XML 41 R30.htm IDEA: XBRL DOCUMENT v3.20.2
Segments
9 Months Ended
Sep. 30, 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 September 30, 2020

 

(Amounts in thousands)

 

Total

 

 

New York

 

 

San Francisco

 

 

Other

 

Property-related revenues

 

$

171,263

 

 

$

106,287

 

 

$

62,086

 

 

$

2,890

 

Property-related operating expenses

 

 

(69,349

)

 

 

(49,072

)

 

 

(17,825

)

 

 

(2,452

)

NOI from unconsolidated joint ventures

 

 

12,935

 

 

 

3,116

 

 

 

10,019

 

 

 

(200

)

NOI (1)

 

$

114,849

 

 

$

60,331

 

 

$

54,280

 

 

$

238

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Three Months Ended September 30, 2019

 

(Amounts in thousands)

 

Total

 

 

New York

 

 

San Francisco

 

 

Other

 

Property-related revenues

 

$

191,158

 

 

$

122,365

 

 

$

61,999

 

 

$

6,794

 

Property-related operating expenses

 

 

(71,648

)

 

 

(49,825

)

 

 

(18,068

)

 

 

(3,755

)

NOI from unconsolidated joint ventures

 

 

4,973

 

 

 

2,776

 

 

 

2,106

 

 

 

91

 

NOI (1)

 

$

124,483

 

 

$

75,316

 

 

$

46,037

 

 

$

3,130

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Nine Months Ended September 30, 2020

 

(Amounts in thousands)

 

Total

 

 

New York

 

 

San Francisco

 

 

Other

 

Property-related revenues

 

$

521,036

 

 

$

338,543

 

 

$

173,580

 

 

$

8,913

 

Property-related operating expenses

 

 

(203,526

)

 

 

(145,314

)

 

 

(50,798

)

 

 

(7,414

)

NOI from unconsolidated joint ventures

 

 

36,703

 

 

 

8,740

 

 

 

29,566

 

 

 

(1,603

)

NOI (1)

 

$

354,213

 

 

$

201,969

 

 

$

152,348

 

 

$

(104

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Nine Months Ended September 30, 2019

 

(Amounts in thousands)

 

Total

 

 

New York

 

 

San Francisco

 

 

Other

 

Property-related revenues

 

$

561,321

 

 

$

362,202

 

 

$

177,614

 

 

$

21,505

 

Property-related operating expenses

 

 

(207,601

)

 

 

(144,432

)

 

 

(51,893

)

 

 

(11,276

)

NOI from unconsolidated joint ventures

 

 

14,569

 

 

 

10,319

 

 

 

4,019

 

 

 

231

 

NOI (1)

 

$

368,289

 

 

$

228,089

 

 

$

129,740

 

 

$

10,460

 

 

 

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

 

 

 

For the Three Months Ended

 

 

For the Nine Months Ended

 

 

 

September 30,

 

 

September 30,

 

(Amounts in thousands)

 

2020

 

 

2019

 

 

2020

 

 

2019

 

NOI

 

$

114,849

 

 

$

124,483

 

 

$

354,213

 

 

$

368,289

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fee income

 

 

9,153

 

 

 

7,159

 

 

 

21,692

 

 

 

17,371

 

Depreciation and amortization expense

 

 

(58,889

)

 

 

(60,696

)

 

 

(176,032

)

 

 

(181,685

)

General and administrative expenses

 

 

(16,805

)

 

 

(16,319

)

 

 

(46,955

)

 

 

(51,457

)

NOI from unconsolidated joint ventures

 

 

(12,935

)

 

 

(4,973

)

 

 

(36,703

)

 

 

(14,569

)

Loss from unconsolidated joint ventures

 

 

(4,268

)

 

 

(1,332

)

 

 

(14,444

)

 

 

(2,815

)

Interest and other income, net

 

 

1,104

 

 

 

1,222

 

 

 

2,360

 

 

 

7,705

 

Interest and debt expense

 

 

(35,792

)

 

 

(37,325

)

 

 

(108,420

)

 

 

(111,462

)

NOI from discontinued operations

 

 

(2,157

)

 

 

(4,262

)

 

 

(6,515

)

 

 

(13,149

)

Other, net

 

 

(137

)

 

 

(580

)

 

 

(457

)

 

 

(1,433

)

(Loss) income from continuing operations, before income taxes

 

 

(5,877

)

 

 

7,377

 

 

 

(11,261

)

 

 

16,795

 

Income tax (expense) benefit

 

 

(393

)

 

 

583

 

 

 

(1,135

)

 

 

(823

)

(Loss) income from continuing operations, net

 

 

(6,270

)

 

 

7,960

 

 

 

(12,396

)

 

 

15,972

 

Income from discontinued operations, net

 

 

2,147

 

 

 

3,040

 

 

 

5,815

 

 

 

7,202

 

Net (loss) income

 

 

(4,123

)

 

 

11,000

 

 

 

(6,581

)

 

 

23,174

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated joint ventures

 

 

(3,566

)

 

 

(3,051

)

 

 

(5,485

)

 

 

(8,253

)

Consolidated real estate fund

 

 

79

 

 

 

(109

)

 

 

1,291

 

 

 

(256

)

Operating Partnership

 

 

652

 

 

 

(758

)

 

 

895

 

 

 

(1,419

)

Net (loss) income attributable to common stockholders

 

$

(6,958

)

 

$

7,082

 

 

$

(9,880

)

 

$

13,246

 

 

 

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

 

September 30, 2020

 

$

8,806,494

 

 

$

5,421,273

 

 

$

2,713,952

 

 

$

671,269

 

December 31, 2019

 

 

8,734,135

 

 

 

5,439,929

 

 

 

2,708,463

 

 

 

585,743