XML 35 R37.htm IDEA: XBRL DOCUMENT v2.4.0.8
Segment Reporting (Tables)
6 Months Ended
Jun. 30, 2014
Segment Reporting [Abstract]  
Schedule of financial measures for each segment based on which performance is evaluated
The Company evaluates performance based on the following financial measures for each segment. The Company's segment information is as follows ($ in thousands):
 
Real Estate Finance
 
Net Lease
 
Operating Properties
 
Land
 
Corporate/Other(1)
 
Company Total
Three Months Ended June 30, 2014:
 
 
 
 
 
 
 
 
 
 
 
Operating lease income
$

 
$
37,674

 
$
23,117

 
$
176

 
$

 
$
60,967

Interest income
35,127

 

 

 

 

 
35,127

Other income
19,043

 
519

 
7,874

 
143

 
1,683

 
29,262

Land sales revenue

 

 

 
4,487

 

 
4,487

Total revenue
54,170

 
38,193

 
30,991

 
4,806

 
1,683

 
129,843

Earnings (loss) from equity method investments

 
862

 
731

 
(151
)
 
22,651

 
24,093

Income from sales of residential property

 

 
17,180

 

 

 
17,180

Revenue and other earnings
54,170

 
39,055

 
48,902

 
4,655

 
24,334

 
171,116

Real estate expense

 
(5,520
)
 
(28,929
)
 
(6,105
)
 

 
(40,554
)
Land cost of sales

 

 

 
(3,611
)
 

 
(3,611
)
Other expense
(303
)
 

 

 

 
(4,387
)
 
(4,690
)
Allocated interest expense
(15,858
)
 
(18,009
)
 
(10,229
)
 
(7,294
)
 
(5,140
)
 
(56,530
)
Allocated general and administrative(2)
(4,444
)
 
(5,183
)
 
(3,078
)
 
(4,224
)
 
(6,498
)
 
(23,427
)
Segment profit (loss)(3)
$
33,565

 
$
10,343

 
$
6,666

 
$
(16,579
)
 
$
8,309

 
$
42,304

Other significant non-cash items:
 
 
 
 
 
 
 
 
 
 
 
Provision for (recovery of) loan losses
$
(2,792
)
 
$

 
$

 
$

 
$

 
$
(2,792
)
Impairment of assets

 

 
3,900

 
(600
)
 

 
3,300

Depreciation and amortization

 
9,682

 
8,368

 
490

 
282

 
18,822

Capitalized expenditures

 
201

 
13,564

 
18,373

 

 
32,138

Three Months Ended June 30, 2013:
 
 
 
 
 
 
 
 
 
 
 
Operating lease income
$

 
$
35,783

 
$
21,329

 
$

 
$

 
$
57,112

Interest income
29,682

 

 

 

 

 
29,682

Other income
290

 

 
11,440

 

 
1,395

 
13,125

Total revenue
29,972

 
35,783

 
32,769

 

 
1,395

 
99,919

Earnings (loss) from equity method investments

 
652

 
1,816

 
(1,511
)
 
7,366

 
8,323

Income from sales of residential property

 

 
30,842

 
3,477

 

 
34,319

Income (loss) from discontinued operations(4)

 
392

 
110

 

 

 
502

Gain from discontinued operations

 
3,365

 
4,914

 

 

 
8,279

Revenue and other earnings
29,972

 
40,192

 
70,451

 
1,966

 
8,761

 
151,342

Real estate expense

 
(5,673
)
 
(24,781
)
 
(6,527
)
 

 
(36,981
)
Other expense
(414
)
 

 

 

 
268

 
(146
)
Allocated interest expense(5)
(18,470
)
 
(20,079
)
 
(12,452
)
 
(7,943
)
 
(10,213
)
 
(69,157
)
Allocated general and administrative(2)
(2,895
)
 
(3,158
)
 
(2,147
)
 
(1,788
)
 
(6,169
)
 
(16,157
)
Segment profit (loss)(3)
$
8,193

 
$
11,282

 
$
31,071

 
$
(14,292
)
 
$
(7,353
)
 
$
28,901

Other significant non-cash items:
 
 
 
 
 
 
 
 
 
 
 
Provision for (recovery of) loan losses
$
5,020

 
$

 
$

 
$

 
$

 
$
5,020

Impairment of assets(5)

 

 
427

 

 

 
427

Depreciation and amortization(5)

 
9,589

 
7,231

 
265

 
315

 
17,400

Capitalized expenditures

 
13,889

 
9,485

 
7,972

 

 
31,346

 
 
 
 
 
 
 
 
 
 
 
 
 
Real Estate Finance
 
Net Lease
 
Operating Properties
 
Land
 
Corporate/Other(1)
 
Company Total
Six Months Ended June 30, 2014:
 
 
 
 
 
 
 
 
 
 
 
