XML 27 R17.htm IDEA: XBRL DOCUMENT v3.8.0.1
Segments
9 Months Ended
Sep. 30, 2017
Segment Reporting [Abstract]  
Segments

11. SEGMENTS

The Company’s reportable segments consist of three types of commercial real estate properties for which the Company’s decision-makers internally evaluate operating performance and financial results: Office/Industrial 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 and nine months ended September 30, 2017 and 2016.

 

 

For the Three Months Ended September 30,

 

 

For the Nine Months Ended September 30,

 

 

 

2017

 

 

2016

 

 

2017

 

 

2016

 

Office/Industrial Properties:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rental income

 

$

5,924,773

 

 

$

6,204,750

 

 

$

18,703,971

 

 

$

19,258,901

 

Property and related expenses

 

 

(2,413,777

)

 

 

(2,220,366

)

 

 

(6,928,015

)

 

 

(6,603,192

)

Net operating income, as defined

 

 

3,510,996

 

 

 

3,984,384

 

 

 

11,775,956

 

 

 

12,655,709

 

Residential Properties:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rental income

 

 

983,426

 

 

 

548,260

 

 

 

2,790,032

 

 

 

1,555,405

 

Property and related expenses

 

 

(35,239

)

 

 

(25,061

)

 

 

(109,233

)

 

 

(94,142

)

Net operating income, as defined

 

 

948,187

 

 

 

523,199

 

 

 

2,680,799

 

 

 

1,461,263

 

Retail Properties:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rental income

 

 

1,055,177

 

 

 

1,100,623

 

 

 

3,234,071

 

 

 

3,277,619

 

Property and related expenses

 

 

(344,957

)

 

 

(331,354

)

 

 

(1,029,987

)

 

 

(937,811

)

Net operating income, as defined

 

 

710,220

 

 

 

769,269

 

 

 

2,204,083

 

 

 

2,339,808

 

Reconciliation to net loss:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total net operating income, as defined, for reportable segments

 

 

5,169,403

 

 

 

5,276,852

 

 

 

16,660,838

 

 

 

16,456,780

 

General and administrative expenses

 

 

(1,322,631

)

 

 

(1,252,299

)

 

 

(3,960,202

)

 

 

(3,715,029

)

Depreciation and amortization

 

 

(2,399,307

)

 

 

(2,564,211

)

 

 

(7,346,640

)

 

 

(7,723,372

)

Interest expense

 

 

(3,191,152

)

 

 

(3,323,740

)

 

 

(9,818,767

)

 

 

(10,187,983

)

Interest income

 

 

10,515

 

 

 

9,892

 

 

 

25,612

 

 

 

78,224

 

Income tax expense

 

 

(53,566

)

 

 

(87,898

)

 

 

(154,189

)

 

 

(232,598

)

Impairment of real estate

 

 

-

 

 

 

(700,000

)

 

 

-

 

 

 

(700,000

)

Gain on sale of real estate

 

 

210,372

 

 

 

732,908

 

 

 

2,237,423

 

 

 

2,121,453

 

Net loss

 

$

(1,576,366

)

 

$

(1,908,496

)

 

$

(2,355,925

)

 

$

(3,902,525

)

 

  

 

 

September 30,

 

 

December 31,

 

Assets by Reportable Segment:

 

2017

 

 

2016

 

 

 

 

 

 

 

 

 

 

Office/Industrial Properties:

 

 

 

 

 

 

 

 

Land, buildings and improvements, net (1)

 

$

161,798,825

 

 

$

172,309,537

 

Total assets (2)

 

$

166,582,487

 

 

$

175,689,722

 

Residential Properties:

 

 

 

 

 

 

 

 

Land, buildings and improvements, net (1)

 

$

46,504,124

 

 

$

34,813,680

 

Total assets (2)

 

$

43,862,941

 

 

$

35,960,179

 

Retail Properties:

 

 

 

 

 

 

 

 

Land, buildings and improvements, net (1)

 

$

31,001,394

 

 

$

33,398,992

 

Total assets (2)

 

$

32,622,709

 

 

$

35,320,092

 

Reconciliation to Total Assets:

 

 

 

 

 

 

 

 

Total assets for reportable segments

 

$

243,068,137

 

 

$

246,969,993

 

Other unallocated assets:

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

 

3,436,531

 

 

 

3,116,147

 

Other assets, net

 

 

10,049,212

 

 

 

7,912,937

 

Total Assets

 

$

256,553,880

 

 

$

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 Nine Months Ended September 30,

 

 

 

2017

 

 

2016

 

Office/Industrial Properties:

 

 

 

 

 

 

 

 

Capital expenditures and tenant improvements

 

$

3,115,489

 

 

$

3,629,586

 

 

 

 

 

 

 

 

 

 

Residential Properties:

 

 

 

 

 

 

 

 

Acquisition of operating properties

 

 

16,810,985

 

 

 

15,774,855

 

 

 

 

 

 

 

 

 

 

Retail Properties:

 

 

 

 

 

 

 

 

Capital expenditures and tenant improvements

 

 

41,497

 

 

 

84,040

 

 

 

 

 

 

 

 

 

 

Totals:

 

 

 

 

 

 

 

 

Acquisition of operating properties, net

 

 

16,810,985

 

 

 

15,774,855

 

Capital expenditures and tenant improvements

 

 

3,156,986

 

 

 

3,713,626

 

Total real estate investments

 

$

19,967,971

 

 

$

19,488,481