XML 102 R93.htm IDEA: XBRL DOCUMENT v3.5.0.2
Segment Reporting (Schedule of Segments) (Details)
$ in Thousands
3 Months Ended 6 Months Ended
Jun. 30, 2016
USD ($)
Jun. 30, 2015
USD ($)
Jun. 30, 2016
USD ($)
segments
Jun. 30, 2015
USD ($)
Dec. 31, 2015
USD ($)
Segment Reporting          
Number of reportable segments | segments     4    
Operating lease income $ 54,518 $ 56,152 $ 109,455 $ 115,291  
Interest income 34,400 33,729 67,620 68,625  
Other income 10,097 12,761 21,637 23,325  
Land development revenue 27,888 6,543 42,835 14,801  
Earnings (loss) from equity method investments 39,447 8,785 47,714 15,332  
Income from sales of real estate 43,484 18,355 53,943 39,511  
Total revenue and other earnings 209,834 136,325 343,204 276,885  
Real estate expense (35,438) (36,355) (69,743) (75,989)  
Land development cost of sales (17,262) (5,252) (28,838) (12,142)  
Other expense (3,182) (888) (3,922) (3,011)  
Allocated interest expense (56,047) (55,824) (113,068) (110,456)  
Allocated general and administrative (18,032) (16,639) (36,557) (34,154)  
Segment profit (loss) 79,873 21,367 91,076 41,133  
Provision for loan losses 700 19,151 2,206 23,444  
Impairment of assets 3,012 1,674 3,012 1,674  
Depreciation and amortization 14,474 15,516 29,182 34,017  
Capitalized expenditures 46,077 50,983 96,993 83,802  
Real estate, net 1,435,920   1,435,920   $ 1,593,983
Real estate available and held for sale 126,070   126,070   137,274
Total real estate 1,561,990   1,561,990   1,731,257
Land and development 1,046,013   1,046,013   1,001,963
Loans receivable and other lending investments, net 1,568,439   1,568,439   1,601,985
Other investments 228,756   228,756   254,172
Total portfolio assets 4,405,198   4,405,198   4,589,377
Cash and other assets 804,199   804,199   1,008,415
Total assets 5,209,397   5,209,397   5,597,792
Stock-based compensation expense 1,633 3,947 6,211 7,186  
Land & Development          
Segment Reporting          
Income from sales of real estate     13,997 2,659  
Operating Segments | Real Estate Finance          
Segment Reporting          
Operating lease income 0 0 0 0  
Interest income 34,400 33,729 67,620 68,625  
Other income 323 798 1,620 846  
Land development revenue 0 0 0 0  
Earnings (loss) from equity method investments 0 0 0 0  
Income from sales of real estate 0 0 0 0  
Total revenue and other earnings 34,723 34,527 69,240 69,471  
Real estate expense 0 0 0 0  
Land development cost of sales 0 0 0 0  
Other expense (925) (221) (839) (220)  
Allocated interest expense (14,631) (14,563) (29,333) (28,798)  
Allocated general and administrative (3,786) (3,129) (7,617) (6,223)  
Segment profit (loss) 15,381 16,614 31,451 34,230  
Provision for loan losses 700 19,151 2,206 23,444  
Impairment of assets 0 0 0 0  
Depreciation and amortization 0 0 0 0  
Capitalized expenditures 0 0 0 0  
Real estate, net 0   0   0
Real estate available and held for sale 0   0   0
Total real estate 0   0   0
Land and development 0   0   0
Loans receivable and other lending investments, net 1,568,439   1,568,439   1,601,985
Other investments 0   0   0
Total portfolio assets 1,568,439   1,568,439   1,601,985
Operating Segments | Net Lease          
Segment Reporting          
Operating lease income 36,585 37,781 72,335 74,120  
Interest income 0 0 0 0  
Other income 433 121 513 124  
Land development revenue 0 0 0 0  
Earnings (loss) from equity method investments 944 1,666 1,890 3,299  
Income from sales of real estate 4,338 5,127 9,267 8,654  
Total revenue and other earnings 42,300 44,695 84,005 86,197  
Real estate expense (4,728) (5,522) (9,236) (10,792)  
Land development cost of sales 0 0 0 0  
Other expense 0 0 0 0  
Allocated interest expense (16,464) (16,933) (32,700) (33,768)  
Allocated general and administrative (4,313) (3,676) (8,609) (7,437)  
Segment profit (loss) 16,795 18,564 33,460 34,200  
Provision for loan losses 0 0 0 0  
Impairment of assets 0 0 0 0  
Depreciation and amortization 8,778 9,409 17,629 18,858  
Capitalized expenditures 1,625 1,769 2,476 2,114  
