XML 121 R105.htm IDEA: XBRL DOCUMENT v3.10.0.1
SEGMENT REPORTING - Schedule of Segments (Details) - USD ($)
$ in Thousands
3 Months Ended 12 Months Ended
Dec. 31, 2018
Sep. 30, 2018
Jun. 30, 2018
Mar. 31, 2018
Dec. 31, 2017
Sep. 30, 2017
Jun. 30, 2017
Mar. 31, 2017
Dec. 31, 2018
Dec. 31, 2017
Dec. 31, 2016
Income Statement [Abstract]                      
Interest income $ 90,994 $ 90,386 $ 85,230 $ 78,206 $ 73,352 $ 66,833 $ 65,970 $ 57,512 $ 344,816 $ 263,667 $ 236,372
Interest expense                 (194,291) (146,118) (120,827)
Net interest income                 150,525 117,549 115,545
Provision for loan losses                 (13,900) 0 (300)
Net interest income after provision for loan losses 41,009 28,610 36,513 30,493 31,795 29,348 30,309 26,097 136,625 117,549 115,245
Operating lease income                 96,506 89,492 77,277
Tenant recoveries                 9,671 7,179 5,958
Sale of loans, net                 16,511 54,046 26,009
Gain on securities                     7,724
Realized gain (loss) on securities                 (5,808) 17,209 7,724
Unrealized gain (loss) on equity securities                 (1,605) 0 0
Unrealized gain (loss) on Agency interest-only securities                 555 1,405 (56)
Realized gain on sale of real estate, net                 95,881 11,423 20,636
Fee and other income                 26,285 18,341 21,365
Net result from derivative transactions                 15,926 (12,641) (1,409)
Earnings (loss) from investment in unconsolidated joint ventures                 790 89 426
Gain (loss) on extinguishment/defeasance of debt                 (4,392) (73) 5,382
Total other income                 250,320 186,470 163,312
Salaries and employee benefits                 (60,117) (70,463) (64,270)
Operating expenses                 (21,696) (21,421) (20,552)
Real estate operating expenses                 (29,799) (33,216) (30,545)
Fee expense                 (5,055) (4,996) (3,703)
Depreciation and amortization                 (41,959) (40,332) (39,447)
Total costs and expenses (36,610) (40,136) (38,753) (43,127) (52,804) (39,244) (40,120) (38,260) (158,626) (170,428) (158,517)
Income tax (expense) benefit (964) (1,204) (573) (3,902) (3,057) 576 (6,606) 1,375 (6,643) (7,712) (6,320)
Net income (loss) 26,846 $ 83,464 $ 43,568 $ 67,798 45,370 $ 29,821 $ 31,058 $ 19,630 221,676 125,879 113,720
Total assets 6,272,872 [1]       6,025,615 [1]       6,272,872 [1] 6,025,615 [1] 5,578,337
Investment in unconsolidated joint ventures [1] 40,354       35,441       40,354 35,441  
Investment in FHLB stock [1] 57,915       77,915       57,915 77,915  
Deferred tax liabilities 0       (7,134)       0 (7,134)  
Professional Fees                 11,500 11,200 11,300
Operating Segment                      
Income Statement [Abstract]                      
Investment in unconsolidated joint ventures 40,400       35,400       40,400 35,400  
Operating Segment | Loans                      
Income Statement [Abstract]                      
Interest income                 310,149 219,892 161,315
Interest expense                 (62,474) (39,530) (25,531)
Net interest income                 247,675 180,362 135,784
Provision for loan losses                 (13,900) 0 (300)
Net interest income after provision for loan losses                 233,775 180,362 135,484
Operating lease income                 0 0 0
Tenant recoveries                 0 0 0
Sale of loans, net                 16,511 54,046 26,009
Gain on securities                     0
Realized gain (loss) on securities                 0 0  
Unrealized gain (loss) on equity securities                 0    
Unrealized gain (loss) on Agency interest-only securities                 0 0 0
Realized gain on sale of real estate, net                 0 0 0
Fee and other income                 16,490 6,859 7,547
Net result from derivative transactions                 10,467 (8,425) 8,371
Earnings (loss) from investment in unconsolidated joint ventures                 0 0 0
Gain (loss) on extinguishment/defeasance of debt                 (69) (19) 0
Total other income                 43,399 52,461 41,927
Salaries and employee benefits                 0 0 (11,000)
Operating expenses                 0 302 0
Real estate operating expenses                 0 0 0
Fee expense                 (4,040) (3,649) (2,343)
Depreciation and amortization                 0 0 0
Total costs and expenses                 (4,040) (3,347) (13,343)
Income tax (expense) benefit                 0 0 0
Net income (loss)                 273,134 229,476 164,068
Total assets 3,482,929       3,508,642       3,482,929 3,508,642 2,353,977
Operating Segment | Securities                      
Income Statement [Abstract]                      
Interest income                 34,217 43,542 74,987
Interest expense                 (4,617) (5,800) (9,740)
Net interest income                 29,600 37,742 65,247
Provision for loan losses                 0 0 0
Net interest income after provision for loan losses                 29,600 37,742 65,247
Operating lease income                 0 0 0
Tenant recoveries                 0 0 0
