Information by Business Segment |
Information by Business Segment
We have ten reportable operating office property segments (comprised of: the Baltimore/Washington Corridor; Northern Virginia; San Antonio; Washington, DC — Capitol Riverfront; St. Mary’s and King George Counties; Greater Baltimore; Suburban Maryland; Colorado Springs; Greater Philadelphia; and other). We also have an operating wholesale data center segment. On January 1, 2012, we revised our reportable segments to include only operating properties. Accordingly, we revised net operating income from real estate operations (“NOI from real estate operations”) to exclude operating expenses not related to operating properties, revised our definition of segment assets to include only long-lived assets associated with operating properties and revised our definition of additions to long-lived assets to include only additions to existing operating properties (excluding acquisitions and transfers from non-operating properties). Financial information for prior periods has been presented in conformity with this revision.
The table below reports segment financial information for our reportable segments (in thousands). We measure the performance of our segments through the measure we define as NOI from real estate operations, which is derived by subtracting property operating expenses from revenues from real estate operations.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Office Property Segments |
|
|
|
|
|
Baltimore/
Washington
Corridor
|
|
Northern
Virginia
|
|
San
Antonio
|
|
Washington,
DC - Capitol
Riverfront
|
|
St. Mary’s &
King George
Counties
|
|
Greater
Baltimore
|
|
Suburban
Maryland
|
|
Colorado
Springs
|
|
Greater
Philadelphia
|
|
Other |
|
Operating
Wholesale
Data Center
|
|
Total |
Three Months Ended September 30, 2012 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues from real estate operations |
$ |
55,799 |
|
|
$ |
20,363 |
|
|
$ |
8,125 |
|
|
$ |
4,389 |
|
|
$ |
4,085 |
|
|
$ |
11,918 |
|
|
$ |
2,371 |
|
|
$ |
6,278 |
|
|
$ |
2,541 |
|
|
$ |
3,589 |
|
|
$ |
1,806 |
|
|
$ |
121,264 |
|
Property operating expenses |
19,069 |
|
|
7,313 |
|
|
4,337 |
|
|
1,959 |
|
|
1,292 |
|
|
4,662 |
|
|
1,058 |
|
|
2,528 |
|
|
736 |
|
|
716 |
|
|
1,346 |
|
|
45,016 |
|
NOI from real estate operations |
$ |
36,730 |
|
|
$ |
13,050 |
|
|
$ |
3,788 |
|
|
$ |
2,430 |
|
|
$ |
2,793 |
|
|
$ |
7,256 |
|
|
$ |
1,313 |
|
|
$ |
3,750 |
|
|
$ |
1,805 |
|
|
$ |
2,873 |
|
|
$ |
460 |
|
|
$ |
76,248 |
|
Additions to long-lived assets |
$ |
4,454 |
|
|
$ |
54,781 |
|
|
$ |
— |
|
|
$ |
414 |
|
|
$ |
355 |
|
|
$ |
1,055 |
|
|
$ |
36 |
|
|
$ |
548 |
|
|
$ |
195 |
|
|
$ |
(35 |
) |
|
$ |
— |
|
|
$ |
61,803 |
|
Transfers from non-operating properties |
$ |
12,431 |
|
|
$ |
12,979 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
24 |
|
|
$ |
99 |
|
|
$ |
(88 |
) |
|
$ |
315 |
|
|
$ |
1,843 |
|
|
$ |
548 |
|
|
$ |
(5 |
) |
|
$ |
28,146 |
|
Three Months Ended September 30, 2011 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues from real estate operations |
$ |
54,744 |
|
|
$ |
18,640 |
|
|
$ |
7,701 |
|
|
$ |
4,507 |
|
|
$ |
3,508 |
