XML 30 R19.htm IDEA: XBRL DOCUMENT v3.8.0.1
Reportable Segments
9 Months Ended
Sep. 30, 2017
Segment Reporting [Abstract]  
REPORTABLE SEGMENTS
REPORTABLE SEGMENTS
The Company's segments are based on the Company's method of internal reporting which classifies operations by property type and geographical area. The segments by property type are: Office and Mixed-Use. The segments by geographical region are: Atlanta, Austin, Charlotte, Orlando, Phoenix, Tampa, and Other. In conjunction with the Merger and Spin-Off completed in the fourth quarter of 2016, the Company added the Orlando, Phoenix, and Tampa segments, and removed the Houston segment. These reportable segments represent an aggregation of operating segments reported to the Chief Operating Decision Maker based on similar economic characteristics that include the type of property and the geographical location. Each segment includes both consolidated operations and the Company's share of unconsolidated joint venture operations.
Company management evaluates the performance of its reportable segments in part based on net operating income (“NOI”). NOI represents rental property revenues less rental property operating expenses. NOI is not a measure of cash flows or operating results as measured by GAAP, is not indicative of cash available to fund cash needs and should not be considered an alternative to cash flows as a measure of liquidity. All companies may not calculate NOI in the same manner. The Company considers NOI to be an appropriate supplemental measure to net income as it helps both management and investors understand the core operations of the Company's operating assets. NOI excludes corporate general and administrative expenses, interest expense, depreciation and amortization, impairments, gains/loss on sales of real estate, and other non-operating items.
Segment net income, amount of capital expenditures, and total assets are not presented in the following tables because management does not utilize these measures when analyzing its segments or when making resource allocation decisions. Information on the Company's segments along with a reconciliation of NOI to net income for the three and nine months ended September 30, 2017 and 2016 are as follows (in thousands):
Three Months Ended September 30, 2017
 
Office
 
Mixed-Use
 
Total
Net Operating Income:
 
 
 
 
 
 
Atlanta
 
$
25,247

 
$

 
$
25,247

Austin
 
15,074

 

 
15,074

Charlotte
 
15,489

 

 
15,489

Orlando
 
3,356

 

 
3,356

Tampa
 
7,412

 

 
7,412

Phoenix
 
8,667

 

 
8,667

Other
 
525

 
45

 
570

Total Net Operating Income
 
$
75,770

 
$
45

 
$
75,815

Three Months Ended September 30, 2016
 
Office
 
Mixed-Use
 
Total
Net Operating Income:
 
 
 
 
 
 
Houston
 
$
26,408

 
$

 
$
26,408

Atlanta
 
22,593

 
1,753

 
24,346

Austin
 
6,023

 

 
6,023

Charlotte
 
4,905

 

 
4,905

Other
 
(61
)
 

 
(61
)
Total Net Operating Income
 
$
59,868

 
$
1,753

 
$
61,621


Nine Months Ended September 30, 2017
 
Office
 
Mixed-Use
 
Total
Net Operating Income:
 
 
 
 
 
 
Atlanta
 
$
84,437

 
$
3,125

 
$
87,562

Austin
 
44,113

 

 
44,113

Charlotte
 
46,117

 

 
46,117

Orlando
 
10,464

 

 
10,464

Tampa
 
21,700

 

 
21,700

Phoenix
 
24,722

 

 
24,722

Other
 
1,374

 
45

 
1,419

Total Net Operating Income
 
$
232,927

 
$
3,170

 
$
236,097


Nine Months Ended September 30, 2016
 
Office
 
Mixed-Use
 
Total
Net Operating Income:
 
 
 
 
 
 
Houston
 
$
76,851

 
$

 
$
76,851

Atlanta
 
66,763

 
5,101

 
71,864

Austin
 
16,978

 

 
16,978

Charlotte
 
14,485

 

 
14,485

Other
 
(36
)
 

 
(36
)
Total Net Operating Income
 
$
175,041

 
$
5,101

 
$
180,142

The following reconciles Net Operating Income to Net Income for each of the periods presented (in thousands):
 
Three Months Ended September 30,
 
Nine Months Ended September 30,
 
2017
 
2016
 
2017
 
2016
Net Operating Income
$
75,815

 
$
61,621

 
$
236,097

 
$
180,142

Net operating income from unconsolidated joint
ventures
(6,934
)
 
(6,760
)
 
(23,719
)
 
