XML 37 R22.htm IDEA: XBRL DOCUMENT v3.19.2
Reportable Segments
6 Months Ended
Jun. 30, 2019
Segment Reporting [Abstract]  
REPORTABLE SEGMENTS REPORTABLE SEGMENTS
The Company's segments are based on its method of internal reporting, which classifies operations by property type and geographical area. The segments by property type are: Office and Mixed-Use. The segments by geographical region are: Atlanta, Austin, Charlotte, Dallas, Phoenix, Tampa, and Other. These reportable segments represent an aggregation of operating segments reported to the Chief Operating Decision Maker based on similar economic characteristics that include the type of property and the geographical location. Each segment includes both consolidated operations and the Company's share of unconsolidated joint venture operations.
Company management evaluates the performance of its reportable segments in part based on net operating income (“NOI”). NOI represents rental property revenues, less termination fees, less rental property operating expenses. NOI is not a measure of cash flows or operating results as measured by GAAP, is not indicative of cash available to fund cash needs, and should not be considered an alternative to cash flows as a measure of liquidity. All companies may not calculate NOI in the same manner. The Company considers NOI to be an appropriate supplemental measure to net income as it helps both management and investors understand the core operations of the Company's operating assets. NOI excludes corporate general and administrative expenses, interest expense, depreciation and amortization, impairments, gains/loss on sales of real estate, and other non-operating items.
Segment net income, amount of capital expenditures, and total assets are not presented in the following tables because management does not utilize these measures when analyzing its segments or when making resource allocation decisions. Information on the Company's segments along with a reconciliation of NOI to net income for the three and six months ended June 30, 2019 and 2018 are as follows (in thousands):
Three Months Ended June 30, 2019
 
Office
 
Mixed-Use
 
Total
Net Operating Income:
 
 
 
 
 
 
Atlanta
 
$
39,368

 
$

 
$
39,368

Austin
 
18,577

 

 
18,577

Charlotte
 
18,050

 

 
18,050

Dallas
 
669

 

 
669

Phoenix
 
9,290

 

 
9,290

Tampa
 
8,573

 

 
8,573

Other
 
2,182

 
708

 
2,890

Total Net Operating Income
 
$
96,709

 
$
708

 
$
97,417

Three Months Ended June 30, 2018
 
Office
 
Mixed-Use
 
Total
Net Operating Income:
 
 
 
 
 
 
Atlanta
 
$
32,178

 
$

 
$
32,178

Austin
 
15,431

 

 
15,431

Charlotte
 
15,088

 

 
15,088

Phoenix
 
8,880

 

 
8,880

Tampa
 
7,642

 

 
7,642

Other
 
433

 
543

 
976

Total Net Operating Income
 
$
79,652

 
$
543

 
$
80,195

Six Months Ended June 30, 2019
 
Office
 
Mixed-Use
 
Total
Net Operating Income:
 
 
 
 
 
 
Atlanta
 
$
76,766

 
$

 
$
76,766

Austin
 
34,525

 

 
34,525

Charlotte
 
33,859

 

 
33,859

Dallas
 
670

 

 
670

Phoenix
 
18,781

 

 
18,781

Tampa
 
16,560

 

 
16,560

Other
 
2,411

 
1,576

 
3,987

Total Net Operating Income
 
$
183,572

 
$
1,576

 
$
185,148

Six Months Ended June 30, 2018
 
Office
 
Mixed-Use
 
Total
Net Operating Income:
 
 
 
 
 
 
Atlanta
 
$
64,343

 
$

 
$
64,343

Austin
 
31,273

 

 
31,273

Charlotte
 
30,029

 

 
30,029

Phoenix
 
17,854

 

 
17,854

Tampa
 
15,370

 

 
15,370

Other
 
873

 
1,031

 
1,904

Total Net Operating Income
 
$
159,742

 
$
1,031

 
$
160,773







The following reconciles Net Operating Income to Net Income for each of the periods presented (in thousands):
 
Three Months Ended June 30,
 
Six Months Ended June 30,
 
2019
 
2018
 
2019
 
2018
Net Operating Income
$
97,417

 
$
80,195

 
$
185,148

 
$
160,773

Net operating income from unconsolidated joint ventures
(9,379
)
 
(7,228
)
 
