XML 42 R26.htm IDEA: XBRL DOCUMENT v3.8.0.1
Reportable Segments (Tables)
3 Months Ended
Mar. 31, 2018
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 for the three months ended March 31, 2018 and 2017 are as follows (in thousands):
Three Months Ended March 31, 2018
 
Office
 
Mixed-Use
 
Total
Net Operating Income:
 
 
 
 
 
 
Atlanta
 
$
32,165

 
$

 
$
32,165

Austin
 
14,941

 

 
14,941

Charlotte
 
15,842

 

 
15,842

Phoenix
 
8,974

 

 
8,974

Tampa
 
7,728

 

 
7,728

Other
 
440

 
488

 
928

Total Net Operating Income
 
$
80,090

 
$
488

 
$
80,578

Three Months Ended March 31, 2017
 
Office
 
Mixed-Use
 
Total
Net Operating Income:
 
 
 
 
 
 
Atlanta
 
$
29,972

 
$
2,272

 
$
32,244

Charlotte
 
15,426

 

 
15,426

Austin
 
14,187

 

 
14,187

Phoenix
 
7,217

 

 
7,217

Tampa
 
6,837

 

 
6,837

Orlando
 
3,790

 

 
3,790

Other
 
466

 

 
466

Total Net Operating Income
 
$
77,895

 
$
2,272

 
$
80,167


The following reconciles Net Operating Income to Net Income for each of the periods presented (in thousands):
 
Three Months Ended March 31,
 
2018
 
2017
Net Operating Income
$
80,578

 
$
80,167

Net operating income from unconsolidated joint
   ventures
(7,421
)
 
(9,176
)
Fee income
2,894

 
1,936

Other income
960

 
5,426

Reimbursed expenses
(942
)
 
(865
)
General and administrative expenses
(6,809
)
 
(6,182
)
Interest expense
(9,778
)
 
(9,741
)
Depreciation and amortization
(45,093
)
 
(54,884
)
Acquisition and transaction costs
(91
)
 
(1,930
)
Loss on extinguishment of debt
(85
)
 

Other expenses
(320
)
 
(404
)
Income from unconsolidated joint ventures
2,885

 
581

Loss on sale of investment properties
(372
)
 
(70
)
Net Income
$
16,406


$
4,858

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 months ended March 31, 2018 and 2017 are as follows (in thousands):
Three Months Ended March 31, 2018
 
Office
 
Mixed-Use
 
Total
Revenues:
 
 
 
 
 
 
Atlanta
 
$
49,466

 
$

 
$
49,466

Austin
 
26,576

 

 
26,576

Charlotte
 
23,041

 

 
23,041

Tampa
 
12,536

 

 
12,536

Phoenix
 
12,060

 

 
12,060

Other
 
524

 
795

 
1,319

Total segment revenues
 
124,203

 
795

 
124,998

Less: Company's share of rental property revenues from unconsolidated joint ventures
 
(10,855
)
 
(795
)
 
(11,650
)
Total rental property revenues
 
$
113,348

 
$

 
$
113,348

Three Months Ended March 31, 2017
 
Office
 
Mixed-Use
 
Total
Revenues:
 
 
 
 
 
 
Atlanta
 
$
47,521

 
$
3,691

 
$
51,212

Austin
 
24,534

 

 
24,534

Charlotte
 
22,743

 

 
22,743

Tampa
 
11,303

 

 
11,303

Phoenix
 
10,117

 

 
10,117

Orlando
 
6,641

 

 
6,641

Other
 
817

 

 
817

Total segment revenues
 
123,676

 
3,691

 
127,367

Less: Company's share of rental property revenues from unconsolidated joint ventures
 
(11,159
)
 
(3,691
)
 
(14,850
)
Total rental property revenues
 
$
112,517

 
$

 
$
112,517