Sale of loans, net                 0 0 0
Gain on securities                     7,724
Realized gain (loss) on securities                 (5,808) 17,209  
Unrealized gain (loss) on equity securities                 (1,605)    
Unrealized gain (loss) on Agency interest-only securities                 555 1,405 (56)
Realized gain on sale of real estate, net                 0 0 0
Fee and other income                 0 0 0
Net result from derivative transactions                 5,459 (4,216) (9,780)
Earnings (loss) from investment in unconsolidated joint ventures                 0 0 0
Gain (loss) on extinguishment/defeasance of debt                 0 0 0
Total other income                 (1,399) 14,398 (2,112)
Salaries and employee benefits                 0 0 0
Operating expenses                 0 0 0
Real estate operating expenses                 0 0 0
Fee expense                 (398) (280) (166)
Depreciation and amortization                 0 0 0
Total costs and expenses                 (398) (280) (166)
Income tax (expense) benefit                 0 0 0
Net income (loss)                 27,803 51,860 62,969
Total assets 1,410,126       1,106,517       1,410,126 1,106,517 2,100,947
Operating Segment | Real Estate                      
Income Statement [Abstract]                      
Interest income                 24 15 10
Interest expense                 (34,739) (28,679) (25,333)
Net interest income                 (34,715) (28,664) (25,323)
Provision for loan losses                 0 0 0
Net interest income after provision for loan losses                 (34,715) (28,664) (25,323)
Operating lease income                 96,506 89,492 77,277
Tenant recoveries                 9,671 7,179 5,958
Sale of loans, net                 0 0 0
Gain on securities                     0
Realized gain (loss) on securities                 0 0  
Unrealized gain (loss) on equity securities                 0    
Unrealized gain (loss) on Agency interest-only securities                 0 0 0
Realized gain on sale of real estate, net                 95,881 11,423 20,636
Fee and other income                 3,416 7,865 7,253
Net result from derivative transactions                 0 0 0
Earnings (loss) from investment in unconsolidated joint ventures                 790 89 (466)
Gain (loss) on extinguishment/defeasance of debt                 (4,323) 0 0
Total other income                 201,941 116,048 110,658
Salaries and employee benefits                 0 0 0
Operating expenses                 0 0 0
Real estate operating expenses                 (29,799) (33,216) (30,545)
Fee expense                 (617) (1,067) (618)
Depreciation and amortization                 (41,884) (40,239) (39,354)
Total costs and expenses                 (72,300) (74,522) (70,517)
Income tax (expense) benefit                 0 0 0
Net income (loss)                 94,926 12,862 14,818
Total assets 1,038,376       1,067,482       1,038,376 1,067,482 856,363
Corporate/Other                      
Income Statement [Abstract]                      
Interest income                 426 218 60
Interest expense                 (92,461) (72,109) (60,223)
Net interest income                 (92,035) (71,891) (60,163)
Provision for loan losses                 0 0 0
Net interest income after provision for loan losses                 (92,035) (71,891) (60,163)
Operating lease income                 0 0 0
Tenant recoveries                 0 0 0
Sale of loans, net                 0 0 0
Gain on securities                     0
Realized gain (loss) on securities                 0 0  
Unrealized gain (loss) on equity securities                 0    
Unrealized gain (loss) on Agency interest-only securities                 0 0 0
Realized gain on sale of real estate, net                 0 0 0
Fee and other income                 6,379 3,617 6,565
Net result from derivative transactions                 0 0 0
Earnings (loss) from investment in unconsolidated joint ventures                 0 0 892
Gain (loss) on extinguishment/defeasance of debt                 0 (54) 5,382
Total other income                 6,379 3,563 12,839
Salaries and employee benefits                 (60,117) (70,463) (53,270)
Operating expenses                 (21,696) (21,723) (20,552)
Real estate operating expenses                 0 0
Fee expense                 0 0 (576)
Depreciation and amortization                 (75) (93) (93)
Total costs and expenses                 (81,888) (92,279) (74,491)
Income tax (expense) benefit                 (6,643) (7,712) (6,320)
Net income (loss)                 (174,187) (168,319) (128,135)
Total assets 341,441       342,974       341,441 342,974 $ 267,050
Investment in FHLB stock 57,900       77,900       57,900 77,900  
Deferred tax liabilities 2,300       (5,700)       2,300 (5,700)  
Corporate/Other | Senior Unsecured Notes                      
Income Statement [Abstract]                      
Senior Notes $ 1,200,000       $ 1,200,000       $ 1,200,000 $ 1,200,000  
[1] Includes amounts relating to consolidated variable interest entities. See Note 3.