XML 43 R27.htm IDEA: XBRL DOCUMENT v3.3.1.900
SEGMENT DISCLOSURE
12 Months Ended
Dec. 31, 2015
SEGMENT DISCLOSURE  
SEGMENT DISCLOSURE

19.   SEGMENT DISCLOSURE

 

In accordance with ASC Topic 280, Segment Reporting, our reportable segments consist of three types of commercial real estate properties, namely, office, hotel (which included an investment in a note receivable secured by a hotel property during the period from January 1, 2013 to October 8, 2013)  and multifamily properties, as well as a segment for our lending operations, which is held for sale as of December 31, 2015 and 2014. Management internally evaluates the operating performance and financial results of the segments based on net operating income. We also have certain general and administrative level activities, including public company expenses, legal, accounting, and tax preparation that are not considered separate operating segments. The reportable segments are accounted for on the same basis of accounting as described in Note 3.

 

We evaluate the performance of our real estate segments based on net operating income,  which is defined as rental and other property income and expense reimbursements less property and related expenses, and excludes nonproperty income and expenses, interest expense, depreciation and amortization, corporate related general and administrative expenses, and transaction costs.

 

The net operating income of our reportable segments for the years ended December 31, 2015, 2014 and 2013 is as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year Ended December 31,

 

 

    

2015

    

2014

    

2013

 

 

 

(in thousands)

 

Office:

 

 

 

 

 

 

 

 

 

 

Revenues

 

$

188,270

 

$

179,338

 

$

175,144

 

Property expenses:

 

 

 

 

 

 

 

 

 

 

Operating

 

 

80,014

 

 

73,666

 

 

67,906

 

General and administrative

 

 

771

 

 

981

 

 

1,078

 

Total property expenses

 

 

80,785

 

 

74,647

 

 

68,984

 

Segment net operating income—office

 

 

107,485

 

 

104,691

 

 

106,160

 

Hotel:

 

 

 

 

 

 

 

 

 

 

Revenues

 

 

61,436

 

 

56,096

 

 

40,680

 

Property expenses:

 

 

 

 

 

 

 

 

 

 

Operating

 

 

41,585

 

 

39,544

 

 

28,825

 

General and administrative

 

 

389

 

 

150

 

 

250

 

Total property expenses

 

 

41,974

 

 

39,694

 

 

29,075

 

Segment net operating income—hotel

 

 

19,462

 

 

16,402

 

 

11,605

 

Multifamily:

 

 

 

 

 

 

 

 

 

 

Revenues

 

 

18,721

 

 

20,719

 

 

19,989

 

Property expenses:

 

 

 

 

 

 

 

 

 

 

Operating

 

 

11,579

 

 

13,664

 

 

8,432

 

General and administrative

 

 

589

 

 

738

 

 

114

 

Total property expenses

 

 

12,168

 

 

14,402

 

 

8,546

 

Segment net operating income—multifamily

 

 

6,553

 

 

6,317

 

 

11,443

 

Total segment net operating income

 

$

133,500

 

$

127,410

 

$

129,208

 

 

A reconciliation of segment net operating income to net income for the years ended December 31, 2015, 2014 and 2013 is as follows: 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year Ended December 31,

 

 

    

2015

    

2014

    

2013

 

 

 

(in thousands)

 

Total segment net operating income

 

$

133,500

 

$

127,410

 

$

129,208

 

Interest

 

 

(22,785)

 

 

(19,073)

 

 

(17,929)

 

General and administrative

 

 

(6,621)

 

 

(5,463)

 

 

(1,126)

 

Asset management and other fees to related parties

 

 

(29,319)

 

 

(25,222)

 

 

(21,767)

 

Transaction costs

 

 

(1,382)

 

 

(1,563)

 

 

(5,063)

 

Depreciation and amortization

 

 

(72,361)

 

 

(69,047)

 

 

(68,644)

 

Bargain purchase gain

 

 

 —

 

 

4,918

 

 

 —

 

Gain on sale of real estate

 

 

3,092

 

 

 —

 

 

 

Income from continuing operations

 

 

4,124

 

 

11,960

 

 

14,679

 

Discontinued operations

 

 

 

 

 

 

 

 

 

 

 Income from operations of assets held for sale

 

 

15,128

 

 

12,638

 

 

 

 Gain on disposition of assets held for sale

 

 

5,151

 

 

 —

 

 

 —

 

Net income from discontinued operations

 

 

20,279

 

 

12,638

 

 

 

Net income

 

 

24,403

 

 

24,598

 

 

14,679

 

Net income attributable to noncontrolling interests

 

 

(11)

 

 

(220)

 

 

(213)

 

Net income attributable to stockholders

 

$

24,392

 

$

24,378

 

$

14,466

 

 

 

The condensed assets for each of the segments as of December 31, 2015 and 2014, along with capital expenditures and loan originations for the years ended December 31, 2015, 2014, and 2013 are as follows:

 

 

 

 

 

 

 

 

 

 

 

December 31,

 

 

    

2015

    

2014

 

 

 

(in thousands)

 

Condensed assets:

 

 

 

 

 

 

 

Office

 

$

1,520,780

 

$

1,534,610

 

Hotel

 

 

176,735

 

 

174,679

 

Multifamily

 

 

171,885

 

 

171,226

 

Lending assets held for sale

 

 

128,992

 

 

208,799

 

Non-segment assets

 

 

99,781

 

 

5,368

 

Total assets

 

$

2,098,173

 

$

2,094,682

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year Ended December 31,

 

 

  

2015

  

2014

  

2013

   

 

 

(in thousands)

 

Capital expenditures(1):

 

 

 

 

 

 

 

 

 

 

Office

 

$

27,686

 

$

26,157

 

$

20,523

 

Hotel

 

 

1,158

 

 

1,481

 

 

2,015

 

Multifamily

 

 

2,498

 

 

1,241

 

 

1,982

 

Total capital expenditures

 

 

31,342

 

 

28,879

 

 

24,520

 

Loan originations included in assets held for sale

 

 

59,467

 

 

50,971

 

 

 —

 

Total capital expenditures and loan originations

 

$

90,809

 

$

79,850

 

$

24,520

 


(1)

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