XML 33 R31.htm IDEA: XBRL DOCUMENT v2.4.0.6
Segment Information (Tables)
3 Months Ended
Mar. 31, 2013
Segment Information  
Property level information by geographic segment and property type, property square feet

 

 

As of March 31, 2013

 

As of March 31, 2012

 

 

 

CBD

 

Suburban

 

Industrial &

 

 

 

CBD

 

Suburban

 

Industrial &

 

 

 

 

 

Office

 

Office

 

Other

 

Totals

 

Office

 

Office

 

Other

 

Totals

 

Property square feet

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Oahu, HI

 

 

 

17,894

 

17,894

 

 

 

17,876

 

17,876

 

Metro Chicago, IL

 

3,601

 

1,164

 

103

 

4,868

 

3,591

 

1,164

 

104

 

4,859

 

Metro Philadelphia, PA

 

4,597

 

255

 

 

4,852

 

4,590

 

256

 

 

4,846

 

Other Markets

 

13,850

 

18,926

 

12,300

 

45,076

 

12,136

 

16,702

 

10,733

 

39,571

 

Totals

 

22,048

 

20,345

 

30,297

 

72,690

 

20,317

 

18,122

 

28,713

 

67,152

 

Property level information, excluding discontinued operations, property rental income and net operating income

 

 

Three Months Ended March 31, 2013

 

Three Months Ended March 31, 2012

 

 

 

CBD

 

Suburban

 

Industrial &

 

 

 

CBD

 

Suburban

 

Industrial &

 

 

 

 

 

Office

 

Office

 

Other

 

Totals

 

Office

 

Office

 

Other

 

Totals

 

Property rental income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Oahu, HI

 

$

 

$

 

$

21,211

 

$

21,211

 

$

 

$

 

$

19,895

 

$

19,895

 

Metro Chicago, IL

 

25,149

 

6,591

 

111

 

31,851

 

24,575

 

5,863

 

111

 

30,549

 

Metro Philadelphia, PA

 

29,131

 

875

 

 

30,006

 

29,300

 

844

 

 

30,144

 

Other Markets

 

88,471

 

79,667

 

23,842

 

191,980

 

74,264

 

68,436

 

20,090

 

162,790

 

Totals

 

$

142,751

 

$

87,133

 

$

45,164

 

$

275,048

 

$

128,139

 

$

75,143

 

$

40,096

 

$

243,378

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property NOI:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Oahu, HI

 

$

 

$

 

$

16,737

 

$

16,737

 

$

 

$

 

$

15,514

 

$

15,514

 

Metro Chicago, IL

 

12,269

 

3,670

 

102

 

16,041

 

12,378

 

2,963

 

104

 

15,445

 

Metro Philadelphia, PA

 

15,796

 

205

 

 

16,001

 

15,584

 

203

 

 

15,787

 

Other Markets

 

50,628

 

48,029

 

17,953

 

116,610

 

44,013

 

40,973

 

14,410

 

99,396

 

Totals

 

$

78,693

 

$

51,904

 

$

34,792

 

$

165,389

 

$

71,975

 

$

44,139

 

$

30,028

 

$

146,142

 

Reconciliation of NOI to net income

 

 

Three Months Ended March 31,

 

 

 

2013

 

2012

 

Rental income

 

$

275,048

 

$

243,378

 

Operating expenses

 

(109,659

)

(97,236

)

Property net operating income (NOI)

 

$

165,389

 

$

146,142

 

 

 

 

 

 

 

Property NOI

 

$

165,389

 

$

146,142

 

Depreciation and amortization

 

(66,523

)

(58,019

)

General and administrative

 

(17,266

)

(11,536

)

Acquisition related costs

 

(628

)

(2,502

)

Operating income

 

80,972

 

74,085

 

 

 

 

 

 

 

Interest and other income

 

458

 

285

 

Interest expense

 

(52,344

)

(49,106

)

Loss on early extinguishment of debt

 

(60,027

)

(67

)

Equity in earnings of investees

 

4,262

 

2,958

 

Gain on sale of equity investment

 

66,293

 

 

Income from continuing operations before income tax expense

 

39,614

 

28,155

 

Income tax expense

 

(988

)

(492

)

Income from continuing operations

 

38,626

 

27,663

 

Loss from discontinued operations

 

(1,912

)

(3,089

)

Loss on asset impairment from discontinued operations

 

(3,946

)

 

Gain on sale of properties from discontinued operations

 

1,260

 

 

Income before gain on sale of properties

 

34,028

 

24,574

 

Gain on sale of properties

 

1,596

 

 

Net income

 

$

35,624

 

$

24,574