|
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
December 31, 2014 | |||||||
Previously Reported | As Revised | ||||||
Net real estate assets | $ | 3,481,406 | $ | 3,452,006 | |||
Investments in and advances to unconsolidated affiliates | $ | 27,071 | $ | 50,685 | |||
Total Assets | $ | 4,004,909 | $ | 3,999,123 | |||
Financing obligations | $ | 23,519 | $ | 8,962 | |||
Distributions in excess of net income available for common stockholders | $ | (966,141 | ) | $ | (957,370 | ) | |
Total Liabilities, Noncontrolling Interests in the Operating Partnership and Equity | $ | 4,004,909 | $ | 3,999,123 |
|
• | a building in Tampa, FL encompassing 528,000 rentable square feet for a net purchase price of $113.5 million and an adjacent land parcel for a purchase price of $2.2 million; and |
• | two buildings in Atlanta, GA encompassing 896,000 rentable square feet for a net purchase price of $290.3 million. |
• | land in Atlanta, GA for a purchase price and related transaction costs of $5.2 million (including contingent consideration of $0.9 million); and |
• | our Highwoods DLF 98/29, LLC joint venture partner’s 77.2% interest in a building in Orlando, FL encompassing 168,000 rentable square feet in exchange for the assumption of secured debt recorded at fair value of $19.3 million (see Note 6). |
Total Purchase Price Allocation | |||
Real estate assets | $ | 275,639 | |
Acquisition-related intangible assets (in deferred financing and leasing costs) | 23,722 | ||
Acquisition-related below market lease liabilities (in accounts payable, accrued expenses and other liabilities) | (9,076 | ) | |
Total allocation | $ | 290,285 |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2015 | 2014 | 2015 | 2014 | ||||||||||||
Pro forma revenues | $ | 171,247 | $ | 159,944 | $ | 505,107 | $ | 477,120 | |||||||
Pro forma net income | $ | 33,354 | $ | 54,176 | $ | 80,647 | $ | 92,019 | |||||||
Pro forma net income available for common stockholders | $ | 31,486 | $ | 51,585 | $ | 75,524 | $ | 86,173 | |||||||
Pro forma earnings per share - basic | $ | 0.33 | $ | 0.57 | $ | 0.80 | $ | 0.95 | |||||||
Pro forma earnings per share - diluted | $ | 0.33 | $ | 0.57 | $ | 0.80 | $ | 0.95 |
• | a building for a sale price of $15.3 million and recorded a gain on disposition of property of $6.5 million; and |
• | land for a sale price of $1.8 million and recorded a gain on disposition of property of $0.5 million. |
• | two buildings for an aggregate sale price of $3.5 million and recorded aggregate gains on disposition of property of $0.4 million; and |
• | land for a sale price of $2.5 million and recorded a gain on disposition of property of $0.8 million. |
|
|
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2015 | 2014 | 2015 | 2014 | ||||||||||||
Income Statements: | |||||||||||||||
Rental and other revenues | $ | 12,323 | $ | 12,425 | $ | 36,977 | $ | 37,703 | |||||||
Expenses: | |||||||||||||||
Rental property and other expenses | 5,985 | 6,441 | 17,683 | 18,880 | |||||||||||
Depreciation and amortization | 3,193 | 3,281 | 9,418 | 10,098 | |||||||||||
Interest expense | 1,645 | 2,201 | 5,826 | 6,713 | |||||||||||
Total expenses | 10,823 | 11,923 | 32,927 | 35,691 | |||||||||||
Income before disposition of property | 1,500 | 502 | 4,050 | 2,012 | |||||||||||
Gains on disposition of property | — | — | 18,181 | 1,949 | |||||||||||
Net income | $ | 1,500 | $ | 502 | $ | 22,231 | $ | 3,961 |
|
September 30, 2015 | December 31, 2014 | ||||||
Assets: | |||||||
Deferred financing costs | $ | 19,935 | $ | 19,478 | |||
Less accumulated amortization | (8,906 | ) | (7,953 | ) | |||
11,029 | 11,525 | ||||||
Deferred leasing costs (including lease incentives and above market lease and in-place lease acquisition-related intangible assets) | 359,377 | 322,094 | |||||
Less accumulated amortization | (114,557 | ) | (104,851 | ) | |||
244,820 | 217,243 | ||||||
Deferred financing and leasing costs, net | $ | 255,849 | $ | 228,768 | |||
Liabilities (in accounts payable, accrued expenses and other liabilities): | |||||||
Acquisition-related below market lease liabilities | $ | 65,002 | $ | 55,783 | |||
Less accumulated amortization | (17,166 | ) | (13,548 | ) | |||
$ | 47,836 | $ | 42,235 |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2015 | 2014 | 2015 | 2014 | ||||||||||||
Amortization of deferred financing costs | $ | 873 | $ | 819 | $ | 2,501 | $ | 2,270 | |||||||
Amortization of deferred leasing costs and acquisition-related intangible assets (in depreciation and amortization) | $ | 11,176 | $ | 9,465 | $ | 31,638 | $ | 29,443 | |||||||
Amortization of lease incentives (in rental and other revenues) | $ | 378 | $ | 327 | $ | 1,162 | $ | 1,077 | |||||||
Amortization of acquisition-related intangible assets (in rental and other revenues) | $ | 1,414 | $ | 1,080 | $ | 3,769 | $ | 3,310 | |||||||
Amortization of acquisition-related intangible assets (in rental property and other expenses) | $ | 140 | $ | 140 | $ | 416 | $ | 416 | |||||||
Amortization of acquisition-related below market lease liabilities (in rental and other revenues) | $ | (1,727 | ) | $ | (1,532 | ) | $ | (5,133 | ) | $ | (4,554 | ) |
Amortization of Deferred Financing Costs | Amortization of Deferred Leasing Costs and Acquisition-Related Intangible Assets (in Depreciation and Amortization) | Amortization of Lease Incentives (in Rental and Other Revenues) | Amortization of Acquisition-Related Intangible Assets (in Rental and Other Revenues) | Amortization of Acquisition-Related Intangible Assets (in Rental Property and Other Expenses) | Amortization of Acquisition-Related Below Market Lease Liabilities (in Rental and Other Revenues) | |||||||||||||||||||
October 1 through December 31, 2015 | $ | 1,049 | $ | 12,976 | $ | 353 | $ | 1,111 | $ | 132 | $ | (1,888 | ) | |||||||||||
2016 | 3,252 | 45,955 | 1,298 | 3,884 | 553 | (6,997 | ) | |||||||||||||||||
