XML 255 R27.htm IDEA: XBRL DOCUMENT v3.20.1
SEGMENT DISCLOSURE
12 Months Ended
Dec. 31, 2019
Segment Reporting [Abstract]  
SEGMENT DISCLOSURE
SEGMENT DISCLOSURE

In accordance with ASC Topic 280, Segment Reporting, our reportable segments during the years ended December 31, 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. Our reportable segments during the year ended December 31, 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 Note 2.

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 years ended December 31, 2019, 2018 and 2017 is as follows:

 
Year Ended December 31,
 
2019
 
2018
 
2017
 
(in thousands)
Office:
 
 
 
 
 
Revenues
$
86,948

 
$
147,811

 
$
173,853

Property expenses:
 
 
 
 
 
Operating
36,638

 
54,654

 
68,650

General and administrative
521

 
2,350

 
981

Total property expenses
37,159

 
57,004

 
69,631

Segment net operating income—office
49,789

 
90,807

 
104,222

Hotel:
 
 
 
 
 
Revenues
38,748

 
38,789

 
38,585

Property expenses:
 
 
 
 
 
Operating
26,290

 
25,263

 
25,059

General and administrative
134

 
32

 
77

Total property expenses
26,424

 
25,295

 
25,136

Segment net operating income—hotel
12,324

 
13,494

 
13,449

Multifamily:
 
 
 
 
 
Revenues

 

 
13,400

Property expenses:
 
 
 
 
 
Operating

 

 
7,559

General and administrative

 

 
393

Total property expenses

 

 
7,952

Segment net operating income—multifamily

 

 
5,448

Lending:
 
 
 
 
 
Revenues
10,964

 
10,870

 
10,221

Lending expenses:
 
 
 
 
 
Interest expense
1,814

 
1,412

 
414

Fees to related party
2,382

 
2,445

 
3,464

General and administrative
1,630

 
1,857

 
1,010

Total lending expenses
5,826

 
5,714

 
4,888

Segment net operating income—lending
5,138

 
5,156

 
5,333

Total segment net operating income
$
67,251

 
$
109,457

 
$
128,452


A reconciliation of our segment net operating income to net income attributable to the Company for the years ended December 31, 2019, 2018 and 2017 is as follows: 

 
Year Ended December 31,
 
2019
 
2018
 
2017
 
(in thousands)
Total segment net operating income
$
67,251

 
$
109,457

 
$
128,452

Interest and other income
3,329

 

 

Asset management and other fees to related parties
(15,921
)
 
(22,006
)
 
(26,787
)
Interest expense
(10,361
)
 
(25,482
)
 
(34,070
)
General and administrative
(4,069
)
 
(4,928
)
 
(3,018
)
Transaction costs
(574
)
 
(938
)
 
(11,862
)
Depreciation and amortization
(27,374
)
 
(53,228
)
 
(58,364
)
Loss on early extinguishment of debt
(29,982
)
 
(808
)
 
(8,215
)
Impairment of real estate
(69,000
)
 

 
(13,100
)
Gain on sale of real estate
433,104

 

 
408,098

Income before provision for income taxes
346,403

 
2,067

 
381,134

Provision for income taxes
(882
)
 
(925
)
 
(1,376
)
Net income
345,521

 
1,142

 
379,758

Net loss (income) attributable to noncontrolling interests
152

 
(21
)
 
(21
)
Net income attributable to the Company
$
345,673

 
$
1,121

 
$
379,737



The condensed assets for each of the segments as of December 31, 2019 and 2018, along with capital expenditures and loan originations for the years ended December 31, 2019, 2018, and 2017 are as follows:

 
December 31,
 
2019
 
2018
 
(in thousands)
Condensed assets:
 
 
 
Office (1)
$
460,951

 
$
1,094,269

Hotel
104,029

 
105,845

Lending
82,140

 
97,465

Non-segment assets
20,472

 
44,822

Total assets
$
667,592

 
$
1,342,401





 
Year Ended December 31,
 
2019
 
2018
 
2017
 
(in thousands)
Capital expenditures (2):
 
 
 
 
 
Office (1)
$
16,006

 
$
12,669

 
$
24,907

Hotel
2,382

 
2,237

 
478

Multifamily

 

 
693

Total capital expenditures
18,388

 
14,906

 
26,078

Loan originations
39,592

 
74,234

 
76,316

Total capital expenditures and loan originations
$
57,980

 
$
89,140

 
$
102,394

 
(1)
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 and sold in March 2019 (Note 3).
(2)
Represents additions and improvements to real estate investments, excluding acquisitions. Includes the activity for dispositions through their respective disposition dates.