|
|
$ |
18,193 |
|
|
$ |
5,648 |
|
|
$ |
6,037 |
|
|
$ |
1,701 |
|
|
$ |
3,167 |
|
|
$ |
1,283 |
|
|
$ |
125,129 |
|
Property operating expenses |
19,628 |
|
|
7,278 |
|
|
3,824 |
|
|
1,808 |
|
|
1,143 |
|
|
7,553 |
|
|
1,975 |
|
|
2,465 |
|
|
417 |
|
|
849 |
|
|
1,054 |
|
|
47,994 |
|
NOI from real estate operations |
$ |
35,116 |
|
|
$ |
11,362 |
|
|
$ |
3,877 |
|
|
$ |
2,699 |
|
|
$ |
2,365 |
|
|
$ |
10,640 |
|
|
$ |
3,673 |
|
|
$ |
3,572 |
|
|
$ |
1,284 |
|
|
$ |
2,318 |
|
|
$ |
229 |
|
|
$ |
77,135 |
|
Additions to long-lived assets |
$ |
3,410 |
|
|
$ |
5,420 |
|
|
$ |
— |
|
|
$ |
(227 |
) |
|
$ |
197 |
|
|
$ |
2,034 |
|
|
$ |
4,126 |
|
|
$ |
1,369 |
|
|
$ |
694 |
|
|
$ |
26,769 |
|
|
$ |
51 |
|
|
$ |
43,843 |
|
Transfers from non-operating properties |
$ |
17,625 |
|
|
$ |
7 |
|
|
$ |
87 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
343 |
|
|
$ |
11 |
|
|
$ |
209 |
|
|
$ |
48 |
|
|
$ |
— |
|
|
$ |
13,515 |
|
|
$ |
31,845 |
|
Nine Months Ended September 30, 2012 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues from real estate operations |
$ |
167,726 |
|
|
$ |
57,974 |
|
|
$ |
23,563 |
|
|
$ |
12,515 |
|
|
$ |
12,436 |
|
|
$ |
41,954 |
|
|
$ |
12,680 |
|
|
$ |
18,880 |
|
|
$ |
7,171 |
|
|
$ |
10,977 |
|
|
$ |
4,660 |
|
|
$ |
370,536 |
|
Property operating expenses |
58,285 |
|
|
21,889 |
|
|
12,177 |
|
|
5,585 |
|
|
3,689 |
|
|
16,357 |
|
|
5,461 |
|
|
7,107 |
|
|
2,083 |
|
|
2,201 |
|
|
3,728 |
|
|
138,562 |
|
NOI from real estate operations |
$ |
109,441 |
|
|
$ |
36,085 |
|
|
$ |
11,386 |
|
|
$ |
6,930 |
|
|
$ |
8,747 |
|
|
$ |
25,597 |
|
|
$ |
7,219 |
|
|
$ |
11,773 |
|
|
$ |
5,088 |
|
|
$ |
8,776 |
|
|
$ |
932 |
|
|
$ |
231,974 |
|
Additions to long-lived assets |
$ |
9,393 |
|
|
$ |
57,161 |
|
|
$ |
259 |
|
|
$ |
116 |
|
|
$ |
815 |
|
|
$ |
5,390 |
|
|
$ |
1,219 |
|
|
$ |
1,334 |
|
|
$ |
285 |
|
|
$ |
124 |
|
|
$ |
11 |
|
|
$ |
76,107 |
|
Transfers from non-operating properties |
$ |
42,488 |
|
|
$ |
12,979 |
|
|
$ |
464 |
|
|
$ |
— |
|
|
$ |
218 |
|
|
$ |
493 |
|
|
$ |
793 |
|
|
$ |
2,611 |
|
|
$ |
11,233 |
|
|
$ |
394 |
|
|
$ |
57,675 |
|
|
$ |
129,348 |
|
Segment assets at September 30, 2012 |
$ |
1,187,700 |
|
|
$ |
535,521 |
|
|
$ |
119,752 |
|
|
$ |
106,090 |
|
|
$ |
97,977 |
|
|
$ |
283,996 |
|
|
$ |
53,395 |
|
|
$ |
173,918 |
|
|
$ |
66,301 |
|
|
$ |
111,426 |
|
|
$ |
100,471 |
|
|
$ |
2,836,547 |
|
Nine Months Ended September 30, 2011 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues from real estate operations |
$ |
160,856 |
|
|
$ |
55,359 |
|
|
$ |
22,453 |
|
|
$ |
13,349 |
|
|
$ |
10,606 |
|
|
$ |
53,651 |
|
|
$ |
16,582 |
|
|
$ |
17,869 |
|
|
$ |
5,315 |
|
|
$ |
8,567 |
|
|
$ |
3,769 |
|
|
$ |
368,376 |
|
Property operating expenses |
58,669 |
|
|
22,144 |
|
|
10,775 |
|
|
5,092 |
|
|
3,118 |
|
|
23,238 |
|
|
6,814 |
|
|
6,788 |
|
|
1,180 |
|
|
2,409 |
|
|
2,592 |
|
|
142,819 |
|
NOI from real estate operations |
$ |
102,187 |
|
|
$ |
33,215 |
|
|
$ |
11,678 |
|
|
$ |
8,257 |
|
|
$ |
7,488 |
|
|
$ |
30,413 |
|
|
$ |
9,768 |
|
|
$ |
11,081 |
|
|
$ |
4,135 |
|
|
$ |
6,158 |
|
|
$ |
1,177 |
|
|
$ |
225,557 |
|
Additions to long-lived assets |