Operating lease income
$

 
$
76,555

 
$
46,118

 
$
402

 
$

 
$
123,075

Interest income
63,041

 

 

 

 

 
63,041

Other income
19,442

 
733

 
20,540

 
369

 
2,762

 
43,846

Land sales revenue

 

 

 
8,630

 

 
8,630

Total revenue
82,483

 
77,288

 
66,658

 
9,401

 
2,762

 
238,592

Earnings (loss) from equity method investments

 
1,148

 
948

 
(409
)
 
25,583

 
27,270

Income from sales of residential property

 

 
33,674

 

 

 
33,674

Revenue and other earnings
82,483

 
78,436

 
101,280

 
8,992

 
28,345

 
299,536

Real estate expense

 
(11,194
)
 
(57,543
)
 
(14,430
)
 

 
(83,167
)
Land cost of sales

 

 

 
(7,265
)
 

 
(7,265
)
Other expense
(733
)
 

 

 

 
(4,178
)
 
(4,911
)
Allocated interest expense
(31,310
)
 
(36,619
)
 
(20,488
)
 
(14,453
)
 
(11,116
)
 
(113,986
)
Allocated general and administrative(2)
(7,534
)
 
(8,982
)
 
(5,267
)
 
(7,273
)
 
(12,084
)
 
(41,140
)
Segment profit (loss)(3)
$
42,906

 
$
21,641

 
$
17,982

 
$
(34,429
)
 
$
967

 
$
49,067

Other significant non-cash items:
 
 
 
 
 
 
 
 
 
 
 
Provision for (recovery of) loan losses
$
(6,192
)
 
$

 
$

 
$

 
$

 
$
(6,192
)
Impairment of assets

 
2,979

 
3,900

 
(600
)
 

 
6,279

Depreciation and amortization

 
19,810

 
16,232

 
794

 
599

 
37,435

Capitalized expenditures

 
705

 
26,418

 
33,056

 

 
60,179

Six Months Ended June 30, 2013:
 
 
 
 
 
 
 
 
 
 
 
Operating lease income
$

 
$
72,436

 
$
42,692

 
$

 
$

 
$
115,128

Interest income
54,349

 

 

 

 

 
54,349

Other income
2,498

 

 
19,579

 
500

 
1,967

 
24,544

Total revenue
56,847

 
72,436

 
62,271

 
500

 
1,967

 
194,021

Earnings (loss) from equity method investments

 
1,338

 
4,473

 
(3,090
)
 
27,280

 
30,001

Income from sales of residential property

 

 
54,539

 
3,477

 

 
58,016

Income (loss) from discontinued operations(4)

 
1,001

 
843

 

 

 
1,844

Gain from discontinued operations

 
3,395

 
9,928

 

 

 
13,323

Revenue and other earnings
56,847

 
78,170

 
132,054

 
887

 
29,247

 
297,205

Real estate expense

 
(11,269
)
 
(50,515
)
 
(13,031
)
 

 
(74,815
)
Other expense
(1,857
)
 

 

 

 
(3,913
)
 
(5,770
)
Allocated interest expense(5)
(39,532
)
 
(40,069
)
 
(25,935
)
 
(15,625
)
 
(19,562
)
 
(140,723
)
Allocated general and administrative(2)
(6,135
)
 
(6,217
)
 
(4,410
)
 
(3,635
)
 
(12,405
)
 
(32,802
)
Segment profit (loss)(3)
$
9,323

 
$
20,615

 
$
51,194

 
$
(31,404
)
 
$
(6,633
)
 
$
43,095

Other significant non-cash items:
 
 
 
 
 
 
 
 
 
 
 
Provision for (recovery of) loan losses
$
15,226

 
$

 
$

 
$

 
$

 
$
15,226

Impairment of assets(5)

 

 
395

 

 

 
395

Depreciation and amortization(5)

 
19,229

 
14,437

 
530

 
658

 
34,854

Capitalized expenditures

 
17,656

 
14,406

 
15,598

 

 
47,660

 
 
 
 
 
 
 
 
 
 
 
 
 
Real Estate Finance
 
Net Lease
 
Operating Properties
 
Land
 
Corporate/Other(1)
 
Company Total
As of June 30, 2014
 
 
 
 
 
 
 
 
 
 

Real estate
 

 
 

 
 

 
 

 
 

 
 
Real estate, at cost
$

 
$
1,611,446

 
$
744,212

 
$
829,112

 
$

 
$
3,184,770

Less: accumulated depreciation

 
(352,418
)
 
(86,747
)
 
(4,215
)
 

 
(443,380
)
Real estate, net

 
1,259,028

 
657,465

 
824,897

 

 
2,741,390

Real estate available and held for sale

 

 
232,771

 
122,043

 

 
354,814

Total real estate

 
1,259,028

 
890,236

 
946,940

 

 
3,096,204

Loans receivable and other lending investments, net
1,456,407

 

 

 

 

