XML 37 R20.htm IDEA: XBRL DOCUMENT v3.8.0.1
Segment Information
9 Months Ended
Sep. 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 nine months ended September 30, 2017 and 2016.
Boston Properties, Inc.
 
Three months ended September 30,
 
Nine months ended September 30,
 
2017
 
2016
 
2017
 
2016
 
(in thousands)
Net income attributable to Boston Properties, Inc. common shareholders
$
117,337

 
$
76,753

 
$
348,086

 
$
355,114

Add:
 
 
 
 
 
 
 
Preferred dividends
2,625

 
2,589

 
7,875

 
7,796

Noncontrolling interest—common units of Boston Properties Limited Partnership
13,402

 
9,387

 
40,350

 
42,120

Noncontrolling interests in property partnerships
14,340

 
(17,225
)
 
33,967

 
53

Interest expense
92,032

 
104,641

 
282,709

 
314,953

Losses from interest rate contracts

 
140

 

 
140

Depreciation and amortization expense
152,164

 
203,748

 
463,288

 
516,371

Impairment loss

 
1,783

 

 
1,783

Transaction costs
239

 
249

 
572

 
1,187

General and administrative expense
25,792

 
25,165

 
84,319

 
79,936

Less:
 
 
 
 
 
 
 
Gains on sales of real estate
2,891

 
12,983

 
6,791

 
80,606

Gains (losses) from early extinguishments of debt

 
(371
)
 
14,354

 
(371
)
Gains from investments in securities
944

 
976

 
2,716

 
1,713

Interest and other income
1,329

 
3,628

 
3,447

 
6,657

Income from unconsolidated joint ventures
843

 
1,464

 
7,035

 
5,489

Development and management services revenue
10,811

 
6,364

 
24,648

 
18,586

Net Operating Income
$
401,113

 
$
382,186

 
$
1,202,175

 
$
1,206,773

Boston Properties Limited Partnership
 
Three months ended September 30,
 
Nine months ended September 30,
 
2017
 
2016
 
2017
 
2016
 
(in thousands)
Net income attributable to Boston Properties Limited Partnership common unitholders
$
132,693

 
$
91,306

 
$
395,199

 
$
408,540

Add:
 
 
 
 
 
 
 
Preferred distributions
2,625

 
2,589

 
7,875

 
7,796

Noncontrolling interests in property partnerships
14,340

 
(17,225
)
 
33,967

 
53

Interest expense
92,032

 
104,641

 
282,709

 
314,953

Losses from interest rate contracts

 
140

 

 
140

Depreciation and amortization expense
150,210

 
198,582

 
457,102

 
507,234

Impairment loss

 
1,783

 

 
1,783

Transaction costs
239

 
249

 
572

 
1,187

General and administrative expense
25,792

 
25,165

 
84,319

 
79,936

Less:
 
 
 
 
 
 
 
Gains on sales of real estate
2,891

 
12,983

 
7,368

 
82,775

Gains (losses) from early extinguishments of debt

 
(371
)
 
14,354

 
(371
)
Gains from investments in securities
944

 
976

 
2,716

 
1,713

Interest and other income
1,329

 
3,628

 
3,447

 
6,657

Income from unconsolidated joint ventures
843

 
1,464

 
7,035

 
5,489

Development and management services revenue
10,811

 
6,364

 
24,648

 
18,586

Net Operating Income
$
401,113

 
$
382,186

 
$
1,202,175

 
$
1,206,773


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, losses from interest rate contracts, depreciation and amortization expense, impairment loss, transaction costs and general and administrative expense less (2) gains on sales of real estate, gains (losses) 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, losses from interest rate contracts, gains (losses) from early extinguishments of debt, gains from investments in securities, interest and other income, income from unconsolidated joint ventures, depreciation and amortization expense, impairment loss, 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 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 three months ended September 30, 2016:
 
Boston
 
New York
 
San Francisco
 
Washington, DC
 
Total
Rental Revenue:
 
 
 
 
 
 
 
 
 
Office
$
183,975

 
$
237,262

 
$
80,235

 
$
100,666

 
$
602,138

Residential
1,227

 

 

 
3,145

 
4,372

Hotel
12,354

 

 

 

 
12,354

Total
197,556

 
237,262

 
80,235

 
103,811

 
618,864

% of Grand Totals
31.92
%
 
38.34
%
 
12.96
%
 
16.78
%
 
100.00
%
Rental Expenses:
 
 
 
 
 
 
 
 
 
Office
71,254

 
95,073

 
26,037

 
33,973

 
226,337

Residential
1,141

 

 

 
1,082

 
2,223

Hotel
8,118

 

 

 

 
8,118

Total
80,513

 
95,073

 
26,037

 
35,055

 
236,678

% of Grand Totals
34.02
%
 
40.17
%
 
11.00
%
 
14.81
%
 
100.00
%
Net operating income
$
117,043

 
$
142,189

 
$
54,198

 
$
68,756

 
$
382,186

% of Grand Totals
30.62
%
 
37.21
%
 
14.18
%
 
17.99
%
 
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
%
For the nine months ended September 30, 2016:
 
Boston
 
New York
 
San Francisco
 
Washington, DC
 
Total
Rental Revenue:
 
 
 
 
 
 
 
 
 
Office
$
540,850

 
$
773,077

 
$
235,076

 
$
300,742

 
$
1,849,745

Residential
3,578

 

 

 
8,931

 
12,509

Hotel
33,919

 

 

 

 
33,919

Total
578,347

 
773,077

 
235,076

 
309,673

 
1,896,173

% of Grand Totals
30.50
%
 
40.77
%
 
12.40
%
 
16.33
%
 
100.00
%
Rental Expenses:
 
 
 
 
 
 
 
 
 
Office
210,695

 
272,620

 
75,412

 
101,514

 
660,241

Residential
2,174

 

 

 
3,255

 
5,429

Hotel
23,730

 

 

 

 
23,730

Total
236,599

 
272,620

 
75,412

 
104,769

 
689,400

% of Grand Totals
34.32
%
 
39.54
%
 
10.94
%
 
15.20
%
 
100.00
%
Net operating income
$
341,748

 
$
500,457

 
$
159,664

 
$
204,904

 
$
1,206,773

% of Grand Totals
28.32
%
 
41.47
%
 
13.23
%
 
16.98
%
 
100.00
%