XML 97 R79.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 6 Months Ended
Jun. 30, 2017
Jun. 30, 2016
Jun. 30, 2017
Jun. 30, 2016
Segment Information        
Total revenues $ 626,039 $ 621,708 $ 1,246,887 $ 1,234,745
Total expenses 442,643 434,894 907,024 1,048,211
Operating income 183,396 186,814 339,863 186,534
Income (loss) from partially owned entities 46,276 642 47,721 (3,598)
Income from real estate fund investments 4,391 16,389 4,659 27,673
Interest and other investment income, net 9,307 10,236 18,535 13,754
Interest and debt expense (96,797) (105,576) (191,082) (206,065)
Net gains on disposition of wholly owned and partially owned assets 0 159,511 501 160,225
Income before income taxes 146,573 268,016 220,197 178,523
Income tax benefit (expense) 248 (2,109) (1,957) (4,940)
Income from continuing operations 146,821 265,907 218,240 173,583
Income from discontinued operations 663 2,475 3,091 3,191
Net income 147,484 268,382 221,331 176,774
Less net income attributable to noncontrolling interests in consolidated subsidiaries (7,677) (13,025) (14,414) (22,703)
Net income (loss) attributable to the Operating Partnership 139,807 255,357 206,917 154,071
Interest and debt expense (2) 118,585 127,799 234,912 253,919
Depreciation and amortization (2) 168,248 173,352 339,785 348,163
Income tax expense (benefit) 289 4,704 2,718 7,965
EBITDA 426,929 561,212 784,332 764,118
Non-cash adjustments for straight-line rents, amortization of acquired below-market leases, net, and other (44,580) (74,383) (61,708) (133,739)
NOI 382,349 486,829 722,624 630,379
Operating Segments | New York        
Segment Information        
Total revenues 436,862 425,770 863,101 836,595
Total expenses 279,835 268,135 560,656 537,730
Operating income 157,027 157,635 302,445 298,865
Income (loss) from partially owned entities (272) (1,001) (2,365) (4,564)
Income from real estate fund investments 0 0 0 0
Interest and other investment income, net 1,499 1,214 2,971 2,329
Interest and debt expense (60,335) (56,395) (118,322) (110,981)
Net gains on disposition of wholly owned and partially owned assets   159,511 0 159,511
Income before income taxes 97,919 260,964 184,729 345,160
Income tax benefit (expense) 906 (816) 763 (1,775)
Income from continuing operations 98,825 260,148 185,492 343,385
Income from discontinued operations 0 0 0 0
Net income 98,825 260,148 185,492 343,385
Less net income attributable to noncontrolling interests in consolidated subsidiaries (2,645) (3,397) (5,489) (6,826)
Net income (loss) attributable to the Operating Partnership 96,180 256,751 180,003 336,559
Interest and debt expense (2) 78,202 71,171 154,125 142,369
Depreciation and amortization (2) 110,449 111,314 223,259 219,717
Income tax expense (benefit) (869) 889 (642) 1,979
EBITDA 283,962 440,125 556,745 700,624
Non-cash adjustments for straight-line rents, amortization of acquired below-market leases, net, and other (26,741) (50,045) (52,159) (97,555)
NOI 257,221 390,080 504,586 603,069
Operating Segments | Washington DC        
Segment Information        
Total revenues 118,336 127,468 234,543 255,480
Total expenses 82,317 89,106 166,305 345,671
Operating income 36,019 38,362 68,238 (90,191)
Income (loss) from partially owned entities 255 (2,370) 342 (3,679)
Income from real estate fund investments 0 0 0 0
Interest and other investment income, net (23) 34 41 92
Interest and debt expense (12,008) (19,817) (23,569) (35,752)
Net gains on disposition of wholly owned and partially owned assets   0 0 0
Income before income taxes 24,243 16,209 45,052 (129,530)
Income tax benefit (expense) (362) (318) (716) (582)
Income from continuing operations 23,881 15,891 44,336 (130,112)
Income from discontinued operations 0 0 0 0
Net income 23,881 15,891 44,336 (130,112)
Less net income attributable to noncontrolling interests in consolidated subsidiaries 0 0 0 0
Net income (loss) attributable to the Operating Partnership 23,881 15,891 44,336 (130,112)
Interest and debt expense (2) 13,567 21,926 26,748 40,637
Depreciation and amortization (2) 33,648 37,196 69,141 77,795
Income tax expense (benefit) 353 2,205 720 2,470
EBITDA 71,449 77,218 140,945 (9,210)
Non-cash adjustments for straight-line rents, amortization of acquired below-market leases, net, and other (1,826) (6,067) (5,892) (10,264)
NOI 69,623 71,151 135,053 (19,474)
Operating Segments | Other        
Segment Information        
Total revenues 70,841 68,470 149,243 142,670
Total expenses 80,491 77,653 180,063 164,810
Operating income (9,650) (9,183) (30,820) (22,140)
Income (loss) from partially owned entities 46,293 4,013 49,744 4,645
Income from real estate fund investments 4,391 16,389 4,659 27,673
Interest and other investment income, net 7,831 8,988 15,523 11,333
Interest and debt expense (24,454) (29,364) (49,191) (59,332)
Net gains on disposition of wholly owned and partially owned assets 0 0 501 714
Income before income taxes 24,411 (9,157) (9,584) (37,107)
Income tax benefit (expense) (296) (975) (2,004) (2,583)
Income from continuing operations 24,115 (10,132) (11,588) (39,690)
Income from discontinued operations 663 2,475 3,091 3,191
Net income 24,778 (7,657) (8,497) (36,499)
Less net income attributable to noncontrolling interests in consolidated subsidiaries (5,032) (9,628) (8,925) (15,877)
Net income (loss) attributable to the Operating Partnership 19,746 (17,285) (17,422) (52,376)
Interest and debt expense (2) 26,816 34,702 54,039 70,913
Depreciation and amortization (2) 24,151 24,842 47,385 50,651
Income tax expense (benefit) 805 1,610 2,640 3,516
EBITDA 71,518 43,869 86,642 72,704
Non-cash adjustments for straight-line rents, amortization of acquired below-market leases, net, and other (16,013) (18,271) (3,657) (25,920)
NOI $ 55,505 $ 25,598 $ 82,985 $ 46,784