XML 47 R43.htm IDEA: XBRL DOCUMENT v2.4.0.6
Segment Reporting (Tables)
12 Months Ended
Dec. 31, 2012
Segment Reporting [Abstract]  
Schedule of financial measures for each segment based on which performance is evaluated

The Company has determined that it has four reportable segments based on how management reviews and manages its business. These reportable segments include: Real Estate Finance, Net Leasing, Operating Properties and Land. The Real Estate Finance segment includes all of the Company's activities related to senior and mezzanine real estate loans. The Net Leasing segment includes all of the Company's activities related to the ownership and leasing of corporate facilities to single creditworthy tenants. The Operating Properties segment includes all of the Company's activities and operations related to its commercial and residential properties, which were primarily acquired through the resolution of non-performing loans and are generally being repositioned or redeveloped with the objective of maximizing their value through the infusion of capital and/or intensive asset management efforts. The Land segment includes the Company's activities related to its land assets, which were also primarily acquired through the resolution of non-performing loans.
               
                The Company evaluates performance based on the following financial measures for each segment, and has conformed the prior periods presentation for the change in composition of its business segments, ($ in thousands):


 
Real Estate
Finance
 
Net
Leasing
 
Operating Property
 
Land
 
Corporate/
Other(1)
 
Company
Total
For the Year Ended December 31, 2012
 
 
 
 
 
 
 
 
 
 
 
 Operating lease income
$

 
$
151,992

 
$
65,500

 
$
1,527

 
$

 
$
219,019

 Interest income
133,410

 

 

 

 

 
133,410

 Other income
8,613

 

 
32,820

 
2,635

 
3,975

 
48,043

     Total revenue
$
142,023

 
$
151,992

 
$
98,320

 
$
4,162

 
$
3,975

 
$
400,472

 Earnings (loss) from equity method investments

 
2,632

 
25,142

 
(6,138
)
 
81,373

 
103,009

 Income from sales of residential property

 

 
63,472

 

 

 
63,472

 Net operating income from discontinued operations(2)

 
4,725

 
886

 

 

 
5,611

 Gain from discontinued operations

 
27,257

 

 

 

 
27,257

Revenue and other earnings
$
142,023

 
$
186,606

 
$
187,820

 
$
(1,976
)
 
$
85,348

 
$
599,821

Real estate expense

 
(24,255
)
 
(100,258
)
 
(27,314
)
 

 
(151,827
)
Other expense
(4,775
)
 

 

 

 
(12,491
)
 
(17,266
)
   Direct expenses
$
(4,775
)
 
$
(24,255
)
 
$
(100,258
)
 
$
(27,314
)
 
$
(12,491
)
 
$
(169,093
)
   Direct segment profit (loss)
$
137,248

 
$
162,351

 
$
87,562

 
$
(29,290
)
 
$
72,857

 
$
430,728

Allocated interest expense(3)
(124,208
)
 
(83,658
)
 
(66,001
)
 
(43,993
)
 
(38,301
)
 
(356,161
)
Allocated general and administrative(4)
(14,998
)
 
(9,484
)
 
(7,760
)
 
(7,405
)
 
(25,916
)
 
(65,563
)
Segment profit (loss)(5)
$
(1,958
)
 
$
69,209

 
$
13,801

 
$
(80,688
)
 
$
8,640

 
$
9,004

Other significant non-cash items:
 
 
 
 
 
 
 
 
 
 
 
Provision for loan losses
$
81,740

 
$

 
$

 
$

 
$

 
$
81,740

Impairment of assets(3)
$

 
$
6,670

 
$
28,501

 
$
205

 
$
978

 
$
36,354

Depreciation and amortization(3)
$

 
$
39,250

 
$
28,450

 
$
1,276

 
$
1,810

 
$
70,786

Capitalized expenditures
$

 
$
10,993

 
$
51,579

 
$
20,497

 
$

 
$
83,069

As of December 31, 2012
 
 
 
