XML 45 R30.htm IDEA: XBRL DOCUMENT v3.10.0.1
Segment Information
6 Months Ended
Jun. 30, 2018
Segment Reporting [Abstract]  
Segment Information
Segment Information
The Company has two reportable segments, real estate and debt and preferred equity investments. We evaluate real estate performance and allocate resources based on earnings contribution to income from continuing operations.
The primary sources of revenue are generated from tenant rents and escalations and reimbursement revenue. Real estate property operating expenses consist primarily of security, maintenance, utility costs, insurance, real estate taxes and ground rent expense (at certain applicable properties). See Note 5, "Debt and Preferred Equity Investments," for additional details on our debt and preferred equity investments.
Selected consolidated results of operations for the three and six months ended June 30, 2018 and 2017, and selected asset information as of June 30, 2018 and December 31, 2017, regarding our operating segments are as follows (in thousands):
 
 
Real Estate Segment
 
Debt and Preferred Equity Segment
 
Total Company
Total revenues
 
 
 
 
 
 
Three months ended:
 
 
 
 
 
 
June 30, 2018
 
$
251,843

 
$
49,273

 
$
301,116

June 30, 2017
 
337,528

 
60,622

 
398,150

Six months ended:
 
 
 
 
 
 
June 30, 2018
 
508,248

 
94,563

 
602,811

June 30, 2017
 
674,610

 
100,921

 
775,531

Net income (loss) before equity in net gain on sale of interest in unconsolidated joint venture/real estate, purchase price and other fair value adjustments, (loss) gain on sale of real estate net, depreciable real estate reserves, and gain on sale of marketable securities
 
 
 
 
 


Three months ended:
 
 
 
 
 


June 30, 2018
 
$
13,239

 
$
34,276

 
$
47,515

June 30, 2017
 
(16,232
)
 
52,045

 
35,813

Six months ended:
 
 
 
 
 
 
June 30, 2018
 
27,263

 
67,701

 
94,964

June 30, 2017
 
(2,425
)
 
89,558

 
87,133

Total assets
 
 
 
 
 


As of:
 
 
 
 
 


June 30, 2018
 
$
11,249,972

 
$
2,463,956

 
$
13,713,928

December 31, 2017
 
11,631,700

 
2,351,204

 
13,982,904


Net income (loss) before equity in net gain on sale of interest in unconsolidated joint venture/real estate, purchase price and other fair value adjustments, (loss) gain on sale of real estate net, depreciable real estate reserves, and gain on sale of marketable securities represents total revenues less total expenses for the real estate segment and total investment income less allocated interest expense for the debt and preferred equity segment. Interest costs for the debt and preferred equity segment includes actual costs incurred for borrowings on the 2016 MRA and 2017 MRA. Interest is imputed on the investments that do not collateralize the 2016 MRA or 2017 MRA using our corporate borrowing cost. We also allocate loan loss reserves, net of recoveries, and transaction related costs to the debt and preferred equity segment. We do not allocate marketing, general and administrative expenses to the debt and preferred equity segment since the use of personnel and resources is dependent on transaction volume between the two segments and varies period over period. In addition, we base performance on the individual segments prior to allocating marketing, general and administrative expenses. For the three and six months ended June 30, 2018, marketing, general and administrative expenses totaled $22.5 million, and $46.0 million, respectively. For the three and six months ended June 30, 2017, marketing, general and administrative expenses totaled $24.3 million, and $48.4 million, respectively. All other expenses, except interest, relate entirely to the real estate assets.
There were no transactions between the above two segments.
The table below reconciles net income before equity in net gain on sale of interest in unconsolidated joint venture/real estate, purchase price and other fair value adjustments, (loss) gain on sale of real estate, net, depreciable real estate reserves, and gain on sale of investment in marketable securities to net income for the three and six months ended June 30, 2018 and 2017 (in thousands):
 
 
Three Months Ended June 30,
 
Six Months Ended June 30,
 
 
2018

2017
 
2018
 
2017
Net income (loss) before equity in net gain on sale of interest in unconsolidated joint venture/real estate, purchase price and other fair value adjustments, (loss) gain on sale of real estate net, depreciable real estate reserves, and gain on sale of marketable securities
 
$
47,515

 
$
35,813

 
$
94,964

 
$
87,133

Equity in net gain on sale of interest in unconsolidated joint venture/real estate
 
72,025

 
13,089

 
65,585

 
15,136

Purchase price and other fair value adjustments
 
11,149

 

 
60,442

 

(Loss) gain on sale of real estate, net
 
(14,790
)
 
(3,823
)
 
8,731

 
(3,256
)
Depreciable real estate reserves
 

 
(29,064
)
 

 
(85,336
)
Gain on sale of investment in marketable securities
 

 

 

 
3,262

Net income
 
$
115,899

 
$
16,015


$
229,722


$
16,939