Information by Business Segment | Information by Business Segment We have the following reportable segments: Defense/IT Locations; Regional Office; 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). The table below reports segment financial information for our reportable segments (in thousands): Operating 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 Wholesale Other Total Three Months Ended June 30, 2019 Revenues from real estate operations $ 61,659 $ 13,912 $ 12,104 $ 8,185 $ 3,968 $ 8,624 $ 108,452 $ 15,018 $ 8,560 $ 741 $ 132,771 Property operating expenses (19,344 ) (4,694 ) (6,648 ) (3,286 ) (1,599 ) (759 ) (36,330 ) (7,590 ) (3,618 ) (348 ) (47,886 ) UJV NOI allocable to COPT — — — — — 1,251 1,251 — — — 1,251 NOI from real estate operations $ 42,315 $ 9,218 $ 5,456 $ 4,899 $ 2,369 $ 9,116 $ 73,373 $ 7,428 $ 4,942 $ 393 $ 86,136 Additions to long-lived assets $ 7,499 $ 1,703 $ — $ 928 $ 536 $ — $ 10,666 $ 4,870 $ 95 $ 34 $ 15,665 Transfers from non-operating properties $ 1,338 $ 20 $ 1,833 $ — $ 5,576 $ 92,844 $ 101,611 $ — $ — $ — $ 101,611 Three Months Ended June 30, 2018 Revenues from real estate operations $ 61,993 $ 13,118 $ 12,382 $ 8,127 $ 3,652 $ 5,955 $ 105,227 $ 15,296 $ 8,105 $ 534 $ 129,162 Property operating expenses (20,099 ) (4,909 ) (7,494 ) (3,431 ) (1,509 ) (799 ) (38,241 ) (7,169 ) (4,150 ) 114 (49,446 ) UJV NOI allocable to COPT — — — — — 1,202 1,202 — — — 1,202 NOI from real estate operations $ 41,894 $ 8,209 $ 4,888 $ 4,696 $ 2,143 $ 6,358 $ 68,188 $ 8,127 $ 3,955 $ 648 $ 80,918 Additions to long-lived assets $ 8,151 $ 1,186 $ — $ 1,450 $ 351 $ — $ 11,138 $ 5,361 $ 81 $ 188 $ 16,768 Transfers from non-operating properties $ 3,035 $ 352 $ — $ 3 $ 26 $ 29,675 $ 33,091 $ — $ 1,133 $ — $ 34,224 Six Months Ended June 30, 2019 Revenues from real estate operations $ 124,342 $ 28,743 $ 23,665 $ 16,340 $ 7,907 $ 15,978 $ 216,975 $ 29,851 $ 16,431 $ 1,504 $ 264,761 Property operating expenses (41,679 ) (9,986 ) (12,607 ) (6,690 ) (3,138 ) (1,112 ) (75,212 ) (15,006 ) (6,456 ) (657 ) (97,331 ) UJV NOI allocable to COPT — — — — — 2,470 2,470 — — — 2,470 NOI from real estate operations $ 82,663 $ 18,757 $ 11,058 $ 9,650 $ 4,769 $ 17,336 $ 144,233 $ 14,845 $ 9,975 $ 847 $ 169,900 Additions to long-lived assets $ 11,434 $ 3,150 $ — $ 5,945 $ 836 $ — $ 21,365 $ 8,859 $ 251 $ 44 $ 30,519 Transfers from non-operating properties $ 6,378 $ 4,529 $ 8,336 $ — $ 9,211 $ 112,632 $ 141,086 $ — $ — $ — $ 141,086 Segment assets at June 30, 2019 $ 1,274,336 $ 398,586 $ 146,475 $ 187,172 $ 115,222 $ 307,676 $ 2,429,467 $ 393,110 $ 209,787 $ 3,776 $ 3,036,140 Six Months Ended June 30, 2018 Revenues from real estate operations $ 124,775 $ 25,679 $ 23,825 $ 15,997 $ 7,285 $ 11,786 $ 209,347 $ 30,580 $ 16,182 $ 1,331 $ 257,440 Property operating expenses (41,703 ) (9,632 ) (14,092 ) (6,735 ) (2,949 ) (1,593 ) (76,704 ) (15,047 ) (8,408 ) (238 ) (100,397 ) UJV NOI allocable to COPT — — — — — 2,401 2,401 — — — 2,401 NOI from real estate operations $ 83,072 $ 16,047 $ 9,733 $ 9,262 $ 4,336 $ 12,594 $ 135,044 $ 15,533 $ 7,774 $ 1,093 $ 159,444 Additions to long-lived assets $ 15,272 $ 3,126 $ — $ 2,558 $ 430 $ — $ 21,386 $ 9,245 $ 117 $ 315 $ 31,063 Transfers