XML 32 R30.htm IDEA: XBRL DOCUMENT v2.4.0.8
Segment Information (Tables)
6 Months Ended
Jun. 30, 2014
Segment Information  
Schedule of property level information by operating segment for properties classified as held and used in operations

Property level information by operating segment for properties classified as held and used in operations as of June 30, 2014, and for the three and six months ended June 30, 2014 and 2013, is as follows (in thousands):

 

 

 

As of June 30,

 

 

 

 

 

 

 

2014

 

2013

 

 

 

 

 

Square feet:

 

 

 

 

 

 

 

 

 

CBD properties

 

21,892

 

22,149

 

 

 

 

 

Suburban properties

 

21,028

 

46,114

 

 

 

 

 

Total properties

 

42,920

 

68,263

 

 

 

 

 

 

 

 

Three Months Ended June 30,

 

Six Months Ended June 30,

 

 

 

2014

 

2013

 

2014

 

2013

 

Rental income:

 

 

 

 

 

 

 

 

 

CBD properties

 

$

106,094

 

$

109,600

 

$

216,333

 

$

221,771

 

Suburban properties

 

66,313

 

100,413

 

128,114

 

199,542

 

Total properties

 

$

172,407

 

$

210,013

 

$

344,447

 

$

421,313

 

 

 

 

 

 

 

 

 

 

 

Tenant reimbursements and other income:

 

 

 

 

 

 

 

 

 

CBD properties

 

$

28,465

 

$

30,847

 

$

58,706

 

$

61,955

 

Suburban properties

 

14,322

 

21,328

 

29,301

 

41,532

 

Total properties

 

$

42,787

 

$

52,175

 

$

88,007

 

$

103,487

 

 

 

 

 

 

 

 

 

 

 

NOI:

 

 

 

 

 

 

 

 

 

CBD properties

 

$

71,996

 

$

75,529

 

$

145,166

 

$

154,514

 

Suburban properties

 

50,497

 

82,554

 

92,856

 

162,051

 

Total properties

 

$

122,493

 

$

158,083

 

$

238,022

 

$

316,565

 

Schedule of reconciliation of NOI to net income

A reconciliation of NOI to net income for the three and six months ended June 30, 2014 and 2013, is as follows (in thousands):

 

 

 

Three Months Ended June 30,

 

Six Months Ended June 30,

 

 

 

2014

 

2013

 

2014

 

2013

 

Rental income

 

$

172,407

 

$

210,013

 

$

344,447

 

$

421,313

 

Tenant reimbursements and other income

 

42,787

 

52,175

 

88,007

 

103,487

 

Operating expenses

 

(92,701

)

(104,105

)

(194,432

)

(208,235

)

NOI

 

$

122,493

 

$

158,083

 

$

238,022

 

$

316,565

 

 

 

 

 

 

 

 

 

 

 

NOI

 

$

122,493

 

$

158,083

 

$

238,022

 

$

316,565

 

Depreciation and amortization

 

(59,831

)

(63,459

)

(111,480

)

(126,029

)

General and administrative

 

(24,097

)

(21,049

)

(48,945

)

(37,712

)

Loss on asset impairment

 

(22,683

)

 

(17,922

)

 

Acquisition related costs

 

 

(145

)

(5

)

(773

)

Operating income

 

15,882

 

73,430

 

59,670

 

152,051

 

 

 

 

 

 

 

 

 

 

 

Interest and other income

 

281

 

249

 

665

 

704

 

Interest expense

 

(37,899

)

(43,320

)

(75,834

)

(95,216

)

Loss on early extinguishment of debt

 

 

 

 

(60,027

)

(Loss) gain on sale of equity investments

 

(33

)

 

(33

)

66,293

 

Gain on issuance of shares by an equity investee

 

16,911

 

 

17,020

 

 

(Loss) income from continuing operations before income tax expense and equity in earnings of investees

 

(4,858

)

30,359

 

1,488

 

63,805

 

Income tax expense

 

(908

)

(754

)

(1,463

)

(1,742

)

Equity in earnings of investees

 

12,454

 

159

 

23,388

 

4,421

 

Income from continuing operations

 

6,688

 

29,764

 

23,413

 

66,484

 

Income from discontinued operations

 

4,114

 

1,643

 

8,125

 

1,637

 

Loss on asset impairment from discontinued operations

 

(2,072

)

(4,589

)

(2,360

)

(8,535

)

Loss on early extinguishment of debt from discontinued operations

 

(3,345

)

 

(3,345

)

 

Net gain on sale of properties from discontinued operations

 

 

2,099

 

 

3,359

 

Income before gain on sale of properties

 

5,385

 

28,917

 

25,833

 

62,945

 

Gain on sale of properties

 

 

 

 

1,596

 

Net income

 

$

5,385

 

$

28,917

 

$

25,833

 

$

64,541