Segment Reporting |
Note 15. Segment Reporting
We operate in two reportable segments. We have an internal information system that produces performance and asset data for our two segments along service lines.
The Balance Sheet Investment segment includes our consolidated portfolio of interest earning assets and the financing thereof. The Investment Management segment includes the investment management activities of our wholly-owned investment management subsidiary, CT Investment Management Co., LLC, or CTIMCO, and its subsidiaries, as well as our co-investments in investment management vehicles. CTIMCO is a taxable REIT subsidiary and serves as the investment manager of Capital Trust, Inc., all of our investment management vehicles and CT CDOs, and serves as senior servicer and special servicer for certain of our investments and for third-parties.
The following table details each segment's contribution to our operating results and the identified assets attributable to each such segment for the nine months ended, and as of, September 30, 2012 (in thousands):
|
|
Balance Sheet
|
|
|
Investment
|
|
|
Inter-Segment
|
|
|
|
|
|
|
Investment
|
|
|
Management
|
|
|
Activities
|
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from loans and other investments:
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest and related income
|
|
|
$28,423 |
|
|
|
$— |
|
|
|
$— |
|
|
|
$28,423 |
|
Less: Interest and related expenses
|
|
|
33,902 |
|
|
|
— |
|
|
|
— |
|
|
|
33,902 |
|
Income from loans and other investments, net
|
|
|
(5,479 |
) |
|
|
— |
|
|
|
— |
|
|
|
(5,479 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other revenues:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Management fees from affiliates
|
|
|
— |
|
|
|
6,597 |
|
|
|
(1,856 |
) |
|
|
4,741 |
|
Servicing fees
|
|
|
— |
|
|
|
6,991 |
|
|
|
(1,400 |
) |
|
|
5,591 |
|
Total other revenues
|
|
|
— |
|
|
|
13,588 |
|
|
|
(3,256 |
) |
|
|
10,332 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General and administrative
|
|
|
6,551 |
|
|
|
11,498 |
|
|
|
(1,856 |
) |
|
|
16,193 |
|
Servicing fees expense
|
|
|
1,400 |
|
|
|
— |
|
|
|
(1,400 |
) |
|
|
— |
|
Total other expenses
|
|
|
7,951 |
|
|
|
11,498 |
|
|
|
(3,256 |
) |
|
|
16,193 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total other-than-temporary impairments of securities
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Portion of other-than-temporary impairments of securities recognized in other comprehensive income
|
|
|
(160 |
) |
|
|
— |
|
|
|
— |
|
|
|
(160 |
) |
Net impairments recognized in earnings
|
|
|
(160 |
) |
|
|
— |
|
|
|
— |
|
|
|
(160 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Recovery of provision for loan losses
|
|
|
2,819 |
|
|
|
— |
|
|
|
— |
|
|
|
2,819 |
|
Fair value adjustment on investment in CT Legacy Asset
|
|
|
19,645 |
|
|
|
— |
|
|
|
— |
|
|
|
19,645 |
|
Gain on deconsolidation of subsidiary
|
|
|
146,380 |
|
|
|
— |
|
|
|
— |
|
|
|
146,380 |
|
Income from equity investments in unconsolidated subsidiaries
|
|
|
— |
|
|
|
1,312 |
|
|
|
— |
|
|
|
1,312 |
|
Income before income taxes
|
|
|
155,254 |
|
|
|
3,402 |
|
|
|
— |
|
|
|
158,656 |
|
Income tax provision
|
|
|
467 |
|
|
|
1,316 |
|
|
|
— |
|
|
|
1,783 |
|
Net income
|
|
|
$154,787 |
|
|
|
$2,086 |
|
|
|
$— |
|
|
|
$156,873 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to noncontrolling interests
|
|
|
(81,038 |
) |
|
|
— |
|
|
|
— |
|
|
|
(81,038 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to Capital Trust, Inc.
|
|
|
$73,749 |
|
|
|
$2,086 |
|
|
|
$— |
|
|
|
$75,835 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets
|
|
|
$556,003 |
|
|
|
$25,194 |
|
|
|
$— |
|
|
|
$581,197 |
|
All revenues were generated from external sources within the United States. The Investment Management segment received intercompany preferred dividend income of $1.9 million from the Balance Sheet segment for the nine months ended September 30, 2012. In addition, the Investment Management segment earned fees of $1.4 million for serving as collateral manager of the CT CDOs consolidated under our Balance Sheet Investment segment as well as special servicing activity for certain CT CDO assets for the nine months ended September 30, 2012.
