XML 36 R25.htm IDEA: XBRL DOCUMENT v3.10.0.1
Reportable Segments (Tables)
6 Months Ended
Jun. 30, 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 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

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, 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