Information by Business Segment | Information by Business Segment We have the following reportable segments: Defense/IT Locations; Regional Office; our operating wholesale data center; and other. We also report on Defense/IT Locations sub-segments, which include the following: Fort George G. Meade and the Baltimore/Washington Corridor (referred to herein as “Fort Meade/BW Corridor”); Northern Virginia Defense/IT Locations; Lackland Air Force Base (in San Antonio); locations serving the U.S. Navy (“Navy Support Locations”), which included properties proximate to the Washington Navy Yard, the Naval Air Station Patuxent River in Maryland and the Naval Surface Warfare Center Dahlgren Division in Virginia; Redstone Arsenal (in Huntsville); and data center shells (properties leased to tenants to be operated as data centers in which the tenants generally fund the costs for the power, fiber connectivity and data center infrastructure). We measure the performance of our segments through the measure we define as net operating income from real estate operations (“NOI from real estate operations”), which includes: real estate revenues and property operating expenses; and the net of revenues and property operating expenses of real estate operations owned through unconsolidated real estate joint ventures (“UJVs”) that is allocable to COPT’s ownership interest (“UJV NOI allocable to COPT”). Amounts reported for segment assets represent long-lived assets associated with consolidated operating properties (including the carrying value of properties, intangible assets, deferred leasing costs, deferred rents receivable and lease incentives) and the carrying value of investments in UJVs owning operating properties. Amounts reported as additions to long-lived assets represent additions to existing consolidated operating properties, excluding transfers from non-operating properties, which we report separately. The table below reports segment financial information for our reportable segments (in thousands): Operating Office Property Segments Defense/Information Technology Locations Fort Meade/BW Corridor Northern Virginia Defense/IT Lackland Air Force Base Navy Support Locations Redstone Arsenal Data Center Shells Total Defense/IT Locations Regional Office Operating Other Total Three Months Ended September 30, 2017 Revenues from real estate operations $ 61,254 $ 12,190 $ 11,024 $ 7,494 $ 3,532 $ 6,676 $ 102,170 $ 16,656 $ 7,398 $ 1,007 $ 127,231 Property operating expenses (19,708 ) (4,343 ) (6,193 ) (3,157 ) (1,432 ) (637 ) (35,470 ) (7,406 ) (3,175 ) (317 ) (46,368 ) UJV NOI allocable to COPT — — — — — 1,297 1,297 — — — 1,297 NOI from real estate operations $ 41,546 $ 7,847 $ 4,831 $ 4,337 $ 2,100 $ 7,336 $ 67,997 $ 9,250 $ 4,223 $ 690 $ 82,160 Additions to long-lived assets $ 5,810 $ 2,587 $ 55 $ 1,910 $ 843 $ — $ 11,205 $ 5,338 $ 9 $ 76 $ 16,628 Transfers from non-operating properties $ 5,519 $ 45,554 $ — $ 8 $ (62 ) $ 29,803 $ 80,822 $ 25 $ — $ — $ 80,847 Three Months Ended September 30 2016 Revenues from real estate operations $ 61,460 $ 12,231 $ 12,532 $ 7,232 $ 3,189 $ 5,175 $ 101,819 $ 20,499 $ 6,809 $ 1,827 $ 130,954 Property operating expenses (20,598 ) (4,462 ) (7,599 ) (3,374 ) (1,112 ) (528 ) (37,673 ) (8,155 ) (3,317 ) (807 ) (49,952 ) UJV NOI allocable to COPT — — — — — 1,008 1,008 — — — 1,008 NOI from real estate operations $ 40,862 $ 7,769 $ 4,933 $ 3,858 $ 2,077 $ 5,655 $ 65,154 $ 12,344 $ 3,492 $ 1,020 $ 82,010 Additions to long-lived assets $ 5,901 $ 7,153 $ — $ 2,207 $ 2,642 $ — $ 17,903 $ 4,168 $ 108 $ 53 $ 22,232 Transfers from non-operating properties $ 5,331 $ 308 $ 3 $ — $ 3,100 $ 25,513 $ 34,255 $ (4 ) $ 40 $ — $ 34,291 Nine Months Ended September 30, 2017 Revenues from real estate operations $ 183,393 $ 34,992 $ 35,687 $ 21,953 $ 10,616 $ 17,998 $ 304,639 $ 52,394 $ 21,201 $ 4,061 $ 382,295 Property operating expenses (60,357 ) (13,014 ) (21,125 ) (9,391 ) (4,294 ) (1,873 ) (110,054 ) (21,974 ) (10,041 ) (1,446 ) (143,515 ) UJV NOI allocable to COPT — — — — — 3,889 3,889 — — — 3,889 NOI from real estate operations $ 123,036 $ 21,978 $ 14,562 $ 12,562 $ 6,322 $ 20,014 $ 198,474 $ 30,420 $ 11,160 $ 2,615 $ 242,669 Additions to long-lived assets $ 15,085 $ 6,032 $ 71 $ 6,309 $ 1,059 $ — $ 28,556 $ 16,476 $ 3,588 $ 203 $ 48,823 Transfers from non-operating properties $ 37,094 $ 45,994 $ — $ 474 $ 1,643 $ 55,003 $ 140,208 $ — $ 8 $ 18 $ 140,234 Segment assets at September 30, 2017 $ 1,265,569 $ 400,855 $ 129,657 $ 194,801 $ 108,884 $ 258,611 $ 2,358,377 $ 398,579 $ 226,909 $ 13,347 $ 2,997,212 Nine