XML 46 R29.htm IDEA: XBRL DOCUMENT v3.3.1.900
Segments (Tables)
12 Months Ended
Dec. 31, 2015
Segment Reporting  
Net Operating Income of Reportable Segments

Net operating income of the Company’s reportable segments for each of the three years ended December 31, 2015 was as follows (in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Years Ended December 31, 

 

 

 

2015

 

2014

 

2013

 

Office real estate

 

 

    

    

 

    

    

 

    

 

Rental revenues

 

$

31,534

 

$

27,827

 

$

25,794

 

Rental expenses

 

 

6,938

 

 

6,395

 

 

5,721

 

Real estate taxes

 

 

2,950

 

 

2,315

 

 

2,171

 

Segment net operating income

 

 

21,646

 

 

19,117

 

 

17,902

 

Retail real estate

 

 

 

 

 

 

 

 

 

 

Rental revenues

 

 

32,064

 

 

23,956

 

 

21,755

 

Rental expenses

 

 

5,915

 

 

5,011

 

 

4,808

 

Real estate taxes

 

 

2,928

 

 

2,097

 

 

1,971

 

Segment net operating income

 

 

23,221

 

 

16,848

 

 

14,976

 

Multifamily residential real estate

 

 

 

 

 

 

 

 

 

 

Rental revenues

 

 

17,574

 

 

12,963

 

 

9,971

 

Rental expenses

 

 

6,351

 

 

5,261

 

 

3,496

 

Real estate taxes

 

 

1,904

 

 

1,331

 

 

982

 

Segment net operating income

 

 

9,319

 

 

6,371

 

 

5,493

 

General contracting and real estate services

 

 

 

 

 

 

 

 

 

 

Segment revenues

 

 

171,268

 

 

103,321

 

 

82,516

 

Segment expenses

 

 

165,344

 

 

98,754

 

 

78,813

 

Segment gross profit

 

 

5,924

 

 

4,567

 

 

3,703

 

Net operating income

 

$

60,110

 

$

46,903

 

$

42,074

 

 

Reconciliation of Net Operating Income to Net Income

 

The following table reconciles net operating income to net income for each of the three years ended December 31, 2015 (in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Years Ended December 31, 

 

 

 

2015

 

2014

 

2013

 

 

 

 

 

 

 

 

 

 

 

 

Net operating income

 

$

60,110

    

$

46,903

    

$

42,074

 

Depreciation and amortization

 

 

(23,153)

 

 

(17,569)

 

 

(14,898)

 

General and administrative expenses

 

 

(8,397)

 

 

(7,711)

 

 

(6,937)

 

Acquisition, development and other pursuit costs

 

 

(1,935)

 

 

(229)

 

 

 

Impairment charges

 

 

(41)

 

 

(15)

 

 

(580)

 

Interest income

 

 

126

 

 

 —

 

 

 —

 

Interest expense

 

 

(13,333)

 

 

(10,648)

 

 

(12,303)

 

Loss on extinguishment of debt

 

 

(512)

 

 

 

 

(2,387)

 

Gain on real estate dispositions and acquisitions

 

 

18,394

 

 

2,211

 

 

9,460

 

Other (expense) income

 

 

(110)

 

 

(113)

 

 

297

 

Income tax benefit (provision)

 

 

34

 

 

(70)

 

 

(273)

 

Net income

 

$

31,183

 

$

12,759

 

$

14,453