,879

Residential
3,520

 

 

 
8,941

 
12,461

Hotel
33,859

 

 

 

 
33,859

Total
611,262

 
735,485

 
257,286

 
318,166

 
1,922,199

% of Grand Totals
31.80
%
 
38.27
%
 
13.38
%
 
16.55
%
 
100.00
%
Rental Expenses:
 
 
 
 
 
 
 
 
 
Office
225,502

 
280,569

 
77,204

 
108,044

 
691,319

Residential
1,552

 

 

 
3,211

 
4,763

Hotel
23,942

 

 

 

 
23,942

Total
250,996

 
280,569

 
77,204

 
111,255

 
720,024

% of Grand Totals
34.86
%
 
38.97
%
 
10.72
%
 
15.45
%
 
100.00
%
Net operating income
$
360,266

 
$
454,916

 
$
180,082

 
$
206,911

 
$
1,202,175

% of Grand Totals
29.97
%
 
37.84
%
 
14.98
%
 
17.21
%
 
100.00
%