XML 110 R100.htm IDEA: XBRL DOCUMENT v3.19.2
Segment Reporting - Schedule of Segments (Details)
$ in Thousands
3 Months Ended 6 Months Ended
Jun. 30, 2019
USD ($)
Jun. 30, 2018
USD ($)
Jun. 30, 2019
USD ($)
segments
Jun. 30, 2018
USD ($)
May 31, 2019
USD ($)
Dec. 31, 2018
USD ($)
Segment Reporting [Abstract]            
Number of reportable segments | segments     4      
Segment profit (loss)            
Revenues $ 98,468 $ 171,571 $ 205,270 $ 535,814    
Earnings (losses) from equity method investments 3,640 (7,278) 8,949 (3,946)    
Selling profit from sales-type leases 180,416 0 180,416 0    
Gain on consolidation of equity method investment 0 67,877 0 67,877    
Income from sales of real estate 220,523 56,895 229,930 73,943    
Total revenue and other earnings 503,047 289,065 624,565 673,688    
Other expense (11,883) (3,716) (12,391) (4,882)    
Allocated interest expense (43,752) (43,172) (90,329) (88,353)    
Allocated general and administrative (17,598) (19,725) (34,448) (39,448)    
Segment profit (loss) 398,540 102,048 415,735 161,013    
Other significant items:            
Provision for loan losses 110 18,892 13 18,037    
Impairment of assets 1,102 6,088 4,953 10,188    
Depreciation and amortization 13,718 10,767 29,386 21,878    
Capitalized expenditures 33,165 47,946 72,417 87,572    
Segment assets            
Real estate, net 1,421,602   1,421,602     $ 1,771,019
Real estate available and held for sale 12,770   12,770     22,551
Total real estate 1,434,372   1,434,372     1,793,570
Net investment in leases 421,842   421,842   $ 424,100 0
Land and development, net 668,656   668,656     598,218
Loans receivable and other lending investments, net 902,146   902,146     988,224
Other investments 564,170   564,170     304,275
Total portfolio assets 3,991,186   3,991,186     3,684,287
Cash and other assets 774,841   774,841     1,329,990
Total assets 4,766,027   4,766,027     5,014,277
Stock-based compensation expense 9,705 3,503 13,954 12,593    
Operating lease income            
Segment profit (loss)            
Revenues 55,185 44,609 114,100 90,407    
Interest income            
Segment profit (loss)            
Revenues 20,341 25,212 40,716 51,909    
Interest income from sales-type leases            
Segment profit (loss)            
Revenues 3,817 0 3,817 0    
Other income            
Segment profit (loss)            
Revenues 10,050 20,823 24,863 36,142    
Land development            
Segment profit (loss)            
Revenues 9,075 80,927 21,774 357,356    
Cost of sales expense (9,236) (83,361) (23,684) (306,768)    
Real estate            
Segment profit (loss)            
Cost of sales expense (22,038) (37,043) (47,978) (73,224)    
Operating Segments | Real Estate Finance            
Segment profit (loss)            
Earnings (losses) from equity method investments 0 0 0 0    
Selling profit from sales-type leases 0   0      
Gain on consolidation of equity method investment   0   0    
Income from sales of real estate 0 0 0 0    
Total revenue and other earnings 20,465 28,345 43,029 55,425    
Other expense (47) (290) (311) (690)    
Allocated interest expense (7,936) (10,648) (16,349) (22,413)    
Allocated general and administrative (2,279) (3,852) (4,488) (7,821)    
Segment profit (loss) 10,203 13,555 21,881 24,501    
Other significant items:            
Provision for loan losses 110 18,892 13 18,037    
Impairment of assets 0 0 0 0    
Depreciation and amortization 0 0 0 0    
Capitalized expenditures 0 0 0 0    
Segment assets            
Real estate, net 0   0     0
Real estate available and held for sale 0   0     0
Total real estate 0   0     0
Net investment in leases 0   0      
Land and development, net 0   0     0
Loans receivable and other lending investments, net 858,061   858,061     988,224
Other investments 0   0     0
Total portfolio assets 858,061   858,061     988,224
Operating Segments | Real Estate Finance | Operating lease income            
Segment profit (loss)            
Revenues 0 0 0 0    
Operating Segments | Real Estate Finance | Interest income            
Segment profit (loss)            
Revenues 19,933 25,212 40,308 51,909    
Operating Segments | Real Estate Finance | Interest income from sales-type leases            
Segment profit (loss)            
Revenues 0   0      
Operating Segments | Real Estate Finance | Other income            
