XML 45 R28.htm IDEA: XBRL DOCUMENT v3.20.4
Reportable Segments
12 Months Ended
Dec. 31, 2020
Segment Reporting [Abstract]  
REPORTABLE SEGMENTS REPORTABLE SEGMENTS
The Company's segments are based on the 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 are properties located in Chapel Hill, Fort Worth, Houston, and a property in Cherry Hill, New Jersey, which was sold in February 2020. 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 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, reimbursed expenses, interest expense, depreciation and amortization, impairments, gains/loss on sales of real estate, gain/loss on extinguishment of debt, transaction costs 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 years ended December 31, 2020, 2019, and 2018 are as follows (in thousands):
Year Ended December 31, 2020OfficeMixed-UseTotal
Revenues:
Atlanta$255,594 $602 $256,196 
Austin210,229 — 210,229 
Charlotte96,537 — 96,537 
Dallas18,143 — 18,143 
Phoenix50,671 — 50,671 
Tampa54,261 — 54,261 
Other59,285 4,895 64,180 
Total segment revenues744,720 5,497 750,217 
Less: Company's share of rental property revenues from unconsolidated joint ventures(22,837)(5,497)(28,334)
Total rental property revenues$721,883 $ $721,883 

Year Ended December 31, 2019OfficeMixed-UseTotal
Revenues:
Atlanta$242,209 $$242,217 
Austin160,196 — 160,196 
Charlotte120,214 — 120,214 
Dallas9,421 — 9,421 
Phoenix51,586 — 51,586 
Tampa54,216 — 54,216 
Other38,732 4,630 43,362 
Total segment revenues676,574 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 
Austin104,817 — 104,817 
Charlotte92,398 — 92,398 
Phoenix51,238 — 51,238 
Tampa49,822 — 49,822 
Other2,207 3,724 5,931 
Total segment revenues507,174 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 
NOI by reportable segment for the years ended December 31, 2020, 2019, and 2018 are as follows (in thousands):
Year Ended December 31, 2020OfficeMixed-UseTotal
Net Operating Income:
Atlanta$172,588 $(49)$172,539 
Austin125,215 — 125,215 
Charlotte65,203 — 65,203 
Dallas14,586 — 14,586 
Phoenix37,358 — 37,358 
Tampa33,440 — 33,440 
Other34,346 3,347 37,693 
Total Net Operating Income$482,736 $3,298 $486,034 

Year Ended December 31, 2019OfficeMixed-UseTotal
Net Operating Income:
Atlanta$158,093 $(48)$158,045 
Austin93,311 — 93,311 
Charlotte77,082 — 77,082 
Dallas7,473 — 7,473 
Phoenix37,247 — 37,247 
Tampa33,586 — 33,586 
Other21,939 3,107 25,046 
Total Net Operating Income$428,731 $3,059 $431,790 

Year Ended December 31, 2018OfficeMixed-UseTotal
Net Operating Income:
Atlanta$131,564 $— $131,564 
Charlotte62,812 — 62,812 
Austin60,474 — 60,474 
Phoenix36,875 — 36,875 
Tampa30,514 — 30,514 
Other1,581 2,243 3,824 
Total Net Operating Income$323,820 $2,243 $326,063 
The following reconciles Net Income to Net Operating Income for each of the periods presented (in thousands):
Year Ended December 31,
 202020192018
Net income$238,114 $152,683 $80,765 
Net operating income from unconsolidated joint ventures18,836 32,413 28,888 
Fee income(18,226)(28,518)(10,089)
Termination fee income(3,835)(7,228)(1,548)
Other income(231)(246)(1,722)
Reimbursed expenses1,580 4,004 3,782 
General and administrative expenses27,034 37,007 22,040 
Interest expense60,605 53,963 39,430 
Impairment14,829 — — 
Depreciation and amortization288,648 257,149 181,382 
Transaction costs428 52,881 248 
Other expenses2,091 1,109 556 
Gain on extinguishment of debt— — (8)
Income from unconsolidated joint ventures(7,947)(12,666)(12,224)
Gain on sale of investment in unconsolidated joint ventures, net(45,767)— — 
Gain on sale of investment properties(90,125)(110,761)(5,437)
Net Operating Income$486,034 $431,790 $326,063