XML 47 R30.htm IDEA: XBRL DOCUMENT v3.20.4
Segments
12 Months Ended
Dec. 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 Year Ended December 31, 2020

 

(Amounts in thousands)

 

Total

 

 

New York

 

 

San Francisco

 

 

Other

 

Property-related revenues

 

$

700,410

 

 

$

454,071

 

 

$

234,893

 

 

$

11,446

 

Property-related operating expenses

 

 

(273,440

)

 

 

(194,648

)

 

 

(68,924

)

 

 

(9,868

)

NOI from unconsolidated joint ventures

 

 

48,631

 

 

 

11,540

 

 

 

38,892

 

 

 

(1,801

)

NOI (1)

 

$

475,601

 

 

$

270,963

 

 

$

204,861

 

 

$

(223

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Year Ended December 31, 2019

 

(Amounts in thousands)

 

Total

 

 

New York

 

 

San Francisco

 

 

Other

 

Property-related revenues

 

$

746,436

 

 

$

482,648

 

 

$

238,808

 

 

$

24,980

 

Property-related operating expenses

 

 

(274,836

)

 

 

(191,211

)

 

 

(69,815

)

 

 

(13,810

)

NOI from unconsolidated joint ventures

 

 

22,409

 

 

 

13,151

 

 

 

9,065

 

 

 

193

 

NOI (1)

 

$

494,009

 

 

$

304,588

 

 

$

178,058

 

 

$

11,363

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Year Ended December 31, 2018

 

(Amounts in thousands)

 

Total

 

 

New York

 

 

San Francisco

 

 

Other

 

Property-related revenues

 

$

740,332

 

 

$

468,013

 

 

$

222,071

 

 

$

50,248

 

Property-related operating expenses

 

 

(274,078

)

 

 

(188,008

)

 

 

(60,043

)

 

 

(26,027

)

NOI from unconsolidated joint ventures

 

 

20,730

 

 

 

20,395

 

 

 

-

 

 

 

335

 

NOI (1)

 

$

486,984

 

 

$

300,400

 

 

$

162,028

 

 

$

24,556

 

                    

 

(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 Year Ended December 31,

 

(Amounts in thousands)

2020

 

 

2019

 

 

2018

 

NOI

$

475,601

 

 

$

494,009

 

 

$

486,984

 

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

 

 

 

 

 

 

 

 

 

 

 

Fee income

 

28,070

 

 

 

22,744

 

 

 

18,629

 

Depreciation and amortization expense

 

(235,200

)

 

 

(240,104

)

 

 

(240,868

)

General and administrative expenses

 

(64,917

)

 

 

(68,556

)

 

 

(57,563

)

NOI from unconsolidated joint ventures

 

(48,631

)

 

 

(22,409

)

 

 

(20,730

)

(Loss) income from unconsolidated joint ventures

 

(18,619

)

 

 

(4,706

)

 

 

3,468

 

Interest and other income, net

 

4,490

 

 

 

9,844

 

 

 

7,936

 

Interest and debt expense

 

(144,208

)

 

 

(156,679

)

 

 

(147,653

)

Loss on early extinguishment of debt

 

-

 

 

 

(11,989

)

 

 

-

 

Adjustments related to discontinued operations (including

   impairments and gain or loss on sale of real estate)

 

(8,390

)

 

 

(15,292

)

 

 

(31,909

)

Other, net

 

(824

)

 

 

(2,342

)

 

 

(1,740

)

(Loss) income from continuing operations, before income taxes

 

(12,628

)

 

 

4,520

 

 

 

16,554

 

Income tax expense

 

(1,493

)

 

 

(312

)

 

 

(3,139

)

(Loss) income from continuing operations, net

 

(14,121

)

 

 

4,208

 

 

 

13,415

 

(Loss) income from discontinued operations, net

 

(5,075

)

 

 

(33,811

)

 

 

5,578

 

Net (loss) income

 

(19,196

)

 

 

(29,603

)

 

 

18,993

 

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

 

 

 

 

 

 

 

 

 

 

 

Consolidated joint ventures

 

(9,257

)

 

 

(11,022

)

 

 

(8,182

)

Consolidated real estate fund

 

1,450

 

 

 

(313

)

 

 

(720

)

Operating Partnership

 

2,299

 

 

 

4,039

 

 

 

(944

)

Net (loss) income attributable to common stockholders

$

(24,704

)

 

$

(36,899

)

 

$

9,147

 

 

 

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

 

December 31, 2020

 

$

8,554,097

 

 

$

5,388,596

 

 

$

2,698,983

 

 

$

466,518

 

December 31, 2019

 

 

8,734,135

 

 

 

5,439,929

 

 

 

2,708,463

 

 

 

585,743

 

December 31, 2018

 

 

8,755,978

 

 

 

5,583,022

 

 

 

2,388,094

 

 

 

784,862