(20,359
)
Net operating income from discontinued operations

 
(26,408
)
 

 
(76,852
)
Fee income
2,597

 
1,945

 
6,387

 
5,968

Other income
993

 
153

 
9,593

 
570

Reimbursed expenses
(895
)
 
(795
)
 
(2,667
)
 
(2,463
)
General and administrative expenses
(7,193
)
 
(4,368
)
 
(21,993
)
 
(17,301
)
Interest expense
(7,587
)
 
(5,754
)
 
(25,851
)
 
(16,562
)
Depreciation and amortization
(47,622
)
 
(16,622
)
 
(152,546
)
 
(49,804
)
Acquisition and transaction costs
677

 
(1,446
)
 
(1,499
)
 
(3,889
)
Gain on extinguishment of debt
429

 

 
2,258

 

Other expenses
(423
)
 
(173
)
 
(1,063
)
 
(681
)
Income from unconsolidated joint ventures
2,461

 
1,527

 
43,362

 
5,144

Gain (loss) on sale of investment properties
(33
)
 

 
119,729

 
13,944

Income from discontinued operations

 
8,737

 

 
24,361

Net Income
$
12,285


$
11,657

 
$
188,088

 
$
42,218


Revenues by reportable segment, including a reconciliation to total rental property revenues on the condensed consolidated statements of operations, for three and nine months ended September 30, 2017 and 2016 are as follows (in thousands):
Three Months Ended September 30, 2017
 
Office
 
Mixed-Use
 
Total
Revenues:
 
 
 
 
 
 
Atlanta
 
$
41,507

 
$

 
$
41,507

Austin
 
25,385

 

 
25,385

Charlotte
 
23,153

 
143

 
23,296

Orlando
 
6,408

 

 
6,408

Tampa
 
11,815

 

 
11,815

Phoenix
 
11,692

 

 
11,692

Other
 
915

 

 
915

Total segment revenues
 
120,875

 
143

 
121,018

Less Company's share of rental property revenues from unconsolidated joint ventures
 
(11,306
)
 
(143
)
 
(11,449
)
Total rental property revenues
 
$
109,569

 
$

 
$
109,569

Three Months Ended September 30, 2016
 
Office
 
Mixed-Use
 
Total
Revenues:
 
 
 
 
 
 
Houston
 
$
46,046

 
$

 
$
46,046

Atlanta
 
36,693

 
3,197

 
39,890

Austin
 
10,469

 

 
10,469

Charlotte
 
6,799

 

 
6,799

Other
 
(57
)
 

 
(57
)
Total segment revenues
 
99,950

 
3,197

 
103,147

Less discontinued operations
 
(46,046
)
 

 
(46,046
)
Less Company's share of rental property revenues from unconsolidated joint ventures
 
(7,329
)
 
(3,197
)
 
(10,526
)
Total rental property revenues
 
$
46,575

 
$

 
$
46,575

Nine Months Ended September 30, 2017
 
Office
 
Mixed-Use
 
Total
Revenues
 
 
 
 
 
 
Atlanta
 
$
135,319

 
$
5,049

 
$
140,368

Austin
 
75,348

 

 
75,348

Charlotte
 
68,495

 
143

 
68,638

Orlando
 
19,380

 

 
19,380

Tampa
 
34,913

 

 
34,913

Phoenix
 
33,689

 

 
33,689

Other
 
2,492

 

 
2,492

Total segment revenues
 
$
369,636

 
$
5,192

 
$
374,828

Less Company's share of rental property revenues from unconsolidated joint ventures
 
(33,543
)
 
(5,192
)
 
(38,735
)
Total rental property revenues
 
$
336,093

 
$

 
$
336,093

Nine Months Ended September 30, 2016
 
Office
 
Mixed-Use
 
Total
Revenues:
 
 
 
 
 
 
Houston
 
$
133,450

 
$

 
$
133,450

Atlanta
 
110,915

 
9,200

 
120,115

Austin
 
29,825

 

 
29,825

Charlotte
 
19,533

 

 
19,533

Other
 
(54
)
 

 
(54
)
Total segment revenues
 
293,669

 
9,200

 
302,869

Less discontinued operations
 
(133,450
)
 

 
(133,450
)
Less Company's share of rental property revenues from unconsolidated joint ventures
 
(21,837
)
 
(9,200
)
 
(31,037
)
Total rental property revenues
 
$
138,382

 
$

 
$
138,382