XML 38 R22.htm IDEA: XBRL DOCUMENT v3.21.2
Reportable Segments
6 Months Ended
Jun. 30, 2021
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 Other. Included in the Other property type are apartments, apartment retail, and the College Street Garage. The segments by geographical region are Atlanta, Austin, Charlotte, Dallas, Phoenix, Tampa, and Other. Included in the Other geographical region are properties located in Chapel Hill, Houston, Fort Worth (sold in April 2021), and Cherry Hill, New Jersey (sold in February 2020). These reportable segments represent an aggregation of operating segments reported to the Chief Operating Decision Maker (our Chief Executive Officer) 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 fee income, other revenue, 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 three and six months ended June 30, 2021 and 2020 are as follows (in thousands):
Three Months Ended June 30, 2021OfficeOtherTotal
Revenues:
Atlanta$65,626 $396 $66,022 
Austin59,677 — 59,677 
Charlotte21,884 591 22,475 
Dallas4,531 — 4,531 
Phoenix12,482 — 12,482 
Tampa14,165 — 14,165 
Other9,026 1,530 10,556 
Total segment revenues187,391 2,517 189,908 
Less: Company's share of rental property revenues from unconsolidated joint ventures(6,216)(1,926)(8,142)
Total rental property revenues$181,175 $591 $181,766 
Three Months Ended June 30, 2020OfficeOtherTotal
Revenues:
Atlanta$62,497 $89 $62,586 
Austin52,455 — 52,455 
Charlotte19,954 551 20,505 
Dallas4,487 — 4,487 
Phoenix12,084 — 12,084 
Tampa12,912 — 12,912 
Other15,043 1,176 16,219 
Total segment revenues179,432 1,816 181,248 
Less: Company's share of rental property revenues from unconsolidated joint ventures(4,884)(1,265)(6,149)
Total rental property revenues$174,548 $551 $175,099 
Six Months Ended June 30, 2021OfficeOtherTotal
Revenues
Atlanta$130,502 $670 $131,172 
Austin117,710 — 117,710 
Charlotte43,051 1,152 44,203 
Dallas9,014 — 9,014 
Phoenix25,220 — 25,220 
Tampa28,736 — 28,736 
Other23,123 2,775 25,898 
Total segment revenues377,356 4,597 381,953 
Less: Company's share of rental property revenues from unconsolidated joint ventures(11,935)(3,445)(15,380)
Total rental property revenues$365,421 $1,152 $366,573 
Six Months Ended June 30, 2020OfficeOtherTotal
Revenues
Atlanta$128,375 $124 $128,499 
Austin101,202 — 101,202 
Charlotte54,490 551 55,041 
Dallas8,958 — 8,958 
Phoenix25,243 — 25,243 
Tampa27,024 — 27,024 
Other31,538 2,438 33,976 
Total segment revenues376,830 3,113 379,943 
Less: Company's share of rental property revenues from unconsolidated joint ventures(13,153)(2,562)(15,715)
Total rental property revenues$363,677 $551 $364,228 
NOI by reportable segment for the three and six months ended June 30, 2021 and 2020 are as follows (in thousands):
Three Months Ended June 30, 2021OfficeOtherTotal
Net Operating Income:
Atlanta$43,115 $159 $43,274 
Austin35,955 — 35,955 
Charlotte15,688 175 15,863 
Dallas3,571 — 3,571 
Phoenix8,928 — 8,928 
Tampa8,919 — 8,919 
Other5,254 941 6,195 
Total Net Operating Income$121,430 $1,275 $122,705 
Three Months Ended June 30, 2020OfficeOtherTotal
Net Operating Income:
Atlanta$41,738 $(42)$41,696 
Austin31,229 — 31,229 
Charlotte14,103 377 14,480 
Dallas3,580 — 3,580 
Phoenix8,922 — 8,922 
Tampa7,998 — 7,998 
Other8,397 830 9,227 
Total Net Operating Income$115,967 $1,165 $117,132 

Six Months Ended June 30, 2021OfficeOtherTotal
Net Operating Income:
Atlanta$86,218 $253 $86,471 
Austin70,232 — 70,232 
Charlotte30,685 435 31,120 
Dallas7,122 — 7,122 
Phoenix17,953 — 17,953 
Tampa18,321 — 18,321 
Other12,795 1,815 14,610 
Total Net Operating Income$243,326 $2,503 $245,829 

Six Months Ended June 30, 2020OfficeOtherTotal
Net Operating Income:
Atlanta$86,593 $(102)$86,491 
Austin60,523 — 60,523 
Charlotte36,216 377 36,593 
Dallas7,219 — 7,219 
Phoenix18,715 — 18,715 
Tampa16,142 — 16,142 
Other17,525 1,706 19,231 
Total Net Operating Income$242,933 $1,981 $244,914 
The following reconciles Net Operating Income to net income for each of the periods presented (in thousands):
Three Months Ended June 30,Six Months Ended June 30,
 2021202020212020
Net Operating Income$122,705 $117,132 $245,829 $244,914 
Net operating income from unconsolidated joint ventures(5,437)(4,193)(10,191)(10,228)
Fee income4,803 4,690 9,332 9,422 
Termination fee income782 539 824 3,383 
Other income68 126 282 163 
Reimbursed expenses(398)(322)(766)(843)
General and administrative expenses(7,313)(8,543)(14,046)(14,195)
Interest expense(16,656)(13,993)(33,864)(29,897)
Depreciation and amortization(71,456)(72,868)(142,326)(144,482)
Transaction costs (63) (428)
Other expenses(824)(552)(1,414)(1,118)
Income from unconsolidated joint ventures1,795 1,715 3,698 5,140 
Gain (loss) on sales of investments in unconsolidated joint ventures (231)39 45,999 
Gain (loss) on investment property transactions(9)(201)(26)90,715 
Net income$28,060 $23,236 $57,371 $198,545