XML 102 R92.htm IDEA: XBRL DOCUMENT v3.10.0.1
Segment Reporting (Schedule of Segments) (Details)
$ in Thousands
1 Months Ended 3 Months Ended 9 Months Ended
Jun. 30, 2018
USD ($)
Sep. 30, 2018
USD ($)
Sep. 30, 2017
USD ($)
Sep. 30, 2018
USD ($)
segments
Sep. 30, 2017
USD ($)
Dec. 31, 2017
USD ($)
Segment Reporting [Abstract]            
Number of reportable segments | segments       4    
Segment profit (loss)            
Revenues   $ 122,141 $ 119,872 $ 657,956 $ 576,059  
Earnings (losses) from equity method investments   (635) 2,461 (4,581) 13,677  
Gain on consolidation of equity method investment   0 0 67,877 0  
Income from discontinued operations   0 0 0 4,939  
Gain from discontinued operations   0 0 0 123,418  
Income from sales of real estate $ 24,500 5,409 [1] 19,313 [1] 79,353 [1] 28,267 [1]  
Total revenue and other earnings   126,915 141,646 800,605 746,360  
Other expense   (298) (2,704) (5,180) (20,849)  
Allocated interest expense   (47,219) (48,732) (135,572) (148,684)  
Allocated general and administrative   (17,962) (18,021) (57,410) (60,617)  
Segment profit (loss)   17,035 8,397 178,051 243,768  
Other significant items:            
Provision for loan losses   200 (2,600) 18,237 (8,128)  
Impairment of assets   989 595 11,177 15,292  
Depreciation and amortization   19,979 11,846 41,857 37,297  
Capitalized expenditures   67,783 43,816 155,356 118,947  
Segment assets            
Real estate, net   1,893,789   1,893,789   $ 1,282,031
Real estate available and held for sale   61,549   61,549   68,588
Total real estate   1,955,338   1,955,338   1,350,619
Land and development, net   650,531   650,531   860,311
Loans receivable and other lending investments, net   1,029,052   1,029,052   1,300,655
Other investments   302,318   302,318   321,241
Total portfolio assets   3,937,239   3,937,239   3,832,826
Cash and other assets   1,142,750   1,142,750   898,252
Total assets   5,079,989   5,079,989   4,731,078
Stock-based compensation expense   3,651 2,934 16,245 12,730  
Operating lease income            
Segment profit (loss)            
Revenues   59,109 47,806 149,516 142,155  
Interest income            
Segment profit (loss)            
Revenues   22,915 25,442 74,824 83,145  
Other income            
Segment profit (loss)            
Revenues   27,808 20,662 63,951 172,037  
Land development            
Segment profit (loss)            
Revenues   12,309 25,962 369,665 178,722  
Cost of sales expense   (12,114) (27,512) (318,881) (165,888)  
Real estate            
Segment profit (loss)            
Cost of sales expense   (32,287) (36,280) (105,511) (106,554)  
Operating Segments | Real Estate Finance            
Segment profit (loss)            
Earnings (losses) from equity method investments   0 0 0 0  
Gain on consolidation of equity method investment       0    
Income from discontinued operations         0  
Gain from discontinued operations         0  
Income from sales of real estate   0 0 0 0  
Total revenue and other earnings   23,668 26,740 79,095 84,999  
Other expense   (179) (261) (869) (1,263)  
Allocated interest expense   (9,558) (9,165) (31,971) (31,561)  
Allocated general and administrative   (2,693) (3,334) (10,514) (11,621)  
Segment profit (loss)   11,238 13,980 35,741 40,554  
Other significant items:            
Provision for loan losses   200 (2,600) 18,237 (8,128)  
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
Land and development, net   0   0   0
Loans receivable and other lending investments, net   1,029,052   1,029,052   1,300,655
Other investments   0   0   0
Total portfolio assets   1,029,052   1,029,052   1,300,655
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   22,915 25,442 74,824 83,145  
Operating Segments | Real Estate Finance | Other income            
Segment profit (loss)            
Revenues   753 1,298 4,271 1,854  
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   775 1,302 7,028 3,363  
Gain on consolidation of equity method investment       67,877    
Income from discontinued operations         4,939  
Gain from discontinued operations         123,418  
Income from sales of real estate   0 18,765 24,907 24,977  
Total revenue and other earnings   46,987 52,523 206,808 252,312  
Other expense   0 0 0 0  
Allocated interest expense   (16,454) (12,255) (44,246) (41,659)  
Allocated general and administrative   (5,740) (4,315) (15,179) (14,878)  
Segment profit (loss)   20,019 31,530 135,197 182,713  
Other significant items:            
Provision for loan losses   0 0 0 0  
Impairment of assets   0 0 4,342 219  
Depreciation and amortization   12,554 6,623 25,205 21,662  
Capitalized expenditures   28,315 2,384 29,512 4,071  
Segment assets            
Real estate, net   1,543,775   1,543,775   815,783
Real estate available and held for sale   7,289   7,289   0
Total real estate   1,551,064   1,551,064   815,783
Land and development, net   0   0   0
Loans receivable and other lending investments, net   0   0   0
Other investments   150,533   150,533   205,007
Total portfolio assets   1,701,597   1,701,597   1,020,790
Operating Segments | Net Lease | Operating lease income            
Segment profit (loss)            
Revenues   45,204 31,503 104,241 93,606  
Operating Segments | Net Lease | Interest income            
Segment profit (loss)            
Revenues   0 0 0 0  
