XML 56 R28.htm IDEA: XBRL DOCUMENT v3.3.1.900
Segment Information
12 Months Ended
Dec. 31, 2015
Segment Reporting [Abstract]  
SEGMENT INFORMATION

18. SEGMENT INFORMATION

During the year ended December 31, 2015, the Company managed its portfolio within seven segments: (1) Pennsylvania Suburbs, (2) Philadelphia Central Business District (CBD), (3) Metropolitan Washington, D.C., (4) New Jersey/Delaware, (5) Richmond, Virginia, (6) Austin, Texas and (7) California. The Pennsylvania segment includes properties in Chester, Delaware, and Montgomery counties in the Philadelphia suburbs. The Philadelphia CBD segment includes properties located in the City of Philadelphia in Pennsylvania. The Metropolitan Washington, D.C. segment includes properties in the District of Columbia, Northern Virginia and southern Maryland. The New Jersey/Delaware segment includes properties in Burlington and Camden counties in New Jersey and in New Castle county in the state of Delaware. The Richmond, Virginia segment includes properties primarily in Albemarle, Chesterfield, Goochland and Henrico counties and one property in Durham, North Carolina. The Austin, Texas segment includes properties in the City of Austin, Texas.  The California segment includes properties in Oakland and Concord, California.  The corporate group is responsible for cash and investment management, development of certain real estate properties during the construction period, and certain other general support functions. Land held for development and construction in progress are transferred to operating properties by region upon completion of the associated construction or project.

The following tables provide selected asset information and results of operations of the Company’s reportable segments for the three years ended December 31, 2015, 2014 and 2013 (in thousands):

 

Real estate investments, at cost:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2015

 

 

December 31, 2014

 

 

December 31, 2013

 

Philadelphia CBD (a)

 

$

1,157,667

 

 

$

1,338,655

 

 

$

1,300,666

 

Pennsylvania Suburbs (b)

 

 

1,019,280

 

 

 

1,178,470

 

 

 

1,199,105

 

Metropolitan Washington, D.C. (b)

 

 

1,129,206

 

 

 

1,183,652

 

 

 

1,214,965

 

New Jersey/Delaware (b)

 

 

154,326

 

 

 

392,581

 

 

 

414,716

 

Richmond, Virginia (b)

 

 

-

 

 

 

317,076

 

 

 

310,397

 

California

 

 

68,003

 

 

 

193,258

 

 

 

192,584

 

Austin, Texas (c)

 

 

164,518

 

 

 

-

 

 

 

36,856

 

 

 

$

3,693,000

 

 

$

4,603,692

 

 

$

4,669,289

 

Assets held for sale (a), (b)

 

 

794,588

 

 

 

27,436

 

 

 

-

 

      Operating Properties

 

$

4,487,588

 

 

$

4,631,128

 

 

$

4,669,289

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Corporate

 

 

 

 

 

 

 

 

 

 

 

 

Construction-in-progress

 

$

268,983

 

 

$

201,360

 

 

$

74,174

 

Land inventory

 

$

130,479

 

 

$

90,603

 

 

$

93,351

 

 

(a)

As of December 31, 2015, 2970 Market Street was classified as held for sale on the consolidated balance sheets. The property was sold on February 5, 2016. See Note 21, "Subsequent Events," for further information. The sale is not classified as a significant disposition under the accounting guidance for discontinued operations.

(b)

As of December 31, 2015, the 58 properties associated with the transaction with Och Ziff Real Estate were classified as held for sale on the consolidated balance sheets.  On February 4, 2016, the Company completed a series of transactions resulting in the disposition of the properties. See Note 21, “Subsequent Events,” for further information regarding the disposition. The sale is not classified as a significant disposition under the accounting guidance for discontinued operations

(c)

On June 22, 2015 the Company acquired the remaining 50.0% of the common interest in Broadmoor Austin Associates. As such, the Company has seven wholly owned properties in its Austin, Texas business segment at December 31, 2015. See Note 3, "Real Estate Investments," for further information regarding this transaction.

