XML 44 R29.htm IDEA: XBRL DOCUMENT v3.19.1
Segment Information (Tables)
3 Months Ended
Mar. 31, 2019
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 the Company's share of Net Operating Income and Net Income Attributable to Boston Properties Limited Partnership Common Unitholders to the Company's share of Net Operating Income for the three months ended March 31, 2019 and 2018.
Boston Properties, Inc.
 
Three months ended March 31,
 
2019
 
2018
 
(in thousands)
Net income attributable to Boston Properties, Inc. common shareholders
$
98,105

 
$
176,021

Add:
 
 
 
Preferred dividends
2,625

 
2,625

Noncontrolling interest—common units of Boston Properties Limited Partnership
11,599

 
20,432

Noncontrolling interests in property partnerships
18,830

 
17,234

Interest expense
101,009

 
90,220

Impairment loss
24,038

 

Net operating income from unconsolidated joint ventures
25,349

 
16,060

Depreciation and amortization expense
164,594

 
165,797

Transaction costs
460

 
21

Payroll and related costs from management services contracts
3,395

 
2,885

General and administrative expense
41,762

 
35,894

Less:
 
 
 
Net operating income attributable to noncontrolling interests in property partnerships
47,085

 
45,909

Gains (losses) from investments in securities
2,969

 
(126
)
Interest and other income
3,753

 
1,648

(Losses) gains on sales of real estate
(905
)
 
96,397

Income from unconsolidated joint ventures
213

 
461

Direct reimbursements of payroll and related costs from management services contracts
3,395

 
2,885

Development and management services revenue
9,277

 
8,405

Company's share of Net Operating Income
$
425,979

 
$
371,610


Boston Properties Limited Partnership
 
Three months ended March 31,
 
2019
 
2018
 
(in thousands)
Net income attributable to Boston Properties Limited Partnership common unitholders
$
113,382

 
$
200,907

Add:
 
 
 
Preferred distributions
2,625

 
2,625

Noncontrolling interests in property partnerships
18,830

 
17,234

Interest expense
101,009

 
90,220

Impairment loss
22,272

 

Net operating income from unconsolidated joint ventures
25,349

 
16,060

Depreciation and amortization expense
162,682

 
163,853

Transaction costs
460

 
21

Payroll and related costs from management services contracts
3,395

 
2,885

General and administrative expense
41,762

 
35,894

Less:
 
 
 
Net operating income attributable to noncontrolling interests in property partnerships
47,085

 
45,909

Gains (losses) from investments in securities
2,969

 
(126
)
Interest and other income
3,753

 
1,648

(Losses) gains on sales of real estate
(905
)
 
98,907

Income from unconsolidated joint ventures
213

 
461

Direct reimbursements of payroll and related costs from management services contracts
3,395

 
2,885

Development and management services revenue
9,277

 
8,405

Company's share of Net Operating Income
$
425,979

 
$
371,610

Schedule Of Segment Information By Geographic Area And Property Type
Information by geographic area (dollars in thousands):
For the three months ended March 31, 2019:
 
Boston
 
Los Angeles
 
New York
 
San Francisco
 
Washington, DC
 
Total
Rental Revenue: (1)
 
 
 
 
 
 
 
 
 
 
 
Office
$
217,411

 
$

 
$
258,631

 
$
124,055

 
$
96,345

 
$
696,442

Residential
2,701

 

 

 

 
5,014

 
7,715

Hotel
8,938

 

 

 

 

 
8,938

Total
229,050

 

 
258,631

 
124,055

 
101,359

 
713,095

% of Grand Totals
32.12
%
 
%
 
36.27
%
 
17.40
%
 
14.21
%
 
100.00
%
Rental Expenses:
 
 
 
 
 
 
 
 
 
 
 
Office
79,500

 

 
96,971

 
41,125

 
36,147

 
253,743

Residential
1,206

 

 

 

 
2,568

 
3,774

Hotel
7,863

 

 

 

 

 
7,863

Total
88,569

 

 
96,971

 
41,125

 
38,715

 
265,380

% of Grand Totals
33.37
%
 
%
 
36.54
%
 
15.50
%
 
14.59
%
 
100.00
%
Net operating income
$
140,481

 
$

 
$
161,660

 
$
82,930

 
$
62,644

 
$
447,715

% of Grand Totals
31.38
%
 
%
 
36.11
%
 
18.52
%
 
13.99
%
 
100.00
%
Less: Net operating income attributable to noncontrolling interests in property partnerships
(9,373
)
 

 
(37,264
)
 
(448
)
 

 
(47,085
)
Add: Company's share of net operating income from unconsolidated joint ventures
772

 
15,708

 
1,786

 

 
7,083

 
25,349

Company's share of net operating income
$
131,880

 
$
15,708

 
$
126,182

 
$
82,482

 
$
69,727

 
$
425,979

% of Grand Totals
30.96
%
 
3.69
%
 
29.62
%
 
19.36
%
 
16.37
%
 
100.00
%
 _______________
(1)
Rental Revenue is equal to total Revenue per the Company's Consolidated Statements of Operations, less Development and Management Services Revenue and Direct Reimbursements of Payroll and Related Costs from Management Services Contracts Revenue per the Consolidated Statements of Operations.

For the three months ended March 31, 2018:
 
Boston
 
Los Angeles
 
New York
 
San Francisco
 
Washington, DC
 
Total
Rental Revenue: (1)
 
 
 
 
 
 
 
 
 
 
 
Office
$
204,997

 
$

 
$
242,398

 
$
89,893

 
$
99,312

 
$
636,600

Residential
1,152

 

 

 

 
3,007

 
4,159

Hotel
9,102

 

 

 

 

 
9,102

Total
215,251



 
242,398

 
89,893

 
102,319

 
649,861

% of Grand Totals
33.12
%
 
%
 
37.31
%
 
13.83
%
 
15.74
%
 
100.00
%
Rental Expenses:
 
 
 
 
 
 
 
 
 
 
 
Office
80,324

 

 
93,762

 
27,628

 
36,343

 
238,057

Residential
514

 

 

 

 
1,758

 
2,272

Hotel
8,073

 

 

 

 

 
8,073

Total
88,911



 
93,762

 
27,628

 
38,101

 
248,402

% of Grand Totals
35.79
%
 
%
 
37.75
%
 
11.12
%
 
15.34
%
 
100.00
%
Net operating income
$
126,340


$

 
$
148,636

 
$
62,265

 
$
64,218

 
$
401,459

% of Grand Totals
31.47
%
 
%
 
37.02
%
 
15.51
%
 
16.00
%
 
100.00
%
Less: Net operating income attributable to noncontrolling interests in property partnerships
(8,129
)
 

 
(37,946
)
 
166

 

 
(45,909
)
Add: Company's share of net operating income from unconsolidated joint ventures
534

 
7,074

 
1,661

 

 
6,791

 
16,060

Company's share of net operating income
$
118,745


$
7,074


$
112,351


$
62,431


$
71,009

 
$
371,610

% of Grand Totals
31.96
%
 
1.90
%
 
30.23
%
 
16.80
%
 
19.11
%
 
100.00
%

 _______________
(1)
Rental Revenue is equal to total Revenue per the Company's Consolidated Statements of Operations, less Development and Management Services Revenue and Direct Reimbursements of Payroll and Related Costs from Management Services Contracts Revenue per the Consolidated Statements of Operations.