Segments | 12. 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, Model Home 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, 2019 and 2018. For the Three Months Ended March 31, 2019 2018 Office/Industrial Properties: Rental, fees and other income $ 5,454,153 $ 6,157,147 Property and related expenses (2,504,787 ) (2,350,611 ) Net operating income, as defined 2,949,366 3,806,536 Model Home Properties: Rental, fees and other income 1,081,684 1,123,767 Property and related expenses (50,422 ) (52,526 ) Net operating income, as defined 1,031,262 1,071,241 Retail Properties: Rental, fees and other income 643,427 943,920 Property and related expenses (208,341 ) (246,772 ) Net operating income, as defined 435,086 697,148 Reconciliation to net loss: Total net operating income, as defined, for reportable segments 4,415,714 5,574,925 General and administrative expenses (1,760,703 ) (1,333,465 ) Depreciation and amortization (2,210,081 ) (2,339,044 ) Interest expense (2,545,203 ) (3,076,976 ) Other income (expense) 5,524 (18,291 ) Income tax expense (81,430 ) (32,423 ) Gain on sale of real estate 1,214,242 74,213 Net loss $ (961,937 ) $ (1,151,061 ) March 31, December 31, Assets by Reportable Segment: 2019 2018 Office/Industrial Properties: Land, buildings and improvements, net (1) $ 133,923,477 $ 138,694,773 Total assets (2) $ 138,049,968 $ 143,620,315 Model Home Properties: Land, buildings and improvements, net (1) $ 43,624,148 $ 48,762,869 Total assets (2) $ 47,453,048 $ 48,864,060 Retail Properties: Land, buildings and improvements, net (1) $ 24,658,611 $ 23,650,423 Total assets (2) $ 26,209,214 $ 27,702,384 Reconciliation to Total Assets: Total assets for reportable segments $ 211,712,230 $ 220,186,759 Other unallocated assets: Cash equivalents and restricted cash 12,839,227 9,776,215 Other assets, net 514,767 3,087,066 Total Assets $ 225,066,224 $ 233,050,040 (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. For the Three Months Ended March 31, Capital Expenditures by Reportable Segment 2019 2018 Office/Industrial Properties: Capital expenditures and tenant improvements $ 2,696,422 $ 1,185,518 Model Home Properties: Acquisition of operating properties - 7,284,141 Retail Properties: Capital expenditures and tenant improvements - 19,260 Totals: Acquisition of operating properties, net - 7,284,141 Capital expenditures and tenant improvements 2,696,422 1,204,778 Total real estate investments $ 2,696,422 $ 8,488,919 |