XML 28 R17.htm IDEA: XBRL DOCUMENT v3.10.0.1
Reportable Segments
9 Months Ended
Sep. 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, 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, 2018 and 2017 are as follows (in thousands):
Three Months Ended September 30, 2018
 
Office
 
Mixed-Use
 
Total
Net Operating Income:
 
 
 
 
 
 
Atlanta
 
$
32,296

 
$

 
$
32,296

Charlotte
 
15,924

 

 
15,924

Austin
 
15,180

 

 
15,180

Phoenix
 
9,265

 

 
9,265

Tampa
 
7,446

 

 
7,446

Other
 
310

 
437

 
747

Total Net Operating Income
 
$
80,421

 
$
437

 
$
80,858

Three Months Ended September 30, 2017
 
Office
 
Mixed-Use
 
Total
Net Operating Income:
 
 
 
 
 
 
Atlanta
 
$
25,247

 
$

 
$
25,247

Charlotte
 
15,074

 

 
15,074

Austin
 
15,489

 

 
15,489

Phoenix
 
8,667

 

 
8,667

Tampa
 
7,412

 

 
7,412

Orlando
 
3,356

 

 
3,356

Other
 
525

 
45

 
570

Total Net Operating Income
 
$
75,770

 
$
45

 
$
75,815

Nine Months Ended September 30, 2018
 
Office
 
Mixed-Use
 
Total
Net Operating Income:
 
 
 
 
 
 
Atlanta
 
$
96,639

 
$

 
$
96,639

Charlotte
 
47,197

 

 
47,197

Austin
 
45,209

 

 
45,209

Phoenix
 
27,119

 

 
27,119

Tampa
 
22,816

 

 
22,816

Other
 
1,183

 
1,468

 
2,651

Total Net Operating Income
 
$
240,163

 
$
1,468

 
$
241,631

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

 
$
3,125

 
$
87,562

Charlotte
 
46,117

 

 
46,117

Austin
 
44,113

 

 
44,113

Phoenix
 
24,722

 

 
24,722

Tampa
 
21,700

 

 
21,700

Orlando
 
10,464

 

 
10,464

Other
 
1,374

 
45

 
1,419

Total Net Operating Income
 
$
232,927

 
$
3,170

 
$
236,097




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,
 
2018
 
2017
 
2018
 
2017
Net Operating Income
$
80,858

 
$
75,815

 
$
241,631

 
$
236,097

Net operating income from unconsolidated joint
   ventures
(6,994
)
 
(6,934
)
 
(21,643
)
 
(23,719
)
Fee income
2,519

 
2,597

 
7,211

 
6,387

Other income
744

 
993

 
2,836

 
9,593

Reimbursed expenses
(955
)
 
(895
)
 
(2,757
)
 
(2,667
)
General and administrative expenses
(3,913
)
 
(7,193
)
 
(18,793
)
 
(21,993
)
Interest expense
(9,551
)
 
(7,587
)
 
(29,043
)
 
(25,851
)
Depreciation and amortization
(45,068
)
 
(47,622
)
 
(135,836
)
 
(152,546
)
Acquisition and transaction costs

 
677

 
(228
)
 
(1,499
)
Gain on extinguishment of debt
93

 
429

 
8

 
2,258

Other expenses
(93
)
 
(423
)
 
(457
)
 
(1,063
)
Income from unconsolidated joint ventures
2,252

 
2,461

 
10,173

 
43,362

Gain (loss) on sale of investment properties
(33
)
 
(33
)
 
4,912

 
119,729

Net Income
$
19,859


$
12,285

 
$
58,014

 
$
188,088


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, 2018 and 2017 are as follows (in thousands):
Three Months Ended September 30, 2018
 
Office
 
Mixed-Use
 
Total
Revenues:
 
 
 
 
 
 
Atlanta
 
$
51,088

 
$

 
$
51,088

Austin
 
26,415

 

 
26,415

Charlotte
 
23,263

 

 
23,263

Phoenix
 
12,830

 

 
12,830

Tampa
 
12,228

 

 
12,228

Other
 
1,104

 
429

 
1,533

Total segment revenues
 
126,928

 
429

 
127,357

Less: Company's share of rental property revenues from unconsolidated joint ventures
 
(11,485
)
 
(429
)
 
(11,914
)
Total rental property revenues
 
$
115,443

 
$

 
$
115,443

Three Months Ended September 30, 2017
 
Office
 
Mixed-Use
 
Total
Revenues:
 
 
 
 
 
 
Atlanta
 
$
41,507

 
$

 
$
41,507

Austin
 
25,385

 

 
25,385

Charlotte
 
23,153

 

 
23,153

Tampa
 
11,815

 

 
11,815

Phoenix
 
11,692

 

 
11,692

Orlando
 
6,408

 

 
6,408

Other
 
915

 
143

 
1,058

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

Nine Months Ended September 30, 2018
 
Office
 
Mixed-Use
 
Total
Revenues:
 
 
 
 
 
 
Atlanta
 
$
150,917

 
$

 
$
150,917

Austin
 
79,329

 

 
79,329

Charlotte
 
69,342

 

 
69,342

Tampa
 
37,014

 

 
37,014

Phoenix
 
37,137

 

 
37,137

Other
 
3,238

 
997

 
4,235

Total segment revenues
 
376,977

 
997

 
377,974

Less: Company's share of rental property revenues from unconsolidated joint ventures
 
(34,488
)
 
(997
)
 
(35,485
)
Total rental property revenues
 
$
342,489

 
$

 
$
342,489

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

 

 
68,495

Tampa
 
34,913

 

 
34,913

Phoenix
 
33,689

 

 
33,689

Orlando
 
19,380

 

 
19,380

Other
 
2,492

 
143

 
2,635

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