XML 56 R33.htm IDEA: XBRL DOCUMENT v3.10.0.1
Segment Information
12 Months Ended
Dec. 31, 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 to NOI at share and NOI at share - cash basis for the years ended December 31, 2018, 2017 and 2016.
(Amounts in thousands)
For the Year Ended December 31,
 
2018
 
2017
 
2016
Net income
$
422,603

 
$
264,128

 
$
981,922

 
 
 
 
 
 
Deduct:
 
 
 
 
 
Income from partially owned entities
(9,149
)
 
(15,200
)
 
(168,948
)
Loss (income) from real estate fund investments
89,231

 
(3,240
)
 
23,602

Interest and other investment income, net
(17,057
)
 
(30,861
)
 
(24,335
)
Net gains on disposition of wholly owned and partially owned assets
(246,031
)
 
(501
)
 
(160,433
)
Purchase price fair value adjustment
(44,060
)
 

 

(Income) loss from discontinued operations
(638
)
 
13,228

 
(404,912
)
NOI attributable to noncontrolling interests in consolidated subsidiaries
(71,186
)
 
(65,311
)
 
(66,182
)
 
 
 
 
 
 
Add:
 
 
 
 
 
Depreciation and amortization expense
446,570

 
429,389

 
421,023

General and administrative expense
141,871

 
150,782

 
143,643

Transaction related costs, impairment loss and other
31,320

 
1,776

 
9,451

NOI from partially owned entities
253,564

 
269,164

 
271,114

Interest and debt expense
347,949

 
345,654

 
330,240

Income tax expense
37,633

 
42,375

 
7,923

NOI at share
1,382,620

 
1,401,383

 
1,364,108

Non cash adjustments for straight-line rents, amortization of acquired below-market leases, net and other
(44,704
)
 
(86,842
)
 
(170,477
)
NOI at share - cash basis
$
1,337,916

 
$
1,314,541

 
$
1,193,631

25. Segment Information - continued

Below is a summary of NOI at share and selected balance sheet data by segment for the years ended December 31, 2018, 2017 and 2016.

(Amounts in thousands)
For the Year Ended December 31, 2018
 
Total
 
New York
 
Other
Total revenues
$
2,163,720

 
$
1,836,036

 
$
327,684

Operating expenses
963,478

 
806,464

 
157,014

NOI - consolidated
1,200,242

 
1,029,572

 
170,670

Deduct: NOI attributable to noncontrolling interests in consolidated subsidiaries
(71,186
)
 
(48,490
)
 
(22,696
)
Add: Our share of NOI from partially owned entities
253,564

 
195,908

 
57,656

NOI at share
1,382,620

 
1,176,990

 
205,630

Non-cash adjustments for straight-line rents, amortization of acquired below-market leases, net and other
(44,704
)
 
(45,427
)
 
723

NOI at share - cash basis
$
1,337,916

 
$
1,131,563

 
$
206,353

 
 
 
 
 
 
Balance Sheet Data:
 
 
 
 
 
Real estate, at cost
$
16,237,883

 
$
12,351,943

 
$
3,885,940

Investments in partially owned entities
858,113

 
719,456

 
138,657

Total assets
17,180,794

 
14,628,712

 
2,552,082


(Amounts in thousands)
For the Year Ended December 31, 2017
 
Total
 
New York
 
Other
Total revenues
$
2,084,126

 
$
1,779,307

 
$
304,819

Operating expenses
886,596

 
756,670

 
129,926

NOI - consolidated
1,197,530

 
1,022,637

 
174,893

Deduct: NOI attributable to noncontrolling interests in consolidated subsidiaries
(65,311
)
 
(45,899
)
 
(19,412
)
Add: Our share of NOI from partially owned entities
269,164

 
189,327

 
79,837

NOI at share
1,401,383

 
1,166,065

 
235,318

Non-cash adjustments for straight-line rents, amortization of acquired below-market leases, net and other
(86,842
)
 
(79,202
)
 
(7,640
)
NOI at share - cash basis
$
1,314,541

 
$
1,086,863

 
$
227,678

 
 
 
 
 
 
Balance Sheet Data:
 
 
 
 
 
Real estate, at cost
$
14,756,295

 
$
11,025,092

 
$
3,731,203

Investments in partially owned entities
1,056,829

 
861,430

 
195,399

Total assets
17,397,934

 
13,780,817

 
3,617,117


(Amounts in thousands)
For the Year Ended December 31, 2016
 
Total
 
New York
 
Other
Total revenues
$
2,003,742

 
$
1,713,374

 
$
290,368

Operating expenses
844,566

 
716,754

 
127,812

NOI - consolidated
1,159,176

 
996,620

 
162,556

Deduct: NOI attributable to noncontrolling interests in consolidated subsidiaries
(66,182
)
 
(47,480
)
 
(18,702
)
Add: Our share of NOI from partially owned entities
271,114

 
159,386

 
111,728

NOI at share
1,364,108

 
1,108,526

 
255,582

Non-cash adjustments for straight-line rents, amortization of acquired below-market leases, net and other
(170,477
)
 
(143,239
)
 
(27,238
)
NOI at share - cash basis
$
1,193,631

 
$
965,287

 
$
228,344