XML 16 R39.htm IDEA: XBRL DOCUMENT v2.4.1.9
Reportable Segments (Tables)
12 Months Ended
Dec. 31, 2014
Segment Reporting [Abstract]  
Schedule of Net Income (Loss) by Reportable Segment
FFO is reconciled to net income (loss) on a total Company basis (in thousands):
Year ended December 31, 2014
 
Office
 
Retail
 
Land
 
Other
 
Total
 Net operating income
 
$
206,551

 
$
4,479

 
$

 
$
4,643


$
215,673

 Sales less costs of sales
 

 

 
3,868

 
42

 
3,910

 Fee income
 

 

 

 
12,519

 
12,519

 Other income
 

 

 

 
5,404

 
5,404

Gain on sale of third party management and leasing
 

 

 

 
(3
)
 
(3
)
Third party management and leasing expenses
 

 

 

 
(2
)
 
(2
)
 Separation expenses
 

 

 

 
(210
)
 
(210
)
 General and administrative expenses
 

 

 

 
(19,784
)
 
(19,784
)
 Reimbursed expenses
 

 

 

 
(3,652
)
 
(3,652
)
 Interest expense
 

 

 

 
(36,474
)
 
(36,474
)
 Other expenses
 

 

 

 
(5,692
)
 
(5,692
)
 Preferred stock dividends and original issuance costs
 

 

 

 
(6,485
)
 
(6,485
)
 Funds from operations available to common stockholders
 
$
206,551

 
$
4,479

 
$
3,868

 
$
(49,694
)
 
$
165,204

 Real estate depreciation and amortization, including Company's share of joint ventures
 
 
 
 
 
 
 
 
 
(151,066
)
 Gain on sale of depreciated investment properties, including Company's share of joint ventures
 
 
 
 
 
 
 
 
 
31,955

 Non-controlling interest related to the sale of depreciated properties
 
 
 
 
 
 
 
 
 
(574
)
 Net income available to common stockholders
 
 
 
 
 
 
 
 
 
$
45,519

 Total Assets
 
$
2,576,449

 
$
5,587

 
$
34,799

 
$
50,495

 
$
2,667,330


Year ended December 31, 2013
Office
 
Retail
 
Land
 
Third Party Management and Leasing
 
Other
 
Total
 Net operating income
$
122,503

 
$
13,278

 
$

 
$

 
$
2,299

 
$
138,080

 Sales less costs of sales

 

 
1,273

 

 
191

 
1,464

 Fee income

 

 

 
76

 
10,891

 
10,967

 Other income

 

 

 

 
3,528

 
3,528

 Gain on sale of third party management and leasing business

 

 

 
4,576

 

 
4,576

 Third party management and leasing expenses

 

 

 
(97
)
 

 
(97
)
 Separation expenses







 
(520
)
 
(520
)
 General and administrative expenses

 

 

 

 
(21,940
)
 
(21,940
)
 Reimbursed expenses

 

 

 

 
(5,215
)
 
(5,215
)
 Interest expense

 

 

 

 
(29,672
)
 
(29,672
)
 Other expenses

 

 

 

 
(11,373
)
 
(11,373
)
 Preferred stock dividends and original issuance costs

 

 

 

 
(12,664
)
 
(12,664
)
 Funds from operations available to common stockholders
$
122,503

 
$
13,278

 
$
1,273

 
$
4,555

 
$
(64,475
)
 
$
77,134

 Real estate depreciation and amortization, including Company's share of joint ventures
 
 
 
 
 
 
 
 
 
 
(92,041
)
 Gain on sale of depreciated investment properties including the Company's share of joint ventures
 
 
 
 
 
 
 
 
 
 
127,401

Noncontrolling interest related to sale of depreciated properties
 
 
 
 
 
 
 
 
 
 
(3,397
)
 Net income available to common stockholders
 
 
 
 
 
 
 
 
 
 
$
109,097

 Total Assets
$
2,163,123

 
$
18,112

 
$
47,235

 
$

 
$
44,736

 
$
2,273,206

Year ended December 31, 2012
Office
 
Retail
 
Land
 
Third Party Management and Leasing
 
Other
 
Total
 Net operating income
$
80,907

 
$
29,429

 
$

 
$

 
$
121

 
$
110,457

 Sales less costs of sales

 

 
4,915

 

 
309

 
5,224

 Fee income

 

 

 
16,365

 
17,797

 
34,162

 Other income

 

 

 

 
5,153

 
5,153

 Gain on sale of third party management and leasing business

 

 

 
7,459

 

 
7,459

 Third party management and leasing expenses

 

 

 
(13,675
)
 

 
(13,675
)
 Separation expenses

 

 

 

 
(1,985
)
 
(1,985
)
 General and administrative expenses

 

 

 

 
(23,208
)
 
(23,208
)
 Reimbursed expenses

 

 

 

 
(7,063
)
 
(7,063
)
 Interest expense

 

 

 

 
(28,154
)
 
(28,154
)
 Impairment losses

 

 

 

 
(488
)
 
(488
)
 Loss on extinguishment of debt

 

 

 

 
(94
)
 
(94
)
 Other expenses

 

 

 

 
(8,389
)
 
(8,389
)
 Preferred stock dividends and original issuance costs

 

 

 

 
(12,907
)
 
(12,907
)
Funds from operations available to common stockholders
$
80,907

 
$
29,429

 
$
4,915

 
$
10,149

 
$
(58,908
)
 
$
66,492

Real estate depreciation and amortization, including Company's share of joint ventures
 
 
 
 
 
 
 
 
 
 
(62,043)

Impairment losses on depreciable investment properties, net of amounts attributable to noncontrolling interests
 
 
 
 
 
 
 
 
 
 
(11,748)

Gain on sale of depreciated investment properties, including Company's share of joint ventures
 
 
 
 
 
 
 
 
 
 
41,944

Other
 
 
 
 
 
 
 
 
 
 
(1,824)

Net income available to common stockholders
 
 
 
 
 
 
 
 
 
 
$
32,821

Total Assets
$
736,867

 
$
151,417

 
$
50,520

 
$

 
$
185,438

 
$
1,124,242

Reconciliation of Revenues per Segment to Consolidated Revenues
The following table reconciles information presented in the tables above to the Company’s consolidated revenues (in thousands):
 
 
2014
 
2013
 
2012
Net operating income
$
215,673

 
$
138,080

 
$
110,457

Sales less cost of sales
3,910

 
1,464

 
5,224

Fee income
12,519

 
10,967

 
34,162

Other income
5,404

 
3,528

 
5,153

Rental property operating expenses
155,934

 
90,498

 
50,329

Cost of sales
325

 
1,753

 
1,833

Net operating income in joint ventures
(25,896
)
 
(27,763
)
 
(23,956
)
Sales less cost of sales in joint ventures
(2,207
)
 
(111
)
 
(28
)
Net operating income in discontinued operations
(1,800
)
 
(6,390
)
 
(22,983
)
Fee income in discontinued operations

 
(76
)
 
(16,364
)
Other income in discontinued operations
(565
)
 
(64
)
 
(3,622
)
Termination fees in discontinued operations and in joint ventures
(187
)
 

 

Gain on land sales (included in gain on investment properties)
(1,727
)
 
(1,145
)
 
(3,719
)
Total consolidated revenues
$
361,383

 
$
210,741

 
$
136,486