XML 37 R26.htm IDEA: XBRL DOCUMENT v3.19.2
SEGMENT DISCLOSURE
6 Months Ended
Jun. 30, 2019
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, 2019 and 2018 consist of two types of commercial real estate properties, namely, office and hotel, 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, 2018 included in our Annual Report on Form 10-K filed with the SEC on March 18, 2019.
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, gain (loss) on early extinguishment of debt, 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, 2019 and 2018 is as follows:
 
 
Three Months Ended June 30,
 
Six Months Ended June 30,
 
 
2019
 
2018
 
2019
 
2018
 
 
(in thousands)
Office:
 
 
 
 
 
 
 
 

Revenues
 
$
22,050

 
$
37,889

 
$
55,495

 
$
72,701

Property expenses:
 
 

 
 

 
 

 
 

Operating
 
8,913

 
13,928

 
22,472

 
25,311

General and administrative
 
202

 
98

 
356

 
979

Total property expenses
 
9,115

 
14,026

 
22,828

 
26,290

Segment net operating income—office
 
12,935

 
23,863

 
32,667

 
46,411

Hotel:
 
 

 
 

 
 

 
 

Revenues
 
10,330

 
10,947

 
20,919

 
21,438

Property expenses:
 
 

 
 

 
 

 
 

Operating
 
6,745

 
6,837

 
13,439

 
13,370

General and administrative
 
63

 

 
77

 
18

Total property expenses
 
6,808

 
6,837

 
13,516

 
13,388

Segment net operating income—hotel
 
3,522

 
4,110

 
7,403

 
8,050

Lending:
 
 
 
 
 
 
 
 
Revenues
 
2,977

 
2,708

 
5,901

 
5,699

Lending expenses:
 
 

 
 
 
 

 
 
Interest expense
 
536

 
300

 
1,118

 
484

Fees to related party
 
551

 
639

 
1,188

 
1,240

General and administrative
 
335

 
390

 
838

 
859

Total lending expenses
 
1,422

 
1,329

 
3,144

 
2,583

Segment net operating income—lending
 
1,555

 
1,379

 
2,757

 
3,116

Total segment net operating income
 
$
18,012

 
$
29,352

 
$
42,827

 
$
57,577


A reconciliation of our segment net operating income to net income attributable to the Company for the three and six months ended June 30, 2019 and 2018 is as follows:
 
 
Three Months Ended June 30,
 
Six Months Ended June 30,
 
 
2019
 
2018
 
2019
 
2018
 
 
(in thousands)
Total segment net operating income
 
$
18,012

 
$
29,352

 
$
42,827

 
$
57,577

Interest and other income
 
1,499

 

 
1,818

 

Asset management and other fees to related parties
 
(3,737
)
 
(5,504
)
 
(8,986
)
 
(11,114
)
Interest expense
 
(2,014
)
 
(6,511
)
 
(5,477
)
 
(12,960
)
General and administrative
 
(1,021
)
 
(1,427
)
 
(2,138
)
 
(3,435
)
Transaction costs
 
(216
)
 
(344
)
 
(260
)
 
(344
)
Depreciation and amortization
 
(7,185
)
 
(13,325
)
 
(16,815
)
 
(26,473
)
Loss on early extinguishment of debt
 
(4,911
)
 

 
(29,982
)
 

Impairment of real estate
 
(2,800
)
 

 
(69,000
)
 

Gain on sale of real estate
 
55,221

 

 
432,802

 

Income before provision for income taxes
 
52,848

 
2,241

 
344,789

 
3,251

   Provision for income taxes
 
(281
)
 
(292
)
 
(599
)
 
(680
)
Net income
 
52,567

 
1,949

 
344,190

 
2,571

Net (income) loss attributable to noncontrolling interests
 
(1
)
 
(12
)
 
173

 
(16
)
Net income attributable to the Company
 
$
52,566

 
$
1,937

 
$
344,363

 
$
2,555



















The condensed assets for each of the segments as of June 30, 2019 and December 31, 2018, along with capital expenditures and loan originations for the six months ended June 30, 2019 and 2018, are as follows:
 
 
June 30, 2019
 
December 31, 2018
 
 
(in thousands)
Condensed assets:
 
 

 
 

Office (1)
 
$
643,226

 
$
1,094,269

Hotel
 
107,042

 
105,845

Lending
 
85,873

 
97,465

Non-segment assets
 
360,362

 
44,822

Total assets
 
$
1,196,503

 
$
1,342,401



 
 
Six Months Ended June 30,
 
 
2019
 
2018
 
 
(in thousands)
Capital expenditures (2):
 
 

 
 

Office (1)
 
$
4,363

 
$
10,040

Hotel
 
1,157

 
824

Total capital expenditures
 
5,520

 
10,864

Loan originations
 
18,523

 
28,460

Total capital expenditures and loan originations
 
$
24,043

 
$
39,324

 
(1)
The June 30, 2019 balances include the assets of 899, 999 and 901 N Capitol Street, which are classified as held for sale on our consolidated balance sheet at June 30, 2019 (Note 3). The December 31, 2018 balances include the assets of 260 Townsend Street, which was classified as held for sale on our consolidated balance sheet at December 31, 2018 (Note 3).
(2)
Represents additions and improvements to real estate investments, excluding acquisitions. Includes the activity for dispositions through their respective disposition dates.