2017 | 2,711 | 38,353 | 1,197 | 2,731 | 553 | (6,653 | ) | |||||||||||||||||
2018 | 1,531 | 31,244 | 1,091 | 1,752 | 553 | (6,216 | ) | |||||||||||||||||
2019 | 1,123 | 25,530 | 898 | 1,307 | 553 | (5,740 | ) | |||||||||||||||||
Thereafter | 1,363 | 65,865 | 2,845 | 3,553 | 533 | (20,342 | ) | |||||||||||||||||
$ | 11,029 | $ | 219,923 | $ | 7,682 | $ | 14,338 | $ | 2,877 | $ | (47,836 | ) | ||||||||||||
Weighted average remaining amortization periods as of September 30, 2015 (in years) | 4.0 | 6.7 | 7.9 | 6.1 | 5.2 | 8.1 |
Acquisition-Related Intangible Assets (amortized in Rental and Other Revenues) | Acquisition-Related Intangible Assets (amortized in Depreciation and Amortization) | Acquisition-Related Below Market Lease Liabilities (amortized in Rental and Other Revenues) | ||||||||||
Amount recorded from acquisition activity | $ | 3,051 | $ | 35,534 | $ | (10,733 | ) | |||||
Weighted average remaining amortization periods as of September 30, 2015 (in years) | 4.9 | 5.5 | 9.7 |
|
September 30, 2015 | December 31, 2014 | ||||||
Secured indebtedness | $ | 288,623 | $ | 312,868 | |||
Unsecured indebtedness | 2,190,130 | 1,758,521 | |||||
Total mortgages and notes payable | $ | 2,478,753 | $ | 2,071,389 |
|
7. | Derivative Financial Instruments - Continued |
September 30, 2015 | December 31, 2014 | ||||||
Derivatives: | |||||||
Derivatives designated as cash flow hedges in accounts payable, accrued expenses and other liabilities: | |||||||
Interest rate swaps | $ | 5,535 | $ | 2,412 |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2015 | 2014 | 2015 | 2014 | ||||||||||||
Derivatives Designated as Cash Flow Hedges: | |||||||||||||||
Amount of unrealized gains/(losses) recognized in AOCL on derivatives (effective portion): | |||||||||||||||
Interest rate swaps | $ | (3,021 | ) | $ | 913 | $ | (5,666 | ) | $ | (3,337 | ) | ||||
Amount of losses reclassified out of AOCL into contractual interest expense (effective portion): | |||||||||||||||
Interest rate swaps | $ | 932 | $ | 952 | $ | 2,781 | $ | 2,824 |
|
Nine Months Ended September 30, | |||||||
2015 | 2014 | ||||||
Beginning noncontrolling interests in the Operating Partnership | $ | 130,048 | $ | 106,480 | |||
Adjustment of noncontrolling interests in the Operating Partnership to fair value | (14,649 | ) | 8,955 | ||||
Conversions of Common Units to Common Stock | (1,206 | ) | (162 | ) | |||
Redemptions of Common Units | — | (93 | ) | ||||
Net income attributable to noncontrolling interests in the Operating Partnership | 2,296 | 2,813 | |||||
Distributions to noncontrolling interests in the Operating Partnership | (3,721 | ) | (3,745 | ) | |||
Total noncontrolling interests in the Operating Partnership | $ | 112,768 | $ | 114,248 |
8. | Noncontrolling Interests - Continued |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2015 | 2014 | 2015 | 2014 | ||||||||||||
Net income available for common stockholders | $ | 29,749 | $ | 51,708 | $ | 74,220 | $ | 86,541 | |||||||
Increase in additional paid in capital from conversions of Common Units to Common Stock | — | — | 1,206 | 162 | |||||||||||
Change from net income available for common stockholders and transfers from noncontrolling interests | $ | 29,749 | $ | 51,708 | $ | 75,426 | $ | 86,703 |
|
9. | Disclosure About Fair Value of Financial Instruments - Continued |
Level 1 | Level 2 | Level 3 | ||||||||||||||
Total | Quoted Prices in Active Markets for Identical Assets or Liabilities | Significant Observable Inputs | Significant Unobservable Inputs | |||||||||||||
Fair Value at September 30, 2015: | ||||||||||||||||
Assets: | ||||||||||||||||
Mortgages and notes receivable, at fair value (1) | $ | 2,132 | $ | — | $ | 2,132 | $ | — | ||||||||
Marketable securities of non-qualified deferred compensation plan (in prepaid expenses and other assets) | 3,008 | 3,008 | — | — | ||||||||||||
Tax increment financing bond (in prepaid expenses and other assets) | 12,634 | — | — | 12,634 | ||||||||||||
Total Assets | $ | 17,774 | $ | 3,008 | $ | 2,132 | $ | 12,634 | ||||||||
Noncontrolling Interests in the Operating Partnership | $ | 112,768 | $ | 112,768 | $ | — | $ | — | ||||||||
Liabilities: | ||||||||||||||||
Mortgages and notes payable, at fair value (1) | $ | 2,520,419 | $ | — | $ | 2,520,419 | $ | — | ||||||||
Interest rate swaps (in accounts payable, accrued expenses and other liabilities) | 5,535 | — | 5,535 | — | ||||||||||||
Non-qualified deferred compensation obligation (in accounts payable, accrued expenses and other liabilities) | 3,008 | 3,008 | — | — | ||||||||||||
Financing obligation, at fair value (1) | 7,283 | — | — | 7,283 | ||||||||||||
Total Liabilities | $ | 2,536,245 | $ | 3,008 | $ | 2,525,954 | $ | 7,283 |
Fair Value at December 31, 2014: | ||||||||||||||||
Assets: | ||||||||||||||||
Mortgages and notes receivable, at fair value (1) | $ | 13,142 | $ | — | $ | 2,247 | $ | 10,895 | ||||||||
Marketable securities of non-qualified deferred compensation plan (in prepaid expenses and other assets) | 3,635 | 3,635 | — | — | ||||||||||||
Tax increment financing bond (in prepaid expenses and other assets) | 12,447 | — | — | 12,447 | ||||||||||||
Total Assets | $ | 29,224 | $ | 3,635 | $ | 2,247 | $ | 23,342 | ||||||||
Noncontrolling Interests in the Operating Partnership | $ | 130,048 | $ | 130,048 | $ | — | $ | — | ||||||||
Liabilities: | ||||||||||||||||
Mortgages and notes payable, at fair value (1) | $ | 2,141,334 | $ | — | $ | 2,141,334 | $ | — | ||||||||
Interest rate swaps (in accounts payable, accrued expenses and other liabilities) | 2,412 | — | 2,412 | — | ||||||||||||
Non-qualified deferred compensation obligation (in accounts payable, accrued expenses and other liabilities) | 3,635 | 3,635 | — | — | ||||||||||||
Financing obligation, at fair value (as revised) (1) | 8,623 | — | — | 8,623 | ||||||||||||
Total Liabilities (as revised) | $ | 2,156,004 | $ | 3,635 | $ | 2,143,746 | $ | 8,623 |
