XML 41 R21.htm IDEA: XBRL DOCUMENT v3.10.0.1
Segment Information
12 Months Ended
Dec. 31, 2018
Segment Reporting [Abstract]  
Segment Reporting Disclosure [Text Block]
13. Segment Information
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 years ended December 31, 2018, 2017 and 2016.
Boston Properties, Inc.
 
 
Year ended December 31,
 
 
2018
 
2017
 
2016
 
 
(in thousands)
Net income attributable to Boston Properties, Inc. common shareholders
 
$
572,347

 
$
451,939

 
$
502,285

Add:
 
 
 
 
 
 
Preferred dividends
 
10,500

 
10,500

 
10,500

Noncontrolling interest—common units of the Operating Partnership
 
66,807

 
52,210

 
59,260

Noncontrolling interests in property partnerships
 
62,909

 
47,832

 
(2,068
)
Losses from interest rate contracts
 

 

 
140

Interest expense
 
378,168

 
374,481

 
412,849

Impairment losses
 
11,812

 

 
1,783

Depreciation and amortization expense
 
645,649

 
617,547

 
694,403

Transaction costs
 
1,604

 
668

 
2,387

Payroll and related costs from management services contracts
 
9,590

 

 

General and administrative expense
 
121,722

 
113,715

 
105,229

Less:
 
 
 
 
 
 
Gains (losses) from early extinguishments of debt
 
(16,490
)
 
496

 
(371
)
Gains (losses) from investments in securities
 
(1,865
)
 
3,678

 
2,273

Interest and other income
 
10,823

 
5,783

 
7,230

Gains on sales of real estate
 
182,356

 
7,663

 
80,606

Gain on sale of investment in unconsolidated joint venture
 

 

 
59,370

Income from unconsolidated joint ventures
 
2,222

 
11,232

 
8,074

Direct reimbursements of payroll and related costs from management services contracts
 
9,590

 

 

Development and management services revenue
 
45,158

 
34,605

 
28,284

Net Operating Income
 
$
1,649,314

 
$
1,605,435

 
$
1,601,302

Boston Properties Limited Partnership
 
Year ended December 31,
 
 
2018
 
2017
 
2016
 
 
(in thousands)
Net income attributable to Boston Properties Limited Partnership common unitholders
 
$
656,903

 
$
512,866

 
$
575,341

Add:
 
 
 
 
 
 
Preferred distributions
 
10,500

 
10,500

 
10,500

Noncontrolling interests in property partnerships
 
62,909

 
47,832

 
(2,068
)
Losses from interest rate contracts

 

 

 
140

Interest expense
 
378,168

 
374,481

 
412,849

Impairment losses
 
10,181

 

 
1,783

Depreciation and amortization expense
 
637,891

 
609,407

 
682,776

Transaction costs
 
1,604

 
668

 
2,387

Payroll and related costs from management services contracts
 
9,590

 

 

General and administrative expense
 
121,722

 
113,715

 
105,229

Less:
 
 
 
 
 
 
Gains (losses) from early extinguishments of debt
 
(16,490
)
 
496

 
(371
)
Gains (losses) from investments in securities
 
(1,865
)
 
3,678

 
2,273

Interest and other income
 
10,823

 
5,783

 
7,230

Gains on sales of real estate
 
190,716

 
8,240

 
82,775

Gain on sale of investment in unconsolidated joint venture

 

 

 
59,370

Income from unconsolidated joint ventures
 
2,222

 
11,232

 
8,074

Direct reimbursements of payroll and related costs from management services contracts
 
9,590

 

 

Development and management services revenue
 
45,158

 
34,605

 
28,284

Net Operating Income
 
$
1,649,314

 
$
1,605,435

 
$
1,601,302

Net operating income (“NOI”) is a non-GAAP financial measure equal to net income attributable to Boston Properties, Inc. common shareholders and net income attributable to Boston Properties Limited Partnership common unitholders, as applicable, the most directly comparable GAAP financial measures, plus (1) preferred dividends/distributions, net income attributable to noncontrolling interests, losses from interest rate contracts, interest expense, impairment losses, depreciation and amortization expense, transaction costs, payroll and related costs from management services contracts and corporate general and administrative expense less (2) gains (losses) from early extinguishments of debt, gains (losses) from investments in securities, interest and other income, gains on sales of real estate, gain on sale of investment in unconsolidated joint venture, income from unconsolidated joint ventures, direct reimbursements of payroll and related costs from management services contracts and development and management services revenue. The Company believes NOI is useful to investors as a performance measure and believes it provides useful information to investors regarding its results of operations and financial condition because, when compared across periods, it reflects the impact on operations from trends in occupancy rates, rental rates, operating costs and acquisition and development activity on an unleveraged basis, providing perspective not immediately apparent from net income attributable to Boston Properties, Inc. common shareholders and net income attributable to Boston Properties Limited Partnership common unitholders. For example, interest expense is not necessarily linked to the operating performance of a real estate asset and is often incurred at the corporate level as opposed to the property level. Similarly, interest expense may be incurred at the property level even though the financing proceeds may be used at the corporate level (e.g., used for other investment activity). In addition, depreciation and amortization expense, because of historical cost accounting and useful life estimates, may distort operating performance measures at the property level. NOI presented by the Company may not be comparable to NOI reported by other REITs or real estate companies that define NOI differently.
Asset information by segment is not reported because the Company does not use this measure to assess performance. Therefore, depreciation and amortization expense is not allocated among segments. Preferred dividends/distributions, net income attributable noncontrolling interests, losses from interest rate contracts, interest expense, impairment losses, depreciation and amortization expense, transactions costs, payroll and related costs from management services contracts, corporate general and administrative expense, gains (losses) from early extinguishments of debt, gains (losses) from investments in securities, gains on sales of real estate, interest and other income, gain on sale of investment in unconsolidated joint venture, income from unconsolidated joint ventures, direct reimbursements of payroll and related costs from management services contracts and development and management services revenue are not included in NOI as internal reporting addresses these items on a corporate level.
The Company’s segments are based on the Company’s method of internal reporting which classifies its operations by both geographic area and property type. The Company’s segments by geographic area are Boston, New York, San Francisco and Washington, DC. Segments by property type include: Office, Residential and Hotel.
Information by geographic area and property type (dollars in thousands):
For the year ended December 31, 2018:
 
