XML 63 R45.htm IDEA: XBRL DOCUMENT v3.8.0.1
Segment Information (Tables)
3 Months Ended
Mar. 31, 2018
Segment Reporting [Abstract]  
Schedule of Segment Information
Below is a reconciliation of net income to NOI for the three months ended March 31, 2018 and 2017.
(Amounts in thousands)
For the Three Months Ended March 31,
 
2018
 
2017
Net income
$
282

 
$
73,847

 
 
 
 
Deduct:
 
 
 
Loss (income) from partially owned entities
9,904

 
(1,358
)
Loss (income) from real estate fund investments
8,807

 
(268
)
Interest and other investment loss (income), net
24,384

 
(6,695
)
Net gains on disposition of wholly owned and partially owned assets

 
(501
)
Loss (income) from discontinued operations
363

 
(15,318
)
NOI attributable to noncontrolling interests in consolidated subsidiaries
(17,312
)
 
(16,338
)
 
 
 
 
Add:
 
 
 
Depreciation and amortization expense
108,686

 
105,128

General and administrative expense
43,633

 
47,237

Transaction related costs and other
13,156

 
752

NOI from partially owned entities
67,513

 
66,097

Interest and debt expense
88,166

 
82,724

Income tax expense
1,454

 
1,851

NOI at share
349,036

 
337,158

Non cash adjustments for straight-line rents, amortization of acquired below-market leases, net and other
(17,948
)
 
(20,481
)
NOI at share - cash basis
$
331,088

 
$
316,677













22.    Segment Information - continued
Below is a summary of NOI by segment for the three months ended March 31, 2018 and 2017.

(Amounts in thousands)
For the Three Months Ended March 31, 2018
 
Total
 
New York
 
Other
Total revenues
$
536,437

 
$
448,484

 
$
87,953

Operating expenses
237,602

 
197,916

 
39,686

NOI - consolidated
298,835

 
250,568

 
48,267

Deduct: NOI attributable to noncontrolling interests in consolidated subsidiaries
(17,312
)
 
(11,745
)
 
(5,567
)
Add: Our share of NOI from partially owned entities
67,513

 
49,773

 
17,740

NOI at share
349,036

 
288,596

 
60,440

Non-cash adjustments for straight-line rents, amortization of acquired below-market leases, net and other
(17,948
)
 
(17,323
)
 
(625
)
NOI at share - cash basis
$
331,088

 
$
271,273

 
$
59,815


(Amounts in thousands)
For the Three Months Ended March 31, 2017
 
Total
 
New York
 
Other
Total revenues
$
508,058

 
$
426,239

 
$
81,819

Operating expenses
220,659

 
183,107

 
37,552

NOI - consolidated
287,399

 
243,132

 
44,267

Deduct: NOI attributable to noncontrolling interests in consolidated subsidiaries
(16,338
)
 
(11,439
)
 
(4,899
)
Add: Our share of NOI from partially owned entities
66,097

 
45,462

 
20,635

NOI at share
337,158

 
277,155

 
60,003

Non-cash adjustments for straight-line rents, amortization of acquired below-market leases, net and other
(20,481
)
 
(18,372
)
 
(2,109
)
NOI at share - cash basis
$
316,677

 
$
258,783

 
$
57,894