XML 36 R19.htm IDEA: XBRL DOCUMENT v3.10.0.1
Segment Information
6 Months Ended
Jun. 30, 2018
Segment Reporting [Abstract]  
Segment Information
11. 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, 2018 and 2017.
Boston Properties, Inc.
 
Three months ended June 30,
 
Six months ended June 30,
 
2018
 
2017
 
2018
 
2017
 
(in thousands)
Net income attributable to Boston Properties, Inc. common shareholders
$
128,681

 
$
133,709

 
$
304,682

 
$
230,764

Add:
 
 
 
 
 
 
 
Preferred dividends
2,625

 
2,625

 
5,250

 
5,250

Noncontrolling interest—common units of Boston Properties Limited Partnership
14,859

 
15,473

 
35,311

 
26,933

Noncontrolling interests in property partnerships
14,400

 
15,203

 
31,634

 
19,627

Interest expense
92,204

 
95,143

 
182,424

 
190,677

Depreciation and amortization expense
156,417

 
151,919

 
322,214

 
311,124

Transaction costs
474

 
299

 
495

 
333

Payroll and related costs from management services contracts
1,970

 

 
4,855

 

General and administrative expense
28,468

 
27,141

 
64,362

 
58,527

Less:
 
 
 
 
 
 
 
Gains on sales of real estate
18,292

 
3,767

 
114,689

 
3,900

Gains from early extinguishments of debt

 
14,354

 

 
14,354

Gains from investments in securities
505

 
730

 
379

 
1,772

Interest and other income
2,579

 
1,504

 
4,227

 
2,118

Income from unconsolidated joint ventures
769

 
3,108

 
1,230

 
6,192

Direct reimbursements of payroll and related costs from management services contracts
1,970

 

 
4,855

 

Development and management services revenue
9,305

 
7,365

 
17,710

 
13,837

Net Operating Income
$
406,678

 
$
410,684

 
$
808,137

 
$
801,062


Boston Properties Limited Partnership
 
Three months ended June 30,
 
Six months ended June 30,
 
2018
 
2017
 
2018
 
2017
 
(in thousands)
Net income attributable to Boston Properties Limited Partnership common unitholders
$
145,961

 
$
151,844

 
$
346,868

 
$
262,506

Add:
 
 
 
 
 
 
 
Preferred distributions
2,625

 
2,625

 
5,250

 
5,250

Noncontrolling interests in property partnerships
14,400

 
15,203

 
31,634

 
19,627

Interest expense
92,204

 
95,143

 
182,424

 
190,677

Depreciation and amortization expense
154,474

 
149,834

 
318,327

 
306,892

Transaction costs
474

 
299

 
495

 
333

Payroll and related costs from management services contracts
1,970

 

 
4,855

 

General and administrative expense
28,468

 
27,141

 
64,362

 
58,527

Less:
 
 
 
 
 
 
 
Gains on sales of real estate
18,770

 
4,344

 
117,677

 
4,477

Gains from early extinguishments of debt

 
14,354

 

 
14,354

Gains from investments in securities
505

 
730

 
379

 
1,772

Interest and other income
2,579

 
1,504

 
4,227

 
2,118

Income from unconsolidated joint ventures
769

 
3,108

 
1,230

 
6,192

Direct reimbursements of payroll and related costs from management services contracts
1,970

 

 
4,855

 

Development and management services revenue
9,305

 
7,365

 
17,710

 
13,837

Net Operating Income
$
406,678

 
$
410,684

 
$
808,137

 
$
801,062


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, interest expense, depreciation and amortization expense, transaction costs, payroll and related costs from management services contracts and corporate 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, 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 the Company's 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 to noncontrolling interests, interest expense, depreciation and amortization expense, transaction costs, payroll and related costs from management services contracts, corporate general and administrative expense, 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, 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 three months ended June 30, 2018:
 
Boston
 
New York
 
San Francisco
 
Washington, DC
 
Total
Rental Revenue:
 
 
 
 
 
 
 
 
 
Office
$
207,810

 
$
234,006

 
$
93,482

 
$
98,505

 
$
633,803

Residential
1,195

 

 

 
3,604

 
4,799

Hotel
14,607

 

 

 

 
14,607

Total
223,612

 
234,006

 
93,482

 
102,109

 
653,209

% of Grand Totals
34.23
%
 
35.83
%
 
14.31
%
 
15.63
%
 
100.00
%
Rental Expenses:
 
 
 
 
 
 
 
 
 
Office
77,147

 
91,838

 
31,214

 
34,678

 
234,877

Residential
706

 

 

 
2,207

 
2,913

Hotel
8,741

 

 

 

 
8,741

Total
86,594

 
91,838

 
31,214

 
36,885

 
246,531

% of Grand Totals
35.12
%
 
37.26
%
 
12.66
%
 
14.96
%
 
100.00
%
Net operating income
$
137,018

 
$
142,168

 
$
62,268

 
$
65,224

 
$
406,678

% of Grand Totals
33.69
%
 
34.96
%
 
15.31
%
 
16.04
%
 
100.00
%
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 six months ended June 30, 2018:
 
Boston
 
New York
 
San Francisco
 
Washington, DC
 
Total
Rental Revenue:
 
 
 
 
 
 
 
 
 
Office
$
412,807

 
$
476,404

 
$
183,375

 
$
197,817

 
$
1,270,403

Residential
2,347

 

 

 
6,611

 
8,958

Hotel
23,709

 

 

 

 
23,709

Total
438,863

 
476,404

 
183,375

 
204,428

 
1,303,070

% of Grand Totals
33.68
%
 
36.56
%
 
14.07
%
 
15.69
%
 
100.00
%
Rental Expenses:
 
 
 
 
 
 
 
 
 
Office
157,471

 
185,600

 
58,842

 
71,021

 
472,934

Residential
1,220

 

 

 
3,965

 
5,185

Hotel
16,814

 

 

 

 
16,814

Total
175,505

 
185,600

 
58,842

 
74,986

 
494,933

% of Grand Totals
35.46
%
 
37.50
%
 
11.89
%
 
15.15
%
 
100.00
%
Net operating income
$
263,358

 
$
290,804

 
$
124,533

 
$
129,442

 
$
808,137

% of Grand Totals
32.59
%
 
35.98
%
 
15.41
%
 
16.02
%
 
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
%