XML 28 R17.htm IDEA: XBRL DOCUMENT v3.10.0.1
Reportable Segments
6 Months Ended
Jun. 30, 2018
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, Phoenix, Tampa, Orlando, and Other. In the fourth quarter of 2017, the Company sold its properties in the Orlando market as part of its ongoing investment strategy of exiting non-core markets and recycling investment capital to fund investment activity. 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 six months ended June 30, 2018 and 2017 are as follows (in thousands):
Three Months Ended June 30, 2018
 
Office
 
Mixed-Use
 
Total
Net Operating Income:
 
 
 
 
 
 
Atlanta
 
$
32,178

 
$

 
$
32,178

Charlotte
 
15,431

 

 
15,431

Austin
 
15,088

 

 
15,088

Phoenix
 
8,880

 

 
8,880

Tampa
 
7,642

 

 
7,642

Other
 
433

 
543

 
976

Total Net Operating Income
 
$
79,652

 
$
543

 
$
80,195

Three Months Ended June 30, 2017
 
Office
 
Mixed-Use
 
Total
Net Operating Income:
 
 
 
 
 
 
Atlanta
 
$
29,218

 
$
853

 
$
30,071

Charlotte
 
15,202

 

 
15,202

Austin
 
14,852

 

 
14,852

Phoenix
 
8,838

 

 
8,838

Tampa
 
7,451

 

 
7,451

Orlando
 
3,318

 

 
3,318

Other
 
383

 

 
383

Total Net Operating Income
 
$
79,262

 
$
853

 
$
80,115

Six Months Ended June 30, 2018
 
Office
 
Mixed-Use
 
Total
Net Operating Income:
 
 
 
 
 
 
Atlanta
 
$
64,343

 
$

 
$
64,343

Charlotte
 
31,273

 

 
31,273

Austin
 
30,029

 

 
30,029

Phoenix
 
17,854

 

 
17,854

Tampa
 
15,370

 

 
15,370

Other
 
873

 
1,031

 
1,904

Total Net Operating Income
 
$
159,742

 
$
1,031

 
$
160,773

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

 
$
3,126

 
$
62,316

Charlotte
 
30,627

 

 
30,627

Austin
 
29,039

 

 
29,039

Phoenix
 
16,056

 

 
16,056

Tampa
 
14,287

 

 
14,287

Orlando
 
7,108

 

 
7,108

Other
 
848

 

 
848

Total Net Operating Income
 
$
157,155

 
$
3,126

 
$
160,281




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,
 
2018
 
2017
 
2018
 
2017
Net Operating Income
$
80,195

 
$
80,115

 
$
160,773

 
$
160,281

Net operating income from unconsolidated joint
   ventures
(7,228
)
 
(7,609
)
 
(14,649
)
 
(16,783
)
Fee income
1,798

 
1,854

 
4,692

 
3,791

Other income
1,132

 
3,174

 
2,092

 
8,600

Reimbursed expenses
(860
)
 
(907
)
 
(1,802
)
 
(1,772
)
General and administrative expenses
(8,071
)
 
(8,618
)
 
(14,880
)
 
(14,828
)
Interest expense
(9,714
)
 
(8,523
)
 
(19,492
)
 
(18,264
)
Depreciation and amortization
(45,675
)
 
(50,040
)
 
(90,768
)
 
(104,924
)
Acquisition and transaction costs
(137
)
 
(246
)
 
(228
)
 
(2,177
)
Gain (loss) on extinguishment of debt

 
1,829

 
(85
)
 
1,829

Other expenses
(44
)
 
(236
)
 
(364
)
 
(612
)
Income from unconsolidated joint ventures
5,036

 
40,320

 
7,921

 
40,901

Gain on sale of investment properties
5,317

 
119,832

 
4,945

 
119,761

Net Income
$
21,749


$
170,945

 
$
38,155

 
$
175,803


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, 2018 and 2017 are as follows (in thousands):
Three Months Ended June 30, 2018
 
Office
 
Mixed-Use
 
Total
Revenues:
 
 
 
 
 
 
Atlanta
 
$
50,362

 
$

 
$
50,362

Austin
 
26,339

 

 
26,339

Charlotte
 
23,037

 

 
23,037

Tampa
 
12,251

 

 
12,251

Phoenix
 
12,247

 

 
12,247

Other
 
549

 
834

 
1,383

Total segment revenues
 
124,785

 
834

 
125,619

Less: Company's share of rental property revenues from unconsolidated joint ventures
 
(11,087
)
 
(834
)
 
(11,921
)
Total rental property revenues
 
$
113,698

 
$

 
$
113,698

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

Phoenix
 
11,879

 

 
11,879

Tampa
 
11,795

 

 
11,795

Orlando
 
6,331

 

 
6,331

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

Six Months Ended June 30, 2018
 
Office
 
Mixed-Use
 
Total
Revenues:
 
 
 
 
 
 
Atlanta
 
$
99,828

 
$

 
$
99,828

Austin
 
52,915

 

 
52,915

Charlotte
 
46,078

 

 
46,078

Tampa
 
24,787

 

 
24,787

Phoenix
 
24,307

 

 
24,307

Other
 
1,078

 
1,624

 
2,702

Total segment revenues
 
248,993

 
1,624

 
250,617

Less: Company's share of rental property revenues from unconsolidated joint ventures
 
(21,947
)
 
(1,624
)
 
(23,571
)
Total rental property revenues
 
$
227,046

 
$

 
$
227,046

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

Tampa
 
23,098

 

 
23,098

Phoenix
 
21,997

 

 
21,997

Orlando
 
12,972

 

 
12,972

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