XML 54 R35.htm IDEA: XBRL DOCUMENT v3.10.0.1
Segment Reporting
12 Months Ended
Dec. 31, 2018
Segment Reporting [Abstract]  
Segment Reporting
Segment Reporting
The Company conducts its business through the following six reportable segments:
Healthcare—The Company's healthcare segment is composed of a diverse portfolio of senior housing, skilled nursing facilities, medical office buildings, and hospitals. The Company earns rental income from senior housing, skilled nursing facilities and hospital assets that are under net leases to single tenants/operators and from medical office buildings which are both single tenant and multi-tenant. In addition, certain of the Company's senior housing properties are managed by operators under a RIDEA (REIT Investment Diversification and Empowerment Act) structure, which effectively allows the Company to gain financial exposure to underlying operations of the facility in a tax efficient manner versus receiving contractual rent under a net lease arrangement.
Industrial—The Company's industrial segment is composed of and primarily invests in light industrial assets throughout the U.S. that serve as the “last mile” of the logistics chain, which are vital for e-commerce and tenants that require increasingly quick delivery times. These properties are generally multi-tenant warehouses that are less than 250,000 square feet.
Hospitality—The Company's hospitality portfolio is composed of primarily extended stay and select service hotels located mainly in major metropolitan and high-demand suburban markets in the U.S., with the majority affiliated with top hotel brands such as Marriott and Hilton.
CLNC—This represents the Company's investment in Colony Credit, a commercial real estate credit REIT with a diverse portfolio consisting primarily of CRE senior mortgage loans, mezzanine loans, preferred equity, debt securities and net lease properties primarily in the U.S.
Other Equity and Debt—The Company's other equity and debt segment consists of a diversified group of strategic and non-strategic real estate and real estate-related debt and equity investments. Strategic investments include investments for which the Company acts as a general partner and/or manager (“GP Co-Investments”) and receives various forms of investment management economics on related third-party capital. Non-strategic investments are composed of those investments the Company does not intend to own for the long term including other real estate equity, real estate debt, and net leased assets, among other holdings.
Investment Management—The Company's investment management business raises, invests and manages funds on behalf of a diverse set of institutional and individual investors, for which the Company earns management fees, generally based on the amount of assets or capital managed, and contractual incentive fees or carried interest based on the performance of the investment vehicles managed subject to the achievement of minimum return hurdles.
In 2018, the Company determined that its equity interests in various investment vehicles as sponsor and general partner, which were previously included in the industrial and other equity and debt segments, would be part of its investment management segment. The reclassification of investments in unconsolidated ventures and corresponding earnings on investments in unconsolidated ventures was applied retrospectively to all prior periods presented. The reclassification was not material to segment results.
Amounts not allocated to specific segments include corporate level cash and corresponding interest income, fixed assets for administrative use, corporate level financing and related interest expense, income and expense related to cost reimbursement arrangements with certain affiliates, costs in connection with unconsummated investments, compensation expense not directly attributable to reportable segments, corporate level administrative and overhead costs as well as Merger-related transaction and integration costs.
The chief operating decision maker assesses the performance of the business based on net income (loss) of each of the reportable segments. The various reportable segments generate distinct revenue streams, consisting of property operating income, interest income and fee income. Costs which are directly attributable, or otherwise can be subjected to a reasonable and systematic allocation, have been allocated to each of the reportable segments.
Selected Segment Results of Operations
The following table presents selected results of operations of the Company's reportable segments:
(In thousands)
 
Healthcare
 
Industrial
 
Hospitality
 
CLNC
 
Other Equity and Debt
 
Investment Management
 
Amounts Not Allocated to Segments
 
Total
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Year Ended December 31, 2018
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total revenues
 
$
592,455

 
$
290,956

 
$
849,513

 
$

 
$
739,167

 
$
183,946

 
$
9,239

 
$
2,665,276

Property operating expenses
 
271,166

 
83,003

 
563,453

 

 
316,037

 

 

 
1,233,659

Interest expense
 
194,898

 
42,713

 
153,395

 

 
150,032

 

 
54,513

 
595,551

Depreciation and amortization
 
164,389

 
129,104

 
144,528

 

 
99,525

 
28,653

 
6,207

 
572,406

Provision for loan losses
 
213

 

 

 

 
42,821

 

 

 
43,034

Impairment loss
 
217,524

 
948

 
72,469

 

 
79,432

 
217,850

 

 
588,223

Gain on sale of real estate
 

 
7,633

 

 

 
159,598

 

 

 
167,231

Equity method earnings (losses)
 

 

 

 
(65,366
)
 
99,400

 
(43,435
)
 

 
(9,401
)
Equity method earnings—carried interest
 

 

 

 

 

 
19,961

 

 
19,961

Income tax benefit (expense)
 
(4,991
)
 
(40
)
 
9,875

 

 
(4,298
)
 
59,030

 
205

 
59,781

Income (loss) from continuing operations
 
(283,516
)
 
26,749

 
(90,581
)
 
(65,366
)
 
268,870

 
(128,255
)
 
(222,974
)
 
(495,073
)
Loss from discontinued operations
 

 

 

 

 
(102
)
 

 

 
(102
)
Net income (loss)
 
(283,516
)
 
26,749

 
(90,581
)
 
(65,366
)
 
268,768

 
(128,255
)
 
(222,974
)
 
(495,175
)
Net income (loss) attributable to Colony Capital, Inc.
 
