XML 51 R40.htm IDEA: XBRL DOCUMENT v3.5.0.2
SEGMENT DISCLOSURE (Tables)
6 Months Ended
Jun. 30, 2016
SEGMENT DISCLOSURE  
Schedule of net operating income of reportable segments

                                                                                                                                                                                    

 

 

Three Months Ended
June 30,

 

Six Months Ended
June 30,

 

 

 

2016

 

2015

 

2016

 

2015

 

 

 

(in thousands)

 

Office:

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues

 

$

45,770 

 

$

47,084 

 

$

91,819 

 

$

93,699 

 

​  

​  

​  

​  

​  

​  

​  

​  

Property expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating

 

 

19,930 

 

 

20,060 

 

 

38,417 

 

 

39,451 

 

General and administrative

 

 

91 

 

 

113 

 

 

445 

 

 

426 

 

​  

​  

​  

​  

​  

​  

​  

​  

Total property expenses

 

 

20,021 

 

 

20,173 

 

 

38,862 

 

 

39,877 

 

​  

​  

​  

​  

​  

​  

​  

​  

Segment net operating income—office

 

 

25,749 

 

 

26,911 

 

 

52,957 

 

 

53,822 

 

​  

​  

​  

​  

​  

​  

​  

​  

Hotel:

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues

 

 

14,496 

 

 

15,822 

 

 

29,779 

 

 

31,541 

 

​  

​  

​  

​  

​  

​  

​  

​  

Property expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating

 

 

9,431 

 

 

9,987 

 

 

19,386 

 

 

20,664 

 

General and administrative

 

 

306 

 

 

38 

 

 

393 

 

 

79 

 

​  

​  

​  

​  

​  

​  

​  

​  

Total property expenses

 

 

9,737 

 

 

10,025 

 

 

19,779 

 

 

20,743 

 

​  

​  

​  

​  

​  

​  

​  

​  

Segment net operating income—hotel

 

 

4,759 

 

 

5,797 

 

 

10,000 

 

 

10,798 

 

​  

​  

​  

​  

​  

​  

​  

​  

Multifamily:

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues

 

 

5,172 

 

 

4,013 

 

 

10,230 

 

 

8,918 

 

​  

​  

​  

​  

​  

​  

​  

​  

Property expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating

 

 

2,938 

 

 

2,938 

 

 

5,774 

 

 

5,579 

 

General and administrative

 

 

97 

 

 

90 

 

 

355 

 

 

173 

 

​  

​  

​  

​  

​  

​  

​  

​  

Total property expenses

 

 

3,035 

 

 

3,028 

 

 

6,129 

 

 

5,752 

 

​  

​  

​  

​  

​  

​  

​  

​  

Segment net operating income—multifamily

 

 

2,137 

 

 

985 

 

 

4,101 

 

 

3,166 

 

​  

​  

​  

​  

​  

​  

​  

​  

Total segment net operating income

 

$

32,645 

 

$

33,693 

 

$

67,058 

 

$

67,786 

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

 

Schedule of reconciliation of segment net operating income to net income attributable to stockholders

                                                                                                                                                                                    

 

 

Three Months Ended
June 30,

 

Six Months Ended
June 30,

 

 

 

2016

 

2015

 

2016

 

2015

 

 

 

(in thousands)

 

Total segment net operating income

 

$

32,645

 

$

33,693

 

$

67,058

 

$

67,786

 

Asset management and other fees to related parties

 

 

(7,492

)

 

(7,456

)

 

(15,193

)

 

(14,665

)

Interest expense

 

 

(7,302

)

 

(5,586

)

 

(13,928

)

 

(10,989

)

General and administrative

 

 

(1,218

)

 

(1,714

)

 

(2,282

)

 

(3,869

)

Transaction costs

 

 

(118

)

 

(373

)

 

(267

)

 

(801

)

Depreciation and amortization

 

 

(18,480

)

 

(17,566

)

 

(36,538

)

 

(36,694

)

Gain on sale of real estate

 

 

 

 

 

 

24,739

 

 

 

​  

​  

​  

​  

​  

​  

​  

​  

Income (loss) from continuing operations

 

 

(1,965

)

 

998

 

 

23,589

 

 

768

 

Discontinued operations

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from operations of assets held for sale

 

 

2,823

 

 

3,984

 

 

4,252

 

 

6,946

 

​  

​  

​  

​  

​  

​  

​  

​  

Net income from discontinued operations

 

 

2,823

 

 

3,984

 

 

4,252

 

 

6,946

 

​  

​  

​  

​  

​  

​  

​  

​  

Net income

 

 

858

 

 

4,982

 

 

27,841

 

 

7,714

 

Net income attributable to noncontrolling interests

 

 

(9

)

 

(6

)

 

(12

)

 

(6

)

​  

​  

​  

​  

​  

​  

​  

​  

Net income attributable to stockholders

 

$

849

 

$

4,976

 

$

27,829

 

$

7,708

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

 

Schedule of reconciliation of condensed assets of segments to consolidated total assets

                                                                                                                                                                                    

 

 

June 30,
2016

 

December 31,
2015

 

 

 

(in thousands)

 

Condensed assets:

 

 

 

 

 

 

 

Office

 

$

1,553,454 

 

$

1,520,339 

 

Hotel(1)

 

 

154,162 

 

 

176,735 

 

Multifamily

 

 

168,426 

 

 

171,429 

 

Lending assets held for sale

 

 

138,409 

 

 

128,992 

 

Non-segment assets

 

 

136,646 

 

 

94,565 

 

​  

​  

​  

​  

Total assets

 

$

2,151,097 

 

$

2,092,060 

 

​  

​  

​  

​  

​  

​  

​  

​  


 

 

(1)          

Includes the assets of LAX Holiday Inn that were held for sale at June 30, 2016 (see Note 3).

 

Schedule of capital expenditures and loan originations

                                                                                                                                                                                    

 

 

Six Months Ended
June 30,

 

 

 

2016

 

2015

 

 

 

(in thousands)

 

Capital expenditures(2):

 

 

 

 

 

 

 

Office

 

$

18,839 

 

$

14,200 

 

Hotel

 

 

336 

 

 

738 

 

Multifamily

 

 

241 

 

 

882 

 

​  

​  

​  

​  

Total capital expenditures

 

 

19,416 

 

 

15,820 

 

​  

​  

​  

​  

Loan originations included in assets held for sale

 

 

49,976 

 

 

41,121 

 

​  

​  

​  

​  

Total capital expenditures and loan originations

 

$

69,392 

 

$

56,941 

 

​  

​  

​  

​  

​  

​  

​  

​  


 

 

(2)          

Represents additions and improvements to real estate investments, excluding acquisitions.