$ |
14,631 |
|
|
$ |
10,234 |
|
|
$ |
— |
|
|
$ |
585 |
|
|
$ |
1,038 |
|
|
$ |
14,237 |
|
|
$ |
7,631 |
|
|
$ |
3,190 |
|
|
$ |
690 |
|
|
$ |
26,773 |
|
|
$ |
51 |
|
|
$ |
79,060 |
|
Transfers from non-operating properties |
$ |
43,648 |
|
|
$ |
4 |
|
|
$ |
846 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
8,184 |
|
|
$ |
396 |
|
|
$ |
211 |
|
|
$ |
3,598 |
|
|
$ |
— |
|
|
$ |
20,169 |
|
|
$ |
77,056 |
|
Segment assets at September 30, 2011 |
$ |
1,200,407 |
|
|
$ |
485,450 |
|
|
$ |
115,001 |
|
|
$ |
112,865 |
|
|
$ |
84,781 |
|
|
$ |
438,041 |
|
|
$ |
145,677 |
|
|
$ |
212,415 |
|
|
$ |
101,432 |
|
|
$ |
115,777 |
|
|
$ |
43,904 |
|
|
$ |
3,055,750 |
|
The following table reconciles our segment revenues to total revenues as reported on our consolidated statements of operations (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended September 30, |
|
For the Nine Months Ended September 30, |
|
2012 |
|
2011 |
|
2012 |
|
2011 |
Segment revenues from real estate operations |
$ |
121,264 |
|
|
$ |
125,129 |
|
|
$ |
370,536 |
|
|
$ |
368,376 |
|
Construction contract and other service revenues |
15,283 |
|
|
18,729 |
|
|
53,812 |
|
|
67,854 |
|
Less: Revenues from discontinued operations (Note 14) |
(6,403 |
) |
|
(17,151 |
) |
|
(33,849 |
) |
|
(51,363 |
) |
Total revenues |
$ |
130,144 |
|
|
$ |
126,707 |
|
|
$ |
390,499 |
|
|
$ |
384,867 |
|
The following table reconciles our segment property operating expenses to property operating expenses as reported on our consolidated statements of operations (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended September 30, |
|
For the Nine Months Ended September 30, |
|
2012 |
|
2011 |
|
2012 |
|
2011 |
Segment property operating expenses |
$ |
45,016 |
|
|
$ |
47,994 |
|
|
$ |
138,562 |
|
|
$ |
142,819 |
|
Less: Property operating expenses from discontinued operations (Note 14) |
(2,217 |
) |
|
(6,325 |
) |
|
(12,223 |
) |
|
(19,684 |
) |
Total property operating expenses |
$ |
42,799 |
|
|
$ |
41,669 |
|
|
$ |
126,339 |
|
|
$ |
123,135 |
|
As previously discussed, we provide real estate services such as property management and construction and development services primarily for our properties but also for third parties. The primary manner in which we evaluate the operating performance of our service activities is through a measure we define as net operating income from service operations (“NOI from service operations”), which is based on the net of revenues and expenses from these activities. Construction contract and other service revenues and expenses consist primarily of subcontracted costs that are reimbursed to us by the customer along with a management fee. The operating margins from these activities are small relative to the revenue. We believe NOI from service operations is a useful measure in assessing both our level of activity and our profitability in conducting such operations. The table below sets forth the computation of our NOI from service operations (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended September 30, |
|
For the Nine Months Ended September 30, |
|
2012 |
|
2011 |
|
2012 |
|
2011 |