Segment profit (loss)            
Revenues 532 3,133 2,721 3,516    
Operating Segments | Real Estate Finance | Land development            
Segment profit (loss)            
Revenues 0 0 0 0    
Cost of sales expense 0 0 0 0    
Operating Segments | Real Estate Finance | Real estate            
Segment profit (loss)            
Cost of sales expense 0 0 0 0    
Operating Segments | Net Lease            
Segment profit (loss)            
Earnings (losses) from equity method investments 3,582 2,694 10,812 6,252    
Selling profit from sales-type leases 180,416   180,416      
Gain on consolidation of equity method investment   67,877   67,877    
Income from sales of real estate 219,742 24,493 219,742 24,907    
Total revenue and other earnings 459,562 125,072 519,696 159,818    
Other expense 0 0 0 0    
Allocated interest expense (23,606) (13,591) (45,372) (27,792)    
Allocated general and administrative (6,734) (4,853) (12,412) (9,439)    
Segment profit (loss) 423,453 103,195 450,038 115,176    
Other significant items:            
Provision for loan losses 0 0 0 0    
Impairment of assets 0 4,342 0 4,342    
Depreciation and amortization 12,272 6,341 25,832 12,652    
Capitalized expenditures 2,105 720 4,861 1,198    
Segment assets            
Real estate, net 1,249,824   1,249,824     1,536,494
Real estate available and held for sale 0   0     1,055
Total real estate 1,249,824   1,249,824     1,537,549
Net investment in leases 421,842   421,842      
Land and development, net 0   0     0
Loans receivable and other lending investments, net 44,085   44,085     0
Other investments 408,257   408,257     165,804
Total portfolio assets 2,124,008   2,124,008     1,703,353
Operating Segments | Net Lease | Operating lease income            
Segment profit (loss)            
Revenues 48,660 29,310 98,143 59,036    
Operating Segments | Net Lease | Interest income            
Segment profit (loss)            
Revenues 408 0 408 0    
Operating Segments | Net Lease | Interest income from sales-type leases            
Segment profit (loss)            
Revenues 3,817   3,817      
Operating Segments | Net Lease | Other income            
Segment profit (loss)            
Revenues 2,937 698 6,358 1,746    
Operating Segments | Net Lease | Land development            
Segment profit (loss)            
Revenues 0 0 0 0    
Cost of sales expense 0 0 0 0    
Operating Segments | Net Lease | Real estate            
Segment profit (loss)            
Cost of sales expense (5,769) (3,433) (11,874) (7,411)    
Operating Segments | Operating Properties            
Segment profit (loss)            
Earnings (losses) from equity method investments (2,630) (1,316) (5,040) (2,591)    
Selling profit from sales-type leases 0   0      
Gain on consolidation of equity method investment   0   0    
Income from sales of real estate 781 32,402 10,188 49,036    
Total revenue and other earnings 8,580 59,636 27,307 102,957    
Other expense 0 0 0 0    
Allocated interest expense (2,548) (4,578) (5,466) (10,106)    
Allocated general and administrative (726) (1,975) (1,487) (4,018)    
Segment profit (loss) (2,982) 29,265 1,033 43,390    
Other significant items:            
Provision for loan losses 0 0 0 0    
Impairment of assets 2 446 3,853 4,546    
Depreciation and amortization 900 3,738 2,457 7,664    
Capitalized expenditures 1,646 4,623 2,063 12,324    
Segment assets            
Real estate, net 171,778   171,778     234,525
Real estate available and held for sale 12,770   12,770     21,496
Total real estate 184,548   184,548     256,021
Net investment in leases 0   0      
Land and development, net 0   0     0
Loans receivable and other lending investments, net 0   0     0
Other investments 69,208   69,208     65,643
Total portfolio assets 253,756   253,756     321,664
Operating Segments | Operating Properties | Operating lease income            
Segment profit (loss)            
Revenues 6,455 15,199 15,810 31,016    
Operating Segments | Operating Properties | Interest income            
Segment profit (loss)            
Revenues 0 0 0 0    
Operating Segments | Operating Properties | Interest income from sales-type leases            
Segment profit (loss)            
Revenues 0   0      
Operating Segments | Operating Properties | Other income            
Segment profit (loss)            
Revenues 3,974 13,351 6,349 25,496    
