XML 169 R101.htm IDEA: XBRL DOCUMENT v3.6.0.2
Segment Information (Summary of net income and EBITDA reconciliation by segment) (Details) - USD ($)
$ in Thousands
3 Months Ended 12 Months Ended
Dec. 31, 2016
Sep. 30, 2016
Jun. 30, 2016
Mar. 31, 2016
Dec. 31, 2015
Sep. 30, 2015
Jun. 30, 2015
Mar. 31, 2015
Dec. 31, 2016
Dec. 31, 2015
Dec. 31, 2014
Segment Information                      
Total Revenues $ 638,260 $ 633,197 $ 621,708 $ 613,037 $ 651,581 $ 627,596 $ 616,288 $ 606,802 $ 2,506,202 $ 2,502,267 $ 2,312,512
Total expenses                 1,955,411 1,742,019 1,622,619
Operating income                 550,791 760,248 689,893
Our share of net (loss) income                 165,389 (12,630) (59,861)
(Loss) income from real estate fund investments                 (23,602) 74,081 163,034
Interest and other investment income, net                 29,546 26,978 38,752
Interest and debt expense                 (402,674) (378,025) (412,755)
Net gain on extinguishment of Skyline properties debt                 487,877 0 0
Net gain on disposition of wholly owned and partially owned assets                 175,735 251,821 13,568
Income before income taxes                 983,062 722,473 432,631
Income tax (expense) benefit                 (8,312) 84,695 (9,281)
Income from continuing operations                 974,750 807,168 423,350
Income from discontinued operations                 7,172 52,262 585,676
Net income                 981,922 859,430 1,009,026
Less net income attributable to noncontrolling interests                 (21,351) (55,765) (96,561)
Net income attributable to the Operating Partnership                 960,571 803,665 912,465
Interest and debt expense (2)                 507,362 469,843 654,398
Depreciation and amortization (2)                 694,214 664,637 685,973
Income tax (benefit) expense (2)                 11,838 (85,379) 24,248
EBITDA                 2,173,985 1,852,766 2,277,084
New York | Operating Segments                      
Segment Information                      
Total Revenues                 1,713,374 1,695,925 1,520,845
Total expenses                 1,093,587 1,032,015 946,466
Operating income                 619,787 663,910 574,379
Our share of net (loss) income                 (2,379) 655 20,701
(Loss) income from real estate fund investments                 0 0 0
Interest and other investment income, net                 5,093 7,722 6,711
Interest and debt expense                 (216,685) (194,278) (183,427)
Net gain on extinguishment of Skyline properties debt                 0    
Net gain on disposition of wholly owned and partially owned assets                 159,511 142,693 0
Income before income taxes                 565,327 620,702 418,364
Income tax (expense) benefit                 (5,508) (4,379) (4,305)
Income from continuing operations                 559,819 616,323 414,059
Income from discontinued operations                 0 0 463,163
Net income                 559,819 616,323 877,222
Less net income attributable to noncontrolling interests                 (13,558) (13,022) (8,626)
Net income attributable to the Operating Partnership                 546,261 603,301 868,596
Interest and debt expense (2)                 280,563 248,724 241,959
Depreciation and amortization (2)                 435,961 394,028 324,239
Income tax (benefit) expense (2)                 5,911 4,766 4,395
EBITDA                 1,268,696 1,250,819 1,439,189
Washington DC | Operating Segments                      
Segment Information                      
Total Revenues                 518,117 532,812 537,151
Total expenses                 528,863 390,921 358,019
Operating income                 (10,746) 141,891 179,132
Our share of net (loss) income                 (7,227) (6,020) (4,767)
(Loss) income from real estate fund investments                 0 0 0
Interest and other investment income, net                 (2) (262) 183
Interest and debt expense                 (72,434) (68,727) (75,395)
Net gain on extinguishment of Skyline properties debt                 487,877    
Net gain on disposition of wholly owned and partially owned assets                 15,302 102,404 0
Income before income taxes                 412,770 169,286 99,153
Income tax (expense) benefit                 (1,083) (317) (242)
Income from continuing operations                 411,687 168,969 98,911
Income from discontinued operations                 0 0 0
Net income                 411,687 168,969 98,911
Less net income attributable to noncontrolling interests                 0 0 0
Net income attributable to the Operating Partnership                 411,687 168,969 98,911
Interest and debt expense (2)                 81,723 80,795 87,778
Depreciation and amortization (2)                 158,720 178,021 144,124
Income tax (benefit) expense (2)                 2,979 (1,610) 288
EBITDA                 655,109 426,175 331,101
Other | Operating Segments                      
Segment Information                      
Total Revenues                 274,711 273,530 254,516
Total expenses                 332,961 319,083 318,134
Operating income                 (58,250) (45,553) (63,618)
Our share of net (loss) income                 174,995 (7,265) (75,795)
Equity in net income (loss)                 199,555 211,967 330,237
(Loss) income from real estate fund investments                 (23,602) 74,081 163,034
Interest and other investment income, net                 24,455 19,518 31,858
Interest and debt expense                 (113,555) (115,020) (153,933)
Net gain on extinguishment of Skyline properties debt                 0    
Net gain on disposition of wholly owned and partially owned assets                 922 6,724 13,568
Income before income taxes                 4,965 (67,515) (84,886)
Income tax (expense) benefit                 (1,721) 89,391 (4,734)
Income from continuing operations                 3,244 21,876 (89,620)
Income from discontinued operations                 7,172 52,262 122,513
Net income                 10,416 74,138 32,893
Less net income attributable to noncontrolling interests                 (7,793) (42,743) (87,935)
Net income attributable to the Operating Partnership                 2,623 31,395 (55,042)
Interest and debt expense (2)                 145,076 140,324 324,661
Depreciation and amortization (2)                 99,533 92,588 217,610
Income tax (benefit) expense (2)                 2,948 (88,535) 19,565
EBITDA                 $ 250,180 $ 175,772 $ 506,794