(199,277
)
 
4,246

 
(82,798
)
 
(61,457
)
 
143,065

 
(120,286
)
 
(203,100
)
 
(519,607
)
(In thousands)
 
Healthcare
 
Industrial
 
Hospitality
 
CLNC
 
Other Equity and Debt
 
Investment Management
 
Amounts Not Allocated to Segments
 
Total
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Year Ended December 31, 2017
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total revenues
 
$
613,169

 
$
243,172

 
$
815,831

 
$

 
$
873,046

 
$
244,654

 
$
6,862

 
$
2,796,734

Property operating expenses
 
274,528

 
67,196

 
537,884

 

 
233,901

 

 

 
1,113,509

Interest expense
 
185,256

 
38,566

 
134,729

 

 
161,993

 

 
54,278

 
574,822

Depreciation and amortization
 
183,897

 
109,265

 
133,269

 

 
128,942

 
56,616

 
5,790

 
617,779

Provision for loan losses
 
1,588

 

 

 

 
18,153

 

 

 
19,741

Impairment loss
 
14,375

 
44

 

 

 
30,867

 
375,074

 

 
420,360

Gain on sale of real estate
 

 
24,612

 

 

 
112,758

 

 

 
137,370

Equity method earnings
 

 

 

 

 
265,079

 
20,072

 

 
285,151

Income tax benefit (expense)
 
(5,639
)
 
(2,252
)
 
(2,779
)
 

 
(3,950
)
 
111,205

 
1,814

 
98,399

Income (loss) from continuing operations
 
(64,767
)
 
37,497

 
(9,863
)
 

 
567,752

 
(170,168
)
 
(438,619
)
 
(78,168
)
Income from discontinued operations
 

 

 

 

 
995

 

 
12,560

 
13,555

Net income (loss)
 
(64,767
)
 
37,497

 
(9,863
)
 

 
568,747

 
(170,168
)
 
(426,059
)
 
(64,613
)
Net income (loss) attributable to Colony Capital, Inc.
 
(51,428
)
 
12,537

 
(9,199
)
 

 
426,052

 
(182,038
)
 
(393,815
)
 
(197,891
)
Year Ended December 31, 2016
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 


Total revenues
 
$

 
$
196,357

 
$

 
$

 
$
569,780

 
$
68,331

 
$
4,389

 
$
838,857

Property operating expenses
 

 
55,924

 

 

 
62,537

 

 

 
118,461

Interest expense
 

 
44,834

 

 

 
80,503

 

 
44,746

 
170,083

Depreciation and amortization
 

 
88,854

 

 

 
63,480

 
14,767

 
4,581

 
171,682

Provision for loan losses
 

 

 

 

 
35,005

 

 

 
35,005

Impairment loss
 

 
407

 

 

 
10,990

 
320

 

 
11,717

Gain on sale of real estate
 

 
2,888

 

 

 
70,728

 

 

 
73,616

Equity method earnings
 

 

 

 

 
97,188

 
2,187

 

 
99,375

Income tax benefit (expense)
 

 
(586
)
 

 

 
(10,143
)
 
6,608

 
(661
)
 
(4,782
)
Net income (loss)
 

 
(3,003
)
 

 

 
431,903

 
21,229

 
(159,403
)
 
290,726

Net income (loss) attributable to Colony Capital, Inc.
 

 
(911
)
 

 

 
226,202

 
17,903

 
(127,876
)
 
115,318


Total assets and equity method investments of the reportable segments are summarized as follows:
(In thousands)
 
Healthcare
 
Industrial
 
Hospitality
 
CLNC
 
Other Equity and Debt
 
Investment Management
 
Amounts Not Allocated to Segments
 
Total
December 31, 2018
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total assets
 
$
5,395,550

 
$
3,185,906

 
$
3,980,988

 
$
1,037,754

 
$
6,371,999

 
$
1,983,911

 
$
259,141

 
$
22,215,249

Equity method investments
 

 

 

 
1,037,754

 
1,054,295

 
194,304

 
3,742

 
2,290,095

December 31, 2017
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total assets
 
$
5,813,552

 
$
2,810,135

 
$
4,094,596

 
$

 
$
9,251,963

 
$
2,714,840

 
$
100,564

 
$
24,785,650

Equity method investments
 

 

 

 

 
1,315,670

 
207,642

 
3,742

 
1,527,054


Geography
Geographic information about the Company's total income and long-lived assets are as follows. Geography is generally presented as the location in which the income producing assets reside or the location in which income generating services are performed.
 
 
Year Ended December 31,
(In thousands)
 
2018
 
2017
 
2016
Total income by geography:
 
 
 
 
 
 
United States
 
$
2,311,230

 
$
2,741,862

 
$
732,928

Europe
 
329,609

 
310,783

 
194,923

Other
 
302

 
3,610

 
6,083

Total (1)
 
$
2,641,141

 
$
3,056,255

 
$
933,934


(In thousands)
 
December 31, 2018
 
December 31, 2017
Long-lived assets by geography:
 
 
 
 
United States
 
$
12,454,871

 
$
13,244,197

Europe
 
1,600,623

 
1,749,282

Total (2)
 
$
14,055,494

 
$
14,993,479


__________
(1) 
Total income includes earnings from investments in unconsolidated ventures and excludes cost reimbursement income from affiliates.
(2) 
Long-lived assets comprise real estate, real estate related intangible assets, and fixed assets, and exclude financial instruments, assets held for sale and investment management related intangible assets.