XML 25 R30.htm IDEA: XBRL DOCUMENT v3.20.1
Segments
3 Months Ended
Mar. 31, 2020
Segment Reporting [Abstract]  
Segments

 

 

22.

Segments

 

 

Our reportable segments are separated based on the regions in which we conduct our business. Prior to January 1, 2020, our reportable segments consisted of New York, San Francisco and Washington, D.C. Upon entering into an agreement to sell 1899 Pennsylvania Avenue, our sole remaining property in the Washington, D.C. segment, we redefined our reportable segments into the two remaining regions in which we conduct our business: New York and San Francisco effective January 1, 2020. 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. In connection therewith, we have reclassified the Washington, D.C. segment financial data into Other segment and reclassified prior period segment financial data to conform to current period presentation.

 

The following tables provide Net Operating Income (“NOI”) for each reportable segment for the periods set forth below.

 

 

 

For the Three Months Ended March 31, 2020

 

(Amounts in thousands)

 

Total

 

 

New York

 

 

San Francisco

 

 

Other

 

Property-related revenues

 

$

181,318

 

 

$

121,577

 

 

$

56,667

 

 

$

3,074

 

Property-related operating expenses

 

 

(68,465

)

 

 

(49,029

)

 

 

(16,919

)

 

 

(2,517

)

NOI from unconsolidated joint ventures

 

 

13,392

 

 

 

2,944

 

 

 

10,382

 

 

 

66

 

NOI (1)

 

$

126,245

 

 

$

75,492

 

 

$

50,130

 

 

$

623

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Three Months Ended March 31, 2019

 

(Amounts in thousands)

 

Total

 

 

New York

 

 

San Francisco

 

 

Other

 

Property-related revenues

 

$

185,793

 

 

$

121,096

 

 

$

57,184

 

 

$

7,513

 

Property-related operating expenses

 

 

(68,381

)

 

 

(48,103

)

 

 

(16,346

)

 

 

(3,932

)

NOI from unconsolidated joint ventures

 

 

5,411

 

 

 

4,657

 

 

 

700

 

 

 

54

 

NOI (1)

 

$

122,823

 

 

$

77,650

 

 

$

41,538

 

 

$

3,635

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)

NOI is used to measure the operating performance of our properties. NOI consists of rental revenue (which includes property rentals, tenant reimbursements and lease termination income) and certain other property-related revenue less operating expenses (which includes property-related 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)

 

2020

 

 

2019

 

NOI

 

$

126,245

 

 

$

122,823

 

Add (subtract) adjustments to arrive to net income:

 

 

 

 

 

 

 

 

Fee income

 

 

6,330

 

 

 

5,999

 

Depreciation and amortization expense

 

 

(58,427

)

 

 

(60,712

)

General and administrative expenses

 

 

(12,249

)

 

 

(17,443

)

NOI from unconsolidated joint ventures

 

 

(13,392

)

 

 

(5,411

)

Interest and other (loss) income, net

 

 

(996

)

 

 

3,900

 

Interest and debt expense

 

 

(36,619

)

 

 

(36,924

)

NOI from discontinued operations

 

 

(2,211

)

 

 

(4,483

)

Other, net

 

 

(4,372

)

 

 

(1,717

)

Income from continuing operations, before income taxes

 

 

4,309

 

 

 

6,032

 

Income tax expense

 

 

(604

)

 

 

(1,138

)

Income from continuing operations, net

 

 

3,705

 

 

 

4,894

 

Income from discontinued operations, net

 

 

1,521

 

 

 

2,106

 

Net income

 

 

5,226

 

 

 

7,000

 

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

 

 

 

 

 

 

 

 

Consolidated joint ventures

 

 

(1,514

)

 

 

(2,794

)

Consolidated real estate fund

 

 

(23

)

 

 

(94

)

Operating Partnership

 

 

(341

)

 

 

(403

)

Net income attributable to common stockholders

 

$

3,348

 

 

$

3,709

 

 

 

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

 

 

Other

 

March 31, 2020

 

$

8,754,256

 

 

$

5,455,866

 

 

$

2,728,752

 

 

$

569,638

 

December 31, 2019

 

 

8,734,135

 

 

 

5,439,929

 

 

 

2,708,463

 

 

 

585,743