XML 34 R20.htm IDEA: XBRL DOCUMENT v3.6.0.2
Segments
12 Months Ended
Dec. 31, 2016
Segment Reporting [Abstract]  
Segments

14.  SEGMENTS

The Company’s reportable segments consist of the three types of commercial real estate properties for which the Company’s decision-makers internally evaluate operating performance and financial results: Office/Industrial/Medical Properties, Residential and Retail Properties. The Company also has certain corporate level activities including accounting, finance, legal administration and management information systems which are not considered separate operating segments.  The accounting policies of the reportable segments are the same as those described in Note 2.  There is no intersegment activity.

The Company evaluates the performance of its segments based upon net operating income (“NOI”), which is a non-GAAP supplemental financial measure. The Company defines NOI for its segments as operating revenues (rental income, tenant reimbursements and other operating income) less property and related expenses (property operating expenses, real estate taxes, insurance, asset management fees, impairments and provision for bad debt) less interest expense. NOI excludes certain items that are not considered to be controllable in connection with the management of an asset such as non-property income and expenses, depreciation and amortization, real estate acquisition fees and expenses and corporate general and administrative expenses. The Company uses NOI to evaluate the operating performance of the Company’s real estate investments and to make decisions about resource allocations.

The following tables reconcile the Company’s segment activity to its results of operations and financial position as of and for the years ended December 31, 2016 and 2015, respectively.

 

 

 

 

For the Year Ended December 31,

 

 

 

 

2016

 

 

2015

 

Office/Industrial/Medical Properties:

 

 

 

 

 

 

 

 

 

Rental income

 

 

$

25,564,763

 

 

$

18,497,621

 

Property and related expenses

 

 

 

(8,747,722

)

 

 

(7,170,550

)

Net operating income, as defined

 

 

 

16,817,041

 

 

 

11,327,071

 

Residential Properties:

 

 

 

 

 

 

 

 

 

Rental income

 

 

 

2,278,832

 

 

 

1,521,148

 

Property and related expenses

 

 

 

(113,187

)

 

 

(63,875

)

Net operating income, as defined

 

 

 

2,165,645

 

 

 

1,457,273

 

Retail Properties:

 

 

 

 

 

 

 

 

 

Rental income

 

 

 

4,608,517

 

 

 

3,960,076

 

Property and related expenses

 

 

 

(1,274,436

)

 

 

(1,280,726

)

Net operating income, as defined

 

 

 

3,334,081

 

 

 

2,679,350

 

Self-Storage Properties (discontinued operations):

 

 

 

 

 

 

 

 

 

Rental income

 

 

 

-

 

 

 

1,052,266

 

Property and related expenses

 

 

 

-

 

 

 

(1,183,641

)

Net operating income, as defined

 

 

 

-

 

 

 

(131,375

)

Reconciliation to net loss:

 

 

 

 

 

 

 

 

 

Total net operating income, as defined, for reportable segments

 

 

 

22,316,767

 

 

 

15,332,319

 

General and administrative expenses

 

 

 

(5,424,479

)

 

 

(5,193,888

)

Depreciation and amortization

 

 

 

(10,256,185

)

 

 

(7,784,917

)

Interest expense

 

 

 

(13,531,337

)

 

 

(10,774,660

)

Interest income

 

 

 

85,723

 

 

 

150,008

 

Gain on sale of real estate

 

 

 

2,186,481

 

 

 

6,243,640

 

Impairment of real estate

 

 

 

(948,053

)

 

 

-

 

Net loss

 

 

$

(5,571,083

)

 

$

(2,027,498

)

 

 

 

December 31,

 

 

December 31,

 

Assets by Reportable Segment:

 

2016

 

 

2015

 

 

 

 

 

 

 

 

 

 

Office/Industrial/Medical Properties:

 

 

 

 

 

 

 

 

Land, buildings and improvements, net (1)

 

$

172,309,537

 

 

$

178,776,776

 

Total assets (2)

 

$

175,689,722

 

 

$

188,805,090

 

Residential Properties:

 

 

 

 

 

 

 

 

Land, buildings and improvements, net (1)

 

$

34,813,680

 

 

$

16,888,267

 

Total assets (2)

 

$

35,960,179

 

 

$

14,395,904

 

Retail Properties:

 

 

 

 

 

 

 

 

Land, buildings and improvements, net (1)

 

$

33,398,992

 

 

$

35,395,235

 

Total assets (2)

 

$

35,320,092

 

 

$

36,747,069

 

Reconciliation to Total Assets:

 

 

 

 

 

 

 

 

Total assets for reportable segments

 

$

246,969,993

 

 

$

239,948,063

 

Other unallocated assets:

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

 

3,116,147

 

 

 

6,626,423

 

Other assets, net

 

 

7,912,937

 

 

 

7,699,907

 

Total Assets

 

$

257,999,077

 

 

$

254,274,393

 

 

(1)

Includes lease intangibles and the land purchase option related to property acquisitions.

(2)

Includes land, buildings and improvements, current receivables, deferred rent receivables and deferred leasing costs and other related intangible assets, all shown on a net basis.

 

Capital Expenditures by Reportable Segment

 

 

 

 

 

For the Year Ended December 31,

 

 

 

2016

 

 

2015

 

Office/Industrial/Medical Properties:

 

 

 

 

 

 

 

 

Acquisition of operating properties

 

$

-

 

 

$

59,223,876

 

Capital expenditures and tenant improvements

 

 

4,092,875

 

 

 

2,800,100

 

 

 

 

 

 

 

 

 

 

Residential Properties:

 

 

 

 

 

 

 

 

Acquisition of operating properties

 

 

23,667,535

 

 

 

5,720,540

 

 

 

 

 

 

 

 

 

 

Retail Properties:

 

 

 

 

 

 

 

 

Acquisition of retail properties

 

 

-

 

 

 

2,908,176

 

Capital expenditures and tenant improvements

 

 

57,338

 

 

 

54,839

 

 

 

 

 

 

 

 

 

 

Totals:

 

 

 

 

 

 

 

 

Acquisition of operating properties, net

 

 

23,667,535

 

 

 

67,852,592

 

Capital expenditures and tenant improvements

 

 

4,150,213

 

 

 

2,854,939

 

Total real estate investments

 

$

27,817,748

 

 

$

70,707,531

 

 

(1)

Total consolidated capital expenditures are equal to the same amounts disclosed for total reportable segments.