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 September 30, 2019 Revenues from real estate operations $ 63,436 $ 13,551 $ 12,703 $ 8,183 $ 4,171 $ 5,913 $ 107,957 $ 15,508 $ 6,565 $ 704 $ 130,734 Property operating expenses (20,743 ) (4,965 ) (7,149 ) (3,581 ) (1,717 ) (518 ) (38,673 ) (7,343 ) (3,374 ) (324 ) (49,714 ) UJV NOI allocable to COPT — — — — — 1,601 1,601 — — — 1,601 NOI from real estate operations $ 42,693 $ 8,586 $ 5,554 $ 4,602 $ 2,454 $ 6,996 $ 70,885 $ 8,165 $ 3,191 $ 380 $ 82,621 Additions to long-lived assets $ 10,770 $ 2,922 $ — $ 2,003 $ 446 $ — $ 16,141 $ 6,339 $ 61 $ 19 $ 22,560 Transfers from non-operating properties $ 1,381 $ 118 $ 2,120 $ — $ 4,152 $ 9,483 $ 17,254 $ — $ (1,012 ) $ — $ 16,242 Three Months Ended September 30, 2018 Revenues from real estate operations $ 61,396 $ 13,960 $ 11,254 $ 7,899 $ 3,734 $ 6,689 $ 104,932 $ 15,272 $ 7,781 $ 1,003 $ 128,988 Property operating expenses (19,847 ) (5,518 ) (6,432 ) (3,208 ) (1,569 ) (574 ) (37,148 ) (7,425 ) (3,965 ) (802 ) (49,340 ) UJV NOI allocable to COPT — — — — — 1,206 1,206 — — — 1,206 NOI from real estate operations $ 41,549 $ 8,442 $ 4,822 $ 4,691 $ 2,165 $ 7,321 $ 68,990 $ 7,847 $ 3,816 $ 201 $ 80,854 Additions to long-lived assets $ 11,211 $ 2,305 $ — $ 1,758 $ 33 $ — $ 15,307 $ 5,670 $ 370 $ (88 ) $ 21,259 Transfers from non-operating properties $ 14,698 $ 1,550 $ — $ (17 ) $ 13 $ 30,286 $ 46,530 $ — $ 155 $ — $ 46,685 Nine Months Ended September 30, 2019 Revenues from real estate operations $ 187,778 $ 42,294 $ 36,368 $ 24,523 $ 12,078 $ 21,891 $ 324,932 $ 45,359 $ 22,996 $ 2,208 $ 395,495 Property operating expenses (62,422 ) (14,951 ) (19,756 ) (10,271 ) (4,855 ) (1,630 ) (113,885 ) (22,349 ) (9,830 ) (981 ) (147,045 ) UJV NOI allocable to COPT — — — — — 4,071 4,071 — — — 4,071 NOI from real estate operations $ 125,356 $ 27,343 $ 16,612 $ 14,252 $ 7,223 $ 24,332 $ 215,118 $ 23,010 $ 13,166 $ 1,227 $ 252,521 Additions to long-lived assets $ 22,204 $ 6,072 $ — $ 7,948 $ 1,282 $ — $ 37,506 $ 15,198 $ 312 $ 63 $ 53,079 Transfers from non-operating properties $ 7,759 $ 4,647 $ 10,456 $ — $ 13,363 $ 122,115 $ 158,340 $ — $ (1,012 ) $ — $ 157,328 Segment assets at September 30, 2019 $ 1,271,668 $ 398,137 $ 147,505 $ 186,243 $ 118,839 $ 298,675 $ 2,421,067 $ 393,747 $ 205,550 $ 3,708 $ 3,024,072 Nine Months Ended September 30, 2018 Revenues from real estate operations $ 186,171 $ 39,639 $ 35,079 $ 23,896 $ 11,019 $ 18,475 $ 314,279 $ 45,852 $ 23,963 $ 2,334 $ 386,428 Property operating expenses (61,550 ) (15,150 ) (20,524 ) (9,943 ) (4,518 ) (2,167 ) (113,852 ) (22,472 ) (12,373 ) (1,040 ) (149,737 ) UJV NOI allocable to COPT — — — — — 3,607 3,607 — — — 3,607 NOI from real estate operations $ 124,621 $ 24,489 $ 14,555 $ 13,953 $ 6,501 $ 19,915 $ 204,034 $ 23,380 $ 11,590 $ 1,294 $ 240,298 Additions to long-lived assets $ 26,483 $ 5,431 $ — $ 4,316 $ 463 $ — $ 36,693 $ 14,915 $ 487 $ 227 $ 52,322 Transfers from non-operating properties $ 34,919 $ 2,243 $ — $ (17 ) $ 483 $ 61,075 $ 98,703 $ — $ 2,300 $ — $ 101,003 Segment assets at September 30, 2018 $ 1,280,837 $ 394,066 $ 126,047 $ 189,406 $ 105,315 $ 359,653 $ 2,455,324 $ 396,624 $ 219,041 $ 3,997 $ 3,074,986 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, 2019 2018 2019 2018 Segment revenues from real estate operations $ 130,734 $ 128,988 $ 395,495 $ 386,428 Construction contract and other service revenues 28,697 8,423 87,946 53,202 Total revenues $ 159,431 $ 137,411 $ 483,441 $ 439,630 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, 2019 2018 2019 2018 UJV NOI allocable to COPT $ 1,601 $ 1,206 $ 4,071 $ 3,607 Less: Income from UJV allocable to COPT attributable to depreciation and amortization expense and interest expense (1,202 ) (830 ) (2,859 ) (2,482 ) Add: Equity in loss of unconsolidated non-real estate entities (3 ) (2 ) (5 ) (5 ) Equity in income of unconsolidated entities $ 396 $ 374 $ 1,207 $ 1,120 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, 2019 2018 2019 2018 Construction contract and other service revenues $ 28,697 $ 8,423 $ 87,946 $ 53,202 Construction contract and other service expenses (27,802 ) (8,058 ) (85,130 ) (51,215 ) NOI from service operations $ 895 $ 365 $ 2,816 $ 1,987 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 September 30, For the Nine Months Ended September 30, 2019 2018 2019 2018 NOI from real estate operations $ 82,621 $ 80,854 $ 252,521 $ 240,298 NOI from service operations 895 365 2,816 1,987 Interest and other income 1,842 1,486 5,977 4,284 Gain on sales of real estate — — 84,469 (27 ) Equity in income of unconsolidated entities 396 374 1,207 1,120 Income tax benefit 131 291 113 173 Depreciation and other amortization associated with real estate operations (34,692 ) (34,195 ) (104,290 ) (100,897 ) Impairment losses (327 ) — (327 ) — General, administrative and leasing expenses (7,929 ) (6,899 ) (26,066 ) (21,819 ) Business development expenses and land carry costs (964 ) (1,567 ) (2,947 ) (4,415 ) Interest expense (17,126 ) (19,181 ) (54,275 ) (56,910 ) Less: UJV NOI allocable to COPT included in equity in income of unconsolidated entities (1,601 ) (1,206 ) (4,071 ) (3,607 ) Net income $ 23,246 $ 20,322 $ 155,127 $ 60,187 The following table reconciles our segment assets to the consolidated total assets of COPT and subsidiaries (in thousands): September 30, September 30, Segment assets $ 3,024,072 $ 3,074,986 Operating properties lease liabilities included in segment assets 16,645 — Non-operating property assets 597,301 420,109 Other assets 217,351 155,271 Total COPT consolidated assets $ 3,855,369 $ 3,650,366 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. |