XML 37 R20.htm IDEA: XBRL DOCUMENT v3.7.0.1
Segment Information
6 Months Ended
Jun. 30, 2017
Segment Reporting [Abstract]  
Segment Information
12. 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 three and six months ended June 30, 2017 and 2016.
Boston Properties, Inc.
 
Three months ended June 30,
 
Six months ended June 30,
 
2017
 
2016
 
2017
 
2016
 
(in thousands)
Net income attributable to Boston Properties, Inc. common shareholders
$
133,709

 
$
96,597

 
$
230,764

 
$
278,323

Add:
 
 
 
 
 
 
 
Preferred dividends
2,625

 
2,589

 
5,250

 
5,207

Noncontrolling interest—common units of Boston Properties Limited Partnership
15,473

 
11,357

 
26,933

 
32,771

Noncontrolling interests in property partnerships
15,203

 
6,814

 
19,627

 
17,278

Interest expense
95,143

 
105,003

 
190,677

 
210,312

Depreciation and amortization expense
151,919

 
153,175

 
311,124

 
312,623

Transaction costs
299

 
913

 
333

 
938

General and administrative expense
27,141

 
25,418

 
58,527

 
54,771

Less:
 
 
 
 
 
 
 
Gains on sales of real estate
3,767

 

 
3,900

 
67,623

Gains from early extinguishments of debt
14,354

 

 
14,354

 

Gains from investments in securities
730

 
478

 
1,772

 
737

Interest and other income
1,504

 
1,524

 
2,118

 
3,029

Income from unconsolidated joint ventures
3,108

 
2,234

 
6,192

 
4,025

Development and management services revenue
7,365

 
5,533

 
13,837

 
12,222

Net Operating Income
$
410,684

 
$
392,097

 
$
801,062

 
$
824,587

Boston Properties Limited Partnership
 
Three months ended June 30,
 
Six months ended June 30,
 
2017
 
2016
 
2017
 
2016
 
(in thousands)
Net income attributable to Boston Properties Limited Partnership common unitholders
$
151,844

 
$
109,938

 
$
262,506

 
$
317,234

Add:
 
 
 
 
 
 
 
Preferred distributions
2,625

 
2,589

 
5,250

 
5,207

Noncontrolling interests in property partnerships
15,203

 
6,814

 
19,627

 
17,278

Interest expense
95,143

 
105,003

 
190,677

 
210,312

Depreciation and amortization expense
149,834

 
151,191

 
306,892

 
308,652

Transaction costs
299

 
913

 
333

 
938

General and administrative expense
27,141

 
25,418

 
58,527

 
54,771

Less:
 
 
 
 
 
 
 
Gains on sales of real estate
4,344

 

 
4,477

 
69,792

Gains from early extinguishments of debt
14,354

 

 
14,354

 

Gains from investments in securities
730

 
478

 
1,772

 
737

Interest and other income
1,504

 
1,524

 
2,118

 
3,029

Income from unconsolidated joint ventures
3,108

 
2,234

 
6,192

 
4,025

Development and management services revenue
7,365

 
5,533

 
13,837

 
12,222

Net Operating Income
$
410,684

 
$
392,097

 
$
801,062

 
$
824,587


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, the most directly comparable GAAP financial measures, plus (1) preferred dividends/distributions, noncontrolling interests, interest expense, depreciation and amortization expense, transaction costs and general and administrative expense less (2) gains on sales of real estate, gains from early extinguishments of debt, gains from investments in securities, interest and other income, income from unconsolidated joint ventures 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 financial condition and results of operations 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 or 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., for other investment activity). In addition, because of historical cost accounting and useful life estimates, depreciation and amortization 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, noncontrolling interests, gains on sales of real estate, interest expense, gains from early extinguishments of debt, gains from investments in securities, interest and other income, income from unconsolidated joint ventures, depreciation and amortization expense, transaction costs, general and administrative expenses and development and management services revenue are not included in Net Operating Income 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 three months ended June 30, 2017:
 
Boston
 
New York
 
San Francisco
 
Washington, DC
 
Total
Rental Revenue:
 
 
 
 
 
 
 
 
 
Office
$
191,760

 
$
251,844

 
$
85,483

 
$
102,870

 
$
631,957

Residential
1,153

 

 

 
3,057

 
4,210

Hotel
13,375

 

 

 

 
13,375

Total
206,288

 
251,844

 
85,483

 
105,927

 
649,542

% of Grand Totals
31.76
%
 
38.77
%
 
13.16
%
 
16.31
%
 
100.00
%
Rental Expenses:
 
