XML 24 R32.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Segments
12 Months Ended
Dec. 31, 2019
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, San Francisco and Washington, D.C. 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 periods set forth below.

 

 

 

 

For the Year Ended December 31, 2019

 

(Amounts in thousands)

 

Total

 

 

New York

 

 

San Francisco

 

 

Washington, D.C.

 

 

Other

 

Property-related revenues

 

$

746,436

 

 

$

482,648

 

 

$

238,808

 

 

$

25,426

 

 

$

(446

)

Property-related operating expenses

 

 

(274,836

)

 

 

(191,211

)

 

 

(69,815

)

 

 

(10,134

)

 

 

(3,676

)

NOI from unconsolidated joint ventures

 

 

22,409

 

 

 

13,151

 

 

 

9,065

 

 

 

-

 

 

 

193

 

NOI (1)

 

$

494,009

 

 

$

304,588

 

 

$

178,058

 

 

$

15,292

 

 

$

(3,929

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Year Ended December 31, 2018

 

(Amounts in thousands)

 

Total

 

 

New York

 

 

San Francisco

 

 

Washington, D.C.

 

 

Other

 

Property-related revenues

 

$

740,332

 

 

$

468,013

 

 

$

222,071

 

 

$

51,290

 

 

$

(1,042

)

Property-related operating expenses

 

 

(274,078

)

 

 

(188,008

)

 

 

(60,043

)

 

 

(19,381

)

 

 

(6,646

)

NOI from unconsolidated joint ventures

 

 

20,730

 

 

 

20,395

 

 

 

-

 

 

 

-

 

 

 

335

 

NOI (1)

 

$

486,984

 

 

$

300,400

 

 

$

162,028

 

 

$

31,909

 

 

$

(7,353

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Year Ended December 31, 2017

 

(Amounts in thousands)

 

Total

 

 

New York

 

 

San Francisco

 

 

Washington, D.C.

 

 

Other

 

Property-related revenues

 

$

694,755

 

 

$

430,548

 

 

$

191,677

 

 

$

72,143

 

 

$

387

 

Property-related operating expenses

 

 

(266,136

)

 

 

(180,855

)

 

 

(50,906

)

 

 

(27,342

)

 

 

(7,033

)

NOI from unconsolidated joint ventures

 

 

19,643

 

 

 

19,143

 

 

 

-

 

 

 

-

 

 

 

500

 

NOI (1)

 

$

448,262

 

 

$

268,836

 

 

$

140,771

 

 

$

44,801

 

 

$

(6,146

)

 

 

(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, lease termination 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 (loss) income attributable to common stockholders for the periods set forth below.

 

 

For the Year Ended December 31,

 

(Amounts in thousands)

2019

 

 

2018

 

 

2017

 

NOI

$

494,009

 

 

$

486,984

 

 

$

448,262

 

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

 

 

 

 

 

 

 

 

 

 

 

Fee income

 

22,744

 

 

 

18,629

 

 

 

24,212

 

Depreciation and amortization expense

 

(248,347

)

 

 

(258,225

)

 

 

(266,037

)

General and administrative expenses

 

(68,556

)

 

 

(57,563

)

 

 

(61,577

)

NOI from unconsolidated joint ventures

 

(22,409

)

 

 

(20,730

)

 

 

(19,643

)

Interest and other income (loss), net

 

9,844

 

 

 

8,117

 

 

 

(9,031

)

Interest and debt expense

 

(156,679

)

 

 

(147,653

)

 

 

(143,762

)

Loss on early extinguishment of debt

 

(11,989

)

 

 

-

 

 

 

(7,877

)

Real estate impairment loss

 

(42,000

)

 

 

(46,000

)

 

 

-

 

Gain on sale of real estate

 

1,140

 

 

 

36,845

 

 

 

133,989

 

Other, net

 

(7,048

)

 

 

1,728

 

 

 

13,817

 

Net (loss) income before income taxes

 

(29,291

)

 

 

22,132

 

 

 

112,353

 

Income tax expense

 

(312

)

 

 

(3,139

)

 

 

(5,177

)

Net (loss) income

 

(29,603

)

 

 

18,993

 

 

 

107,176

 

Less: net (income) loss attributable to noncontrolling interests in:

 

 

 

 

 

 

 

 

 

 

 

Consolidated joint ventures

 

(11,022

)

 

 

(8,182

)

 

 

10,365

 

Consolidated real estate fund

 

(313

)

 

 

(720

)

 

 

(19,797

)

Operating Partnership

 

4,039

 

 

 

(944

)

 

 

(11,363

)

Net (loss) income attributable to common stockholders

$

(36,899

)

 

$

9,147

 

 

$

86,381

 

 

 

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

 

(Amounts in thousands)

 

 

 

Total Assets as of:

 

Total

 

 

New York

 

 

San Francisco

 

 

Washington, D.C.

 

 

Other

 

December 31, 2019

 

$

8,734,135

 

 

$

5,439,929

 

 

$

2,708,463

 

 

$

107,121

 

 

$

478,622

 

December 31, 2018

 

 

8,755,978

 

 

 

5,583,022

 

 

 

2,388,094

 

 

 

305,980

 

 

 

478,882

 

December 31, 2017

 

 

8,917,661

 

 

 

5,511,061

 

 

 

2,421,173

 

 

 

693,408

 

 

 

292,019