XML 41 R27.htm IDEA: XBRL DOCUMENT v3.7.0.1
Reportable Segments (Tables)
6 Months Ended
Jun. 30, 2017
Segment Reporting [Abstract]  
Reconciliation of NOI to net income available to common stockholders
Information on the Company's segments along with a reconciliation of NOI to net income available to common stockholders for the three and six months ended June 30, 2017 and 2016 are as follows (in thousands):
Three Months Ended June 30, 2017
 
Office
 
Mixed-Use
 
Total
Net Operating Income:
 
 
 
 
 
 
Atlanta
 
$
29,218

 
$
853

 
$
30,071

Austin
 
14,852

 

 
14,852

Charlotte
 
15,202

 

 
15,202

Orlando
 
3,318

 

 
3,318

Tampa
 
7,451

 

 
7,451

Phoenix
 
8,838

 

 
8,838

Other
 
383

 

 
383

Total Net Operating Income
 
$
79,262

 
$
853

 
$
80,115

Three Months Ended June 30, 2016
 
Office
 
Mixed-Use
 
Total
Net Operating Income:
 
 
 
 
 
 
Houston
 
$
25,125

 
$

 
$
25,125

Atlanta
 
21,572

 
1,742

 
23,314

Austin
 
5,763

 

 
5,763

Charlotte
 
4,819

 

 
4,819

Other
 
(13
)
 

 
(13
)
Total Net Operating Income
 
$
57,266

 
$
1,742

 
$
59,008


Six Months Ended June 30, 2017
 
Office
 
Mixed-Use
 
Total
Net Operating Income:
 
 
 
 
 
 
Atlanta
 
$
59,190

 
$
3,126

 
$
62,316

Austin
 
29,039

 

 
29,039

Charlotte
 
30,627

 

 
30,627

Orlando
 
7,108

 

 
7,108

Tampa
 
14,287

 

 
14,287

Phoenix
 
16,056

 

 
16,056

Other
 
848

 

 
848

Total Net Operating Income
 
$
157,155

 
$
3,126

 
$
160,281


Six Months Ended June 30, 2016
 
Office
 
Mixed-Use
 
Total
Net Operating Income:
 
 
 
 
 
 
Houston
 
$
50,443

 
$

 
$
50,443

Atlanta
 
44,178

 
3,348

 
47,526

Austin
 
10,955

 

 
10,955

Charlotte
 
9,574

 

 
9,574

Other
 
23

 

 
23

Total Net Operating Income
 
$
115,173

 
$
3,348

 
$
118,521

The following reconciles Net Operating Income to Net Income for each of the periods presented (in thousands):
 
Three Months Ended June 30,
 
Six Months Ended June 30,
 
2017
 
2016
 
2017
 
2016
Net Operating Income
$
80,115

 
$
59,008

 
$
160,281

 
$
118,521

Net operating income from unconsolidated joint
ventures
(7,609
)
 
(6,954
)
 
(16,783
)
 
(13,600
)
Net operating income from discontinued operations

 
(25,126
)
 

 
(50,444
)
Fee income
1,854

 
1,824

 
3,791

 
4,023

Other income
3,174

 
27

 
8,600

 
417

Reimbursed expenses
(907
)
 
(798
)
 
(1,772
)
 
(1,668
)
General and administrative expenses
(8,618
)
 
(4,691
)
 
(14,828
)
 
(12,934
)
Interest expense
(8,523
)
 
(5,369
)
 
(18,264
)
 
(10,808
)
Depreciation and amortization
(50,040
)
 
(16,641
)
 
(104,924
)
 
(33,182
)
Acquisition and transaction costs
(246
)
 
(2,424
)
 
(2,177
)
 
(2,443
)
Gain on extinguishment of debt
1,829

 

 
1,829

 

Other expenses
(236
)
 
(152
)
 
(612
)
 
(507
)
Income from unconsolidated joint ventures
40,320

 
1,784

 
40,901

 
3,618

Gain (loss) on sale of investment properties
119,832

 
(246
)
 
119,761

 
13,944

Income from discontinued operations

 
7,523

 

 
15,624

Net Income
$
170,945

 
$
7,765

 
$
175,803

 
$
30,561

Reconciliation of revenue from segments to consolidated
Revenues by reportable segment, including a reconciliation to total rental property revenues on the condensed consolidated statements of operations for three and six months ended June 30, 2017 and 2016 are as follows (in thousands):
Three Months Ended June 30, 2017
 
Office
 
Mixed-Use
 
Total
Revenues:
 
 
 
 
 
 
Atlanta
 
$
46,293

 
$
1,358

 
$
47,651

Austin
 
25,429

 

 
25,429

Charlotte
 
22,599

 

 
22,599

Orlando
 
6,331

 

 
6,331

Tampa
 
11,795

 

 
11,795

Phoenix
 
11,879

 

 
11,879

Other
 
758

 

 
758

Total segment revenues
 
125,084

 
1,358

 
126,442

Less Company's share of rental property revenues from unconsolidated joint ventures
 
(11,077
)
 
(1,358
)
 
(12,435
)
Total rental property revenues
 
$
114,007

 
$

 
$
114,007

Three Months Ended June 30, 2016
 
Office
 
Mixed-Use
 
Total
Revenues:
 
 
 
 
 
 
Houston
 
$
44,281

 
 
 
$
44,281

Atlanta
 
36,779

 
3,026

 
39,805

Austin
 
10,417

 

 
10,417

Charlotte
 
6,388

 

 
6,388

Other
 
91

 

 
91

Total segment revenues
 
97,956

 
3,026

 
100,982

Less discontinued operations
 
(44,281
)
 

 
(44,281
)
Less Company's share of rental property revenues from unconsolidated joint ventures
 
(7,221
)
 
(3,026
)
 
(10,247
)
Total rental property revenues
 
$
46,454

 
$

 
$
46,454

Six Months Ended June 30, 2017
 
Office
 
Mixed-Use
 
Total
Revenues
 
 
 
 
 
 
Atlanta
 
$
93,814

 
$
5,049

 
$
98,863

Austin
 
49,963

 

 
49,963

Charlotte
 
45,342

 

 
45,342

Orlando
 
12,972

 

 
12,972

Tampa
 
23,098

 

 
23,098

Phoenix
 
21,997

 

 
21,997

Other
 
1,575

 

 
1,575

Total segment revenues
 
$
248,761

 
$
5,049

 
$
253,810

Less Company's share of rental property revenues from unconsolidated joint ventures
 
(22,237
)
 
(5,049
)
 
(27,286
)
Total rental property revenues
 
$
226,524

 
$

 
$
226,524

Six Months Ended June 30, 2016
 
Office
 
Mixed-Use
 
Total
Revenues:
 
 
 
 
 
 
Houston
 
$
87,403

 
$

 
$
87,403

Atlanta
 
73,995

 
6,003

 
$
79,998

Austin
 
19,356

 

 
$
19,356

Charlotte
 
12,734

 

 
$
12,734

Other
 
231

 

 
$
231

Total segment revenues
 
193,719

 
6,003

 
199,722

Less discontinued operations
 
(87,403
)
 

 
(87,403
)
Less Company's share of rental property revenues from unconsolidated joint ventures
 
(14,509
)
 
(6,003
)
 
(20,512
)
Total rental property revenues
 
$
91,807

 
$

 
$
91,807