 

 

Years ended

 

 

December 31,

 

 

2015

 

 

2014

 

 

2013

 

 

Total revenue

 

 

Operating expenses (a)

 

 

Net operating income

 

 

Total revenue

 

 

Operating expenses (a)

 

 

Net operating income

 

 

Total revenue

 

 

Operating expenses (a)

 

 

Net Operating income

 

Philadelphia CBD

$

209,298

 

 

$

(77,352

)

 

$

131,946

 

 

$

201,809

 

 

$

(75,262

)

 

$

126,547

 

 

$

146,081

 

 

$

(55,702

)

 

$

90,379

 

Pennsylvania Suburbs

 

158,398

 

 

 

(57,319

)

 

 

101,079

 

 

 

160,630

 

 

 

(55,062

)

 

 

105,568

 

 

 

153,426

 

 

 

(54,506

)

 

 

98,920

 

Metropolitan Washington, D.C.

 

110,657

 

 

 

(44,294

)

 

 

66,363

 

 

 

113,834

 

 

 

(43,399

)

 

 

70,435

 

 

 

116,048

 

 

 

(42,641

)

 

 

73,407

 

New Jersey/Delaware

 

47,726

 

 

 

(26,854

)

 

 

20,872

 

 

 

60,403

 

 

 

(31,650

)

 

 

28,753

 

 

 

60,262

 

 

 

(29,981

)

 

 

30,281

 

Richmond, Virginia

 

36,486

 

 

 

(15,073

)

 

 

21,413

 

 

 

34,180

 

 

 

(15,399

)

 

 

18,781

 

 

 

35,058

 

 

 

(14,916

)

 

 

20,142

 

California

 

14,587

 

 

 

(7,677

)

 

 

6,910

 

 

 

19,388

 

 

 

(10,165

)

 

 

9,223

 

 

 

18,369

 

 

 

(9,411

)

 

 

8,958

 

Austin, Texas (b)

 

20,910

 

 

 

(8,010

)

 

 

12,900

 

 

 

5,610

 

 

 

(3,223

)

 

 

2,387

 

 

 

31,451

 

 

 

(13,298

)

 

 

18,153

 

Corporate

 

4,569

 

 

 

(1,508

)

 

 

3,061

 

 

 

1,128

 

 

 

(1,805

)

 

 

(677

)

 

 

1,515

 

 

 

(1,314

)

 

 

201

 

Operating Properties

$

602,631

 

 

$

(238,087

)

 

$

364,544

 

 

$

596,982

 

 

$

(235,965

)

 

$

361,017

 

 

$

562,210

 

 

$

(221,769

)

 

$

340,441

 

 

(a)

Includes property operating expense, real estate taxes and third party management expense.

(b)

On June 22, 2015 the Company acquired the remaining 50.0% of the common interest in Broadmoor Austin Associates. As such, the Company has seven wholly owned properties in its Austin, Texas business segment at December 31, 2015. See Note 3, "Real Estate Investments," for further information regarding these transactions.

 

Unconsolidated real estate ventures:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment in real estate ventures, at equity

 

 

Equity in income (loss) of real estate ventures

 

 

As of

 

 

Years ended December 31,

 

 

December 31, 2015

 

 

December 31, 2014

 

 

December 31, 2013

 

 

2015

 

 

2014

 

 

2013

 

Philadelphia CBD (a)

$

44,089

 

 

$

27,137

 

 

$

19,975

 

 

$

(188

)

 

$

46

 

 

$

1,547

 

Pennsylvania Suburbs

 

16,408

 

 

 

17,385

 

 

 

17,272

 

 

 

310

 

 

 

(777

)

 

 

925

 

Metropolitan Washington, D.C. (b)

 

118,422

 

 

 

73,127

 

 

 

59,905

 

 

 

(336

)

 

 

(317

)

 

 

130

 

New Jersey/Delaware

 

-

 

 

 

-

 

 

 

-

 

 

 

348

 

 

 

989

 

 

 

1,245

 

Richmond, Virginia

 

1,657

 

 

 

1,574

 

 

 

1,400

 

 

 

582

 

 

 

349

 

 

 

381

 

Austin, Texas (c) (d)

 

60,428

 

 

 

105,781

 

 

 

81,960

 

 

 

(1,527

)

 

 

(1,080

)

 

 

(564

)

Total

$

241,004

 

 

$

225,004

 

 

$

180,512

 

 

$

(811

)

 

$

(790

)

 

$

3,664

 

 

(a)

evo at Cira was placed into service during the third quarter ended September 30, 2014.

