XML 72 R50.htm IDEA: XBRL DOCUMENT
v3.10.0.1

Segment Information (Tables) | 12 Months Ended
--- | ---
Dec. 31, 2018
Segment Reporting [Abstract] |
Real Estate Investments, Net Operating Income and Unconsolidated Real Estate Ventures of Reportable Segments | The following tables provide selected asset information and results of operations of the Company’s reportable segments for the three years ended December 31, 2018, 2017 and 2016 (in thousands):
Real estate investments, at cost: |  |  |  |  |  |  |  |  |  |  |  |
|  | December 31, 2018 |  |  | December 31, 2017 |  |  | December 31, 2016 |
Philadelphia CBD |  | $ | 1,670,388 |  |  | $ | 1,643,296 |  |  | $ | 1,320,974 |
Pennsylvania Suburbs |  |  | 1,004,537 |  |  |  | 958,796 |  |  |  | 1,005,446 |
Metropolitan Washington, D.C. (a) |  |  | 524,190 |  |  |  | 978,257 |  |  |  | 975,987 |
Austin, Texas (b) |  |  | 667,698 |  |  |  | 163,653 |  |  |  | 146,794 |
Other |  |  | 86,506 |  |  |  | 88,346 |  |  |  | 137,094 |
|  | $ | 3,953,319 |  |  | $ | 3,832,348 |  |  | $ | 3,586,295 |
Assets held for sale (c) |  |  | - |  |  |  | - |  |  |  | 73,591 |
Operating Properties |  | $ | 3,953,319 |  |  | $ | 3,832,348 |  |  | $ | 3,659,886 |
Corporate |  |  |  |  |  |  |  |  |  |  |  |
Construction-in-progress |  | $ | 150,263 |  |  | $ | 121,188 |  |  | $ | 297,462 |
Land held for development (d) |  | $ | 86,401 |  |  | $ | 98,242 |  |  | $ | 150,970 |
Prepaid leasehold interests in land held for development, net (e) |  | $ | 39,999 |  |  | $ | - |  |  | $ | - |
(a) | On December 20, 2018, the Company contributed a portfolio of eight properties containing an aggregate of 1,293,197 square feet, located in its Metropolitan Washington, D.C. segment, known as the Rockpoint Portfolio, to the Herndon Innovation Center Metro Portfolio Venture, LLC for a gross sales price of $312.0 million. The Company and its partner own 15% and 85% interests in the Herndon Innovation Center Metro Portfolio Venture, LLC, respectively. The Herndon Innovation Center Metro Portfolio Venture, LLC funded the acquisition with $265.2 million of cash, which was distributed to the Company at closing. After funding its share of closing costs and working capital contributions of $2.2 million and $0.6 million, respectively, the Company received $262.4 million of cash proceeds at settlement. For further information related to this transaction, see the “Herndon Innovation Center Metro Portfolio Venture, LLC” section in Note 4, “Investment in Unconsolidated Real Estate Ventures,” for further information.
(b) | On December 11, 2018, the Company acquired from DRA Advisors its 50% ownership interest in the G&I Austin Office LLC real estate venture for an aggregate purchase price of $535.1 million. The DRA Austin Venture owned twelve office properties containing an aggregate 1,570,123 square feet, located in Austin, Texas. As a result of the acquisition, the Company acquired complete ownership of the Austin Venture Portfolio. For further information related to this transaction, see the “Acquisitions” section in Note 3, “Real Estate Investments.”
(c) | As of December 31, 2016, three office properties in the Metropolitan Washington, D.C. segment and two office properties in the Other segment were classified as held for sale in accordance with applicable accounting standards for long-lived assets. See the “2016” section of Note 3, “Real Estate Investments,” for further information.
(d) | As of December 31, 2018, the Company classified 37.9 acres of land held for development, comprised of 2.7 acres and 35.2 acres, located in its Pennsylvania Suburbs segment and Other segment, respectively, as held for sale in accordance with applicable accounting standards for long lived assets. See Note 3, “Real Estate Investments,” for further information. As of December 31, 2017, the Company classified 13.1 acres of land held for development located in its Other segment as held for sale in accordance with applicable accounting standards for long lived assets.
(e) | As of December 31, 2018, this caption comprised leasehold interests in prepaid 99-year ground leases at 3025 and 3001-3003 JFK Boulevard, in Philadelphia, Pennsylvania. See Note 3, “Real Estate Investments,” for further information.