 
 
 
 
 
 
 

    Real estate
 

 
 

 
 

 
 

 
 

 
 
Real estate, at cost
$

 
$
1,639,320

 
$
801,214

 
$
786,114

 
$

 
$
3,226,648

Less: accumulated depreciation

 
(315,699
)
 
(109,634
)
 
(2,292
)
 

 
(427,625
)
Real estate, net
$

 
$
1,323,621

 
$
691,580

 
$
783,822

 
$

 
$
2,799,023

Real estate available and held for sale

 

 
454,587

 
181,278

 

 
635,865

    Total real estate
$

 
$
1,323,621

 
$
1,146,167

 
$
965,100

 
$

 
$
3,434,888

    Loans receivable, net
1,829,985

 

 

 

 

 
1,829,985

    Other investments

 
16,380

 
25,745

 
5,493

 
351,225

 
398,843

 Total portfolio assets
$
1,829,985

 
$
1,340,001

 
$
1,171,912

 
$
970,593

 
$
351,225

 
$
5,663,716

    Cash and other assets
9,832

 
105,595

 
60,500

 
9,638

 
301,508

 
487,073

     Total assets
$
1,839,817

 
$
1,445,596

 
$
1,232,412

 
$
980,231

 
$
652,733

 
$
6,150,789

For the Year Ended December 31, 2011
Real Estate
Finance
 
Net
Leasing
 
Operating Property
 
Land
 
Corporate/
Other(1)
 
Company
Total
 Operating lease income
$

 
$
147,151

 
$
51,153

 
$
174

 
$

 
$
198,478

 Interest income
226,871

 

 

 

 

 
226,871

 Other income
3,176

 

 
32,538

 
1,635

 
2,371

 
39,720

     Total revenue
$
230,047

 
$
147,151

 
$
83,691

 
$
1,809

 
$
2,371

 
$
465,069

 Earnings (loss) from equity method investments

 
2,566

 
(626
)
 
(7,213
)
 
100,364

 
95,091

 Income from sales of residential property

 

 
5,721

 

 

 
5,721

 Net operating income from discontinued operations(2)

 
11,760

 
(937
)
 

 

 
10,823

 Gain from discontinued operations

 
25,110

 

 

 

 
25,110

Revenue and other earnings
$
230,047

 
$
186,587

 
$
87,849

 
$
(5,404
)
 
$
102,735

 
$
601,814

Real estate expense

 
(25,282
)
 
(92,012
)
 
(21,649
)
 

 
(138,943
)
Other expense
(2,866
)
 

 

 

 
(8,204
)
 
(11,070
)
   Direct expenses
$
(2,866
)
 
$
(25,282
)
 
$
(92,012
)
 
$
(21,649
)
 
$
(8,204
)
 
$
(150,013
)
   Direct segment profit (loss)
$
227,181

 
$
161,305

 
$
(4,163
)
 
$
(27,053
)
 
$
94,531

 
$
451,801

Allocated interest expense(3)
(161,025
)
 
(67,338
)
 
(53,598
)
 
(42,337
)
 
(21,616
)
 
(345,914
)
Allocated general and administrative(4)
(20,680
)
 
(8,648
)
 
(6,884
)
 
(6,959
)
 
(32,166
)
 
(75,337
)
Segment profit (loss)(5)
$
45,476

 
$
85,319

 
$
(64,645
)
 
$
(76,349
)
 
$
40,749

 
$
30,550

Other significant non-cash items:
 
 
 
 
 
 
 
 
 
 
 
Provision for loan losses
$
46,412

 
$

 
$

 
$

 
$

 
$
46,412

Impairment of assets(3)
$

 
$
668

 
$
21,030

 
$
(184
)
 
$
872

 
$
22,386

Depreciation and amortization(3)
$

 
$
42,080

 
$
18,169

 
$
1,534

 
$
2,145

 
$
63,928

Capitalized expenditures
$

 
$
8,699

 
$
38,477

 
$
16,993

 
$

 
$
64,169

As of December 31, 2011
 
 
 
