XML 40 R24.htm IDEA: XBRL DOCUMENT v3.8.0.1
Segment Information
3 Months Ended
Mar. 31, 2018
Segment Reporting [Abstract]  
SEGMENT INFORMATION

13. SEGMENT INFORMATION

As of March 31, 2018, the Company owns and manages properties within five segments: (1) Philadelphia Central Business District (Philadelphia CBD), (2) Pennsylvania Suburbs, (3) Metropolitan Washington, D.C., (4) Austin, Texas and (5) Other. The Philadelphia CBD segment includes properties located in the City of Philadelphia in Pennsylvania. The Pennsylvania Suburbs segment includes properties in Chester, Delaware, and Montgomery counties in the Philadelphia suburbs. The Metropolitan Washington, D.C. segment includes properties in the District of Columbia, Northern Virginia and southern Maryland. The Austin, Texas segment includes properties in the City of Austin, Texas. The Other segment includes properties located in Camden County in New Jersey and properties in New Castle County in 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:

 

 

 

 

 

 

 

 

 

 

March 31, 2018

 

 

December 31, 2017

 

Philadelphia CBD

 

$

1,653,373

 

 

$

1,643,296

 

Pennsylvania Suburbs

 

 

978,838

 

 

 

958,796

 

Metropolitan Washington, D.C.

 

 

979,041

 

 

 

978,257

 

Austin, Texas

 

 

163,788

 

 

 

163,653

 

Other

 

 

89,666

 

 

 

88,346

 

 

 

$

3,864,706

 

 

$

3,832,348

 

 

 

 

 

 

 

 

 

 

Corporate

 

 

 

 

 

 

 

 

Construction-in-progress

 

$

129,413

 

 

$

121,188

 

Land held for development (a)

 

$

99,436

 

 

$

98,242

 

 

(a)

As of December 31, 2017, the Company categorized 13.1 acres of land held for development, located in the Other segment, as held for sale in accordance with applicable accounting standards for long lived assets.

The above aforementioned sale was not considered a significant disposition under the accounting guidance for discontinued operations.

Net operating income (in thousands):

 

Three-month periods ended

 

 

March 31,

 

 

2018

 

 

2017

 

 

Total revenue

 

 

Operating expenses (a)

 

 

Net operating income (loss)

 

 

Total revenue

 

 

Operating expenses (a)

 

 

Net operating income

 

Philadelphia CBD

$

62,602

 

 

$

(24,327

)

 

$

38,275

 

 

$

54,449

 

 

$

(20,837

)

 

$

33,612

 

Pennsylvania Suburbs

 

34,882

 

 

 

(12,964

)

 

 

21,918

 

 

 

35,655

 

 

 

(12,584

)

 

 

23,071

 

Metropolitan Washington, D.C.

 

23,059

 

 

 

(8,759

)

 

 

14,300

 

 

 

23,362

 

 

 

(9,383

)

 

 

13,979

 

Austin, Texas

 

8,364

 

 

 

(3,523

)

 

 

4,841

 

 

 

9,123

 

 

 

(3,573

)

 

 

5,550

 

Other

 

6,141

 

 

 

(4,965

)

 

 

1,176

 

 

 

6,362

 

 

 

(3,856

)

 

 

2,506

 

Corporate

 

1,310

 

 

 

(1,966

)

 

 

(656

)

 

 

1,969

 

 

 

(848

)

 

 

1,121

 

Operating properties

$

136,358

 

 

$

(56,504

)

 

$

79,854

 

 

$

130,920

 

 

$

(51,081

)

 

$

79,839

 

 

(a)  Includes property operating expenses, real estate taxes and third party management expense.

 

Unconsolidated real estate ventures (in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment in real estate ventures, at equity

 

 

Equity in income (loss) of real estate ventures

 

 

As of

 

 

Three-month periods ended March 31,

 

 

March 31, 2018

 

 

December 31, 2017

 

 

2018

 

 

2017

 

Philadelphia CBD

$

21,641

 

 

$

39,939

 

 

$

(236

)

 

$

(67

)

Pennsylvania Suburbs

 

-

 

 

 

3,503

 

 

 

-

 

 

 

276

 

Metropolitan Washington, D.C.

 

120,041

 

 

 

119,817

 

 

 

(37

)

 

 

467

 

Austin, Texas

 

14,069

 

 

 

15,450

 

 

 

80

 

 

 

(1,117

)

MAP Venture (a)

 

13,713

 

 

 

1,939

 

 

 

(736

)

 

 

58

 

Other

 

1,919

 

 

 

13,973

 

 

 

104

 

 

 

(365

)

Total

$

171,383

 

 

$

194,621

 

 

$

(825

)

 

$

(748

)

(a)

The MAP Venture represents a joint venture formed between the Company and MAP Ground Lease Holdings LLC, an affiliate of Och-Ziff Capital Management Group, LLC, on February 4, 2016. The MAP Venture’s business operations, including properties in Richmond, Virginia; Metropolitan Washington, D.C.; New Jersey/Delaware and Pennsylvania Suburbs, are centrally managed with the results reported to management of the Company on a consolidated basis. As a result, the investment in the MAP Venture is separately presented. All other unconsolidated real estate ventures are managed consistently with the Company’s regional segments.

Net operating income (“NOI”) is a non-GAAP financial measure defined 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, management fees and bad debt expense. 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. All companies may not calculate NOI in the same manner. NOI is the measure that is used by the Company to evaluate the operating performance of its 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-month periods ended March 31,

 

 

2018

 

 

2017

 

 

 

 

 

 

 

 

 

Net income

$

44,705

 

 

$

21,271

 

Plus:

 

 

 

 

 

 

 

Interest expense

 

19,533

 

 

 

21,437

 

Interest expense - amortization of deferred financing costs

 

627

 

 

 

634

 

Depreciation and amortization

 

43,291

 

 

 

45,892

 

General and administrative expenses

 

8,723

 

 

 

9,325

 

Equity in loss of Real Estate Ventures

 

825

 

 

 

748

 

Provision for impairment

 

-

 

 

 

2,730

 

 

 

 

 

 

 

 

 

Less:

 

 

 

 

 

 

 

Interest income

 

703

 

 

 

393

 

Income tax provision

 

(138

)

 

 

(100

)

Net gain on disposition of real estate

 

-

 

 

 

7,323

 

Net gain on sale of undepreciated real estate

 

22

 

 

 

-

 

Net gain on Real Estate Venture transactions

 

37,263

 

 

 

14,582

 

Consolidated net operating income

$

79,854

 

 

$

79,839