(17,252
)
 
(14,649
)
Fee income
7,076

 
1,798

 
15,804

 
4,692

Termination fee income
190

 
639

 
710

 
999

Other income
11

 
493

 
151

 
1,093

Reimbursed expenses
(1,047
)
 
(860
)
 
(1,979
)
 
(1,802
)
General and administrative expenses
(8,374
)
 
(8,071
)
 
(19,834
)
 
(14,880
)
Interest expense
(12,059
)
 
(9,714
)
 
(22,879
)
 
(19,492
)
Depreciation and amortization
(50,904
)
 
(45,675
)
 
(96,765
)
 
(90,768
)
Acquisition and transaction costs
(49,827
)
 
(137
)
 
(49,830
)
 
(228
)
Other expenses
(624
)
 
(44
)
 
(804
)
 
(364
)
Income from unconsolidated joint ventures
3,634

 
5,036

 
6,538

 
7,921

Gain on sale of investment properties
1,304

 
5,317

 
14,415

 
4,945

Loss on extinguishment of debt

 

 

 
(85
)
Net Income (Loss)
$
(22,582
)

$
21,749

 
$
13,423

 
$
38,155


Revenues by reportable segment, including a reconciliation to total rental property revenues on the condensed consolidated statements of operations, for three and six months ended June 30, 2019 and 2018 are as follows (in thousands):
Three Months Ended June 30, 2019
 
Office
 
Mixed-Use
 
Total
Revenues:
 
 
 
 
 
 
Atlanta
 
$
59,499

 
$

 
$
59,499

Austin
 
31,815

 

 
31,815

Charlotte
 
27,110

 

 
27,110

Dallas
 
804

 

 
804

Phoenix
 
12,805

 

 
12,805

Tampa
 
13,471

 

 
13,471

Other
 
3,581

 
1,093

 
4,674

Total segment revenues
 
149,085

 
1,093

 
150,178

Less Company's share of rental property revenues from unconsolidated joint ventures
 
(14,152
)
 
(1,093
)
 
(15,245
)
Total rental property revenues
 
$
134,933

 
$

 
$
134,933

Three Months Ended June 30, 2018
 
Office
 
Mixed-Use
 
Total
Revenues:
 
 
 
 
 
 
Atlanta
 
$
50,521

 
$

 
$
50,521

Austin
 
26,407

 

 
26,407

Charlotte
 
23,053

 

 
23,053

Tampa
 
12,251

 

 
12,251

Phoenix
 
12,710

 

 
12,710

Other
 
549

 
834

 
1,383

Total segment revenues
 
125,491

 
834

 
126,325

Less Company's share of rental property revenues from unconsolidated joint ventures
 
(11,154
)
 
(834
)
 
(11,988
)
Total rental property revenues
 
$
114,337

 
$

 
$
114,337

Six Months Ended June 30, 2019
 
Office
 
Mixed-Use
 
Total
Revenues:
 
 
 
 
 
 
Atlanta
 
$
116,969

 
$

 
$
116,969

Austin
 
59,907

 

 
59,907

Charlotte
 
50,496

 

 
50,496

Dallas
 
804

 

 
804

Phoenix
 
25,808

 

 
25,808

Tampa
 
26,441

 

 
26,441

Other
 
4,126

 
2,277

 
6,403

Total segment revenues
 
284,551

 
2,277

 
286,828

Less Company's share of rental property revenues from unconsolidated joint ventures
 
(25,753
)
 
(2,277
)
 
(28,030
)
Total rental property revenues
 
$
258,798

 
$

 
$
258,798

Six Months Ended June 30, 2018
 
Office
 
Mixed-Use
 
Total
Revenues:
 
 
 
 
 
 
Atlanta
 
$
100,229

 
$

 
$
100,229

Austin
 
53,167

 

 
53,167

Charlotte
 
46,040

 

 
46,040

Tampa
 
24,796

 

 
24,796

Phoenix
 
24,822

 

 
24,822

Other
 
1,078

 
1,624

 
2,702

Total segment revenues
 
250,132

 
1,624

 
251,756

Less Company's share of rental property revenues from unconsolidated joint ventures
 
(22,087
)
 
(1,624
)
 
(23,711
)
Total rental property revenues
 
$
228,045

 
$

 
$
228,045