from non-operating properties $ 20,221 $ 693 $ — $ — $ 470 $ 30,789 $ 52,173 $ — $ 2,145 $ — $ 54,318 Segment assets at June 30, 2018 $ 1,269,525 $ 396,139 $ 126,956 $ 190,537 $ 106,374 $ 330,622 $ 2,420,153 $ 396,847 $ 221,239 $ 4,213 $ 3,042,452 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 June 30, For the Six Months Ended June 30, 2019 2018 2019 2018 Segment revenues from real estate operations $ 132,771 $ 129,162 $ 264,761 $ 257,440 Construction contract and other service revenues 42,299 17,581 59,249 44,779 Total revenues $ 175,070 $ 146,743 $ 324,010 $ 302,219 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 June 30, For the Six Months Ended June 30, 2019 2018 2019 2018 UJV NOI allocable to COPT $ 1,251 $ 1,202 $ 2,470 $ 2,401 Less: Income from UJV allocable to COPT attributable to depreciation and amortization expense and interest expense (830 ) (828 ) (1,657 ) (1,652 ) Add: Equity in loss of unconsolidated non-real estate entities (1 ) (1 ) (2 ) (3 ) Equity in income of unconsolidated entities $ 420 $ 373 $ 811 $ 746 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 June 30, For the Six Months Ended June 30, 2019 2018 2019 2018 Construction contract and other service revenues $ 42,299 $ 17,581 $ 59,249 $ 44,779 Construction contract and other service expenses (41,002 ) (16,941 ) (57,328 ) (43,157 ) NOI from service operations $ 1,297 $ 640 $ 1,921 $ 1,622 The following table reconciles our NOI from real estate operations for reportable segments and NOI from service operations to net income as reported on our consolidated statements of operations (in thousands): For the Three Months Ended June 30, For the Six Months Ended June 30, 2019 2018 2019 2018 NOI from real estate operations $ 86,136 $ 80,918 $ 169,900 $ 159,444 NOI from service operations 1,297 640 1,921 1,622 Interest and other income 1,849 1,439 4,135 2,798 Gain on sales of real estate 84,469 (23 ) 84,469 (27 ) Equity in income of unconsolidated entities 420 373 811 746 Income tax benefit (expense) 176 (63 ) (18 ) (118 ) Depreciation and other amortization associated with real estate operations (34,802 ) (33,190 ) (69,598 ) (66,702 ) General, administrative and leasing expenses (9,386 ) (7,628 ) (18,137 ) (14,920 ) Business development expenses and land carry costs (870 ) (1,234 ) (1,983 ) (2,848 ) Interest expense (18,475 ) (18,945 ) (37,149 ) (37,729 ) Less: UJV NOI allocable to COPT included in equity in income of unconsolidated entities (1,251 ) (1,202 ) (2,470 ) (2,401 ) Net income $ 109,563 $ 21,085 $ 131,881 $ 39,865 The following table reconciles our segment assets to the consolidated total assets of COPT and subsidiaries (in thousands): June 30, June 30, Segment assets $ 3,036,140 $ 3,042,452 Operating properties lease liabilities included in segment assets 16,502 — Non-operating property assets 523,801 431,661 Other assets 227,026 138,249 Total COPT consolidated assets $ 3,803,469 $ 3,612,362 The accounting policies of the segments are the same as those used to prepare our consolidated financial statements. In the segment reporting presented above, we did not allocate interest expense, depreciation and amortization, 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. |