 
1,456,407

Other investments

 
33,740

 
15,097

 
49,367

 
143,357

 
241,561

Total portfolio assets
$
1,456,407

 
$
1,292,768

 
$
905,333

 
$
996,307

 
$
143,357

 
4,794,172

Cash and other assets
 
 
 
 
 
 
 
 
 
 
679,313

Total assets


 


 


 


 


 
$
5,473,485

As of December 31, 2013
 
 
 
 
 
 
 
 
 
 
 
Real estate
 

 
 

 
 

 
 

 
 

 
 
Real estate, at cost
$

 
$
1,696,888

 
$
720,508

 
$
803,238

 
$

 
$
3,220,634

Less: accumulated depreciation

 
(338,640
)
 
(82,420
)
 
(3,393
)
 

 
(424,453
)
Real estate, net

 
1,358,248

 
638,088

 
799,845

 

 
2,796,181

Real estate available and held for sale

 

 
228,328

 
132,189

 


360,517

Total real estate

 
1,358,248

 
866,416

 
932,034

 

 
3,156,698

Loans receivable and other lending investments, net
1,370,109

 

 

 

 

 
1,370,109

Other investments

 
16,408

 
16,032

 
29,765

 
145,004

 
207,209

Total portfolio assets
$
1,370,109

 
$
1,374,656

 
$
882,448

 
$
961,799

 
$
145,004

 
4,734,016

Cash and other assets
 
 
 
 
 
 
 
 
 
 
907,995

Total assets


 


 


 


 


 
$
5,642,011


Explanatory Notes:
_______________________________________________________________________________

(1)
Corporate/Other represents all corporate level and unallocated items including any intercompany eliminations necessary to reconcile to consolidated Company totals. This caption also includes the Company's joint venture investments and strategic investments that are not related to the other reportable segments above, including the Company's share of equity in earnings from LNR of $1.7 million and $16.5 million for the three and six months ended June 30, 2013. See Note 6 for further details on the Company's investment in LNR and summarized financial information of LNR.
(2)
General and administrative excludes stock-based compensation expense of $3.2 million and $5.3 million for the three and six months ended June 30, 2014, respectively, and $4.7 million and $9.9 million for the three and six months ended June 30, 2013, respectively.
(3)
The following is a reconciliation of segment profit (loss) to net income (loss) ($ in thousands):
 
For the Three Months Ended
June 30,
 
For the Six Months Ended
June 30,
 
2014
 
2013
 
2014
 
2013
Segment profit (loss)
$
42,304

 
$
28,901

 
$
49,067

 
$
43,095

Less: (Provision for) recovery of loan losses
2,792

 
(5,020
)
 
6,192

 
(15,226
)
Less: Impairment of assets(4)
(3,300
)
 
(427
)
 
(6,279
)
 
(395
)
Less: Stock-based compensation expense
(3,196
)
 
(4,719
)
 
(5,271
)
 
(9,921
)
Less: Depreciation and amortization(4)
(18,822
)
 
(17,400
)
 
(37,435
)
 
(34,854
)
Less: Income tax (expense) benefit(4)
215

 
(491
)
 
722

 
(4,566
)
Less: Loss on early extinguishment of debt, net
(23,587
)
 
(15,242
)
 
(24,767
)
 
(24,784
)
Net income (loss)
$
(3,594
)
 
$
(14,398
)
 
$
(17,771
)
 
$
(46,651
)

(4)
For the three and six months ended June 30, 2013, excludes certain amounts reclassified to discontinued operations on the Company's Consolidated Statements of Operations.
(5)
For the three and six months ended June 30, 2013, includes related amounts reclassified to discontinued operations on the Company's Consolidated Statements of Operations.
Reconciliation of segment profit (loss) to income (loss) from continuing operations
The following is a reconciliation of segment profit (loss) to net income (loss) ($ in thousands):
 
For the Three Months Ended
June 30,
 
For the Six Months Ended
June 30,
 
2014
 
2013
 
2014
 
2013
Segment profit (loss)
$
42,304

 
$
28,901

 
$
49,067

 
$
43,095

Less: (Provision for) recovery of loan losses
2,792

 
(5,020
)
 
6,192

 
(15,226
)
Less: Impairment of assets(4)
(3,300
)
 
(427
)
 
(6,279
)
 
(395
)
Less: Stock-based compensation expense
(3,196
)
 
(4,719
)
 
(5,271
)
 
(9,921
)
Less: Depreciation and amortization(4)
(18,822
)
 
(17,400
)
 
(37,435
)
 
(34,854
)
Less: Income tax (expense) benefit(4)
215

 
(491
)
 
722

 
(4,566
)
Less: Loss on early extinguishment of debt, net
(23,587
)
 
(15,242
)
 
(24,767
)
 
(24,784
)
Net income (loss)
$
(3,594
)
 
$
(14,398
)
 
$
(17,771
)
 
$
(46,651
)