9. | Disclosure About Fair Value of Financial Instruments - Continued |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2015 | 2014 | 2015 | 2014 | ||||||||||||
Asset: | |||||||||||||||
Tax Increment Financing Bond: | |||||||||||||||
Beginning balance | $ | 12,641 | $ | 13,673 | $ | 12,447 | $ | 13,403 | |||||||
Unrealized gains/(losses) (in AOCL) | (7 | ) | 23 | 187 | 293 | ||||||||||
Ending balance | $ | 12,634 | $ | 13,696 | $ | 12,634 | $ | 13,696 |
Valuation Technique | Unobservable Input | Rate as of | |||||
September 30, 2015 | December 31, 2014 | ||||||
Asset: | |||||||
Tax increment financing bond | Income approach | Discount rate | 7.7% | 8.4% |
|
|
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2015 | 2014 | 2015 | 2014 | ||||||||||||
Tax increment financing bond: | |||||||||||||||
Beginning balance | $ | (251 | ) | $ | (759 | ) | $ | (445 | ) | $ | (1,029 | ) | |||
Unrealized gains/(losses) on tax increment financing bond | (7 | ) | 23 | 187 | 293 | ||||||||||
Ending balance | (258 | ) | (736 | ) | (258 | ) | (736 | ) | |||||||
Cash flow hedges: | |||||||||||||||
Beginning balance | (4,263 | ) | (3,960 | ) | (3,467 | ) | (1,582 | ) | |||||||
Unrealized gains/(losses) on cash flow hedges | (3,021 | ) | 913 | (5,666 | ) | (3,337 | ) | ||||||||
Amortization of cash flow hedges (1) | 932 | 952 | 2,781 | 2,824 | |||||||||||
Ending balance | (6,352 | ) | (2,095 | ) | (6,352 | ) | (2,095 | ) | |||||||
Total accumulated other comprehensive loss | $ | (6,610 | ) | $ | (2,831 | ) | $ | (6,610 | ) | $ | (2,831 | ) |
|
September 30, 2015 | December 31, 2014 | ||||||
Assets: | |||||||
Land held for development | $ | 2,606 | $ | 995 | |||
Net real estate assets | 2,606 | 995 | |||||
Prepaid expenses and other assets | 23 | 43 | |||||
Real estate and other assets, net, held for sale | $ | 2,629 | $ | 1,038 |
|
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2015 | 2014 | 2015 | 2014 | ||||||||||||
Earnings per Common Share - basic: | |||||||||||||||
Numerator: | |||||||||||||||
Income from continuing operations | $ | 31,617 | $ | 54,299 | $ | 79,343 | $ | 92,003 | |||||||
Net (income) attributable to noncontrolling interests in the Operating Partnership from continuing operations | (918 | ) | (1,673 | ) | (2,296 | ) | (2,801 | ) | |||||||
Net (income) attributable to noncontrolling interests in consolidated affiliates from continuing operations | (324 | ) | (291 | ) | (948 | ) | (1,152 | ) | |||||||
Dividends on Preferred Stock | (626 | ) | (627 | ) | (1,879 | ) | (1,881 | ) | |||||||
Income from continuing operations available for common stockholders | 29,749 | 51,708 | 74,220 | 86,169 | |||||||||||
Income from discontinued operations | — | — | — | 384 | |||||||||||
Net (income) attributable to noncontrolling interests in the Operating Partnership from discontinued operations | — | — | — | (12 | ) | ||||||||||
Income from discontinued operations available for common stockholders | — | — | — | 372 | |||||||||||
Net income available for common stockholders | $ | 29,749 | $ | 51,708 | $ | 74,220 | $ | 86,541 | |||||||
Denominator: | |||||||||||||||
Denominator for basic earnings per Common Share – weighted average shares | 94,693 | 90,668 | 93,996 | 90,299 | |||||||||||
Earnings per Common Share - basic: | |||||||||||||||
Income from continuing operations available for common stockholders | $ | 0.31 | $ | 0.57 | $ | 0.79 | $ | 0.96 | |||||||
Income from discontinued operations available for common stockholders | — | — | — | — | |||||||||||
Net income available for common stockholders | $ | 0.31 | $ | 0.57 | $ | 0.79 | $ | 0.96 | |||||||
Earnings per Common Share - diluted: | |||||||||||||||
Numerator: | |||||||||||||||
Income from continuing operations | $ | 31,617 | $ | 54,299 | $ | 79,343 | $ | 92,003 | |||||||
Net (income) attributable to noncontrolling interests in consolidated affiliates from continuing operations | (324 | ) | (291 | ) | (948 | ) | (1,152 | ) | |||||||
Dividends on Preferred Stock | (626 | ) | (627 | ) | (1,879 | ) | (1,881 | ) | |||||||
Income from continuing operations available for common stockholders before net (income) attributable to noncontrolling interests in the Operating Partnership | 30,667 | 53,381 | 76,516 | 88,970 | |||||||||||
Income from discontinued operations available for common stockholders | — | — | — | 384 | |||||||||||
Net income available for common stockholders before net (income) attributable to noncontrolling interests in the Operating Partnership | $ | 30,667 | $ | 53,381 | $ | 76,516 | $ | 89,354 | |||||||
Denominator: | |||||||||||||||
Denominator for basic earnings per Common Share – weighted average shares | 94,693 | 90,668 | 93,996 | 90,299 | |||||||||||
Add: | |||||||||||||||
Stock options using the treasury method | 58 | 118 | 89 | 121 | |||||||||||
Noncontrolling interests Common Units | 2,910 | 2,937 | 2,918 | 2,938 | |||||||||||
Denominator for diluted earnings per Common Share – adjusted weighted average shares and assumed conversions (1) (2) | 97,661 | 93,723 | 97,003 | 93,358 | |||||||||||
Earnings per Common Share - diluted: | |||||||||||||||
Income from continuing operations available for common stockholders | $ | 0.31 | $ | 0.57 | $ | 0.79 | $ | 0.96 | |||||||
Income from discontinued operations available for common stockholders | — | — | — | — | |||||||||||
Net income available for common stockholders | $ | 0.31 | $ | 0.57 | $ | 0.79 | $ | 0.96 |
13. | Earnings Per Share and Per Unit - Continued |
(1) | There were 0.2 million options outstanding during both the three and nine months ended September 30, 2015 that were not included in the computation of diluted earnings per share because the impact of including such options would be anti-dilutive. There were no such options outstanding during both the three and nine months ended September 30, 2014. |