 
 
 
 
 
 
 
 
    Real estate
 

 
 

 
 

 
 

 
 

 
 
Real estate, at cost
$

 
$
1,773,149

 
$
720,251

 
$
851,272

 
$

 
$
3,344,672

Less: accumulated depreciation

 
(302,851
)
 
(90,383
)
 
(3,527
)
 

 
(396,761
)
Real estate, net
$

 
$
1,470,298

 
$
629,868

 
$
847,745

 
$

 
$
2,947,911

Real estate available and held for sale

 

 
551,998

 
125,460

 

677,458,000

677,458

    Total real estate
$

 
$
1,470,298

 
$
1,181,866

 
$
973,205

 
$

 
$
3,625,369

    Loans receivable, net
2,860,762

 

 

 

 

 
2,860,762

    Other investments

 
16,297

 
37,957

 
14,845

 
388,736

 
457,835

 Total portfolio assets
$
2,860,762

 
$
1,486,595

 
$
1,219,823

 
$
988,050

 
$
388,736

 
$
6,943,966

    Cash and other assets
13,340

 
87,673

 
33,217

 
1,734

 
437,907

 
573,871

     Total assets
$
2,874,102

 
$
1,574,268

 
$
1,253,040

 
$
989,784

 
$
826,643

 
$
7,517,837

For the Year Ended December 31, 2010
Real Estate
Finance
 
Net
Leasing
 
Operating Property
 
Land
 
Corporate/
Other(1)
 
Company
Total
 Operating lease income
$

 
$
146,599

 
$
39,623

 
$
408

 
$

 
$
186,630

 Interest income
364,094

 

 

 

 

 
364,094

 Other income
13,750

 

 
33,403

 
643

 
2,937

 
50,733

     Total revenue
$
377,844

 
$
146,599

 
$
73,026

 
$
1,051

 
$
2,937

 
$
601,457

 Earnings (loss) from equity method investments

 
2,522

 

 

 
49,386

 
51,908

 Income from sales of residential property

 

 

 

 

 

Net operating income from discontinued operations(2)

 
73,233

 
(541
)
 

 

 
72,692

 Gain from discontinued operations

 
270,382

 

 

 

 
270,382

Revenue and other earnings
$
377,844

 
$
492,736

 
$
72,485

 
$
1,051

 
$
52,323

 
$
996,439

Real estate expense

 
(21,223
)
 
(85,097
)
 
(15,079
)
 

 
(121,399
)
Other expense
(10,107
)
 

 

 

 
(5,948
)
 
(16,055
)
   Direct expenses
$
(10,107
)
 
$
(21,223
)
 
$
(85,097
)
 
$
(15,079
)
 
$
(5,948
)
 
$
(137,454
)
   Direct segment profit (loss)
$
367,737

 
$
471,513

 
$
(12,612
)
 
$
(14,028
)
 
$
46,375

 
$
858,985

Allocated interest expense(3)
(174,074
)
 
(62,094
)
 
(39,957
)
 
(30,445
)
 
(39,930
)
 
(346,500
)
Allocated general and administrative(4)
(28,833
)
 
(10,285
)
 
(6,618
)
 
(5,261
)
 
(39,173
)
 
(90,170
)
Segment profit (loss)(5)
$
164,830

 
$
399,134

 
$
(59,187
)
 
$
(49,734
)
 
$
(32,728
)
 
$
422,315

Other significant non-cash items:
 
 
 
 
 
 
 
 
 
 
 
Provision for loan losses
$
331,487

 
$

 
$

 
$

 
$

 
$
331,487

Impairment of assets(3)
$

 
$
6,063

 
$
18,988

 
$
100

 
$
(2,770
)
 
