XML 27 R17.htm IDEA: XBRL DOCUMENT v3.7.0.1
Segments
3 Months Ended
Mar. 31, 2017
Segment Reporting [Abstract]  
Segments

11. SEGMENTS

The Company’s reportable segments consist of the four 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 Properties 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 inter segment 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). 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 three months ended March 31, 2017 and 2016.

 

 

For the Three Months Ended March 31,

 

 

 

 

2017

 

 

2016

 

 

Office/Industrial/Medical Properties:

 

 

 

 

 

 

 

 

 

Rental income

 

$

6,289,692

 

 

$

7,019,176

 

 

Property and related expenses

 

 

(2,218,518

)

 

 

(2,232,590

)

 

Net operating income, as defined

 

 

4,071,174

 

 

 

4,786,586

 

 

Residential Properties:

 

 

 

 

 

 

 

 

 

Rental income

 

 

830,231

 

 

 

388,400

 

 

Property and related expenses

 

 

(38,956

)

 

 

(17,704

)

 

Net operating income, as defined

 

 

791,275

 

 

 

370,696

 

 

Retail Properties:

 

 

 

 

 

 

 

 

 

Rental income

 

 

1,126,604

 

 

 

1,049,998

 

 

Property and related expenses

 

 

(379,629

)

 

 

(223,057

)

 

Net operating income, as defined

 

 

746,975

 

 

 

826,941

 

 

Reconciliation to net loss:

 

 

 

 

 

 

 

 

 

Total net operating income, as defined, for reportable segments

 

 

5,609,424

 

 

 

5,984,223

 

 

General and administrative expenses

 

 

(1,257,211

)

 

 

(1,230,411

)

 

Depreciation and amortization

 

 

(2,503,516

)

 

 

(2,659,531

)

 

Interest expense

 

 

(3,316,196

)

 

 

(3,388,602

)

 

Interest income

 

 

9,268

 

 

 

21,739

 

 

Income tax expense

 

 

(27,416

)

 

 

(68,548

)

 

Gain on sale of real estate

 

 

541,462

 

 

 

175,486

 

 

Net loss

 

$

(944,185

)

 

$

(1,165,644

)

 

 

 

 

 

 

 

 

March 31,

 

 

December 31,

 

Assets by Reportable Segment:

 

2017

 

 

2016

 

 

 

 

 

 

 

 

 

 

Office/Industrial/Medical Properties:

 

 

 

 

 

 

 

 

Land, buildings and improvements, net (1)

 

$

169,196,732

 

 

$

172,309,537

 

Total assets (2)

 

$

171,270,735

 

 

$

175,689,722

 

Residential Properties:

 

 

 

 

 

 

 

 

Land, buildings and improvements, net (1)

 

$

33,834,310

 

 

$

34,813,680

 

Total assets (2)

 

$

34,346,130

 

 

$

35,960,179

 

Retail Properties:

 

 

 

 

 

 

 

 

Land, buildings and improvements, net (1)

 

$

31,340,544

 

 

$

33,398,992

 

Total assets (2)

 

$

32,904,933

 

 

$

35,320,092

 

Reconciliation to Total Assets:

 

 

 

 

 

 

 

 

Total assets for reportable segments

 

$

238,521,798

 

 

$

246,969,993

 

Other unallocated assets:

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

 

4,534,501

 

 

 

3,116,147

 

Other assets, net

 

 

8,924,122

 

 

 

7,912,937

 

Total Assets

 

$

251,980,421

 

 

$

257,999,077

 

(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 Three Months Ended March 31,

 

 

 

2017

 

 

2016

 

Office/Industrial/Medical Properties:

 

 

 

 

 

 

 

 

Capital expenditures and tenant improvements

 

$

927,668

 

 

$

748,800

 

 

 

 

 

 

 

 

 

 

Residential Properties:

 

 

 

 

 

 

 

 

Acquisition of operating properties

 

 

-

 

 

 

7,399,545

 

 

 

 

 

 

 

 

 

 

Retail Properties:

 

 

 

 

 

 

 

 

Capital expenditures and tenant improvements

 

 

35,777

 

 

 

1,192

 

 

 

 

 

 

 

 

 

 

Totals:

 

 

 

 

 

 

 

 

Acquisition of operating properties, net

 

 

-

 

 

 

7,399,545

 

Capital expenditures and tenant improvements

 

 

963,445

 

 

 

749,992

 

Total real estate investments

 

$

963,445

 

 

$

8,149,537