(2) | Includes all unvested restricted stock where dividends on such restricted stock are non-forfeitable. |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2015 | 2014 | 2015 | 2014 | ||||||||||||
Earnings per Common Unit - basic: | |||||||||||||||
Numerator: | |||||||||||||||
Income from continuing operations | $ | 31,617 | $ | 54,299 | $ | 79,343 | $ | 92,003 | |||||||
Net (income) attributable to noncontrolling interests in consolidated affiliates from continuing operations | (324 | ) | (291 | ) | (948 | ) | (1,152 | ) | |||||||
Distributions on Preferred Units | (626 | ) | (627 | ) | (1,879 | ) | (1,881 | ) | |||||||
Income from continuing operations available for common unitholders | 30,667 | 53,381 | 76,516 | 88,970 | |||||||||||
Income from discontinued operations available for common unitholders | — | — | — | 384 | |||||||||||
Net income available for common unitholders | $ | 30,667 | $ | 53,381 | $ | 76,516 | $ | 89,354 | |||||||
Denominator: | |||||||||||||||
Denominator for basic earnings per Common Unit – weighted average units | 97,194 | 93,196 | 96,505 | 92,828 | |||||||||||
Earnings per Common Unit - basic: | |||||||||||||||
Income from continuing operations available for common unitholders | $ | 0.32 | $ | 0.57 | $ | 0.79 | $ | 0.96 | |||||||
Income from discontinued operations available for common unitholders | — | — | — | — | |||||||||||
Net income available for common unitholders | $ | 0.32 | $ | 0.57 | $ | 0.79 | $ | 0.96 | |||||||
Earnings per Common Unit - diluted: | |||||||||||||||
Numerator: | |||||||||||||||
Income from continuing operations | $ | 31,617 | $ | 54,299 | $ | 79,343 | $ | 92,003 | |||||||
Net (income) attributable to noncontrolling interests in consolidated affiliates from continuing operations | (324 | ) | (291 | ) | (948 | ) | (1,152 | ) | |||||||
Distributions on Preferred Units | (626 | ) | (627 | ) | (1,879 | ) | (1,881 | ) | |||||||
Income from continuing operations available for common unitholders | 30,667 | 53,381 | 76,516 | 88,970 | |||||||||||
Income from discontinued operations available for common unitholders | — | — | — | 384 | |||||||||||
Net income available for common unitholders | $ | 30,667 | $ | 53,381 | $ | 76,516 | $ | 89,354 | |||||||
Denominator: | |||||||||||||||
Denominator for basic earnings per Common Unit – weighted average units | 97,194 | 93,196 | 96,505 | 92,828 | |||||||||||
Add: | |||||||||||||||
Stock options using the treasury method | 58 | 118 | 89 | 121 | |||||||||||
Denominator for diluted earnings per Common Unit – adjusted weighted average units and assumed conversions (1) (2) | 97,252 | 93,314 | 96,594 | 92,949 | |||||||||||
Earnings per Common Unit - diluted: | |||||||||||||||
Income from continuing operations available for common unitholders | $ | 0.32 | $ | 0.57 | $ | 0.79 | $ | 0.96 | |||||||
Income from discontinued operations available for common unitholders | — | — | — | — | |||||||||||
Net income available for common unitholders | $ | 0.32 | $ | 0.57 | $ | 0.79 | $ | 0.96 |
(1) | There were 0.2 million options outstanding during both the three and nine months ended September 30, 2015 that were not included in the computation of diluted earnings per unit because the impact of including such options would be anti-dilutive. There were no such options outstanding during both the three and nine months ended September 30, 2014. |
(2) | Includes all unvested restricted stock where dividends on such restricted stock are non-forfeitable. |
|
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2015 | 2014 | 2015 | 2014 | ||||||||||||
Rental and Other Revenues: | |||||||||||||||
Office: | |||||||||||||||
Atlanta, GA | $ | 25,737 | $ | 24,682 | $ | 76,130 | $ | 71,286 | |||||||
Greensboro, NC | 5,288 | 6,439 | 16,126 | 19,469 | |||||||||||
Greenville, SC | — | 532 | — | 2,140 | |||||||||||
Kansas City, MO | 4,207 | 4,218 | 12,565 | 12,401 | |||||||||||
Memphis, TN | 11,790 | 10,186 | 35,574 | 30,076 | |||||||||||
Nashville, TN | 22,614 | 20,139 | 66,200 | 59,926 | |||||||||||
Orlando, FL | 11,397 | 8,991 | 33,179 | 27,059 | |||||||||||
Pittsburgh, PA | 14,831 | 14,259 | 44,099 | 42,030 | |||||||||||
Raleigh, NC | 27,081 | 21,357 | 76,063 | 65,386 | |||||||||||
Richmond, VA | 10,564 | 11,236 | 31,351 | 34,999 | |||||||||||
Tampa, FL | 17,785 | 17,637 | 54,814 | 51,393 | |||||||||||
Total Office Segment | 151,294 | 139,676 | 446,101 | 416,165 | |||||||||||
Retail: | |||||||||||||||
Kansas City, MO | 9,461 | 9,753 | 27,164 | 28,337 | |||||||||||
Total Retail Segment | 9,461 | 9,753 | 27,164 | 28,337 | |||||||||||
Other | 2,981 | 3,200 | 8,917 | 9,302 | |||||||||||
Total Rental and Other Revenues | $ | 163,736 | $ | 152,629 | $ | 482,182 | $ | 453,804 |
14. | Segment Information - Continued |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2015 | 2014 | 2015 | 2014 | ||||||||||||
Net Operating Income: | |||||||||||||||
Office: | |||||||||||||||
Atlanta, GA | $ | 15,970 | $ | 14,808 | $ | 47,000 | $ | 42,826 | |||||||
Greensboro, NC | 3,275 | 4,105 | 10,217 | 12,352 | |||||||||||
Greenville, SC | — | 289 | — | 1,154 | |||||||||||
Kansas City, MO | 2,561 | 2,671 | 8,023 | 7,974 | |||||||||||
Memphis, TN | 7,317 | 6,024 | 22,347 | 17,420 | |||||||||||
Nashville, TN | 15,726 | 13,590 | 46,438 | 40,742 | |||||||||||
Orlando, FL | 6,153 | 5,087 | 18,984 | 15,809 | |||||||||||
Pittsburgh, PA | 8,840 | 8,122 | 25,472 | 23,303 | |||||||||||
Raleigh, NC | 19,018 | 14,611 | 53,647 | 45,969 | |||||||||||
Richmond, VA | 6,909 | 7,165 | 20,721 | 23,106 | |||||||||||
Tampa, FL | 10,615 | 10,304 | 32,855 | 30,370 | |||||||||||
Total Office Segment | 96,384 | 86,776 | 285,704 | 261,025 | |||||||||||
Retail: | |||||||||||||||
Kansas City, MO | 5,439 | 6,157 | 15,502 | 17,186 | |||||||||||
Total Retail Segment | 5,439 | 6,157 | 15,502 | 17,186 | |||||||||||
Other | 2,155 | 2,313 | 6,427 | 6,545 | |||||||||||
Total Net Operating Income | 103,978 | 95,246 | 307,633 | 284,756 | |||||||||||
