XML 127 R44.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Reportable Segments (Tables)
12 Months Ended
Dec. 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 net income available to common stockholders to NOI is as follows (in thousands):
Year Ended December 31, 2019
 
Office
 
Mixed-Use
 
Total
Net Operating Income:
 
 
 
 
 
 
Atlanta
 
$
158,093

 
$
(48
)
 
$
158,045

Austin
 
93,311

 

 
93,311

Charlotte
 
77,082

 

 
77,082

Phoenix
 
37,247

 

 
37,247

Tampa
 
33,586

 

 
33,586

Dallas
 
7,473

 

 
7,473

Other
 
21,939

 
3,107

 
25,046

Total Net Operating Income
 
$
428,731

 
$
3,059

 
$
431,790


Year Ended December 31, 2018
 
Office
 
Mixed-Use
 
Total
Net Operating Income:
 
 
 
 
 
 
Atlanta
 
$
131,564

 
$

 
$
131,564

Charlotte
 
62,812

 

 
62,812

Austin
 
60,474

 

 
60,474

Phoenix
 
36,875

 

 
36,875

Tampa
 
30,514

 

 
30,514

Other
 
1,581

 
2,243

 
3,824

Total Net Operating Income
 
$
323,820

 
$
2,243

 
$
326,063

Year Ended December 31, 2017
 
Office
 
Mixed-Use
 
Total
Net Operating Income:
 
 
 
 
 
 
Atlanta
 
$
109,706

 
$
3,278

 
$
112,984

Charlotte
 
62,708

 

 
62,708

Austin
 
58,648

 

 
58,648

Phoenix
 
34,074

 

 
34,074

Tampa
 
29,426

 

 
29,426

Orlando
 
13,029

 

 
13,029

Other
 
1,632

 
705

 
2,337

Total Net Operating Income
 
$
309,223

 
$
3,983

 
$
313,206













The following reconciles Net Income to Net Operating Income for each of the periods presented (in thousands):
 
Year Ended December 31,
 
2019
 
2018
 
2017
Net income
$
152,683

 
$
80,765

 
$
219,959

Net operating income from unconsolidated joint ventures
32,413

 
28,888

 
31,053

Fee income
(28,518
)
 
(10,089
)
 
(8,632
)
Termination fee income
(7,228
)
 
(1,548
)
 
(9,270
)
Other income
(246
)
 
(1,722
)
 
(2,248
)
Reimbursed expenses
4,004

 
3,782

 
3,527

General and administrative expenses
37,007

 
22,040

 
27,523

Interest expense
53,963

 
39,430

 
33,524

Depreciation and amortization
257,149

 
181,382

 
196,745

Acquisition and transaction costs
52,881

 
248

 
1,661

Other expenses
1,109

 
556

 
1,796

Gain on extinguishment of debt

 
(8
)
 
(2,258
)
Income from unconsolidated joint ventures
(12,666
)
 
(12,224
)
 
(47,115
)
Gain on sale of investment properties
(110,761
)
 
(5,437
)
 
(133,059
)
Net Operating Income
$
431,790

 
$
326,063

 
$
313,206


Reconciliation of revenue from segments to consolidated
Revenues by reportable segment, including a reconciliation to total rental property revenues on the consolidated statements of operations for years ended December 31, 2019, 2018, and 2017 are as follows (in thousands):
Year Ended December 31, 2019
 
Office
 
Mixed-Use
 
Total
Revenues:
 
 
 
 
 
 
Atlanta
 
$
242,209

 
$
8

 
$
242,217

Austin
 
160,196

 

 
160,196

Charlotte
 
120,214

 

 
120,214

Tampa
 
54,216

 

 
54,216

Phoenix
 
51,586

 

 
51,586

Dallas
 
9,421

 

 
9,421

Other
 
38,732

 
4,630

 
43,362

Total segment revenues
 
676,574

 
4,638

 
681,212

Less: Company's share of rental property revenues from unconsolidated joint ventures
 
(47,823
)
 
(4,638
)
 
(52,461
)
Total rental property revenues
 
$
628,751

 
$

 
$
628,751

Year Ended December 31, 2018
 
Office
 
Mixed-Use
 
Total
Revenues:
 
 
 
 
 
 
Atlanta
 
$
206,692

 
$

 
$
206,692

Austin
 
104,817

 

 
104,817

Charlotte
 
92,398

 

 
92,398

Phoenix
 
51,238

 

 
51,238

Tampa
 
49,822

 

 
49,822

Other
 
2,207

 
3,724

 
5,931

Total segment revenues
 
507,174

 
3,724

 
510,898

Less: Company's share of rental property revenues from unconsolidated joint ventures
 
(43,773
)
 
(3,724
)
 
(47,497
)
Total rental property revenues
 
$
463,401

 
$

 
$
463,401

Year Ended December 31, 2017
 
 Office
 
 Mixed-Use
 
 Total
Revenues:
 
 
 
 
 
 
Atlanta
 
$
180,497

 
$
5,237

 
$
185,734

Austin
 
101,222

 

 
101,222

Charlotte
 
92,242

 

 
92,242

Phoenix
 
51,209

 

 
51,209

Tampa
 
47,402

 

 
47,402

Orlando
 
24,973

 

 
24,973

Other
 
3,053

 
999

 
4,052

Total segment revenues
 
500,598

 
6,236

 
506,834

Less: Company's share of rental property revenues from unconsolidated joint ventures
 
(45,293
)
 
(6,236
)
 
(51,529
)
Total rental property revenues
 
$
455,305

 
$

 
$
455,305