The following table details each segment's contribution to our operating results and the identified assets attributable to each such segment for the nine months ended, and as of, September 30, 2011 (in thousands):
|
|
Balance Sheet
|
|
|
Investment
|
|
|
Inter-Segment
|
|
|
|
|
|
|
Investment
|
|
|
Management
|
|
|
Activities
|
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from loans and other investments:
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest and related income
|
|
|
$95,187 |
|
|
|
$— |
|
|
|
$— |
|
|
|
$95,187 |
|
Less: Interest and related expenses
|
|
|
80,381 |
|
|
|
— |
|
|
|
— |
|
|
|
80,381 |
|
Income from loans and other investments, net
|
|
|
14,806 |
|
|
|
— |
|
|
|
— |
|
|
|
14,806 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other revenues:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Management fees from affiliates
|
|
|
— |
|
|
|
6,171 |
|
|
|
(1,244 |
) |
|
|
4,927 |
|
Servicing fees
|
|
|
— |
|
|
|
2,840 |
|
|
|
(632 |
) |
|
|
2,208 |
|
Total other revenues
|
|
|
— |
|
|
|
9,011 |
|
|
|
(1,876 |
) |
|
|
7,135 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General and administrative
|
|
|
5,372 |
|
|
|
15,740 |
|
|
|
(1,244 |
) |
|
|
19,868 |
|
Servicing fee expense
|
|
|
632 |
|
|
|
— |
|
|
|
(632 |
) |
|
|
— |
|
Total other expenses
|
|
|
6,004 |
|
|
|
15,740 |
|
|
|
(1,876 |
) |
|
|
19,868 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total other-than-temporary impairments of securities
|
|
|
(35,620 |
) |
|
|
— |
|
|
|
— |
|
|
|
(35,620 |
) |
Portion of other-than-temporary impairments of securities recognized in other comprehensive income
|
|
|
(3,098 |
) |
|
|
— |
|
|
|
— |
|
|
|
(3,098 |
) |
Impairment of real estate held-for-sale
|
|
|
(1,055 |
) |
|
|
— |
|
|
|
— |
|
|
|
(1,055 |
) |
Net impairments recognized in earnings
|
|
|
(39,773 |
) |
|
|
— |
|
|
|
— |
|
|
|
(39,773 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Recovery of provision for loan losses
|
|
|
34,401 |
|
|
|
— |
|
|
|
— |
|
|
|
34,401 |
|
Valuation allowance on loans held-for-sale
|
|
|
(224 |
) |
|
|
— |
|
|
|
— |
|
|
|
(224 |
) |
Gain on extinguishment of debt
|
|
|
271,031 |
|
|
|
— |
|
|
|
— |
|
|
|
271,031 |
|
Income from equity investments in unconsolidated subsidiaries
|
|
|
— |
|
|
|
2,105 |
|
|
|
— |
|
|
|
2,105 |
|
Income (loss) before income taxes
|
|
|
274,237 |
|
|
|
(4,624 |
) |
|
|
— |
|
|
|
269,613 |
|
Income tax provision (benefit)
|
|
|
2,615 |
|
|
|
(1,401 |
) |
|
|
— |
|
|
|
1,214 |
|
Net income (loss)
|
|
|
$271,622 |
|
|
|
($3,223 |
) |
|
|
$— |
|
|
|
$268,399 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to noncontrolling interests
|
|
|
(1,935 |
) |
|
|
— |
|
|
|
— |
|
|
|
(1,935 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) attributable to Capital Trust, Inc.