(b)

Investment in real estate ventures as of December 31, 2015 includes the JBG Ventures, which were formed on May 29, 2015.

(c)

Investment in real estate ventures does not include the $1.1 million and $1.2 million negative investment balance in one real estate venture as of December 31, 2015 and December 31, 2014, respectively, which is included in other liabilities.

(d)

On June 22, 2015 the Company acquired the remaining 50.0% of the common interest in Broadmoor Austin Associates. As such, the equity method investment at December 31, 2015 related to the Austin Venture only. See Note 3, "Real Estate Investments," for further information regarding the purchase of Broadmoor Austin Associates.

Net operating income (“NOI”) is defined as total revenue less property operating expenses, real estate taxes and third party management expenses. Segment NOI includes revenue, real estate taxes and property operating expenses directly related to operation and management of the properties owned and managed within the respective geographical region. Segment NOI excludes property level depreciation and amortization, revenue and expenses directly associated with third party real estate management and development services, expenses associated with corporate administrative support services, and inter-company eliminations. NOI also does not reflect general and administrative expenses, interest expenses, real estate impairment losses, depreciation and amortization costs, capital expenditures and capitalized leasing costs.  Trends in development and construction activities that could materially impact the Company’s results from operations are also not reflected in NOI. All companies may not calculate NOI in the same manner. NOI is the measure that is used by the Company to evaluate the operating performance of its real estate assets by segment. The Company also believes that NOI provides useful information to investors regarding its financial condition and results of operations because it reflects only those income and expenses recorded at the property level.  The Company believes that net income, as defined by GAAP, is an appropriate earnings measure. The following is a reconciliation of consolidated NOI to consolidated net income, as defined by GAAP:

 

 

Years Ended December 31,

 

 

2015

 

 

2014

 

 

2013

 

 

 

 

Consolidated net operating income

$

364,544

 

 

$

361,017

 

 

$

340,441

 

Less:

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

(110,717

)

 

 

(124,329

)

 

 

(121,937

)

Interest expense - amortization of deferred financing costs

 

(4,557

)

 

 

(5,148

)

 

 

(4,676

)

Interest expense - financing obligation

 

(1,237

)

 

 

(1,144

)

 

 

(972

)

Depreciation and amortization

 

(219,029

)

 

 

(208,569

)

 

 

(197,021

)

General and administrative expenses

 

(29,406

)

 

 

(26,779

)

 

 

(27,628

)

Equity in income (loss) of real estate ventures

 

(811

)

 

 

(790

)

 

 

3,664

 

Provision for impairment

 

(82,208

)

 

 

(1,765

)

 

 

-

 

Plus:

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

1,224

 

 

 

3,974

 

 

 

1,044

 

Tax credit transaction income

 

19,955

 

 

 

11,853

 

 

 

11,853

 

Recognized hedge activity

 

-

 

 

 

(828

)

 

 

-

 

Net gain from remeasurement of investments in real estate ventures

 

758

 

 

 

458

 

 

 

6,866

 

Net gain on sales of interests in real estate

 

20,496

 

 

 

4,901

 

 

 

-

 

Net gain (loss) on sale of undepreciated real estate

 

3,019

 

 

 

1,184

 

 

 

(137

)

Net gain (loss) on real estate venture transactions

 

7,229

 

 

 

(417

)

 

 

29,604

 

Loss on early extinguishment of debt

 

-

 

 

 

(7,594

)

 

 

(2,119

)

Income (loss) from continuing operations

 

(30,740

)

 

 

6,024

 

 

 

38,982

 

Income from discontinued operations

 

-

 

 

 

918

 

 

 

4,207

 

Net income (loss)

$

(30,740

)

 

$

6,942

 

 

$

43,189