XML 24 R23.htm IDEA: XBRL DOCUMENT v3.20.1
Reportable Segments
3 Months Ended
Mar. 31, 2020
Segment Reporting [Abstract]  
REPORTABLE SEGMENTS REPORTABLE SEGMENTS
The Company's segments are based on its 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, Dallas, Phoenix, Tampa, and Other. Included in Other is a property in Cherry Hill, New Jersey that was sold in February 2020 and properties located in Chapel Hill, Fort Worth, and Houston. 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 termination fees, 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, amount of 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 months ended March 31, 2020 and 2019 are as follows (in thousands):
Three Months Ended March 31, 2020
 
Office
 
Mixed-Use
 
Total
Net Operating Income:
 
 
 
 
 
 
Atlanta
 
$
44,855

 
$
(60
)
 
$
44,795

Austin
 
29,294

 

 
29,294

Charlotte
 
22,113

 

 
22,113

Dallas
 
3,639

 

 
3,639

Phoenix
 
9,793

 

 
9,793

Tampa
 
8,144

 

 
8,144

Other
 
9,128

 
876

 
10,004

Total Net Operating Income
 
$
126,966

 
$
816

 
$
127,782

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


The following reconciles Net Operating Income to Net Income for each of the periods presented (in thousands):
 
Three Months Ended March 31,
 
2020
 
2019
Net Operating Income
$
127,782

 
$
87,731

Net operating income from unconsolidated joint ventures
(6,035
)
 
(7,873
)
Fee income
4,732

 
8,728

Termination fee income
2,844

 
520

Other income
37

 
140

Reimbursed expenses
(521
)
 
(932
)
General and administrative expenses
(5,652
)
 
(11,460
)
Interest expense
(15,904
)
 
(10,820
)
Depreciation and amortization
(71,614
)
 
(45,861
)
Transaction costs
(365
)
 
(3
)
Other expenses
(566
)
 
(180
)
Income from unconsolidated joint ventures
3,425

 
2,904

Gain on sales of investments in unconsolidated joint ventures
46,230

 

Gain on investment property transactions
90,916

 
13,111

Net Income
$
175,309


$
36,005


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, 2020 and 2019 are as follows (in thousands):
Three Months Ended March 31, 2020
 
Office
 
Mixed-Use
 
Total
Revenues:
 
 
 
 
 
 
Atlanta
 
$
65,877

 
$
35

 
$
65,912

Austin
 
48,747

 

 
48,747

Charlotte
 
34,537

 

 
34,537

Dallas
 
4,471

 

 
4,471

Phoenix
 
13,159

 

 
13,159

Tampa
 
14,112

 

 
14,112

Other
 
16,494

 
1,262

 
17,756

Total segment revenues
 
197,397

 
1,297

 
198,694

Less Company's share of rental property revenues from unconsolidated joint ventures
 
(8,268
)
 
(1,297
)
 
(9,565
)
Total rental property revenues
 
$
189,129

 
$

 
$
189,129

Three Months Ended March 31, 2019
 
Office
 
Mixed-Use
 
Total
Revenues:
 
 
 
 
 
 
Atlanta
 
$
57,468

 
$

 
$
57,468

Austin
 
28,092

 

 
28,092

Charlotte
 
23,386

 

 
23,386

Tampa
 
12,971

 

 
12,971

Phoenix
 
13,003

 

 
13,003

Other
 
546

 
1,181

 
1,727

Total segment revenues
 
135,466

 
1,181

 
136,647

Less Company's share of rental property revenues from unconsolidated joint ventures
 
(11,601
)
 
(1,181
)
 
(12,782
)
Total rental property revenues
 
$
123,865

 
$

 
$
123,865