XML 39 R28.htm IDEA: XBRL DOCUMENT v3.8.0.1
Segments
3 Months Ended
Mar. 31, 2018
Segment Reporting [Abstract]  
Segments

20.

Segments

 

 

Our reportable segments are separated by region based on the three regions in which we conduct our business: New York, Washington, D.C. and San Francisco. Our determination of segments is aligned with our method of internal reporting and the way our Chief Executive Officer, who is also our Chief Operating Decision Maker, makes key operating decisions, evaluates financial results and manages our business.

 

The following tables provide Net Operating Income (“NOI”) for each reportable segment for the three months ended March 31, 2018 and 2017.

 

 

 

For the Three Months Ended March 31, 2018

 

(Amounts in thousands)

 

Total

 

 

New York

 

 

Washington, D.C.

 

 

San Francisco

 

 

Other

 

Property-related revenues

 

$

180,806

 

 

$

113,645

 

 

$

15,449

 

 

$

51,899

 

 

$

(187

)

Property-related operating expenses

 

 

(68,978

)

 

 

(47,161

)

 

 

(5,845

)

 

 

(14,116

)

 

 

(1,856

)

NOI from unconsolidated joint ventures

 

 

4,740

 

 

 

4,665

 

 

 

-

 

 

 

-

 

 

 

75

 

NOI (1)

 

$

116,568

 

 

$

71,149

 

 

$

9,604

 

 

$

37,783

 

 

$

(1,968

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Three Months Ended March 31, 2017

 

(Amounts in thousands)

 

Total

 

 

New York

 

 

Washington, D.C.

 

 

San Francisco

 

 

Other

 

Property-related revenues

 

$

171,680

 

 

$

105,324

 

 

$

23,787

 

 

$

41,939

 

 

$

630

 

Property-related operating expenses

 

 

(65,971

)

 

 

(44,759

)

 

 

(8,924

)

 

 

(10,605

)

 

 

(1,683

)

NOI from unconsolidated joint ventures

 

 

4,823

 

 

 

4,753

 

 

 

-

 

 

 

-

 

 

 

70

 

NOI (1)

 

$

110,532

 

 

$

65,318

 

 

$

14,863

 

 

$

31,334

 

 

$

(983

)

 

 

(1)

NOI is used to measure the operating performance of our properties. NOI consists of property-related revenue (which includes rental income, tenant reimbursement income and certain other income) less operating expenses (which includes building expenses such as cleaning, security, repairs and maintenance, utilities, property administration and real estate taxes). We use NOI internally as a performance measure and believe it provides useful information to investors regarding our financial condition and results of operations because it reflects only those income and expense items that are incurred at the property level. Other real estate companies may use different methodologies for calculating NOI and, accordingly, our presentation of NOI may not be comparable to other real estate companies.


 

The following table provides a reconciliation of NOI to net income attributable to common stockholders for the periods set forth below.

 

 

 

For the Three Months Ended March 31,

 

(Amounts in thousands)

 

2018

 

 

2017

 

NOI

 

$

116,568

 

 

$

110,532

 

Add (subtract) adjustments to arrive to net income:

 

 

 

 

 

 

 

 

Fee income

 

 

3,465

 

 

 

9,556

 

Depreciation and amortization expense

 

 

(65,156

)

 

 

(62,992

)

General and administrative expenses

 

 

(12,631

)

 

 

(13,581

)

Transaction related costs

 

 

(120

)

 

 

(275

)

NOI from unconsolidated joint ventures

 

 

(4,740

)

 

 

(4,823

)

(Loss) income from unconsolidated joint ventures

 

 

(62

)

 

 

1,937

 

(Loss) income from unconsolidated real estate funds

 

 

(66

)

 

 

288

 

Interest and other income, net

 

 

2,016

 

 

 

3,200

 

Interest and debt expense

 

 

(36,082

)

 

 

(37,018

)

Loss on early extinguishment of debt

 

 

-

 

 

 

(2,715

)

Unrealized gain on interest rate swaps

 

 

-

 

 

 

1,802

 

Net income before income taxes

 

 

3,192

 

 

 

5,911

 

Income tax expense

 

 

(477

)

 

 

(4,282

)

Net income

 

 

2,715

 

 

 

1,629

 

Less: net (income) loss attributable to

   noncontrolling interests in:

 

 

 

 

 

 

 

 

Consolidated joint ventures

 

 

(1,055

)

 

 

(1,291

)

Consolidated real estate fund

 

 

(430

)

 

 

88

 

Operating Partnership

 

 

(116

)

 

 

(54

)

Net income attributable to common stockholders

 

$

1,114

 

 

$

372

 

 

 

The following table provides the total assets for each of our reportable segments as of the periods set forth below.

 

(Amounts in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Assets as of:

 

Total

 

 

New York

 

 

Washington, D.C.

 

 

San Francisco

 

 

Other

 

March 31, 2018

 

$

8,973,868

 

 

$

5,544,187

 

 

$

687,726

 

 

$

2,425,865

 

 

$

316,090

 

December 31, 2017

 

 

8,917,661

 

 

 

5,511,061

 

 

 

693,408

 

 

 

2,421,173

 

 

 

292,019