Reconciliation to income from continuing operations before disposition of investment properties and activity in unconsolidated affiliates: | |||||||||||||||
Depreciation and amortization | (54,652 | ) | (48,287 | ) | (156,200 | ) | (146,895 | ) | |||||||
Impairments of real estate assets | — | — | — | (588 | ) | ||||||||||
General and administrative expenses | (9,182 | ) | (7,526 | ) | (29,511 | ) | (26,973 | ) | |||||||
Interest expense | (21,512 | ) | (22,348 | ) | (64,937 | ) | (64,923 | ) | |||||||
Other income | 1,038 | 728 | 3,255 | 3,555 | |||||||||||
Income from continuing operations before disposition of investment properties and activity in unconsolidated affiliates | $ | 19,670 | $ | 17,813 | $ | 60,240 | $ | 48,932 |
|
|
|
December 31, 2014 | |||||||
Previously Reported | As Revised | ||||||
Net real estate assets | $ | 3,481,406 | $ | 3,452,006 | |||
Investments in and advances to unconsolidated affiliates | $ | 27,071 | $ | 50,685 | |||
Total Assets | $ | 4,004,909 | $ | 3,999,123 | |||
Financing obligations | $ | 23,519 | $ | 8,962 | |||
Distributions in excess of net income available for common stockholders | $ | (966,141 | ) | $ | (957,370 | ) | |
Total Liabilities, Noncontrolling Interests in the Operating Partnership and Equity | $ | 4,004,909 | $ | 3,999,123 |
|
Total Purchase Price Allocation | |||
Real estate assets | $ | 275,639 | |
Acquisition-related intangible assets (in deferred financing and leasing costs) | 23,722 | ||
Acquisition-related below market lease liabilities (in accounts payable, accrued expenses and other liabilities) | (9,076 | ) | |
Total allocation | $ | 290,285 |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2015 | 2014 | 2015 | 2014 | ||||||||||||
Pro forma revenues | $ | 171,247 | $ | 159,944 | $ | 505,107 | $ | 477,120 | |||||||
Pro forma net income | $ | 33,354 | $ | 54,176 | $ | 80,647 | $ | 92,019 | |||||||
Pro forma net income available for common stockholders | $ | 31,486 | $ | 51,585 | $ | 75,524 | $ | 86,173 | |||||||
Pro forma earnings per share - basic | $ | 0.33 | $ | 0.57 | $ | 0.80 | $ | 0.95 | |||||||
Pro forma earnings per share - diluted | $ | 0.33 | $ | 0.57 | $ | 0.80 | $ | 0.95 |
|
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2015 | 2014 | 2015 | 2014 | ||||||||||||
Income Statements: | |||||||||||||||
Rental and other revenues | $ | 12,323 | $ | 12,425 | $ | 36,977 | $ | 37,703 | |||||||
Expenses: | |||||||||||||||
Rental property and other expenses | 5,985 | 6,441 | 17,683 | 18,880 | |||||||||||
Depreciation and amortization | 3,193 | 3,281 | 9,418 | 10,098 | |||||||||||
Interest expense | 1,645 | 2,201 | 5,826 | 6,713 | |||||||||||
Total expenses | 10,823 | 11,923 | 32,927 | 35,691 | |||||||||||
Income before disposition of property | 1,500 | 502 | 4,050 | 2,012 | |||||||||||
Gains on disposition of property | — | — | 18,181 | 1,949 | |||||||||||
Net income | $ | 1,500 | $ | 502 | $ | 22,231 | $ | 3,961 |
|
September 30, 2015 | December 31, 2014 | ||||||
Assets: | |||||||
Deferred financing costs | $ | 19,935 | $ | 19,478 | |||
Less accumulated amortization | (8,906 | ) | (7,953 | ) | |||
11,029 | 11,525 | ||||||
Deferred leasing costs (including lease incentives and above market lease and in-place lease acquisition-related intangible assets) | 359,377 | 322,094 | |||||
Less accumulated amortization | (114,557 | ) | (104,851 | ) | |||
244,820 | 217,243 | ||||||
Deferred financing and leasing costs, net | $ | 255,849 | $ | 228,768 | |||
Liabilities (in accounts payable, accrued expenses and other liabilities): | |||||||
Acquisition-related below market lease liabilities | $ | 65,002 | $ | 55,783 | |||
Less accumulated amortization | (17,166 | ) | (13,548 | ) | |||
$ | 47,836 | $ | 42,235 |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2015 | 2014 | 2015 | 2014 | ||||||||||||
Amortization of deferred financing costs | $ | 873 | $ | 819 | $ | 2,501 | $ | 2,270 | |||||||
Amortization of deferred leasing costs and acquisition-related intangible assets (in depreciation and amortization) | $ | 11,176 | $ | 9,465 | $ | 31,638 | $ | 29,443 | |||||||
Amortization of lease incentives (in rental and other revenues) | $ | 378 | $ | 327 | $ | 1,162 | $ | 1,077 | |||||||
Amortization of acquisition-related intangible assets (in rental and other revenues) | $ | 1,414 | $ | 1,080 | $ | 3,769 | $ | 3,310 | |||||||
Amortization of acquisition-related intangible assets (in rental property and other expenses) | $ | 140 | $ | 140 | $ | 416 | $ | 416 | |||||||
Amortization of acquisition-related below market lease liabilities (in rental and other revenues) | $ | (1,727 | ) | $ | (1,532 | ) | $ | (5,133 | ) | $ | (4,554 | ) |
Amortization of Deferred Financing Costs | Amortization of Deferred Leasing Costs and Acquisition-Related Intangible Assets (in Depreciation and Amortization) | Amortization of Lease Incentives (in Rental and Other Revenues) | Amortization of Acquisition-Related Intangible Assets (in Rental and Other Revenues) | Amortization of Acquisition-Related Intangible Assets (in Rental Property and Other Expenses) | Amortization of Acquisition-Related Below Market Lease Liabilities (in Rental and Other Revenues) | |||||||||||||||||||
October 1 through December 31, 2015 | $ | 1,049 | $ | 12,976 | $ | 353 | $ | 1,111 | $ | 132 | $ | (1,888 | ) | |||||||||||
2016 | 3,252 | 45,955 | 1,298 | 3,884 | 553 | (6,997 | ) | |||||||||||||||||
2017 | 2,711 | 38,353 | 1,197 | 2,731 | 553 | (6,653 | ) | |||||||||||||||||
2018 | 1,531 | 31,244 | 1,091 | 1,752 | 553 | (6,216 | ) | |||||||||||||||||
2019 | 1,123 | 25,530 | 898 | 1,307 | 553 | (5,740 | ) | |||||||||||||||||
Thereafter | 1,363 | 65,865 | 2,845 | 3,553 | 533 | (20,342 | ) | |||||||||||||||||
$ | 11,029 | $ | 219,923 | $ | 7,682 | $ | 14,338 | $ | 2,877 | $ | (47,836 | ) | ||||||||||||
Weighted average remaining amortization periods as of September 30, 2015 (in years) | 4.0 | 6.7 | 7.9 | 6.1 | 5.2 | 8.1 |