Construction contract and other service revenues |
$ |
15,283 |
|
|
$ |
18,729 |
|
|
$ |
53,812 |
|
|
$ |
67,854 |
|
Construction contract and other service expenses |
(14,410 |
) |
|
(18,171 |
) |
|
(51,302 |
) |
|
(65,698 |
) |
NOI from service operations |
$ |
873 |
|
|
$ |
558 |
|
|
$ |
2,510 |
|
|
$ |
2,156 |
|
The following table reconciles our NOI from real estate operations for reportable segments and NOI from service operations to (loss) income from continuing operations as reported on our consolidated statements of operations (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended September 30, |
|
For the Nine Months Ended September 30, |
|
2012 |
|
2011 |
|
2012 |
|
2011 |
NOI from real estate operations |
$ |
76,248 |
|
|
$ |
77,135 |
|
|
$ |
231,974 |
|
|
$ |
225,557 |
|
NOI from service operations |
873 |
|
|
558 |
|
|
2,510 |
|
|
2,156 |
|
Interest and other income |
1,095 |
|
|
(242 |
) |
|
3,152 |
|
|
3,682 |
|
Equity in loss of unconsolidated entities |
(246 |
) |
|
(159 |
) |
|
(522 |
) |
|
(223 |
) |
Income tax (expense) benefit |
(106 |
) |
|
457 |
|
|
(4,296 |
) |
|
6,043 |
|
Other adjustments: |
— |
|
|
|
|
|
— |
|
|
|
|
Depreciation and other amortization associated with real estate operations |
(28,698 |
) |
|
(31,269 |
) |
|
(84,920 |
) |
|
(84,205 |
) |
Impairment losses |
(46,096 |
) |
|
— |
|
|
(41,260 |
) |
|
(42,983 |
) |
General and administrative expenses |
(5,061 |
) |
|
(6,154 |
) |
|
(19,820 |
) |
|
(19,251 |
) |
Business development expenses and land carry costs |
(1,632 |
) |
|
(1,751 |
) |
|
(4,506 |
) |
|
(4,322 |
) |
Interest expense on continuing operations |
(23,239 |
) |
|
(24,176 |
) |
|
(71,909 |
) |
|
(74,861 |
) |
NOI from discontinued operations |
(4,186 |
) |
|
(10,826 |
) |
|
(21,626 |
) |
|
(31,679 |
) |
Loss on early extinguishment of debt |
(768 |
) |
|
(1,611 |
) |
|
(937 |
) |
|
(1,636 |
) |
(Loss) income from continuing operations |
$ |
(31,816 |
) |
|
$ |
1,962 |
|
|
$ |
(12,160 |
) |
|
$ |
(21,722 |
) |
The following table reconciles our segment assets to total assets (in thousands):
|
|
|
|
|
|
|
|
|
|
September 30, 2012 |
|
September 30, 2011 |
Segment assets |
$ |
2,836,547 |
|
|
$ |
3,055,750 |
|
Non-operating property assets |
616,526 |
|
|
727,268 |
|
Other assets |
144,583 |
|
|
182,374 |
|
Total assets |
$ |
3,597,656 |
|
|
$ |
3,965,392 |
|
The accounting policies of the segments are the same as those used to prepare our consolidated financial statements, except that discontinued operations are not presented separately for segment purposes. In the segment reporting presented above, we did not allocate interest expense, depreciation and amortization and impairment losses to our real estate segments since they are not included in the measure of segment profit reviewed by management. We also did not allocate general and administrative expenses, business development expenses and land carry costs, interest and other income, equity in loss of unconsolidated entities, income taxes and noncontrolling interests because these items represent general corporate or non-operating property items not attributable to segments.
|