XML 183 R47.htm IDEA: XBRL DOCUMENT v3.8.0.1
Segment Information (Tables)
12 Months Ended
Dec. 31, 2017
Segment Reporting [Abstract]  
Segment information
The following table reflects the reconciliation of net income (loss) attributable common shareholders to consolidated NOI for each of the three years in the period ended December 31, 2017:
 
 
Year Ended December 31,
 
 
2017
 
2016
 
2015
 
(In thousands)
Net income (loss) attributable to common shareholders
 
$
(71,753
)
 
$
61,974

 
$
49,628

Add:
 
 
 
 
 
 
Depreciation and amortization expense
 
161,659

 
133,343

 
144,984

General and administrative expense:
 
 
 
 
 
 
Corporate and other
 
47,131

 
48,753

 
44,424

Third-party real estate services
 
51,919

 
19,066

 
18,217

Share-based compensation related to Formation Transaction
 
29,251

 

 

Transaction and other costs
 
127,739

 
6,476

 

Interest expense
 
58,141

 
51,781

 
50,823

Loss on extinguishment of debt
 
701

 

 

Income tax expense (benefit)
 
(9,912
)
 
1,083

 
420

Less:
 
 
 
 
 
 
Third-party real estate services, including reimbursements
 
63,236

 
33,882

 
29,467

Other income
 
5,167

 
5,381

 
10,854

Loss from unconsolidated real estate ventures, net
 
(4,143
)
 
(947
)
 
(4,283
)
Interest and other income (loss), net
 
1,788

 
2,992

 
2,557

Gain on bargain purchase
 
24,376

 

 

Net loss attributable to redeemable noncontrolling interests
 
7,328

 

 

Net loss attributable to noncontrolling interest
 
3

 

 

Consolidated NOI
 
$
297,121

 
$
281,168

 
$
269,901



Below is a summary of NOI by segment for each of the three years in the period ended December 31, 2017:

 
Year Ended December 31, 2017
 
Office
 
Multifamily
 
Other
 
Elimination of Intersegment Activity
 
Total
 
(In thousands)
Rental revenue:
 
 
 
 
 
 
 
 
 
Property rentals
$
343,213

 
$
85,809

 
$
10,508

 
$
(2,905
)
 
$
436,625

Tenant reimbursements
32,315

 
5,012

 
658

 

 
37,985

Total rental revenue
375,528

 
90,821

 
11,166

 
(2,905
)
 
474,610

Rental expense:
 
 
 
 
 

 
 
 
Property operating
93,834

 
24,297

 
8,528

 
(15,604
)
 
111,055

Real estate taxes
50,483

 
10,940

 
5,011

 

 
66,434

Total rental expense
144,317

 
35,237

 
13,539

 
(15,604
)
 
177,489

Consolidated NOI
$
231,211

 
$
55,584

 
$
(2,373
)
 
$
12,699

 
$
297,121


 
Year Ended December 31, 2016
 
Office
 
Multifamily
 
Other
 
Elimination of Intersegment Activity
 
Total
 
(In thousands)
Rental revenue:
 
 
 
 
 
 
 
 
 
Property rentals
$
317,956

 
$
63,401

 
$
23,234

 
$
(2,996
)
 
$
401,595

Tenant reimbursements
33,361

 
3,454

 
846

 

 
37,661

Total rental revenue
351,317

 
66,855

 
24,080

 
(2,996
)
 
439,256

Rental expense:
 
 
 
 
 

 
 
 
Property operating
91,128

 
17,238

 
7,216

 
(15,278
)
 
100,304

Real estate taxes
46,115

 
6,993

 
4,676

 

 
57,784

Total rental expense
137,243

 
24,231

 
11,892

 
(15,278
)
 
158,088

Consolidated NOI
$
214,074

 
$
42,624

 
$
12,188

 
$
12,282

 
$
281,168



 
Year Ended December 31, 2015
 
Office
 
Multifamily
 
Other
 
Elimination of Intersegment Activity
 
Total
 
(In thousands)
Rental revenue:
 
Property rentals
$
311,671

 
$
53,071

 
$
27,504

 
$
(2,436
)
 
$
389,810

Tenant reimbursements
35,508

 
2,790

 
2,178

 

 
40,476

Total rental revenue
347,179

 
55,861

 
29,682

 
(2,436
)
 
430,286

Rental expense:
 
 
 
 
 
 
 
 
 
Property operating
92,355

 
14,606

 
9,268

 
(14,718
)
 
101,511

Real estate taxes
45,479

 
6,022

 
7,373

 

 
58,874

Total rental expense
137,834

 
20,628

 
16,641

 
(14,718
)
 
160,385

Consolidated NOI
$
209,345

 
$
35,233

 
$
13,041

 
$
12,282

 
$
269,901

The following is a summary of certain balance sheet data by segment as of December 31, 2017 and 2016:
 
Office
 
Multifamily
 
Other
 
Elimination of Intersegment Activity
 
Total
December 31, 2017
(In thousands)
Real estate, at cost
$
3,955,013

 
$
1,476,423

 
$
594,361

 
$

 
$
6,025,797

Investments in and advances to
   unconsolidated real estate ventures
124,659

 
98,835

 
38,317

 

 
261,811

Total assets
3,542,977

 
1,434,999

 
1,299,085

 
(205,254
)
 
6,071,807

December 31, 2016
 
 
 
 
 
 
 
 
 
Real estate, at cost
$
2,798,946

 
$
959,404

 
$
397,041

 
$

 
$
4,155,391

Investments in and advances to
unconsolidated real estate ventures
45,647

 

 
129

 

 
45,776

Total assets
2,388,396

 
873,157

 
399,087

 

 
3,660,640