Boston
 
New York
 
San Francisco
 
Washington, DC
 
Total
Rental Revenue:
 
 
 
 
 
 
 
 
 
Office
$
838,341

 
$
959,050

 
$
397,180

 
$
396,088

 
$
2,590,659

Residential
6,694

 

 

 
15,857

 
22,551

Hotel
49,118

 

 

 

 
49,118

Total
894,153

 
959,050

 
397,180

 
411,945

 
2,662,328

% of Grand Totals
33.59
%
 
36.02
%
 
14.92
%
 
15.47
%
 
100.00
%
Rental Expenses:
 
 
 
 
 
 
 
 
 
Office
315,653

 
377,992

 
130,016

 
142,886

 
966,547

Residential
3,632

 

 

 
8,972

 
12,604

Hotel
33,863

 

 

 

 
33,863

Total
353,148

 
377,992

 
130,016

 
151,858

 
1,013,014

% of Grand Totals
34.86
%
 
37.32
%
 
12.83
%
 
14.99
%
 
100.00
%
Net operating income
$
541,005

 
$
581,058

 
$
267,164

 
$
260,087

 
$
1,649,314

% of Grand Totals
32.80
%
 
35.23
%
 
16.20
%
 
15.77
%
 
100.00
%
 
For the year ended December 31, 2017:
 
Boston
 
New York
 
San Francisco
 
Washington, DC
 
Total
Rental Revenue:
 
 
 
 
 
 
 
 
 
Office
$
776,279

 
$
969,371

 
$
345,519

 
$
414,103

 
$
2,505,272

Residential
4,745

 

 

 
11,851

 
16,596

Hotel
45,603

 

 

 

 
45,603

Total
826,627

 
969,371

 
345,519

 
425,954

 
2,567,471

% of Grand Totals
32.20
%
 
37.75
%
 
13.46
%
 
16.59
%
 
100.00
%
Rental Expenses:
 
 
 
 
 
 
 
 
 
Office
301,097

 
372,810

 
105,253

 
144,515

 
923,675

Residential
2,044

 

 

 
4,258

 
6,302

Hotel
32,059

 

 

 

 
32,059

Total
335,200

 
372,810

 
105,253

 
148,773

 
962,036

% of Grand Totals
34.84
%
 
38.76
%
 
10.94
%
 
15.46
%
 
100.00
%
Net operating income
$
491,427

 
$
596,561

 
$
240,266

 
$
277,181

 
$
1,605,435

% of Grand Totals
30.61
%
 
37.15
%
 
14.97
%
 
17.27
%
 
100.00
%
For the year ended December 31, 2016:
 
Boston
 
New York
 
San Francisco
 
Washington, DC
 
Total
Rental Revenue:
 
 
 
 
 
 
 
 
 
Office
$
727,265

 
$
1,012,518

 
$
318,609

 
$
402,561

 
$
2,460,953

Residential
4,812

 

 

 
11,887

 
16,699

Hotel
44,884

 

 

 

 
44,884

Total
776,961

 
1,012,518

 
318,609

 
414,448

 
2,522,536

% of Grand Totals
30.80
%
 
40.14
%
 
12.63
%
 
16.43
%
 
100.00
%
Rental Expenses:
 
 
 
 
 
 
 
 
 
Office
282,827

 
363,188

 
100,787

 
135,890

 
882,692

Residential
2,708

 

 

 
4,368

 
7,076

Hotel
31,466

 

 

 

 
31,466

Total
317,001

 
363,188

 
100,787

 
140,258

 
921,234

% of Grand Totals
34.41
%
 
39.42
%
 
10.94
%
 
15.23
%
 
100.00
%
Net operating income
$
459,960

 
$
649,330

 
$
217,822

 
$
274,190

 
$
1,601,302

% of Grand Totals
28.73
%
 
40.55
%
 
13.60
%
 
17.12
%
 
100.00
%