Real estate, net 1,081,825   1,081,825   1,112,479
Real estate available and held for sale 0   0   0
Total real estate 1,081,825   1,081,825   1,112,479
Land and development 0   0   0
Loans receivable and other lending investments, net 0   0   0
Other investments 67,895   67,895   69,096
Total portfolio assets 1,149,720   1,149,720   1,181,575
Operating Segments | Operating Properties          
Segment Reporting          
Operating lease income 17,828 18,116 36,909 40,730  
Interest income 0 0 0 0  
Other income 7,213 10,591 14,557 19,467  
Land development revenue 0 0 0 0  
Earnings (loss) from equity method investments 31,076 298 30,934 833  
Income from sales of real estate 39,146 13,228 44,676 30,857  
Total revenue and other earnings 95,263 42,233 127,076 91,887  
Real estate expense (20,796) (23,940) (41,916) (51,364)  
Land development cost of sales 0 0 0 0  
Other expense 0 0 0 0  
Allocated interest expense (5,849) (7,057) (12,469) (14,725)  
Allocated general and administrative (1,638) (1,629) (3,508) (3,457)  
Segment profit (loss) 66,980 9,607 69,183 22,341  
Provision for loan losses 0 0 0 0  
Impairment of assets 3,012 1,674 3,012 1,674  
Depreciation and amortization 5,022 5,446 10,305 13,791  
Capitalized expenditures 12,446 21,749 28,243 31,843  
Real estate, net 354,095   354,095   481,504
Real estate available and held for sale 126,070   126,070   137,274
Total real estate 480,165   480,165   618,778
Land and development 0   0   0
Loans receivable and other lending investments, net 0   0   0
Other investments 13,065   13,065   11,124
Total portfolio assets 493,230   493,230   629,902
Operating Segments | Land & Development          
Segment Reporting          
Operating lease income 105 255 211 441  
Interest income 0 0 0 0  
Other income 1,167 154 2,232 787  
Land development revenue 27,888 6,543 42,835 14,801  
Earnings (loss) from equity method investments 2,688 4,463 9,348 7,072  
Income from sales of real estate 0 0 0 0  
Total revenue and other earnings 31,848 11,415 54,626 23,101  
Real estate expense (9,914) (6,893) (18,591) (13,833)  
Land development cost of sales (17,262) (5,252) (28,838) (12,142)  
Other expense 0 0 0 0  
Allocated interest expense (8,668) (7,876) (17,027) (15,420)  
Allocated general and administrative (3,327) (2,733) (6,597) (5,526)  
Segment profit (loss) (7,323) (11,339) (16,427) (23,820)  
Provision for loan losses 0 0 0 0  
Impairment of assets 0 0 0 0  
Depreciation and amortization 400 390 699 780  
Capitalized expenditures 32,006 27,465 66,274 49,845  
Real estate, net 0   0   0
Real estate available and held for sale 0   0   0
Total real estate 0   0   0
Land and development 1,046,013   1,046,013   1,001,963
Loans receivable and other lending investments, net 0   0   0
Other investments 88,874   88,874   100,419
Total portfolio assets 1,134,887   1,134,887   1,102,382
Corporate/Other | Corporate/Other          
Segment Reporting          
Operating lease income 0 0 0 0  
Interest income 0 0 0 0  
Other income 961 1,097 2,715 2,101  
Land development revenue 0 0 0 0  
Earnings (loss) from equity method investments 4,739 2,358 5,542 4,128  
Income from sales of real estate 0 0 0 0  
Total revenue and other earnings 5,700 3,455 8,257 6,229  
Real estate expense 0 0 0 0  
Land development cost of sales 0 0 0 0  
Other expense (2,257) (667) (3,083) (2,791)  
Allocated interest expense (10,435) (9,395) (21,539) (17,745)  
Allocated general and administrative (4,968) (5,472) (10,226) (11,511)  
Segment profit (loss) (11,960) (12,079) (26,591) (25,818)  
Provision for loan losses 0 0 0 0  
Impairment of assets 0 0 0 0  
Depreciation and amortization 274 271 549 588  
Capitalized expenditures 0 $ 0 0 $ 0  
Real estate, net 0   0   0
Real estate available and held for sale 0   0   0
Total real estate 0   0   0
Land and development 0   0   0
Loans receivable and other lending investments, net 0   0   0
Other investments 58,922   58,922   73,533
Total portfolio assets $ 58,922   $ 58,922   $ 73,533