XML 43 R32.htm IDEA: XBRL DOCUMENT v3.10.0.1
Segments
9 Months Ended
Sep. 30, 2018
Segment Reporting [Abstract]  
Segments

24.

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 and nine months ended September 30, 2018 and 2017.

 

 

 

For the Three Months Ended September 30, 2018

 

(Amounts in thousands)

 

Total

 

 

New York

 

 

Washington, D.C.

 

 

San Francisco

 

 

Other

 

Property-related revenues

 

$

188,517

 

 

$

118,539

 

 

$

12,685

 

 

$

57,568

 

 

$

(275

)

Property-related operating expenses

 

 

(69,811

)

 

 

(48,257

)

 

 

(4,782

)

 

 

(15,206

)

 

 

(1,566

)

NOI from unconsolidated joint ventures

 

 

4,448

 

 

 

4,356

 

 

 

-

 

 

 

-

 

 

 

92

 

NOI (1)

 

$

123,154

 

 

$

74,638

 

 

$

7,903

 

 

$

42,362

 

 

$

(1,749

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Three Months Ended September 30, 2017

 

(Amounts in thousands)

 

Total

 

 

New York

 

 

Washington, D.C.

 

 

San Francisco

 

 

Other

 

Property-related revenues

 

$

173,936

 

 

$

109,493

 

 

$

14,986

 

 

$

49,758

 

 

$

(301

)

Property-related operating expenses

 

 

(68,264

)

 

 

(46,609

)

 

 

(5,887

)

 

 

(14,164

)

 

 

(1,604

)

NOI from unconsolidated joint ventures

 

 

4,993

 

 

 

4,815

 

 

 

-

 

 

 

-

 

 

 

178

 

NOI (1)

 

$

110,665

 

 

$

67,699

 

 

$

9,099

 

 

$

35,594

 

 

$

(1,727

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Nine Months Ended September 30, 2018

 

(Amounts in thousands)

 

Total

 

 

New York

 

 

Washington, D.C.

 

 

San Francisco

 

 

Other

 

Property-related revenues

 

$

555,333

 

 

$

347,720

 

 

$

43,569

 

 

$

164,811

 

 

$

(767

)

Property-related operating expenses

 

 

(206,435

)

 

 

(140,710

)

 

 

(16,363

)

 

 

(44,370

)

 

 

(4,992

)

NOI from unconsolidated joint ventures

 

 

13,757

 

 

 

13,514

 

 

 

-

 

 

 

-

 

 

 

243

 

NOI (1)

 

$

362,655

 

 

$

220,524

 

 

$

27,206

 

 

$

120,441

 

 

$

(5,516

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Nine Months Ended September 30, 2017

 

(Amounts in thousands)

 

Total

 

 

New York

 

 

Washington, D.C.

 

 

San Francisco

 

 

Other

 

Property-related revenues

 

$

518,872

 

 

$

321,419

 

 

$

56,911

 

 

$

139,898

 

 

$

644

 

Property-related operating expenses

 

 

(197,696

)

 

 

(134,657

)

 

 

(21,376

)

 

 

(35,889

)

 

 

(5,774

)

NOI from unconsolidated joint ventures

 

 

14,774

 

 

 

14,406

 

 

 

-

 

 

 

-

 

 

 

368

 

NOI (1)

 

$

335,950

 

 

$

201,168

 

 

$

35,535

 

 

$

104,009

 

 

$

(4,762

)

 

 

(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 (loss) attributable to common stockholders for the periods set forth below.

 

 

 

 

For the Three Months Ended

September 30,

 

 

For the Nine Months Ended September 30,

 

(Amounts in thousands)

 

2018

 

 

2017

 

 

2018

 

 

2017

 

NOI

 

$

123,154

 

 

$

110,665

 

 

$

362,655

 

 

$

335,950

 

Add (subtract) adjustments to arrive to net income (loss):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fee income

 

 

4,079

 

 

 

5,834

 

 

 

12,953

 

 

 

19,838

 

Depreciation and amortization expense

 

 

(64,610

)

 

 

(66,515

)

 

 

(194,541

)

 

 

(198,143

)

General and administrative expenses

 

 

(14,452

)

 

 

(14,470

)

 

 

(44,278

)

 

 

(44,624

)

Transaction related costs

 

 

(450

)

 

 

(274

)

 

 

(863

)

 

 

(1,051

)

NOI from unconsolidated joint ventures

 

 

(4,448

)

 

 

(4,993

)

 

 

(13,757

)

 

 

(14,774

)

Income from unconsolidated joint ventures

 

 

472

 

 

 

671

 

 

 

2,931

 

 

 

19,143

 

Loss from unconsolidated real estate funds

 

 

(188

)

 

 

(3,930

)

 

 

(268

)

 

 

(6,053

)

Interest and other income (loss), net

 

 

2,778

 

 

 

(17,668

)

 

 

6,888

 

 

 

(11,982

)

Interest and debt expense

 

 

(37,105

)

 

 

(35,733

)

 

 

(109,996

)

 

 

(107,568

)

Loss on early extinguishment of debt

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(7,877

)

Real estate impairment loss

 

 

-

 

 

 

-

 

 

 

(46,000

)

 

 

-

 

Gain on sale of real estate

 

 

36,845

 

 

 

-

 

 

 

36,845

 

 

 

133,989

 

Unrealized gain on interest rate swaps

 

 

-

 

 

 

-

 

 

 

-

 

 

 

1,802

 

Net income (loss) before income taxes

 

 

46,075

 

 

 

(26,413

)

 

 

12,569

 

 

 

118,650

 

Income tax (expense) benefit

 

 

(1,814

)

 

 

1,010

 

 

 

(2,171

)

 

 

(4,242

)

Net income (loss)

 

 

44,261

 

 

 

(25,403

)

 

 

10,398

 

 

 

114,408

 

Less: net (income) loss attributable to

   noncontrolling interests in:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated joint ventures

 

 

(2,713

)

 

 

14,217

 

 

 

(5,520

)

 

 

11,029

 

Consolidated real estate fund

 

 

(86

)

 

 

(114

)

 

 

(668

)

 

 

(20,195

)

Operating Partnership

 

 

(3,931

)

 

 

1,086

 

 

 

(381

)

 

 

(12,068

)

Net income (loss) attributable to common stockholders

 

$

37,531

 

 

$

(10,214

)

 

$

3,829

 

 

$

93,174

 

 

 

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

 

September 30, 2018

 

$

8,941,237

 

 

$

5,573,623

 

 

$

444,154

 

 

$

2,406,334

 

 

$

517,126

 

December 31, 2017

 

 

8,917,661

 

 

 

5,511,061

 

 

 

693,408

 

 

 

2,421,173

 

 

 

292,019