XML 37 R26.htm IDEA: XBRL DOCUMENT v3.10.0.1
SEGMENT DISCLOSURE
6 Months Ended
Jun. 30, 2018
Segment Reporting [Abstract]  
SEGMENT DISCLOSURE
SEGMENT DISCLOSURE
In accordance with ASC Topic 280, Segment Reporting, our reportable segments during the three and six months ended June 30, 2018 consist of two types of commercial real estate properties, namely, office and hotel, as well as a segment for our lending business. Our reportable segments during the three and six months ended June 30, 2017 consist of three types of commercial real estate properties, namely, office, hotel and multifamily, as well as a segment for our lending business. 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 the notes to our audited consolidated financial statements for the year ended December 31, 2017 included in our Annual Report on Form 10-K filed with the SEC on March 12, 2018.
For our real estate segments, we define net operating income 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 our 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 for the three and six months ended June 30, 2018 and 2017 is as follows:
 
 
Three Months Ended June 30,
 
Six Months Ended June 30,
 
 
2018
 
2017
 
2018
 
2017
 
 
(in thousands)
Office:
 
 
 
 
 
 
 
 

Revenues
 
$
37,904

 
$
43,914

 
$
72,820

 
$
93,007

Property expenses:
 
 

 
 

 
 

 
 

Operating
 
13,943

 
17,804

 
25,430

 
31,557

General and administrative
 
98

 
394

 
979

 
682

Total property expenses
 
14,041

 
18,198

 
26,409

 
32,239

Segment net operating income—office
 
23,863

 
25,716

 
46,411

 
60,768

Hotel:
 
 

 
 

 
 

 
 

Revenues
 
10,947

 
10,604

 
21,438

 
21,122

Property expenses:
 
 

 
 

 
 

 
 

Operating
 
6,837

 
6,586

 
13,370

 
13,025

General and administrative
 

 
35

 
18

 
39

Total property expenses
 
6,837

 
6,621

 
13,388

 
13,064

Segment net operating income—hotel
 
4,110

 
3,983

 
8,050

 
8,058

Multifamily:
 
 

 
 

 
 

 
 

Revenues
 

 
4,714

 

 
9,717

Property expenses:
 
 

 
 

 
 

 
 

Operating
 

 
2,859

 

 
5,627

General and administrative
 

 
113

 

 
342

Total property expenses
 

 
2,972

 

 
5,969

Segment net operating income—multifamily
 

 
1,742

 

 
3,748

Lending:
 
 
 
 
 
 
 
 
Revenues
 
2,708

 
2,067

 
5,699

 
4,402

Lending expenses:
 
 

 
 
 
 

 
 
Interest expense
 
300

 
(55
)
 
484

 
87

Fees to related party
 
639

 
784

 
1,240

 
1,628

General and administrative
 
390

 
310

 
859

 
677

Total lending expenses
 
1,329

 
1,039

 
2,583

 
2,392

Segment net operating income—lending
 
1,379

 
1,028

 
3,116

 
2,010

Total segment net operating income
 
$
29,352

 
$
32,469

 
$
57,577

 
$
74,584


A reconciliation of our segment net operating income to net income attributable to the Company for the three and six months ended June 30, 2018 and 2017 is as follows:
 
 
Three Months Ended June 30,
 
Six Months Ended June 30,
 
 
2018
 
2017
 
2018
 
2017
 
 
(in thousands)
Total segment net operating income
 
$
29,352

 
$
32,469

 
$
57,577

 
$
74,584

Asset management and other fees to related parties
 
(5,504
)
 
(7,079
)
 
(11,114
)
 
(14,935
)
Interest expense
 
(6,511
)
 
(9,568
)
 
(12,960
)
 
(19,199
)
General and administrative
 
(1,427
)
 
(795
)
 
(3,435
)
 
(1,586
)
Transaction costs
 
(344
)
 
(11,615
)
 
(344
)
 
(11,628
)
Depreciation and amortization
 
(13,325
)
 
(14,761
)
 
(26,473
)
 
(31,992
)
Impairment of real estate
 

 
(13,100
)
 

 
(13,100
)
Gain on sale of real estate
 

 
116,283

 

 
304,017

Income before provision for income taxes
 
2,241

 
91,834

 
3,251

 
286,161

   Provision for income taxes
 
(292
)
 
(462
)
 
(680
)
 
(854
)
Net income
 
1,949

 
91,372

 
2,571

 
285,307

Net income attributable to noncontrolling interests
 
(12
)
 
(9
)
 
(16
)
 
(14
)
Net income attributable to the Company
 
$
1,937

 
$
91,363

 
$
2,555

 
$
285,293


The condensed assets for each of the segments as of June 30, 2018 and December 31, 2017, along with capital expenditures and loan originations for the six months ended June 30, 2018 and 2017, are as follows:
 
 
June 30, 2018
 
December 31, 2017
 
 
(in thousands)
Condensed assets:
 
 

 
 

Office
 
$
1,131,926

 
$
997,808

Hotel
 
109,774

 
107,790

Lending
 
95,175

 
92,919

Multifamily
 

 
815

Non-segment assets
 
51,486

 
137,056

Total assets
 
$
1,388,361

 
$
1,336,388









 
 
Six Months Ended June 30,
 
 
2018
 
2017
 
 
(in thousands)
Capital expenditures (1):
 
 

 
 

Office
 
$
10,040

 
$
11,973

Hotel
 
824

 
74

Multifamily
 

 
224

Total capital expenditures
 
10,864

 
12,271

Loan originations
 
28,460

 
23,875

Total capital expenditures and loan originations
 
$
39,324

 
$
36,146

 
(1)
Represents additions and improvements to real estate investments, excluding acquisitions. Includes the activity for dispositions through their respective disposition dates.