Acquisition-Related Intangible Assets (amortized in Rental and Other Revenues) | Acquisition-Related Intangible Assets (amortized in Depreciation and Amortization) | Acquisition-Related Below Market Lease Liabilities (amortized in Rental and Other Revenues) | ||||||||||
Amount recorded from acquisition activity | $ | 3,051 | $ | 35,534 | $ | (10,733 | ) | |||||
Weighted average remaining amortization periods as of September 30, 2015 (in years) | 4.9 | 5.5 | 9.7 |
|
September 30, 2015 | December 31, 2014 | ||||||
Secured indebtedness | $ | 288,623 | $ | 312,868 | |||
Unsecured indebtedness | 2,190,130 | 1,758,521 | |||||
Total mortgages and notes payable | $ | 2,478,753 | $ | 2,071,389 |
|
September 30, 2015 | December 31, 2014 | ||||||
Derivatives: | |||||||
Derivatives designated as cash flow hedges in accounts payable, accrued expenses and other liabilities: | |||||||
Interest rate swaps | $ | 5,535 | $ | 2,412 |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2015 | 2014 | 2015 | 2014 | ||||||||||||
Derivatives Designated as Cash Flow Hedges: | |||||||||||||||
Amount of unrealized gains/(losses) recognized in AOCL on derivatives (effective portion): | |||||||||||||||
Interest rate swaps | $ | (3,021 | ) | $ | 913 | $ | (5,666 | ) | $ | (3,337 | ) | ||||
Amount of losses reclassified out of AOCL into contractual interest expense (effective portion): | |||||||||||||||
Interest rate swaps | $ | 932 | $ | 952 | $ | 2,781 | $ | 2,824 |
|
Nine Months Ended September 30, | |||||||
2015 | 2014 | ||||||
Beginning noncontrolling interests in the Operating Partnership | $ | 130,048 | $ | 106,480 | |||
Adjustment of noncontrolling interests in the Operating Partnership to fair value | (14,649 | ) | 8,955 | ||||
Conversions of Common Units to Common Stock | (1,206 | ) | (162 | ) | |||
Redemptions of Common Units | — | (93 | ) | ||||
Net income attributable to noncontrolling interests in the Operating Partnership | 2,296 | 2,813 | |||||
Distributions to noncontrolling interests in the Operating Partnership | (3,721 | ) | (3,745 | ) | |||
Total noncontrolling interests in the Operating Partnership | $ | 112,768 | $ | 114,248 |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2015 | 2014 | 2015 | 2014 | ||||||||||||
Net income available for common stockholders | $ | 29,749 | $ | 51,708 | $ | 74,220 | $ | 86,541 | |||||||
Increase in additional paid in capital from conversions of Common Units to Common Stock | — | — | 1,206 | 162 | |||||||||||
Change from net income available for common stockholders and transfers from noncontrolling interests | $ | 29,749 | $ | 51,708 | $ | 75,426 | $ | 86,703 |
|
Level 1 | Level 2 | Level 3 | ||||||||||||||
Total | Quoted Prices in Active Markets for Identical Assets or Liabilities | Significant Observable Inputs | Significant Unobservable Inputs | |||||||||||||
Fair Value at September 30, 2015: | ||||||||||||||||
Assets: | ||||||||||||||||
Mortgages and notes receivable, at fair value (1) | $ | 2,132 | $ | — | $ | 2,132 | $ | — | ||||||||
Marketable securities of non-qualified deferred compensation plan (in prepaid expenses and other assets) | 3,008 | 3,008 | — | — | ||||||||||||
Tax increment financing bond (in prepaid expenses and other assets) | 12,634 | — | — | 12,634 | ||||||||||||
Total Assets | $ | 17,774 | $ | 3,008 | $ | 2,132 | $ | 12,634 | ||||||||
Noncontrolling Interests in the Operating Partnership | $ | 112,768 | $ | 112,768 | $ | — | $ | — | ||||||||
Liabilities: | ||||||||||||||||
Mortgages and notes payable, at fair value (1) | $ | 2,520,419 | $ | — | $ | 2,520,419 | $ | — | ||||||||
Interest rate swaps (in accounts payable, accrued expenses and other liabilities) | 5,535 | — | 5,535 | — | ||||||||||||
Non-qualified deferred compensation obligation (in accounts payable, accrued expenses and other liabilities) | 3,008 | 3,008 | — | — | ||||||||||||
Financing obligation, at fair value (1) | 7,283 | — | — | 7,283 | ||||||||||||
Total Liabilities | $ | 2,536,245 | $ | 3,008 | $ | 2,525,954 | $ | 7,283 |
Fair Value at December 31, 2014: | ||||||||||||||||
Assets: | ||||||||||||||||
Mortgages and notes receivable, at fair value (1) | $ | 13,142 | $ | — | $ | 2,247 | $ | 10,895 | ||||||||
Marketable securities of non-qualified deferred compensation plan (in prepaid expenses and other assets) | 3,635 | 3,635 | — | — | ||||||||||||
Tax increment financing bond (in prepaid expenses and other assets) | 12,447 | — | — | 12,447 | ||||||||||||
Total Assets | $ | 29,224 | $ | 3,635 | $ | 2,247 | $ | 23,342 | ||||||||
Noncontrolling Interests in the Operating Partnership | $ | 130,048 | $ | 130,048 | $ | — | $ | — | ||||||||
Liabilities: | ||||||||||||||||
Mortgages and notes payable, at fair value (1) | $ | 2,141,334 | $ | — | $ | 2,141,334 | $ | — | ||||||||
Interest rate swaps (in accounts payable, accrued expenses and other liabilities) | 2,412 | — | 2,412 | — | ||||||||||||
Non-qualified deferred compensation obligation (in accounts payable, accrued expenses and other liabilities) | 3,635 | 3,635 | — | — | ||||||||||||
Financing obligation, at fair value (as revised) (1) | 8,623 | — | — | 8,623 | ||||||||||||
Total Liabilities (as revised) | $ | 2,156,004 | $ | 3,635 | $ | 2,143,746 | $ | 8,623 |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2015 | 2014 | 2015 | 2014 | ||||||||||||
Asset: | |||||||||||||||
Tax Increment Financing Bond: | |||||||||||||||
Beginning balance | $ | 12,641 | $ | 13,673 | $ | 12,447 | $ | 13,403 | |||||||
Unrealized gains/(losses) (in AOCL) | (7 | ) | 23 | 187 | 293 | ||||||||||
Ending balance | $ | 12,634 | $ | 13,696 | $ | 12,634 | $ | 13,696 |
Valuation Technique | Unobservable Input | Rate as of | |||||
September 30, 2015 | December 31, 2014 | ||||||
Asset: | |||||||
Tax increment financing bond | Income approach | Discount rate | 7.7% | 8.4% |
|
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2015 | 2014 | 2015 | 2014 | ||||||||||||
