XML 49 R31.htm IDEA: XBRL DOCUMENT v3.10.0.1
Segment Information
9 Months Ended
Sep. 30, 2018
Segment Reporting [Abstract]  
Segment Information
Segment Information
Net Operating Income (“NOI”) represents total revenues less operating expenses. We consider NOI to be the primary non-GAAP financial measure for making decisions and assessing the unlevered performance of our segments as it relates to the total return on assets as opposed to the levered return on equity. As properties are bought and sold based on NOI, we utilize this measure to make investment decisions as well as to compare the performance of our assets to that of our peers. NOI should not be considered a substitute for net income. NOI may not be comparable to similarly titled measures employed by other companies.

Below is a reconciliation of net income (loss) to NOI at share and NOI at share - cash basis for three and nine months ended September 30, 2018 and 2017.
(Amounts in thousands)
For the Three Months Ended
September 30,
 
For the Nine Months Ended
September 30,
 
2018
 
2017
 
2018
 
2017
Net income (loss)
$
219,162

 
$
(10,754
)
 
$
324,782

 
$
210,577

 
 
 
 
 
 
 
 
Deduct:
 
 
 
 
 
 
 
(Income) loss from partially owned entities
(7,206
)
 
41,801

 
(6,059
)
 
(5,578
)
Loss from real estate fund investments
190

 
6,308

 
37,973

 
1,649

Interest and other investment income, net
(2,893
)
 
(7,331
)
 
(9,401
)
 
(22,567
)
Net gains on disposition of wholly owned and partially owned assets
(141,269
)
 

 
(164,828
)
 
(501
)
(Income) loss from discontinued operations
(61
)
 
47,930

 
(381
)
 
14,501

NOI attributable to noncontrolling interests in consolidated subsidiaries
(16,943
)
 
(16,171
)
 
(51,415
)
 
(48,778
)
 
 
 
 
 
 
 
 
Add:
 
 
 
 
 
 
 
Depreciation and amortization expense
113,169

 
104,972

 
333,701

 
315,223

General and administrative expense
31,977

 
34,286

 
108,937

 
115,866

Transaction related costs and other
2,510

 
61

 
16,683

 
1,073

Our share of NOI from partially owned entities
60,094

 
66,876

 
193,359

 
199,989

Interest and debt expense
88,951

 
85,068

 
264,774

 
252,581

Income tax expense
1,943

 
1,188

 
4,964

 
3,491

NOI at share
349,624

 
354,234

 
1,053,089

 
1,037,526

Non-cash adjustments for straight-line rents, amortization of acquired below-market leases, net and other
(8,743
)
 
(22,307
)
 
(39,172
)
 
(65,263
)
NOI at share - cash basis
$
340,881

 
$
331,927

 
$
1,013,917

 
$
972,263













23.
Segment Information - continued
Below is a summary of NOI at share and NOI at share - cash basis by segment for the three and nine months ended September 30, 2018 and 2017.

(Amounts in thousands)
For the Three Months Ended September 30, 2018
 
Total
 
New York
 
Other
Total revenues
$
542,048

 
$
462,446

 
$
79,602

Operating expenses
235,575

 
200,949

 
34,626

NOI - consolidated
306,473

 
261,497

 
44,976

Deduct: NOI attributable to noncontrolling interests in consolidated subsidiaries
(16,943
)
 
(11,348
)
 
(5,595
)
Add: Our share of NOI from partially owned entities
60,094

 
47,179

 
12,915

NOI at share
349,624

 
297,328

 
52,296

Non-cash adjustments for straight-line rents, amortization of acquired below-market leases, net and other
(8,743
)
 
(9,125
)
 
382

NOI at share - cash basis
$
340,881

 
$
288,203

 
$
52,678


(Amounts in thousands)
For the Three Months Ended September 30, 2017
 
Total
 
New York
 
Other
Total revenues
$
528,755

 
$
453,609

 
$
75,146

Operating expenses
225,226

 
192,430

 
32,796

NOI - consolidated
303,529

 
261,179

 
42,350

Deduct: NOI attributable to noncontrolling interests in consolidated subsidiaries
(16,171
)
 
(11,464
)
 
(4,707
)
Add: Our share of NOI from partially owned entities
66,876

 
48,779

 
18,097

NOI at share
354,234

 
298,494

 
55,740

Non-cash adjustments for straight-line rents, amortization of acquired below-market leases, net and other
(22,307
)
 
(21,092
)
 
(1,215
)
NOI at share - cash basis
$
331,927

 
$
277,402

 
$
54,525


(Amounts in thousands)
For the Nine Months Ended September 30, 2018
 
Total
 
New York
 
Other
Total revenues
$
1,620,303

 
$
1,369,482

 
$
250,821

Operating expenses
709,158

 
599,768

 
109,390

NOI - consolidated
911,145

 
769,714

 
141,431

Deduct: NOI attributable to noncontrolling interests in consolidated subsidiaries
(51,415
)
 
(34,653
)
 
(16,762
)
Add: Our share of NOI from partially owned entities
193,359

 
146,730

 
46,629

NOI at share
1,053,089

 
881,791

 
171,298

Non-cash adjustments for straight-line rents, amortization of acquired below-market leases, net and other
(39,172
)
 
(39,161
)
 
(11
)
NOI at share - cash basis
$
1,013,917

 
$
842,630

 
$
171,287



(Amounts in thousands)
For the Nine Months Ended September 30, 2017
 
Total
 
New York
 
Other
Total revenues
$
1,547,900

 
$
1,316,710

 
$
231,190

Operating expenses
661,585

 
561,249

 
100,336

NOI - consolidated
886,315

 
755,461

 
130,854

Deduct: NOI attributable to noncontrolling interests in consolidated subsidiaries
(48,778
)
 
(34,251
)
 
(14,527
)
Add: Our share of NOI from partially owned entities
199,989

 
140,627

 
59,362

NOI at share
1,037,526

 
861,837

 
175,689

Non-cash adjustments for straight-line rents, amortization of acquired below-market leases, net and other
(65,263
)
 
(57,761
)
 
(7,502
)
NOI at share - cash basis
$
972,263

 
$
804,076

 
$
168,187