None of the above aforementioned sales or properties classified as held for sale are considered significant dispositions under the accounting guidance for discontinued operations.
| Years ended |
| December 31, |
| 2018 |  |  | 2017 |  |  | 2016 |
| Total revenue |  |  | Operating expenses (a) |  |  | Net operating income (loss) |  |  | Total revenue |  |  | Operating expenses (a) |  |  | Net operating income |  |  | Total revenue |  |  | Operating expenses (a) |  |  | Net operating income |
Philadelphia CBD | $ | 256,717 |  |  | $ | (99,449 | ) |  | $ | 157,268 |  |  | $ | 226,673 |  |  | $ | (88,818 | ) |  | $ | 137,855 |  |  | $ | 200,245 |  |  | $ | (78,708 | ) |  | $ | 121,537 |
Pennsylvania Suburbs |  | 138,279 |  |  |  | (49,357 | ) |  |  | 88,922 |  |  |  | 139,785 |  |  |  | (47,769 | ) |  |  | 92,016 |  |  |  | 144,338 |  |  |  | (49,208 | ) |  |  | 95,130 |
Metropolitan Washington, D.C. |  | 90,308 |  |  |  | (34,072 | ) |  |  | 56,236 |  |  |  | 92,024 |  |  |  | (35,014 | ) |  |  | 57,010 |  |  |  | 99,781 |  |  |  | (39,036 | ) |  |  | 60,745 |
Austin, Texas |  | 38,665 |  |  |  | (16,739 | ) |  |  | 21,926 |  |  |  | 34,301 |  |  |  | (15,456 | ) |  |  | 18,845 |  |  |  | 34,585 |  |  |  | (13,222 | ) |  |  | 21,363 |
Other |  | 16,757 |  |  |  | (11,888 | ) |  |  | 4,869 |  |  |  | 18,347 |  |  |  | (11,749 | ) |  |  | 6,598 |  |  |  | 39,359 |  |  |  | (23,204 | ) |  |  | 16,155 |
Corporate |  | 3,619 |  |  |  | (6,518 | ) |  |  | (2,899 | ) |  |  | 9,363 |  |  |  | (7,193 | ) |  |  | 2,170 |  |  |  | 7,155 |  |  |  | (6,070 | ) |  |  | 1,085 |
Operating properties | $ | 544,345 |  |  | $ | (218,023 | ) |  | $ | 326,322 |  |  | $ | 520,493 |  |  | $ | (205,999 | ) |  | $ | 314,494 |  |  | $ | 525,463 |  |  | $ | (209,448 | ) |  | $ | 316,015 |
(a) | Includes property operating expense, real estate taxes and third party management expense.
Unconsolidated real estate ventures: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
| Investment in real estate ventures, at equity |  |  | Equity in income (loss) of real estate venture |
| As of |  |  | Years ended December 31, |
| December 31, 2018 |  |  | December 31, 2017 |  |  | December 31, 2016 |  |  | 2018 |  |  | 2017 |  |  | 2016 |
Philadelphia CBD | $ | 19,897 |  |  | $ | 39,939 |  |  | $ | 48,691 |  |  | $ | (105 | ) |  | $ | 255 |  |  | $ | (686 | )
Pennsylvania Suburbs |  | - |  |  |  | 3,503 |  |  |  | 15,421 |  |  |  | - |  |  |  | 631 |  |  |  | 748 |
Metropolitan Washington, D.C. (a) |  | 136,142 |  |  |  | 119,817 |  |  |  | 141,786 |  |  |  | (15,065 | ) |  |  | (5,044 | ) |  |  | (6,293 | )
MAP Venture (b) |  | 11,173 |  |  |  | 15,450 |  |  |  | 20,893 |  |  |  | (2,155 | ) |  |  | (3,443 | ) |  |  | (4,218 | )
Other |  | 1,888 |  |  |  | 1,939 |  |  |  | 1,654 |  |  |  | 407 |  |  |  | 285 |  |  |  | 814 |
Austin, Texas (c) |  | - |  |  |  | 13,973 |  |  |  | 52,886 |  |  |  | 1,687 |  |  |  | (990 | ) |  |  | (1,868 | )
Total | $ | 169,100 |  |  | $ | 194,621 |  |  | $ | 281,331 |  |  | $ | (15,231 | ) |  | $ | (8,306 | ) |  | $ | (11,503 | )
(a) | On December 20, 2018, the Company formed a joint venture with Rockpoint. See footnote (a) to the “Real estate investments, at cost” table above for further information regarding this transaction.
(b) | The MAP Venture represents a joint venture formed between the Company and MAP Ground Lease Holdings LLC, an affiliate of Och-Ziff Capital Management Group, LLC, on February 4, 2016. The MAP Venture’s business operations, including properties in Richmond, Virginia; Metropolitan Washington, D.C.; New Jersey/Delaware and Pennsylvania Suburbs, are centrally managed with the results reported to management of the Company on a consolidated basis. As a result, the investment in the MAP Venture is separately presented. All other unconsolidated real estate ventures are managed consistently with the Company’s regional segments.