Tax increment financing bond: | |||||||||||||||
Beginning balance | $ | (251 | ) | $ | (759 | ) | $ | (445 | ) | $ | (1,029 | ) | |||
Unrealized gains/(losses) on tax increment financing bond | (7 | ) | 23 | 187 | 293 | ||||||||||
Ending balance | (258 | ) | (736 | ) | (258 | ) | (736 | ) | |||||||
Cash flow hedges: | |||||||||||||||
Beginning balance | (4,263 | ) | (3,960 | ) | (3,467 | ) | (1,582 | ) | |||||||
Unrealized gains/(losses) on cash flow hedges | (3,021 | ) | 913 | (5,666 | ) | (3,337 | ) | ||||||||
Amortization of cash flow hedges (1) | 932 | 952 | 2,781 | 2,824 | |||||||||||
Ending balance | (6,352 | ) | (2,095 | ) | (6,352 | ) | (2,095 | ) | |||||||
Total accumulated other comprehensive loss | $ | (6,610 | ) | $ | (2,831 | ) | $ | (6,610 | ) | $ | (2,831 | ) |
|
September 30, 2015 | December 31, 2014 | ||||||
Assets: | |||||||
Land held for development | $ | 2,606 | $ | 995 | |||
Net real estate assets | 2,606 | 995 | |||||
Prepaid expenses and other assets | 23 | 43 | |||||
Real estate and other assets, net, held for sale | $ | 2,629 | $ | 1,038 |
|
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2015 | 2014 | 2015 | 2014 | ||||||||||||
Earnings per Common Share - basic: | |||||||||||||||
Numerator: | |||||||||||||||
Income from continuing operations | $ | 31,617 | $ | 54,299 | $ | 79,343 | $ | 92,003 | |||||||
Net (income) attributable to noncontrolling interests in the Operating Partnership from continuing operations | (918 | ) | (1,673 | ) | (2,296 | ) | (2,801 | ) | |||||||
Net (income) attributable to noncontrolling interests in consolidated affiliates from continuing operations | (324 | ) | (291 | ) | (948 | ) | (1,152 | ) | |||||||
Dividends on Preferred Stock | (626 | ) | (627 | ) | (1,879 | ) | (1,881 | ) | |||||||
Income from continuing operations available for common stockholders | 29,749 | 51,708 | 74,220 | 86,169 | |||||||||||
Income from discontinued operations | — | — | — | 384 | |||||||||||
Net (income) attributable to noncontrolling interests in the Operating Partnership from discontinued operations | — | — | — | (12 | ) | ||||||||||
Income from discontinued operations available for common stockholders | — | — | — | 372 | |||||||||||
Net income available for common stockholders | $ | 29,749 | $ | 51,708 | $ | 74,220 | $ | 86,541 | |||||||
Denominator: | |||||||||||||||
Denominator for basic earnings per Common Share – weighted average shares | 94,693 | 90,668 | 93,996 | 90,299 | |||||||||||
Earnings per Common Share - basic: | |||||||||||||||
Income from continuing operations available for common stockholders | $ | 0.31 | $ | 0.57 | $ | 0.79 | $ | 0.96 | |||||||
Income from discontinued operations available for common stockholders | — | — | — | — | |||||||||||
Net income available for common stockholders | $ | 0.31 | $ | 0.57 | $ | 0.79 | $ | 0.96 | |||||||
Earnings per Common Share - diluted: | |||||||||||||||
Numerator: | |||||||||||||||
Income from continuing operations | $ | 31,617 | $ | 54,299 | $ | 79,343 | $ | 92,003 | |||||||
Net (income) attributable to noncontrolling interests in consolidated affiliates from continuing operations | (324 | ) | (291 | ) | (948 | ) | (1,152 | ) | |||||||
Dividends on Preferred Stock | (626 | ) | (627 | ) | (1,879 | ) | (1,881 | ) | |||||||
Income from continuing operations available for common stockholders before net (income) attributable to noncontrolling interests in the Operating Partnership | 30,667 | 53,381 | 76,516 | 88,970 | |||||||||||
Income from discontinued operations available for common stockholders | — | — | — | 384 | |||||||||||
Net income available for common stockholders before net (income) attributable to noncontrolling interests in the Operating Partnership | $ | 30,667 | $ | 53,381 | $ | 76,516 | $ | 89,354 | |||||||
Denominator: | |||||||||||||||
Denominator for basic earnings per Common Share – weighted average shares | 94,693 | 90,668 | 93,996 | 90,299 | |||||||||||
Add: | |||||||||||||||
Stock options using the treasury method | 58 | 118 | 89 | 121 | |||||||||||
Noncontrolling interests Common Units | 2,910 | 2,937 | 2,918 | 2,938 | |||||||||||
Denominator for diluted earnings per Common Share – adjusted weighted average shares and assumed conversions (1) (2) | 97,661 | 93,723 | 97,003 | 93,358 | |||||||||||
Earnings per Common Share - diluted: | |||||||||||||||
Income from continuing operations available for common stockholders | $ | 0.31 | $ | 0.57 | $ | 0.79 | $ | 0.96 | |||||||
Income from discontinued operations available for common stockholders | — | — | — | — | |||||||||||
Net income available for common stockholders | $ | 0.31 | $ | 0.57 | $ | 0.79 | $ | 0.96 |
13. | Earnings Per Share and Per Unit - Continued |
(1) | There were 0.2 million options outstanding during both the three and nine months ended September 30, 2015 that were not included in the computation of diluted earnings per share because the impact of including such options would be anti-dilutive. There were no such options outstanding during both the three and nine months ended September 30, 2014. |
(2) | Includes all unvested restricted stock where dividends on such restricted stock are non-forfeitable. |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2015 | 2014 | 2015 | 2014 | ||||||||||||
Earnings per Common Unit - basic: | |||||||||||||||
Numerator: | |||||||||||||||
Income from continuing operations | $ | 31,617 | $ | 54,299 | $ | 79,343 | $ | 92,003 | |||||||
Net (income) attributable to noncontrolling interests in consolidated affiliates from continuing operations | (324 | ) | (291 | ) | (948 | ) | (1,152 | ) | |||||||
Distributions on Preferred Units | (626 | ) | (627 | ) | (1,879 | ) | (1,881 | ) | |||||||
Income from continuing operations available for common unitholders | 30,667 | 53,381 | 76,516 | 88,970 | |||||||||||
Income from discontinued operations available for common unitholders | — | — | — | 384 | |||||||||||