Months Ended September 30, 2016 Revenues from real estate operations $ 184,881 $ 36,404 $ 34,408 $ 21,164 $ 9,496 $ 18,793 $ 305,146 $ 67,284 $ 20,106 $ 5,429 $ 397,965 Property operating expenses (64,222 ) (13,310 ) (19,863 ) (9,573 ) (3,050 ) (2,164 ) (112,182 ) (26,707 ) (8,629 ) (2,450 ) (149,968 ) UJV NOI allocable to COPT — — — — — 1,008 1,008 — — — 1,008 NOI from real estate operations $ 120,659 $ 23,094 $ 14,545 $ 11,591 $ 6,446 $ 17,637 $ 193,972 $ 40,577 $ 11,477 $ 2,979 $ 249,005 Additions to long-lived assets $ 19,516 $ 13,290 $ — $ 5,710 $ 3,561 $ — $ 42,077 $ 9,107 $ 108 $ 363 $ 51,655 Transfers from non-operating properties $ 41,850 $ 28,158 $ 240 $ — $ 3,315 $ 81,467 $ 155,030 $ 104 $ (391 ) $ (11 ) $ 154,732 Segment assets at September 30, 2016 $ 1,261,337 $ 416,886 $ 132,722 $ 195,244 $ 111,310 $ 189,746 $ 2,307,245 $ 453,766 $ 234,551 $ 31,563 $ 3,027,125 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, 2017 2016 2017 2016 Segment revenues from real estate operations $ 127,231 $ 130,954 $ 382,295 $ 397,965 Construction contract and other service revenues 29,786 11,149 65,958 34,372 Total revenues $ 157,017 $ 142,103 $ 448,253 $ 432,337 The following table reconciles UJV NOI allocable to COPT to equity in income of unconsolidated entities as reported on our consolidated statements of operations (in thousands): For the Three Months Ended September 30, For the Nine Months Ended September 30, 2017 2016 2017 2016 UJV NOI allocable to COPT $ 1,297 $ 1,008 $ 3,889 $ 1,008 Less: Income from UJV allocable to COPT attributable to depreciation and amortization expense and interest expense (577 ) (415 ) (1,724 ) (415 ) Add: Equity in (loss) income of unconsolidated non-real estate entities (1 ) 1 (3 ) 21 Equity in income of unconsolidated entities $ 719 $ 594 $ 2,162 $ 614 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, 2017 2016 2017 2016 Construction contract and other service revenues $ 29,786 $ 11,149 $ 65,958 $ 34,372 Construction contract and other service expenses (28,788 ) (10,341 ) (63,589 ) (32,513 ) NOI from service operations $ 998 $ 808 $ 2,369 $ 1,859 The following table reconciles our NOI from real estate operations for reportable segments and NOI from service operations to income from before gain on sales of real estate as reported on our consolidated statements of operations (in thousands): For the Three Months Ended September 30, For the Nine Months Ended September 30, 2017 2016 2017 2016 NOI from real estate operations $ 82,160 $ 82,010 $ 242,669 $ 249,005 NOI from service operations 998 808 2,369 1,859 Interest and other income 1,508 1,391 4,817 3,877 Equity in income of unconsolidated entities 719 594 2,162 614 Income tax (expense) benefit (57 ) 21 (145 ) 28 Depreciation and other amortization associated with real estate operations (34,438 ) (32,015 ) (100,290 ) (99,790 ) Impairment recoveries (losses) 161 (27,699 ) (1,464 ) (99,837 ) General, administrative and leasing expenses (7,368 ) (8,855 ) (23,838 ) (28,764 ) Business development expenses and land carry costs (1,277 ) (1,716 ) (4,567 ) (6,497 ) Interest expense (19,615 ) (18,301 ) (57,772 ) (64,499 ) Less: UJV NOI allocable to COPT included in equity in income of unconsolidated entities (1,297 ) (1,008 ) (3,889 ) (1,008 ) Loss on early extinguishment of debt — (59 ) (513 ) (37 ) Income (loss) before gain on sales of real estate $ 21,494 $ (4,829 ) $ 59,539 $ (45,049 ) The following table reconciles our segment assets to the consolidated total assets of COPT and subsidiaries (in thousands): September 30, September 30, Segment assets $ 2,997,212 $ 3,027,125 Non-operating property assets 413,255 421,364 Other assets 149,305 185,705 Total COPT consolidated assets $ 3,559,772 $ 3,634,194 The accounting policies of the segments are the same as those used to prepare our consolidated financial statements, except that discontinued operations and UJV NOI allocable to COPT are not presented separately for segment purposes. In the segment reporting presented above, we did not allocate interest expense, depreciation and amortization, impairment (recoveries) losses, loss on early extinguishment of debt, gain on sales of real estate and equity in income of unconsolidated entities not included in NOI 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, administrative and leasing expenses, business development expenses and land carry costs, interest and other income, income taxes and noncontrolling interests because these items represent general corporate or non-operating property items not attributable to segments. |