XML 36 R25.htm IDEA: XBRL DOCUMENT v3.10.0.1
Reportable Segments (Tables)
9 Months Ended
Sep. 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 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

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 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