Net income available for common unitholders | $ | 30,667 | $ | 53,381 | $ | 76,516 | $ | 89,354 | |||||||
Denominator: | |||||||||||||||
Denominator for basic earnings per Common Unit – weighted average units | 97,194 | 93,196 | 96,505 | 92,828 | |||||||||||
Earnings per Common Unit - basic: | |||||||||||||||
Income from continuing operations available for common unitholders | $ | 0.32 | $ | 0.57 | $ | 0.79 | $ | 0.96 | |||||||
Income from discontinued operations available for common unitholders | — | — | — | — | |||||||||||
Net income available for common unitholders | $ | 0.32 | $ | 0.57 | $ | 0.79 | $ | 0.96 | |||||||
Earnings per Common Unit - diluted: | |||||||||||||||
Numerator: | |||||||||||||||
Income from continuing operations | $ | 31,617 | $ | 54,299 | $ | 79,343 | $ | 92,003 | |||||||
Net (income) attributable to noncontrolling interests in consolidated affiliates from continuing operations | (324 | ) | (291 | ) | (948 | ) | (1,152 | ) | |||||||
Distributions on Preferred Units | (626 | ) | (627 | ) | (1,879 | ) | (1,881 | ) | |||||||
Income from continuing operations available for common unitholders | 30,667 | 53,381 | 76,516 | 88,970 | |||||||||||
Income from discontinued operations available for common unitholders | — | — | — | 384 | |||||||||||
Net income available for common unitholders | $ | 30,667 | $ | 53,381 | $ | 76,516 | $ | 89,354 | |||||||
Denominator: | |||||||||||||||
Denominator for basic earnings per Common Unit – weighted average units | 97,194 | 93,196 | 96,505 | 92,828 | |||||||||||
Add: | |||||||||||||||
Stock options using the treasury method | 58 | 118 | 89 | 121 | |||||||||||
Denominator for diluted earnings per Common Unit – adjusted weighted average units and assumed conversions (1) (2) | 97,252 | 93,314 | 96,594 | 92,949 | |||||||||||
Earnings per Common Unit - diluted: | |||||||||||||||
Income from continuing operations available for common unitholders | $ | 0.32 | $ | 0.57 | $ | 0.79 | $ | 0.96 | |||||||
Income from discontinued operations available for common unitholders | — | — | — | — | |||||||||||
Net income available for common unitholders | $ | 0.32 | $ | 0.57 | $ | 0.79 | $ | 0.96 |
(1) | There were 0.2 million options outstanding during both the three and nine months ended September 30, 2015 that were not included in the computation of diluted earnings per unit because the impact of including such options would be anti-dilutive. There were no such options outstanding during both the three and nine months ended September 30, 2014. |
(2) | Includes all unvested restricted stock where dividends on such restricted stock are non-forfeitable. |
|
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2015 | 2014 | 2015 | 2014 | ||||||||||||
Rental and Other Revenues: | |||||||||||||||
Office: | |||||||||||||||
Atlanta, GA | $ | 25,737 | $ | 24,682 | $ | 76,130 | $ | 71,286 | |||||||
Greensboro, NC | 5,288 | 6,439 | 16,126 | 19,469 | |||||||||||
Greenville, SC | — | 532 | — | 2,140 | |||||||||||
Kansas City, MO | 4,207 | 4,218 | 12,565 | 12,401 | |||||||||||
Memphis, TN | 11,790 | 10,186 | 35,574 | 30,076 | |||||||||||
Nashville, TN | 22,614 | 20,139 | 66,200 | 59,926 | |||||||||||
Orlando, FL | 11,397 | 8,991 | 33,179 | 27,059 | |||||||||||
Pittsburgh, PA | 14,831 | 14,259 | 44,099 | 42,030 | |||||||||||
Raleigh, NC | 27,081 | 21,357 | 76,063 | 65,386 | |||||||||||
Richmond, VA | 10,564 | 11,236 | 31,351 | 34,999 | |||||||||||
Tampa, FL | 17,785 | 17,637 | 54,814 | 51,393 | |||||||||||
Total Office Segment | 151,294 | 139,676 | 446,101 | 416,165 | |||||||||||
Retail: | |||||||||||||||
Kansas City, MO | 9,461 | 9,753 | 27,164 | 28,337 | |||||||||||
Total Retail Segment | 9,461 | 9,753 | 27,164 | 28,337 | |||||||||||
Other | 2,981 | 3,200 | 8,917 | 9,302 | |||||||||||
Total Rental and Other Revenues | $ | 163,736 | $ | 152,629 | $ | 482,182 | $ | 453,804 |
14. | Segment Information - Continued |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2015 | 2014 | 2015 | 2014 | ||||||||||||
Net Operating Income: | |||||||||||||||
Office: | |||||||||||||||
Atlanta, GA | $ | 15,970 | $ | 14,808 | $ | 47,000 | $ | 42,826 | |||||||
Greensboro, NC | 3,275 | 4,105 | 10,217 | 12,352 | |||||||||||
Greenville, SC | — | 289 | — | 1,154 | |||||||||||
Kansas City, MO | 2,561 | 2,671 | 8,023 | 7,974 | |||||||||||
Memphis, TN | 7,317 | 6,024 | 22,347 | 17,420 | |||||||||||
Nashville, TN | 15,726 | 13,590 | 46,438 | 40,742 | |||||||||||
Orlando, FL | 6,153 | 5,087 | 18,984 | 15,809 | |||||||||||
Pittsburgh, PA | 8,840 | 8,122 | 25,472 | 23,303 | |||||||||||
Raleigh, NC | 19,018 | 14,611 | 53,647 | 45,969 | |||||||||||
Richmond, VA | 6,909 | 7,165 | 20,721 | 23,106 | |||||||||||
Tampa, FL | 10,615 | 10,304 | 32,855 | 30,370 | |||||||||||
Total Office Segment | 96,384 | 86,776 | 285,704 | 261,025 | |||||||||||
Retail: | |||||||||||||||
Kansas City, MO | 5,439 | 6,157 | 15,502 | 17,186 | |||||||||||
Total Retail Segment | 5,439 | 6,157 | 15,502 | 17,186 | |||||||||||
Other | 2,155 | 2,313 | 6,427 | 6,545 | |||||||||||
Total Net Operating Income | 103,978 | 95,246 | 307,633 | 284,756 | |||||||||||
Reconciliation to income from continuing operations before disposition of investment properties and activity in unconsolidated affiliates: | |||||||||||||||
Depreciation and amortization | (54,652 | ) | (48,287 | ) | (156,200 | ) | (146,895 | ) | |||||||
Impairments of real estate assets | — | — | — | (588 | ) | ||||||||||
General and administrative expenses | (9,182 | ) | (7,526 | ) | (29,511 | ) | (26,973 | ) | |||||||
Interest expense | (21,512 | ) | (22,348 | ) | (64,937 | ) | (64,923 | ) | |||||||
Other income | 1,038 | 728 | 3,255 | 3,555 | |||||||||||
Income from continuing operations before disposition of investment properties and activity in unconsolidated affiliates | $ | 19,670 | $ | 17,813 | $ | 60,240 | $ | 48,932 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|