XML 93 R74.htm IDEA: XBRL DOCUMENT v3.7.0.1
Segment Information (Summary of net income and EBITDA reconciliation by segment) (Details) - USD ($)
$ in Thousands
3 Months Ended
Mar. 31, 2017
Mar. 31, 2016
Segment Information    
Total revenues $ 620,848 $ 613,037
Total expenses 464,381 613,317
Operating income (loss) 156,467 (280)
Income (loss) from partially owned entities 1,445 (4,240)
Income from real estate fund investments 268 11,284
Interest and other investment income, net 9,228 3,518
Interest and debt expense (94,285) (100,489)
Net gains on sale of residential condominiums 501 714
Income (loss) before income taxes 73,624 (89,493)
Income tax expense (2,205) (2,831)
Income (loss) from continuing operations 71,419 (92,324)
Income from discontinued operations 2,428 716
Net income (loss) 73,847 (91,608)
Less net income attributable to noncontrolling interests in consolidated subsidiaries (6,737) (9,678)
Net income (loss) attributable to the Operating Partnership 67,110 (101,286)
Interest and debt expense (2) 116,327 126,120
Depreciation and amortization (2) 171,537 174,811
Income tax expense 2,429 3,261
EBITDA 357,403 202,906
Operating Segments | New York    
Segment Information    
Total revenues 426,239 410,825
Total expenses 280,821 269,595
Operating income (loss) 145,418 141,230
Income (loss) from partially owned entities (2,093) (3,563)
Income from real estate fund investments 0 0
Interest and other investment income, net 1,472 1,115
Interest and debt expense (57,987) (54,586)
Net gains on sale of residential condominiums 0 0
Income (loss) before income taxes 86,810 84,196
Income tax expense (143) (959)
Income (loss) from continuing operations 86,667 83,237
Income from discontinued operations 0 0
Net income (loss) 86,667 83,237
Less net income attributable to noncontrolling interests in consolidated subsidiaries (2,844) (3,429)
Net income (loss) attributable to the Operating Partnership 83,823 79,808
Interest and debt expense (2) 75,923 71,198
Depreciation and amortization (2) 112,810 108,403
Income tax expense 227 1,090
EBITDA 272,783 260,499
Operating Segments | Washington DC    
Segment Information    
Total revenues 116,207 128,012
Total expenses 83,988 256,565
Operating income (loss) 32,219 (128,553)
Income (loss) from partially owned entities 32 (2,265)
Income from real estate fund investments 0 0
Interest and other investment income, net 64 58
Interest and debt expense (11,561) (15,935)
Net gains on sale of residential condominiums 0 0
Income (loss) before income taxes 20,754 (146,695)
Income tax expense (354) (264)
Income (loss) from continuing operations 20,400 (146,959)
Income from discontinued operations 0 0
Net income (loss) 20,400 (146,959)
Less net income attributable to noncontrolling interests in consolidated subsidiaries 0 0
Net income (loss) attributable to the Operating Partnership 20,400 (146,959)
Interest and debt expense (2) 13,499 18,996
Depreciation and amortization (2) 36,383 42,230
Income tax expense 367 265
EBITDA 70,649 (85,468)
Operating Segments | Other    
Segment Information    
Total revenues 78,402 74,200
Total expenses 99,572 87,157
Operating income (loss) (21,170) (12,957)
Income (loss) from partially owned entities 3,506 1,588
Income from real estate fund investments 268 11,284
Interest and other investment income, net 7,692 2,345
Interest and debt expense (24,737) (29,968)
Net gains on sale of residential condominiums 501 714
Income (loss) before income taxes (33,940) (26,994)
Income tax expense (1,708) (1,608)
Income (loss) from continuing operations (35,648) (28,602)
Income from discontinued operations 2,428 716
Net income (loss) (33,220) (27,886)
Less net income attributable to noncontrolling interests in consolidated subsidiaries (3,893) (6,249)
Net income (loss) attributable to the Operating Partnership (37,113) (34,135)
Interest and debt expense (2) 26,905 35,926
Depreciation and amortization (2) 22,344 24,178
Income tax expense 1,835 1,906
EBITDA $ 13,971 $ 27,875