 
 
 
 
 
 
 
 
Office
74,160

 
93,110

 
25,938

 
35,611

 
228,819

Residential
545

 

 

 
1,090

 
1,635

Hotel
8,404

 

 

 

 
8,404

Total
83,109

 
93,110

 
25,938

 
36,701

 
238,858

% of Grand Totals
34.79
%
 
38.98
%
 
10.86
%
 
15.37
%
 
100.00
%
Net operating income
$
123,179

 
$
158,734

 
$
59,545

 
$
69,226

 
$
410,684

% of Grand Totals
29.99
%
 
38.65
%
 
14.50
%
 
16.86
%
 
100.00
%
For the three months ended June 30, 2016:
 
Boston
 
New York
 
San Francisco
 
Washington, DC
 
Total
Rental Revenue:
 
 
 
 
 
 
 
 
 
Office
$
179,048

 
$
243,957

 
$
78,524

 
$
99,588

 
$
601,117

Residential
1,180

 

 

 
2,908

 
4,088

Hotel
12,808

 

 

 

 
12,808

Total
193,036

 
243,957

 
78,524

 
102,496

 
618,013

% of Grand Totals
31.24
%
 
39.47
%
 
12.71
%
 
16.58
%
 
100.00
%
Rental Expenses:
 
 
 
 
 
 
 
 
 
Office
68,754

 
88,749

 
25,470

 
33,359

 
216,332

Residential
513

 

 

 
1,093

 
1,606

Hotel
7,978

 

 

 

 
7,978

Total
77,245

 
88,749

 
25,470

 
34,452

 
225,916

% of Grand Totals
34.19
%
 
39.29
%
 
11.27
%
 
15.25
%
 
100.00
%
Net operating income
$
115,791

 
$
155,208

 
$
53,054

 
$
68,044

 
$
392,097

% of Grand Totals
29.53
%
 
39.59
%
 
13.53
%
 
17.35
%
 
100.00
%


For the six months ended June 30, 2017:
 
Boston
 
New York
 
San Francisco
 
Washington, DC
 
Total
Rental Revenue:
 
 
 
 
 
 
 
 
 
Office
$
377,196

 
$
493,414

 
$
170,124

 
$
205,603

 
$
1,246,337

Residential
2,292

 

 

 
5,874

 
8,166

Hotel
20,795

 

 

 

 
20,795

Total
400,283

 
493,414

 
170,124

 
211,477

 
1,275,298

% of Grand Totals
31.39
%
 
38.69
%
 
13.34
%
 
16.58
%
 
100.00
%
Rental Expenses:
 
 
 
 
 
 
 
 
 
Office
149,416

 
184,794

 
50,412

 
70,933

 
455,555

Residential
1,040

 

 

 
2,146

 
3,186

Hotel
15,495

 

 

 

 
15,495

Total
165,951

 
184,794

 
50,412

 
73,079

 
474,236

% of Grand Totals
34.99
%
 
38.97
%
 
10.63
%
 
15.41
%
 
100.00
%
Net operating income
$
234,332

 
$
308,620

 
$
119,712

 
$
138,398

 
$
801,062

% of Grand Totals
29.25
%
 
38.53
%
 
14.94
%
 
17.28
%
 
100.00
%
For the six months ended June 30, 2016:
 
Boston
 
New York
 
San Francisco
 
Washington, DC
 
Total
Rental Revenue:
 
 
 
 
 
 
 
 
 
Office
$
356,875

 
$
535,815

 
$
154,841

 
$
200,076

 
$
1,247,607

Residential
2,351

 

 

 
5,786

 
8,137

Hotel
21,565

 

 

 

 
21,565

Total
380,791

 
535,815

 
154,841

 
205,862

 
1,277,309

% of Grand Totals
29.81
%
 
41.95
%
 
12.12
%
 
16.12
%
 
100.00
%
Rental Expenses:
 
 
 
 
 
 
 
 
 
Office
139,441

 
177,547

 
49,375

 
67,541

 
433,904

Residential
1,033

 

 

 
2,173

 
3,206

Hotel
15,612

 

 

 

 
15,612

Total
156,086

 
177,547

 
49,375

 
69,714

 
452,722

% of Grand Totals
34.47
%
 
39.22
%
 
10.91
%
 
15.40
%
 
100.00
%
Net operating income
$
224,705

 
$
358,268

 
$
105,466

 
$
136,148

 
$
824,587

% of Grand Totals
27.25
%
 
43.45
%
 
12.79
%
 
16.51
%
 
100.00
%