XML 56 R33.htm IDEA: XBRL DOCUMENT v3.20.1
Segment Information (Tables)
3 Months Ended
Mar. 31, 2020
Segment Reporting [Abstract]  
Reconciliation of Revenue from Segments to Consolidated
The following table presents operating revenues included in NOI by geographic reportable segment for Columbia Property Trust's respective ownership interests (in thousands):
Three Months Ended March 31,
20202019
New York(1)
$41,105  $38,696  
San Francisco(2)
34,801  27,763  
Washington, D.C.(3)
15,018  14,130  
Boston4,149  3,674  
All other office markets2,587  17,060  
Total office segments97,660  101,323  
Corporate(373) 786  
Total operating revenues$97,287  $102,109  
(1)Includes operating revenues for two unconsolidated properties, based on Columbia Property Trust's ownership interests: 49.5% for 114 Fifth Avenue for all periods presented; and 8.65% for Terminal Warehouse from March 13, 2020 through March 31, 2020.
(2)Includes operating revenues for two unconsolidated properties, 333 Market Street and University Circle, based on Columbia Property Trust's ownership interests:  55.0% for all periods presented.
(3)Includes operating revenues for two unconsolidated properties, Market Square and 1800 M Street, based on Columbia Property Trust's ownership interests: 51.0% for Market Square and 55.0% for 1800 M Street for all periods presented.
A reconciliation of GAAP revenues to operating revenues is presented below (in thousands):
Three Months Ended March 31,
20202019
Total revenues$76,254  $75,433  
Operating revenues included in income from unconsolidated joint ventures(1)
29,273  28,545  
Less: management fee revenue(2)
(8,240) (1,869) 
Total operating revenues$97,287  $102,109  
(1)Columbia Property Trust records its interest in properties held through unconsolidated joint ventures using the equity method of accounting, and reflects its interest in the operating revenues of these properties in income from unconsolidated joint ventures in the accompanying consolidated statements of operations.
(2)See Note 12, Non-Lease Revenues, of the accompanying consolidated financial statements.
Schedule of Segment Reporting Information, by Segment
The following table presents NOI by geographic reportable segment (in thousands):
Three Months Ended March 31,
20202019
New York(1)
$25,075  $22,806  
San Francisco(2)
25,072  20,497  
Washington, D.C.(3)
9,151  8,453  
Boston2,458  1,989  
All other office markets1,525  13,106  
Total office segments63,281  66,851  
Corporate(272) (205) 
Total NOI$63,009  $66,646  
(1)Includes NOI for three unconsolidated properties, 114 Fifth Avenue and 799 Broadway, based on Columbia Property Trust's ownership interest: 49.5% for 114 Fifth Avenue for all periods presented; and 49.7% for 799 Broadway for all periods presented; and 8.65% for Terminal Warehouse from March 13, 2020 though March 31, 2020.
(2)Includes NOI for two unconsolidated properties, 333 Market Street and University Circle, based on Columbia Property Trust's ownership interests:  55.0% for all periods presented.
(3)Includes NOI for two unconsolidated properties, Market Square and 1800 M Street, based on Columbia Property Trust's ownership interests: 51.0% for the Market Square and 55.0% for 1800 M Street for all periods presented.
A reconciliation of GAAP net income to NOI is presented below (in thousands):
Three Months Ended March 31,
20202019
Net income attributable to common stockholders$6,290  $3,513  
Management fee revenues(8,240) (1,869) 
Depreciation18,330  20,404  
Amortization6,721  7,461  
General and administrative – corporate11,782  8,424  
Management fee expenses6,945  —  
General and administrative – joint ventures—  809  
Acquisition costs12,081  —  
Net interest expense9,713  12,094  
Income tax expense(2,243) 7  
Adjustments included in income from unconsolidated joint ventures14,903  15,803  
Gain on sale of real estate assets(13,344) —  
Adjustments attributable to noncontrolling interests71  —  
NOI$63,009  $66,646