XML 49 R34.htm IDEA: XBRL DOCUMENT v3.19.2
Reportable Segments (Tables)
6 Months Ended
Jun. 30, 2019
Segment Reporting [Abstract]  
Reconciliation of NOI to net income available to common stockholders 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


Reconciliation of revenue from segments to consolidated
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