XML 64 R45.htm IDEA: XBRL DOCUMENT v3.10.0.1
Segment Information (Tables)
6 Months Ended
Jun. 30, 2018
Segment Reporting [Abstract]  
Schedule of Segment Information
Below is a reconciliation of net income to NOI at share and NOI at share - cash basis for three and six months ended June 30, 2018 and 2017.
(Amounts in thousands)
For the Three Months Ended
June 30,
 
For the Six Months Ended
June 30,
 
2018
 
2017
 
2018
 
2017
Net income
$
105,338

 
$
147,484

 
$
105,620

 
$
221,331

 
 
 
 
 
 
 
 
Deduct:
 
 
 
 
 
 
 
(Income) loss from partially owned entities
(8,757
)
 
(46,021
)
 
1,147

 
(47,379
)
Loss (income) from real estate fund investments
28,976

 
(4,391
)
 
37,783

 
(4,659
)
Interest and other investment income, net
(30,892
)
 
(8,541
)
 
(6,508
)
 
(15,236
)
Net gains on disposition of wholly owned and partially owned assets
(23,559
)
 

 
(23,559
)
 
(501
)
Income from discontinued operations
(683
)
 
(18,111
)
 
(320
)
 
(33,429
)
NOI attributable to noncontrolling interests in consolidated subsidiaries
(17,160
)
 
(16,269
)
 
(34,472
)
 
(32,607
)
 
 
 
 
 
 
 
 
Add:
 
 
 
 
 
 
 
Depreciation and amortization expense
111,846

 
105,123

 
220,532

 
210,251

General and administrative expense
34,427

 
35,405

 
76,960

 
81,580

Transaction related costs and other
1,017

 
260

 
14,173

 
1,012

NOI from partially owned entities
65,752

 
67,016

 
133,265

 
133,113

Interest and debt expense
87,657

 
84,789

 
175,823

 
167,513

Income tax expense (benefit)
467

 
(610
)
 
3,021

 
2,303

NOI at share
354,429

 
346,134

 
703,465

 
683,292

Non-cash adjustments for straight-line rents, amortization of acquired below-market leases, net and other
(12,481
)
 
(22,475
)
 
(30,429
)
 
(42,956
)
NOI at share - cash basis
$
341,948

 
$
323,659

 
$
673,036

 
$
640,336













22.
Segment Information - continued
Below is a summary of NOI at share and NOI at share - cash basis by segment for the three and six months ended June 30, 2018 and 2017.

(Amounts in thousands)
For the Three Months Ended June 30, 2018
 
Total
 
New York
 
Other
Total revenues
$
541,818

 
$
458,552

 
$
83,266

Operating expenses
235,981

 
200,903

 
35,078

NOI - consolidated
305,837

 
257,649

 
48,188

Deduct: NOI attributable to noncontrolling interests in consolidated subsidiaries
(17,160
)
 
(11,560
)
 
(5,600
)
Add: Our share of NOI from partially owned entities
65,752

 
49,778

 
15,974

NOI at share
354,429

 
295,867

 
58,562

Non-cash adjustments for straight-line rents, amortization of acquired below-market leases, net and other
(12,481
)
 
(12,713
)
 
232

NOI at share - cash basis
$
341,948

 
$
283,154

 
$
58,794


(Amounts in thousands)
For the Three Months Ended June 30, 2017
 
Total
 
New York
 
Other
Total revenues
$
511,087

 
$
436,862

 
$
74,225

Operating expenses
215,700

 
185,712

 
29,988

NOI - consolidated
295,387

 
251,150

 
44,237

Deduct: NOI attributable to noncontrolling interests in consolidated subsidiaries
(16,269
)
 
(11,348
)
 
(4,921
)
Add: Our share of NOI from partially owned entities
67,016

 
46,386

 
20,630

NOI at share
346,134

 
286,188

 
59,946

Non-cash adjustments for straight-line rents, amortization of acquired below-market leases, net and other
(22,475
)
 
(18,297
)
 
(4,178
)
NOI at share - cash basis
$
323,659

 
$
267,891

 
$
55,768


(Amounts in thousands)
For the Six Months Ended June 30, 2018
 
Total
 
New York
 
Other
Total revenues
$
1,078,255

 
$
907,036

 
$
171,219

Operating expenses
473,583

 
398,819

 
74,764

NOI - consolidated
604,672

 
508,217

 
96,455

Deduct: NOI attributable to noncontrolling interests in consolidated subsidiaries
(34,472
)
 
(23,305
)
 
(11,167
)
Add: Our share of NOI from partially owned entities
133,265

 
99,551

 
33,714

NOI at share
703,465

 
584,463

 
119,002

Non-cash adjustments for straight-line rents, amortization of acquired below-market leases, net and other
(30,429
)
 
(30,036
)
 
(393
)
NOI at share - cash basis
$
673,036

 
$
554,427

 
$
118,609



(Amounts in thousands)
For the Six Months Ended June 30, 2017
 
Total
 
New York
 
Other
Total revenues
$
1,019,145

 
$
863,101

 
$
156,044

Operating expenses
436,359

 
368,819

 
67,540

NOI - consolidated
582,786

 
494,282

 
88,504

Deduct: NOI attributable to noncontrolling interests in consolidated subsidiaries
(32,607
)
 
(22,787
)
 
(9,820
)
Add: Our share of NOI from partially owned entities
133,113

 
91,848

 
41,265

NOI at share
683,292

 
563,343

 
119,949

Non-cash adjustments for straight-line rents, amortization of acquired below-market leases, net and other
(42,956
)
 
(36,669
)
 
(6,287
)
NOI at share - cash basis
$
640,336

 
$
526,674

 
$
113,662