Operating Segments | Operating Properties | Land development            
Segment profit (loss)            
Revenues 0 0 0 0    
Cost of sales expense 0 0 0 0    
Operating Segments | Operating Properties | Real estate            
Segment profit (loss)            
Cost of sales expense (8,288) (23,818) (19,321) (45,443)    
Operating Segments | Land and Development            
Segment profit (loss)            
Earnings (losses) from equity method investments 2,924 1,023 3,211 2,566    
Selling profit from sales-type leases 0   0      
Gain on consolidation of equity method investment   0   0    
Income from sales of real estate 0 0 0 0    
Total revenue and other earnings 13,380 83,363 29,887 362,061    
Other expense 0 0 0 0    
Allocated interest expense (5,493) (5,308) (10,620) (11,781)    
Allocated general and administrative (2,923) (3,747) (6,180) (7,552)    
Segment profit (loss) (12,253) (18,845) (27,380) 15,590    
Other significant items:            
Provision for loan losses 0 0 0 0    
Impairment of assets 1,100 1,300 1,100 1,300    
Depreciation and amortization 244 318 490 832    
Capitalized expenditures 29,414 42,603 65,493 74,050    
Segment assets            
Real estate, net 0   0     0
Real estate available and held for sale 0   0     0
Total real estate 0   0     0
Net investment in leases 0   0      
Land and development, net 668,656   668,656     598,218
Loans receivable and other lending investments, net 0   0     0
Other investments 42,750   42,750     65,312
Total portfolio assets 711,406   711,406     663,530
Operating Segments | Land and Development | Operating lease income            
Segment profit (loss)            
Revenues 70 100 147 355    
Operating Segments | Land and Development | Interest income            
Segment profit (loss)            
Revenues 0 0 0 0    
Operating Segments | Land and Development | Interest income from sales-type leases            
Segment profit (loss)            
Revenues 0   0      
Operating Segments | Land and Development | Other income            
Segment profit (loss)            
Revenues 1,311 1,313 4,755 1,784    
Operating Segments | Land and Development | Land development            
Segment profit (loss)            
Revenues 9,075 80,927 21,774 357,356    
Cost of sales expense (9,236) (83,361) (23,684) (306,768)    
Operating Segments | Land and Development | Real estate            
Segment profit (loss)            
Cost of sales expense (7,981) (9,792) (16,783) (20,370)    
Corporate/Other            
Segment profit (loss)            
Earnings (losses) from equity method investments (236) (9,679) (34) (10,173)    
Selling profit from sales-type leases 0   0      
Gain on consolidation of equity method investment   0   0    
Income from sales of real estate 0 0 0 0    
Total revenue and other earnings 1,060 (7,351) 4,646 (6,573)    
Other expense (11,836) (3,426) (12,080) (4,192)    
Allocated interest expense (4,169) (9,047) (12,522) (16,261)    
Allocated general and administrative (4,936) (5,298) (9,881) (10,618)    
Segment profit (loss) (19,881) (25,122) (29,837) (37,644)    
Other significant items:            
Provision for loan losses 0 0 0 0    
Impairment of assets 0 0 0 0    
Depreciation and amortization 302 370 607 730    
Capitalized expenditures 0 0 0 0    
Segment assets            
Real estate, net 0   0     0
Real estate available and held for sale 0   0     0
Total real estate 0   0     0
Net investment in leases 0   0      
Land and development, net 0   0     0
Loans receivable and other lending investments, net 0   0     0
Other investments 43,955   43,955     7,516
Total portfolio assets 43,955   43,955     $ 7,516
Corporate/Other | Operating lease income            
Segment profit (loss)            
Revenues 0 0 0 0    
Corporate/Other | Interest income            
Segment profit (loss)            
Revenues 0 0 0 0    
Corporate/Other | Interest income from sales-type leases            
Segment profit (loss)            
Revenues 0   0      
Corporate/Other | Other income            
Segment profit (loss)            
Revenues 1,296 2,328 4,680 3,600    
Corporate/Other | Land development            
Segment profit (loss)            
Revenues 0 0 0 0    
Cost of sales expense 0 0 0 0    
Corporate/Other | Real estate            
Segment profit (loss)            
Cost of sales expense $ 0 $ 0 $ 0 $ 0