XML 48 R32.htm IDEA: XBRL DOCUMENT v3.3.1.900
Investment in Office Properties (Tables)
12 Months Ended
Dec. 31, 2015
Business Acquisition [Line Items]  
Schedule of unaudited pro forma results of operations
The unaudited pro forma effect on the Company's results of operations for the purchase of JTB Center, Courvoisier Centre, One Orlando Centre, Millenia Park One, The Forum at West Paces, Corporate Center I, Corporate Center II, Corporate Center III, One Congress Plaza and San Jacinto Center as if the purchases had occurred on January 1, 2013 is as follows (in thousands, except per share data):
 
Year Ended
 
December 31,
 
2014
 
2013
 
(Unaudited)
Revenues
$
493,708

 
$
370,980

Net income (loss) attributable to common stockholders
$
39,873

 
$
(18,471
)
Basic net income (loss) attributable to common stockholders
$
0.39

 
$
(0.28
)
Diluted net income (loss) attributable to common stockholders
$
0.37

 
$
(0.28
)
The Company's unaudited pro forma results of operations after giving effect to the purchases of One Buckhead Plaza, Harborview Plaza and Two Buckhead Plaza as if the purchases had occurred on January 1, 2014 is as follows (in thousands, except per share data):
 
Year Ended
 
December 31,
 
2015
 
2014
 
(Unaudited)
Revenues
$
486,680

 
$
489,312

Net income attributable to common stockholders
$
67,789

 
$
45,886

Basic net income attributable to common stockholders
$
0.61

 
$
0.45

Diluted net income attributable to common stockholders
$
0.61

 
$
0.45

Schedule of obligations for tenant improvement allowances and lease commission costs for leases in place and commitments for building improvements
Obligations for tenant improvement allowances and lease commission costs for leases in place and commitments for building improvements at December 31, 2015 are as follows (in thousands):
2016
$
56,708

2017
2,377

2018
10

2019
114

2020
3,007

Thereafter
25

Total
$
62,241

Schedule of minimum future operating lease payments
Minimum future operating lease payments for various equipment leased at the office properties is as follows for operating leases in place at December 31, 2015 (in thousands):
2016
$
163

2017
122

2018
72

2019
9

2020

Total
$
366

Schedule of future minimum rental receipts
The following is a schedule by year of future minimum rental receipts under noncancelable leases for office buildings owned at December 31, 2015 (in thousands):
2016
$
358,388

2017
361,162

2018
332,595

2019
297,855

2020
267,131

Thereafter
1,119,145

Total
$
2,736,276

Schedule of future minimum ground lease payments
The following is a schedule by year of future minimum ground lease payments at December 31, 2015 (in thousands):
2016
$
1,264

2017
1,294

2018
1,294

2019
1,294

2020
1,296

Thereafter
91,378

Total
$
97,820

2015 Acquisitions  
Business Acquisition [Line Items]  
Schedule of aggregate preliminary purchase price assignment related to tangible and intangible assets and liabilities
The aggregate preliminary purchase price assignment related to tangible and intangible assets and liabilities based on Level 2 and Level 3 inputs for One Buckhead Plaza, Harborview Plaza and Two Buckhead Plaza is as follows (in thousands):
 
Amount
Land
$
41,524

Buildings
224,716

Tenant improvements
11,982

Lease commissions
8,210

Lease in place value
16,108

Above market leases
2,026

Below market leases
(14,426
)
Mortgage premium for mortgage assumed
(4,140
)
2014 Acquisitions  
Business Acquisition [Line Items]  
Schedule of aggregate preliminary purchase price assignment related to tangible and intangible assets and liabilities
The following table summarizes the aggregate purchase price assignments for JTB Center, Courvoisier Centre(1), One Orlando Centre, Millenia Park One, The Forum at West Paces, Corporate Center I, Corporate Center II, Corporate Center III, Corporate Center land and leasehold improvements, One Congress Plaza and San Jacinto Center (in thousands):
 
Amount
Land
$
146,602

Buildings
617,807

Tenant improvements
46,146

Lease commissions
17,575

Lease in place value
47,070

Above market leases
10,272

Above (below) market ground leases, net
16,687

Below market leases
(21,433
)
Mortgage premium for mortgages assumed
(18,251
)
(1) The purchase price of Courvoisier Centre was reduced by $5.3 million of credits from the seller.