Operating Segments | Net Lease | Other income            
Segment profit (loss)            
Revenues   1,008 953 2,755 2,009  
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   (4,774) (4,423) (12,186) (13,062)  
Operating Segments | Operating Properties            
Segment profit (loss)            
Earnings (losses) from equity method investments   (2,223) (399) (4,814) 702  
Gain on consolidation of equity method investment       0    
Income from discontinued operations         0  
Gain from discontinued operations         0  
Income from sales of real estate   5,409 548 54,446 3,290  
Total revenue and other earnings   38,242 30,294 141,198 89,689  
Other expense   0 0 0 0  
Allocated interest expense   (4,547) (4,860) (14,653) (15,472)  
Allocated general and administrative   (1,429) (1,866) (5,447) (5,985)  
Segment profit (loss)   13,617 383 57,007 876  
Other significant items:            
Provision for loan losses   0 0 0 0  
Impairment of assets   989 595 5,535 5,009  
Depreciation and amortization   6,857 4,343 14,522 13,305  
Capitalized expenditures   5,860 7,644 18,186 24,210  
Segment assets            
Real estate, net   350,014   350,014   466,248
Real estate available and held for sale   54,260   54,260   68,588
Total real estate   404,274   404,274   534,836
Land and development, net   0   0   0
Loans receivable and other lending investments, net   0   0   0
Other investments   74,089   74,089   38,761
Total portfolio assets   478,363   478,363   573,597
Operating Segments | Operating Properties | Operating lease income            
Segment profit (loss)            
Revenues   13,803 16,048 44,818 47,977  
Operating Segments | Operating Properties | Interest income            
Segment profit (loss)            
Revenues   0 0 0 0  
Operating Segments | Operating Properties | Other income            
Segment profit (loss)            
Revenues   21,253 14,097 46,748 37,720  
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   (18,649) (23,185) (64,091) (67,356)  
Operating Segments | Land and Development            
Segment profit (loss)            
Earnings (losses) from equity method investments   161 948 2,726 8,396  
Gain on consolidation of equity method investment       0    
Income from discontinued operations         0  
Gain from discontinued operations         0  
Income from sales of real estate   0 0 0 0  
Total revenue and other earnings   13,429 28,339 375,488 313,120  
Other expense   0 0 0 0  
Allocated interest expense   (5,014) (6,529) (16,795) (21,769)  
Allocated general and administrative   (3,576) (3,706) (11,128) (12,636)  
Segment profit (loss)   (16,139) (18,080) (550) 86,691  
Other significant items:            
Provision for loan losses   0 0 0 0  
Impairment of assets   0 0 1,300 10,064  
Depreciation and amortization   263 546 1,095 1,337  
Capitalized expenditures   33,608 33,788 107,658 90,666  
Segment assets            
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, net   650,531   650,531   860,311
Loans receivable and other lending investments, net   0   0   0
Other investments   70,429   70,429   63,855
Total portfolio assets   720,960   720,960   924,166
Operating Segments | Land and Development | Operating lease income            
Segment profit (loss)            
Revenues   102 255 457 572  
Operating Segments | Land and Development | Interest income            
Segment profit (loss)            
Revenues   0 0 0 0  
Operating Segments | Land and Development | Other income            
Segment profit (loss)            
Revenues   857 1,174 2,640 125,430  
Operating Segments | Land and Development | Land development            
Segment profit (loss)            
Revenues   12,309 25,962 369,665 178,722  
Cost of sales expense   (12,114) (27,512) (318,881) (165,888)  
Operating Segments | Land and Development | Real estate            
Segment profit (loss)            
Cost of sales expense   (8,864) (8,672) (29,234) (26,136)  
Corporate/Other            
Segment profit (loss)            
Earnings (losses) from equity method investments   652 610 (9,521) 1,216  
Gain on consolidation of equity method investment       0    
Income from discontinued operations         0  
Gain from discontinued operations         0  
Income from sales of real estate   0 0 0 0  
Total revenue and other earnings   4,589 3,750 (1,984) 6,240  
Other expense   (119) (2,443) (4,311) (19,586)  
Allocated interest expense   (11,646) (15,923) (27,907) (38,223)  
Allocated general and administrative   (4,524) (4,800) (15,142) (15,497)  
Segment profit (loss)   (11,700) (19,416) (49,344) (67,066)  
Other significant items:            
Provision for loan losses   0 0 0 0  
Impairment of assets   0 0 0 0  
Depreciation and amortization   305 334 1,035 993  
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
Land and development, net   0   0   0
Loans receivable and other lending investments, net   0   0   0
Other investments   7,267   7,267   13,618
Total portfolio assets   7,267   7,267   $ 13,618
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 | Other income            
Segment profit (loss)            
Revenues   3,937 3,140 7,537 5,024  
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  
[1] Income from sales of real estate represents gains from sales of real estate that do not qualify as discontinued operations