XML 41 R25.htm IDEA: XBRL DOCUMENT v3.21.2
Segment Information
 9 Months Ended
Sep. 30, 2021
Segment Reporting [Abstract]  
SEGMENT INFORMATION
14. SEGMENT INFORMATION
As of September 30, 2021, the Company owns and manages properties within five segments: (1) Philadelphia Central Business District ("Philadelphia CBD"), (2) Pennsylvania Suburbs, (3) Austin, Texas (4) Metropolitan Washington, D.C. and (5) Other.
The Philadelphia CBD segment includes properties located in the City of Philadelphia, Pennsylvania. The Pennsylvania Suburbs segment includes properties in Chester, Delaware, and Montgomery counties in the Philadelphia suburbs. The Austin, Texas segment includes properties in the City of Austin, Texas. The Metropolitan Washington, D.C. segment includes properties in the District of Columbia, Northern Virginia and Southern Maryland. The Other segment includes properties located in Camden County, New Jersey and New Castle County, Delaware. In addition to the five segments, the corporate group is responsible for cash and investment management, development of certain real estate properties during the construction period, and certain other general support functions. Land held for development and construction in progress is transferred to operating properties by region upon completion of the associated construction or project.
The following tables provide selected asset information and results of operations of the Company's reportable segments (in thousands):
Real estate investments, at cost:
September 30, 2021December 31, 2020
Philadelphia CBD$1,430,724 $1,433,927 
Pennsylvania Suburbs875,586 871,530 
Austin, Texas771,977 728,741 
Metropolitan Washington, D.C.271,929 352,794 
Other86,858 87,117 
Operating Properties$3,437,074 $3,474,109 
Corporate
Right of use asset - operating leases, net$20,478 $20,977 
Construction-in-progress$266,263 $210,311 
Land held for development$118,684 $117,984 
Prepaid leasehold interests in land held for development, net$27,762 $39,185 
Net operating income:
Three Months Ended September 30,
20212020
Total revenueOperating expenses (a)Net operating incomeTotal revenueOperating expenses (a)Net operating income (loss)
Philadelphia CBD$51,587 $(18,823)$32,764 $52,640 $(18,522)$34,118 
Pennsylvania Suburbs31,327 (10,154)21,173 34,649 (11,141)23,508 
Austin, Texas24,813 (9,580)15,233 25,328 (9,944)15,384 
Metropolitan Washington, D.C.5,224 (3,806)1,418 9,675 (5,236)4,439 
Other3,638 (2,534)1,104 3,188 (2,374)814 
Corporate3,829 (2,155)1,674 626 (1,782)(1,156)
Operating properties$120,418 $(47,052)$73,366 $126,106 $(48,999)$77,107 
Nine Months Ended September 30,
20212020
Total revenueOperating expenses (a)Net operating incomeTotal revenueOperating expenses (a)Net operating income (loss)
Philadelphia CBD$154,259 $(54,493)$99,766 $181,203 $(65,615)115,588 
Pennsylvania Suburbs93,361 (30,625)62,736 106,569 (34,980)71,589 
Austin, Texas76,501 (29,262)47,239 76,921 (30,032)46,889 
Metropolitan Washington, D.C.14,711 (11,907)2,804 30,520 (15,678)14,842 
Other10,513 (7,344)3,169 10,221 (7,434)2,787 
Corporate11,944 (7,522)4,422 2,597 (4,652)(2,055)
Operating properties$361,289 $(141,153)$220,136 $408,031 $(158,391)$249,640 
Includes property operating expenses, real estate taxes and third party management expense.
Unconsolidated real estate ventures:
Investment in real estate venturesEquity in income (loss) of real estate venture
As ofThree Months Ended September 30,Nine Months Ended September 30,
September 30, 2021December 31, 20202021202020212020
Philadelphia CBD$319,645 $268,562 $(3,602)$(2,737)$(12,542)$(2,576)
Metropolitan Washington, D.C.97,972 99,769 (1,173)(1,367)(2,368)(2,463)
Mid-Atlantic Office JV32,041 32,996 310 — 634 — 
MAP Venture(22,247)(11,516)(2,169)(1,684)(6,522)(4,843)
Total$427,411 $389,811 $(6,634)$(5,788)$(20,798)$(9,882)
Net operating income (“NOI”) is a non-GAAP financial measure, which we define as total revenue less property operating expenses, real estate taxes and third party management expenses. Property operating expenses that are included in determining NOI consist of costs that are necessary and allocable to our operating properties such as utilities, property-level salaries, repairs and maintenance, property insurance and management fees. General and administrative expenses that are not reflected in NOI primarily consist of corporate-level salaries, amortization of share awards and professional fees that are incurred as part of corporate office management. NOI presented by the Company may not be comparable to NOI reported by other companies that define NOI differently. NOI is the primary measure that is used by the Company’s management to evaluate the operating performance of the Company’s real estate assets by segment. The Company believes NOI provides useful information to investors regarding the financial condition and results of operations because it reflects only those income and expense items that are incurred at the property level. While NOI is a relevant and widely used measure of operating performance of real estate investment trusts, it does not represent cash flow from operations or net income as defined by GAAP and should not be considered as an alternative to those measures in evaluating our liquidity or operating performance. NOI does not reflect interest expenses, real estate impairment losses, depreciation and amortization costs, capital expenditures and leasing costs. The Company believes that net income (loss), as defined by GAAP, is the most appropriate earnings measure. The following is a reconciliation of consolidated net income, as defined by GAAP, to consolidated NOI, (in thousands):
Three Months Ended September 30,Nine Months Ended September 30,
2021202020212020
Net income$974 $276,133 $7,763 $288,240 
Plus:
Interest expense15,190 16,310 46,973 56,510 
Interest expense - amortization of deferred financing costs709 715 2,127 2,195 
Depreciation and amortization48,175 43,533 131,303 145,314 
General and administrative expenses7,076 7,069 22,016 23,973 
Equity in loss of unconsolidated real estate ventures6,634 5,788 20,798 9,882 
Less:
Interest and investment income4,494 467 7,845 1,487 
Income tax (provision) benefit(12)(2)(46)224 
Net gain on disposition of real estate— 271,901 142 274,487 
Net gain on sale of undepreciated real estate910 — 2,903 201 
Net gain on real estate venture transactions— 75 — 75 
Consolidated net operating income$73,366 $77,107 $220,136 $249,640