(c) | See footnote (b) to the “Real estate investments, at cost” table above for further information regarding this transaction.
Reconciliation of Consolidated Net Income (Loss) to Consolidated NOI | The following is a reconciliation of consolidated net income (loss), as defined by GAAP, to consolidated NOI, (in thousands):
|  |  |  |  | Years Ended December 31, |
|  |  |  |  | 2018 |  |  | 2017 |  |  | 2016 |
Net income |  |  |  |  | $ | 137,289 |  |  | $ | 121,859 |  |  | $ | 40,501 |
Plus: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Interest expense |  |  |  |  |  | 78,199 |  |  |  | 81,886 |  |  |  | 84,708 |
Interest expense - amortization of deferred financing costs |  |  |  |  |  | 2,498 |  |  |  | 2,435 |  |  |  | 2,696 |
Interest expense - financing obligation |  |  |  |  |  | - |  |  |  | - |  |  |  | 679 |
Depreciation and amortization |  |  |  |  |  | 174,259 |  |  |  | 179,357 |  |  |  | 189,676 |
General and administrative expenses |  |  |  |  |  | 27,802 |  |  |  | 28,538 |  |  |  | 26,596 |
Equity in loss of Real Estate Ventures |  |  |  |  |  | 15,231 |  |  |  | 8,306 |  |  |  | 11,503 |
Provision for impairment |  |  |  |  |  | 71,707 |  |  |  | 3,057 |  |  |  | 40,517 |
Loss on early extinguishment of debt |  |  |  |  |  | 105 |  |  |  | 3,933 |  |  |  | 66,590 |
Less: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Interest income |  |  |  |  |  | 4,703 |  |  |  | 1,113 |  |  |  | 1,236 |
Income tax (provision) benefit |  |  |  |  |  | (423 | ) |  |  | 628 |  |  |  | - |
Net gain on disposition of real estate |  |  |  |  |  | 2,932 |  |  |  | 31,657 |  |  |  | 116,983 |
Net gain on sale of undepreciated real estate |  |  |  |  |  | 3,040 |  |  |  | 953 |  |  |  | 9,232 |
Net gain on real estate venture transactions |  |  |  |  |  | 142,233 |  |  |  | 80,526 |  |  |  | 20,000 |
Gain on promoted interest in unconsolidated real estate venture |  |  |  |  |  | 28,283 |  |  |  | - |  |  |  | - |
Consolidated net operating income |  |  |  |  | $ | 326,322 |  |  | $ | 314,494 |  |  | $ | 316,015 |

X
- Definition Tabular disclosure of the reconciliation of profit (loss) from reportable segments to the consolidated income (loss) before income tax expense (benefit) and discontinued operations. Includes, but is not limited to, reconciliation after income tax if income tax is allocated to the reportable segment. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 280 -SubTopic 10 -Section 50 -Paragraph 31 -URI http://asc.fasb.org/extlink&oid=115929826&loc=d3e8924-108599 Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 280 -SubTopic 10 -Section 50 -Paragraph 30 -Subparagraph (b) -URI http://asc.fasb.org/extlink&oid=115929826&loc=d3e8906-108599 + Details
Name: | us-gaap_ReconciliationOfOperatingProfitLossFromSegmentsToConsolidatedTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of the profit or loss and total assets for each reportable segment. An entity discloses certain information on each reportable segment if the amounts (a) are included in the measure of segment profit or loss reviewed by the chief operating decision maker or (b) are otherwise regularly provided to the chief operating decision maker, even if not included in that measure of segment profit or loss. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 280 -SubTopic 10 -Section 50 -Paragraph 22 -URI http://asc.fasb.org/extlink&oid=115929826&loc=d3e8736-108599 Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 280 -SubTopic 10 -Section 50 -Paragraph 25 -URI http://asc.fasb.org/extlink&oid=115929826&loc=d3e8813-108599 Reference 3: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 350 -SubTopic 20 -Section 50 -Paragraph 1 -URI http://asc.fasb.org/extlink&oid=108376223&loc=d3e13816-109267 Reference 4: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 280 -SubTopic 10 -Section 50 -Paragraph 21 -Subparagraph (b) -URI http://asc.fasb.org/extlink&oid=115929826&loc=d3e8721-108599 Reference 5: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 280 -SubTopic 10 -Section 50 -Paragraph 30 -URI http://asc.fasb.org/extlink&oid=115929826&loc=d3e8906-108599 + Details
Name: | us-gaap_ScheduleOfSegmentReportingInformationBySegmentTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- References No definition available. + Details
Name: | us-gaap_SegmentReportingAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration