XML 108 R38.htm IDEA: XBRL DOCUMENT v3.2.0.727
Segment Reporting (Tables)
6 Months Ended
Jun. 30, 2015
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 & Development
 
Corporate/Other(1)
 
Company Total
Three Months Ended June 30, 2015:
 
 
 
 
 
 
 
 
 
 
 
Operating lease income
$

 
$
37,781

 
$
18,116

 
$
255

 
$

 
$
56,152

Interest income
33,729

 

 

 

 

 
33,729

Other income
798

 
121

 
10,591

 
154

 
1,097

 
12,761

Land development revenue

 

 

 
6,543

 

 
6,543

Earnings (loss) from equity method investments

 
1,666

 
298

 
4,463

 
2,358

 
8,785

Income from sales of real estate

 
5,127

 
13,228

 

 

 
18,355

Total revenue and other earnings
34,527

 
44,695

 
42,233

 
11,415

 
3,455

 
136,325

Real estate expense

 
(5,522
)
 
(23,940
)
 
(6,893
)
 

 
(36,355
)
Land development cost of sales

 

 

 
(5,252
)
 

 
(5,252
)
Other expense
(221
)
 

 

 

 
(667
)
 
(888
)
Allocated interest expense
(14,563
)
 
(16,933
)
 
(7,057
)
 
(7,876
)
 
(9,395
)
 
(55,824
)
Allocated general and administrative(2)
(3,129
)
 
(3,676
)
 
(1,629
)
 
(2,733
)
 
(5,472
)
 
(16,639
)
Segment profit (loss)(3)
$
16,614

 
$
18,564

 
$
9,607

 
$
(11,339
)
 
$
(12,079
)
 
$
21,367

Other significant non-cash items:
 
 
 
 
 
 
 
 
 
 
 
Provision for (recovery of) loan losses
$
19,151

 
$

 
$

 
$

 
$

 
$
19,151

Impairment of assets

 

 
1,674

 

 

 
1,674

Depreciation and amortization

 
9,409

 
5,446

 
390

 
271

 
15,516

Capitalized expenditures

 
1,769

 
21,749

 
27,465

 

 
50,983

 
 
 
 
 
 
 
 
 
 
 
 
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 development revenue

 

 

 
4,487

 

 
4,487

Earnings (loss) from equity method investments

 
862

 
731

 
(151
)
 
22,651

 
24,093

Income from sales of real estate

 

 
17,180

 

 

 
17,180

Total 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 development 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

 
Real Estate Finance
 
Net Lease
 
Operating Properties
 
Land & Development
 
Corporate/Other(1)
 
Company Total
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

 
 
 
 
 
 
 
 
 
 
 
 
Six Months Ended June 30, 2015:
 
 
 
 
 
 
 
 
 
 
Operating lease income
$

 
$
74,120

 
$
40,730

 
$
441

 
$

 
$
115,291

Interest income
68,625

 

 

 

 

 
68,625

Other income
846

 
124

 
19,467

 
787

 
2,101

 
23,325

Land development revenue

 

 

 
14,801

 

 
14,801

Earnings (loss) from equity method investments

 
3,299

 
833

 
7,072

 
4,128

 
15,332

Income from sales of real estate

 
8,654

 
30,857

 

 

 
39,511

Total revenue and other earnings
69,471

 
86,197

 
91,887

 
23,101

 
6,229

 
276,885

Real estate expense

 
(10,792
)
 
(51,364
)
 
(13,833
)
 

 
(75,989
)
Land development cost of sales

 

 

 
(12,142
)
 

 
(12,142
)
Other expense
(220
)
 

 

 

 
(2,791
)
 
(3,011
)
Allocated interest expense
(28,798
)
 
(33,768
)
 
(14,725
)
 
(15,420
)
 
(17,745
)
 
(110,456
)
Allocated general and administrative(2)
(6,223
)
 
(7,437
)
 
(3,457
)
 
(5,526
)
 
(11,511
)
 
(34,154
)
Segment profit (loss)(3)
$
34,230

 
$
34,200

 
$
22,341

 
$
(23,820
)
 
$
(25,818
)
 
$
41,133

Other significant non-cash items:
 
 
 
 
 
 
 
 
 
 
 
Provision for (recovery of) loan losses
$
23,444

 
$

 
$

 
$

 
$

 
$
23,444

Impairment of assets

 

 
1,674

 

 

 
1,674

Depreciation and amortization

 
18,858

 
13,791

 
780

 
588

 
34,017

Capitalized expenditures

 
2,114

 
31,843

 
49,845

 

 
83,802

 
 
 
 
 
 
 
 
 
 
 
 
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 development revenue

 

 

 
8,630

 

 
8,630

Earnings (loss) from equity method investments

 
1,148

 
948

 
(409
)
 
25,583

 
27,270

Income from sales of real estate

 

 
33,674

 

 

 
33,674

Total 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 development 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

 
Real Estate Finance
 
Net Lease
 
Operating Properties
 
Land & Development
 
Corporate/Other(1)
 
Company Total
Capitalized expenditures

 
(426
)
 
26,418

 
33,056

 

 
59,048

 
 
 
 
 
 
 
 
 
 
 
 
As of June 30, 2015
 
 
 
 
 
 
 
 
 
 

Real estate
 

 
 

 
 

 
 

 
 

 
 
Real estate, net
$

 
$
1,163,350

 
$
510,466

 
$
865,000

 
$

 
$
2,538,816

Real estate available and held for sale

 
2,708

 
138,187

 
147,126

 

 
288,021

Total real estate

 
1,166,058

 
648,653

 
1,012,126

 

 
2,826,837

Loans receivable and other lending investments, net
1,567,296

 

 

 

 

 
1,567,296

Other investments

 
70,409

 
11,391

 
113,009

 
94,691

 
289,500

Total portfolio assets
$
1,567,296

 
$
1,236,467

 
$
660,044

 
$
1,125,135

 
$
94,691

 
4,683,633

Cash and other assets
 
 
 
 
 
 
 
 
 
 
989,730

Total assets


 


 


 


 


 
$
5,673,363

 
 
 
 
 
 
 
 
 
 
 
 
As of December 31, 2014
 
 
 
 
 
 
 
 
 
 
 
Real estate
 

 
 

 
 

 
 

 
 

 
 
Real estate, net
$

 
$
1,188,160

 
$
628,271

 
$
860,283

 
$

 
$
2,676,714

Real estate available and held for sale

 
4,521

 
162,782

 
118,679

 


285,982

Total real estate

 
1,192,681

 
791,053

 
978,962

 

 
2,962,696

Loans receivable and other lending investments, net
1,377,843

 

 

 

 

 
1,377,843

Other investments

 
125,360

 
13,220

 
106,155

 
109,384

 
354,119

Total portfolio assets
$
1,377,843

 
$
1,318,041

 
$
804,273

 
$
1,085,117

 
$
109,384

 
4,694,658

Cash and other assets
 
 
 
 
 
 
 
 
 
 
768,475

Total assets


 


 


 


 


 
$
5,463,133


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 included in the other reportable segments above.
(2)
General and administrative excludes stock-based compensation expense of $3.9 million and $7.2 million for the three and six months ended June 30, 2015 and $3.2 million and $5.3 million for the three and six months ended June 30, 2014, respectively.
(3)
The following is a reconciliation of segment profit to net income (loss) ($ in thousands):
 
For the Three Months Ended June 30,
 
For the Six Months Ended June 30,
 
2015
 
2014
 
2015
 
2014
Segment profit
$
21,367

 
$
42,304

 
$
41,133

 
$
49,067

Less: (Provision for) recovery of loan losses
(19,151
)
 
2,792

 
(23,444
)
 
6,192

Less: Impairment of assets
(1,674
)
 
(3,300
)
 
(1,674
)
 
(6,279
)
Less: Stock-based compensation expense
(3,947
)
 
(3,196
)
 
(7,186
)
 
(5,271
)
Less: Depreciation and amortization
(15,516
)
 
(18,822
)
 
(34,017
)
 
(37,435
)
Less: Income tax (expense) benefit
(811
)
 
215

 
(6,688
)
 
722

Less: Loss on early extinguishment of debt, net
(44
)
 
(23,587
)
 
(212
)
 
(24,767
)
Net income (loss)
$
(19,776
)
 
$
(3,594
)
 
$
(32,088
)
 
$
(17,771
)
Reconciliation of segment profit (loss) to income (loss) from continuing operations
The following is a reconciliation of segment profit to net income (loss) ($ in thousands):
 
For the Three Months Ended June 30,
 
For the Six Months Ended June 30,
 
2015
 
2014
 
2015
 
2014
Segment profit
$
21,367

 
$
42,304

 
$
41,133

 
$
49,067

Less: (Provision for) recovery of loan losses
(19,151
)
 
2,792

 
(23,444
)
 
6,192

Less: Impairment of assets
(1,674
)
 
(3,300
)
 
(1,674
)
 
(6,279
)
Less: Stock-based compensation expense
(3,947
)
 
(3,196
)
 
(7,186
)
 
(5,271
)
Less: Depreciation and amortization
(15,516
)
 
(18,822
)
 
(34,017
)
 
(37,435
)
Less: Income tax (expense) benefit
(811
)
 
215

 
(6,688
)
 
722

Less: Loss on early extinguishment of debt, net
(44
)
 
(23,587
)
 
(212
)
 
(24,767
)
Net income (loss)
$
(19,776
)
 
$
(3,594
)
 
$
(32,088
)
 
$
(17,771
)