XML 83 R28.htm IDEA: XBRL DOCUMENT v3.8.0.1
SEGMENT DISCLOSURE
12 Months Ended
Dec. 31, 2017
Segment Reporting [Abstract]  
SEGMENT DISCLOSURE
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 and multifamily, as well as a segment for our lending business that is included in our continuing operations. The lending business that was sold during the year ended December 31, 2016, which was included in assets held for sale at December 31, 2015, is not included in our reportable segments. 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 2.

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 related expenses, and excludes non-property income and expenses, interest expense, depreciation and amortization, corporate related general and administrative expenses, gain (loss) on sale of real estate, impairment of real estate, transaction costs, and provision for income taxes. For the lending segment, we define net operating income as interest income net of interest expense and general overhead expenses.

The net operating income of our segments included in continuing operations for the years ended December 31, 2017, 2016 and 2015 is as follows:

 
Year Ended December 31,
 
2017
 
2016
 
2015
 
(in thousands)
Office:
 
 
 
 
 
Revenues
$
174,004

 
$
187,435

 
$
188,270

Property expenses:
 
 
 
 
 
Operating
68,801

 
81,217

 
80,014

General and administrative
981

 
1,234

 
771

Total property expenses
69,782

 
82,451

 
80,785

Segment net operating income—office
104,222

 
104,984

 
107,485

Hotel:
 
 
 
 
 
Revenues
38,585

 
48,379

 
61,436

Property expenses:
 
 
 
 
 
Operating
25,059

 
32,177

 
41,585

General and administrative
77

 
282

 
389

Total property expenses
25,136

 
32,459

 
41,974

Segment net operating income—hotel
13,449

 
15,920

 
19,462

Multifamily:
 
 
 
 
 
Revenues
13,566

 
20,303

 
18,721

Property expenses:
 
 
 
 
 
Operating
7,725

 
11,309

 
11,579

General and administrative
393

 
1,048

 
589

Total property expenses
8,118

 
12,357

 
12,168

Segment net operating income—multifamily
5,448

 
7,946

 
6,553

Lending:
 
 
 
 
 
Revenues
10,221

 
9,814

 
8,521

Lending expenses:
 
 
 
 
 
Interest expense
414

 
537

 
845

Fees to related party
3,464

 
3,555

 
3,850

General and administrative
1,010

 
1,166

 
1,032

Total lending expenses
4,888

 
5,258

 
5,727

Segment net operating income—lending
5,333

 
4,556

 
2,794

Total segment net operating income
$
128,452

 
$
133,406

 
$
136,294


A reconciliation of our segment net operating income to net income attributable to the Company for the years ended December 31, 2017, 2016 and 2015 is as follows: 

 
Year Ended December 31,
 
2017
 
2016
 
2015
 
(in thousands)
Total segment net operating income
$
128,452

 
$
133,406

 
$
136,294

Asset management and other fees to related parties
(26,787
)
 
(30,327
)
 
(29,319
)
Interest expense
(35,924
)
 
(33,848
)
 
(22,785
)
General and administrative
(3,018
)
 
(4,231
)
 
(6,621
)
Transaction costs
(11,862
)
 
(340
)
 
(1,382
)
Depreciation and amortization
(58,364
)
 
(71,968
)
 
(72,361
)
Impairment of real estate
(13,100
)
 

 

Gain on sale of real estate
401,737

 
39,666

 
3,092

Income from continuing operations before provision for income taxes
381,134

 
32,358

 
6,918

Provision for income taxes
(1,376
)
 
(1,646
)
 
(806
)
Net income from continuing operations
379,758

 
30,712

 
6,112

Discontinued operations:
 
 
 
 
 
Income from operations of assets held for sale

 
3,853

 
13,140

Gain on disposition of assets held for sale

 

 
5,151

Net income from discontinued operations

 
3,853

 
18,291

Net income
379,758

 
34,565

 
24,403

Net income attributable to noncontrolling interests
(21
)
 
(18
)
 
(11
)
Net income attributable to the Company
$
379,737

 
$
34,547

 
$
24,392



The condensed assets for each of the segments as of December 31, 2017 and 2016, along with capital expenditures and loan originations for the years ended December 31, 2017, 2016, and 2015 are as follows:

 
December 31,
 
2017
 
2016
 
(in thousands)
Condensed assets:
 
 
 
Office
$
997,808

 
$
1,568,702

Hotel
107,790

 
115,955

Lending
92,919

 
91,191

Multifamily
815

 
170,159

Non-segment assets
137,056

 
76,877

Total assets
$
1,336,388

 
$
2,022,884


 
Year Ended December 31,
 
2017
 
2016
 
2015
 
(in thousands)
Capital expenditures (1):
 
 
 
 
 
Office
$
24,907

 
$
30,563

 
$
27,686

Multifamily
693

 
548

 
2,498

Hotel
478

 
733

 
1,158

Total capital expenditures
26,078

 
31,844

 
31,342

Loan originations (2)
76,316

 
105,201

 
59,467

Total capital expenditures and loan originations (3)
$
102,394

 
$
137,045

 
$
90,809

 
(1)
Represents additions and improvements to real estate investments, excluding acquisitions.
(2)
For the year ended December 31, 2016, loan originations includes $966,000 of non-cash additions to commercial real estate loans for capitalized interest.
(3)
Includes the activity for dispositions through their respective disposition dates.