XML 22 R9.htm IDEA: XBRL DOCUMENT v3.4.0.3
Segments
3 Months Ended
Mar. 31, 2016
Segments  
Segments

3.Segments

 

Net operating income (segment revenues minus segment expenses) is the measure used by the Company’s chief operating decision-maker to assess segment performance. Net operating income is not a measure of operating income or cash flows from operating activities as measured by GAAP and is not indicative of cash available to fund cash needs. As a result, net operating income should not be considered an alternative to cash flows as a measure of liquidity. Not all companies calculate net operating income in the same manner. The Company considers net operating income to be an appropriate supplemental measure to net income because it assists both investors and management in understanding the core operations of the Company’s real estate and construction businesses.

 

Net operating income of the Company’s reportable segments for the three months ended March 31, 2016 and 2015 was as follows (in thousands):

 

 

 

 

 

 

 

 

 

Three Months Ended March 31, 

 

 

2016

 

2015

 

 

(Unaudited)

 

Office real estate

 

 

    

 

 

 

Rental revenues

$

5,521

 

$

7,703

 

Rental expenses

 

1,456

 

 

1,754

 

Real estate taxes

 

539

 

 

691

 

Segment net operating income

 

3,526

 

 

5,258

 

Retail real estate

 

 

 

 

 

 

Rental revenues

 

13,032

 

 

6,625

 

Rental expenses

 

2,336

 

 

1,399

 

Real estate taxes

 

1,284

 

 

566

 

Segment net operating income

 

9,412

 

 

4,660

 

Multifamily residential real estate

 

 

 

 

 

 

Rental revenues

 

4,730

 

 

3,862

 

Rental expenses

 

1,537

 

 

1,607

 

Real estate taxes

 

526

 

 

400

 

Segment net operating income

 

2,667

 

 

1,855

 

General contracting and real estate services

 

 

 

 

 

 

Segment revenues

 

36,803

 

 

29,071

 

Segment expenses

 

35,037

 

 

28,142

 

Segment gross profit

 

1,766

 

 

929

 

Net operating income

$

17,371

 

$

12,702

 

 

General contracting and real estate services revenues for the three months ended March 31, 2016 exclude revenue related to intercompany construction contracts of $15.0 million. General contracting and real estate services expenses for the three months ended March 31, 2016 exclude expenses related to intercompany construction contracts of $14.8 million. General contracting and real estate services expenses for the three months ended March 31, 2016 include noncash stock compensation expense of less than $0.2 million.

 

General contracting and real estate services revenues for the three months ended March 31, 2015 exclude revenue from intercompany construction contracts of $8.5 million. General contracting and real estate services expenses for the three months ended March 31, 2015 exclude expenses for intercompany construction contracts of $8.4 million. General contracting and real estate services expenses for the three months ended March 31, 2015 include noncash stock compensation expense of less than $0.1 million.

 

The following table reconciles net operating income to net income for the three months ended March 31, 2016 and 2015 (in thousands):

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended March 31, 

 

 

 

2016

 

2015

 

 

 

(Unaudited)

 

Net operating income

    

$

17,371

    

$

12,702

 

Depreciation and amortization

 

 

(8,149)

 

 

(4,908)

 

General and administrative expenses

 

 

(2,484)

 

 

(2,328)

 

Acquisition, development and other pursuit costs

 

 

(704)

 

 

(171)

 

Impairment charges

 

 

(35)

 

 

 —

 

Interest income

 

 

182

 

 

 —

 

Interest expense

 

 

(3,791)

 

 

(3,046)

 

Loss on extinguishment of debt

 

 

 

 

(227)

 

Gain on real estate dispositions and acquisitions

 

 

26,674

 

 

6,197

 

Change in fair value of interest rate derivatives

 

 

(2,389)

 

 

(147)

 

Other (expense) income

 

 

76

 

 

15

 

Income tax benefit (provision)

 

 

(218)

 

 

31

 

Net income

 

$

26,533

 

$

8,118

 

 

General and administrative expenses for the three months ended March 31, 2016 include noncash stock compensation expense of $0.3 million. General and administrative expenses for the three months ended March 31, 2015 include noncash stock compensation expense of $0.3 million.