$
22,381

Depreciation and amortization(3)
$

 
$
48,973

 
$
17,050

 
$
1,037

 
$
3,726

 
$
70,786

Capitalized expenditures
$

 
$
13,475

 
$
18,894

 
$
10,494

 
$

 
$
42,863

As of December 31, 2010
 
 
 
 
 
 
 
 
 
 
 
    Real estate
 

 
 

 
 

 
 

 
 

 
 
Real estate, at cost
$

 
$
1,834,172

 
$
470,989

 
$
693,477

 
$

 
$
2,998,638

Less: accumulated depreciation

 
(284,489
)
 
(70,074
)
 
(2,037
)
 

 
(356,600
)
Real estate, net
$

 
$
1,549,683

 
$
400,915

 
$
691,440

 
$

 
$
2,642,038

Real estate available and held for sale

 

 
631,920

 
114,161

 

 
746,081

    Total real estate
$

 
$
1,549,683

 
$
1,032,835

 
$
805,601

 
$

 
$
3,388,119

    Loans receivable, net
4,587,352

 

 

 

 

 
4,587,352

    Other investments

 
16,128

 

 

 
516,230

 
532,358

 Total portfolio assets
$
4,587,352

 
$
1,565,811

 
$
1,032,835

 
$
805,601

 
$
516,230

 
$
8,507,829

    Cash and other assets
21,710

 
78,337

 
25,122

 
500

 
541,016

 
666,685

     Total assets
$
4,609,062

 
$
1,644,148

 
$
1,057,957

 
$
806,101

 
$
1,057,246

 
$
9,174,514


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 equity investment in LNR of $205.8 million and $159.8 million, as of December 31, 2012 and 2011, respectively, and the Company's share of equity in earnings from LNR of $60.7 million, $53.9 million and $1.8 million for the years ended December 31, 2012, 2011 and 2010, respectively. See Note 6 for further details on the Company's investment in LNR and summarized financial information of LNR.
(2)
Includes revenue and real estate expense reclassified to discontinued operations on the Company's Consolidated Statements of Operations.
(3)
Includes related amounts reclassified to discontinued operations on the Company's Consolidated Statements of Operations.
(4)
General and administrative excludes stock-based compensation expense of $15.3 million, $29.7 million and $19.4 million for the years ended December 31, 2012, 2011 and 2010, respectively.
(5)
The following is a reconciliation of segment profit (loss) to net income (loss) ($ in thousands):

 
For the Years Ended December 31,
 
2012
 
2011
 
2010
Segment profit (loss)
$
9,004

 
$
30,550

 
$
422,315

Less: Provision for loan losses
(81,740
)
 
(46,412
)
 
(331,487
)
Less: Impairment of assets
(36,354
)
 
(22,386
)
 
(22,381
)
Less: Stock-based compensation expense
(15,293
)
 
(29,702
)
 
(19,355
)
Less: Depreciation and amortization
(70,786
)
 
(63,928
)
 
(70,786
)
Less: Income tax (expense) benefit
(8,445
)
 
4,719

 
(7,023
)
Add: Gain (loss) on early extinguishment of debt, net
(37,816
)
 
101,466

 
108,923

Net income (loss)
$
(241,430
)
 
$
(25,693
)
 
$
80,206

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 Years Ended December 31,
 
2012
 
2011
 
2010
Segment profit (loss)
$
9,004

 
$
30,550

 
$
422,315

Less: Provision for loan losses
(81,740
)
 
(46,412
)
 
(331,487
)
Less: Impairment of assets
(36,354
)
 
(22,386
)
 
(22,381
)
Less: Stock-based compensation expense
(15,293
)
 
(29,702
)
 
(19,355
)
Less: Depreciation and amortization
(70,786
)
 
(63,928
)
 
(70,786
)
Less: Income tax (expense) benefit
(8,445
)
 
4,719

 
(7,023
)
Add: Gain (loss) on early extinguishment of debt, net
(37,816
)
 
101,466

 
108,923

Net income (loss)
$
(241,430
)
 
$
(25,693
)
 
$
80,206