|
|
|
$269,687 |
|
|
|
($3,223 |
) |
|
|
$— |
|
|
|
$266,464 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets
|
|
|
$1,528,441 |
|
|
|
$11,448 |
|
|
|
$— |
|
|
|
$1,539,889 |
|
All revenues were generated from external sources within the United States. The Investment Management segment received intercompany preferred dividend income of $1.2 million from the Balance Sheet segment for the nine months ended September 30, 2011. In addition, the Investment Management segment earned fees of $632,000 for serving as collateral manager of the CT CDOs consolidated under our Balance Sheet Investment segment as well as special servicing activity for certain CT CDO assets for the nine months ended September 30, 2011.
The following table details each segment's contribution to our operating results and the identified assets attributable to each such segment for the three months ended, and as of, September 30, 2012 (in thousands):
|
|
Balance Sheet
|
|
|
Investment
|
|
|
Inter-Segment
|
|
|
|
|
|
|
Investment
|
|
|
Management
|
|
|
Activities
|
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from loans and other investments:
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest and related income
|
|
|
$6,944 |
|
|
|
$— |
|
|
|
$— |
|
|
|
$6,944 |
|
Less: Interest and related expenses
|
|
|
5,147 |
|
|
|
— |
|
|
|
— |
|
|
|
5,147 |
|
Income from loans and other investments, net
|
|
|
1,797 |
|
|
|
— |
|
|
|
— |
|
|
|
1,797 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other revenues:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Management fees from affiliates
|
|
|
— |
|
|
|
2,165 |
|
|
|
(619 |
) |
|
|
1,546 |
|
Servicing fees
|
|
|
— |
|
|
|
3,237 |
|
|
|
(1,031 |
) |
|
|
2,206 |
|
Total other revenues
|
|
|
— |
|
|
|
5,402 |
|
|
|
(1,650 |
) |
|
|
3,752 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General and administrative
|
|
|
3,381 |
|
|
|
4,379 |
|
|
|
(619 |
) |
|
|
7,141 |
|
Servicing fees expense
|
|
|
1,031 |
|
|
|
— |
|
|
|
(1,031 |
) |
|
|
— |
|
Total other expenses
|
|
|
4,412 |
|
|
|
4,379 |
|
|
|
(1,650 |
) |
|
|
7,141 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Recovery of provision for loan losses
|
|
|
2,811 |
|
|
|
— |
|
|
|
— |
|
|
|
2,811 |
|
Fair value adjustment on investment in CT Legacy Asset
|
|
|
11,987 |
|
|
|
— |
|
|
|
— |
|
|
|
11,987 |
|
Income from equity investments in unconsolidated subsidiaries
|
|
|
— |
|
|
|
411 |
|
|
|
— |
|
|
|
411 |
|
Income before income taxes
|
|
|
12,183 |
|
|
|
1,434 |
|
|
|
— |
|
|
|
13,617 |
|
Income tax provision
|
|
|
167 |
|
|
|
550 |
|
|
|
— |
|
|
|
717 |
|
Net income
|
|
|
$12,016 |
|
|
|
$884 |
|
|
|
$— |
|
|
|
$12,900 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to noncontrolling interests
|
|
|
(5,901 |
) |
|
|
— |
|
|
|
— |
|
|
|
(5,901 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to Capital Trust, Inc.
|
|
|
$6,115 |
|
|
|
$884 |
|
|
|
$— |
|
|
|
$6,999 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets
|
|
|
$556,003 |
|
|
|
$25,194 |
|
|
|
$— |
|
|
|
$581,197 |
|
All revenues were generated from external sources within the United States. The Investment Management segment received intercompany preferred dividend income of $619,000 million from the Balance Sheet segment for the three months ended September 30, 2012. In addition, the Investment Management segment earned fees of $1.0 million for serving as collateral manager of the CT CDOs consolidated under our Balance Sheet Investment segment as well as special servicing activity for certain CT CDO assets for the three months ended September 30, 2012.
