XML 45 R33.htm IDEA: XBRL DOCUMENT v3.19.1
Reportable Segments (Tables)
3 Months Ended
Mar. 31, 2019
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, 2019 and 2018 are as follows (in thousands):
Three Months Ended March 31, 2019
 
Office
 
Mixed-Use
 
Total
Net Operating Income:
 
 
 
 
 
 
Atlanta
 
$
37,399

 
$

 
$
37,399

Austin
 
15,948

 

 
15,948

Charlotte
 
15,808

 

 
15,808

Phoenix
 
9,491

 

 
9,491

Tampa
 
7,988

 

 
7,988

Other
 
230

 
867

 
1,097

Total Net Operating Income
 
$
86,864

 
$
867

 
$
87,731

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






The following reconciles Net Operating Income to Net Income for each of the periods presented (in thousands):
 
Three Months Ended March 31,
 
2019
 
2018
Net Operating Income
$
87,731

 
$
80,578

Net operating income from unconsolidated joint ventures
(7,873
)
 
(7,421
)
Fee income
8,728

 
2,894

Other income
660

 
960

Reimbursed expenses
(932
)
 
(942
)
General and administrative expenses
(11,460
)
 
(6,809
)
Interest expense
(10,820
)
 
(9,778
)
Depreciation and amortization
(45,861
)
 
(45,093
)
Acquisition and transaction costs
(3
)
 
(91
)
Loss on extinguishment of debt

 
(85
)
Other expenses
(180
)
 
(320
)
Income from unconsolidated joint ventures
2,904

 
2,885

Gain (loss) on sale of investment properties
13,111

 
(372
)
Net Income
$
36,005


$
16,406

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, 2019 and 2018 are as follows (in thousands):
Three Months Ended March 31, 2019
 
Office
 
Mixed-Use
 
Total
Revenues:
 
 
 
 
 
 
Atlanta
 
$
57,468

 
$

 
$
57,468

Austin
 
27,556

 

 
27,556

Charlotte
 
23,402

 

 
23,402

Tampa
 
12,971

 

 
12,971

Phoenix
 
13,003

 

 
13,003

Other
 
546

 
1,181

 
1,727

Total segment revenues
 
134,946

 
1,181

 
136,127

Less Company's share of rental property revenues from unconsolidated joint ventures
 
(11,601
)
 
(1,181
)
 
(12,782
)
Total rental property revenues
 
$
123,345

 
$

 
$
123,345

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