The following table details each segment's contribution to our operating results and the identified assets attributable to each such segment for the three months ended, and as of, September 30, 2011 (in thousands):
|
|
Balance Sheet
|
|
|
Investment
|
|
|
Inter-Segment
|
|
|
|
|
|
|
Investment
|
|
|
Management
|
|
|
Activities
|
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from loans and other investments:
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest and related income
|
|
|
$25,642 |
|
|
|
$— |
|
|
|
$— |
|
|
|
$25,642 |
|
Less: Interest and related expenses
|
|
|
21,838 |
|
|
|
— |
|
|
|
— |
|
|
|
21,838 |
|
Income from loans and other investments, net
|
|
|
3,804 |
|
|
|
— |
|
|
|
— |
|
|
|
3,804 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other revenues:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Management fees from affiliates
|
|
|
— |
|
|
|
2,372 |
|
|
|
(619 |
) |
|
|
1,753 |
|
Servicing fees
|
|
|
— |
|
|
|
1,671 |
|
|
|
(211 |
) |
|
|
1,460 |
|
Total other revenues
|
|
|
— |
|
|
|
4,043 |
|
|
|
(830 |
) |
|
|
3,213 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General and administrative
|
|
|
2,427 |
|
|
|
3,344 |
|
|
|
(830 |
) |
|
|
4,941 |
|
Total other expenses
|
|
|
2,427 |
|
|
|
3,344 |
|
|
|
(830 |
) |
|
|
4,941 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total other-than-temporary impairments of securities
|
|
|
(30,687 |
) |
|
|
— |
|
|
|
— |
|
|
|
(30,687 |
) |
Portion of other-than-temporary impairments of securities recognized in other comprehensive income
|
|
|
173 |
|
|
|
— |
|
|
|
— |
|
|
|
173 |
|
Impairment of real estate held-for-sale
|
|
|
(1,055 |
) |
|
|
— |
|
|
|
— |
|
|
|
(1,055 |
) |
Net impairments recognized in earnings
|
|
|
(31,569 |
) |
|
|
— |
|
|
|
— |
|
|
|
(31,569 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Recovery of provision for loan losses
|
|
|
17,152 |
|
|
|
— |
|
|
|
— |
|
|
|
17,152 |
|
Gain on extinguishment of debt
|
|
|
20,054 |
|
|
|
— |
|
|
|
— |
|
|
|
20,054 |
|
Income from equity investments in unconsolidated subsidiaries
|
|
|
— |
|
|
|
307 |
|
|
|
— |
|
|
|
307 |
|
Income before income taxes
|
|
|
7,014 |
|
|
|
1,006 |
|
|
|
— |
|
|
|
8,020 |
|
Income tax provision (benefit)
|
|
|
703 |
|
|
|
(939 |
) |
|
|
— |
|
|
|
(236 |
) |
Net income
|
|
|
$6,311 |
|
|
|
$1,945 |
|
|
|
$— |
|
|
|
$8,256 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss attributable to noncontrolling interests
|
|
|
5,466 |
|
|
|
— |
|
|
|
— |
|
|
|
5,466 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to Capital Trust, Inc.
|
|
|
$11,777 |
|
|
|
$1,945 |
|
|
|
$— |
|
|
|
$13,722 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets
|
|
|
$1,528,441 |
|
|
|
$11,448 |
|
|
|
$— |
|
|
|
$1,539,889 |
|
All revenues were generated from external sources within the United States. The Investment Management segment received intercompany preferred dividend income of $619,000 from the Balance Sheet segment for the three months ended September 30, 2011. In addition, the Investment Management segment earned fees of $211,000 for serving as collateral manager of the CT CDOs consolidated under our Balance Sheet Investment segment as well as special servicing activity for certain CT CDO assets for the three months ended September 30, 2011.
|