XML 128 R114.htm IDEA: XBRL DOCUMENT v3.10.0.1
Segment Reporting (Schedule of Segments) (Details)
$ in Thousands
1 Months Ended 3 Months Ended 6 Months Ended 12 Months Ended
Jun. 30, 2018
USD ($)
Dec. 31, 2018
USD ($)
Sep. 30, 2018
USD ($)
Jun. 30, 2018
USD ($)
Mar. 31, 2018
USD ($)
Dec. 31, 2017
USD ($)
Sep. 30, 2017
USD ($)
Jun. 30, 2017
USD ($)
Mar. 31, 2017
USD ($)
Jun. 30, 2018
USD ($)
Dec. 31, 2018
USD ($)
segments
Dec. 31, 2017
USD ($)
Dec. 31, 2016
USD ($)
Jan. 01, 2018
USD ($)
Segment Reporting [Abstract]                            
Number of reportable segments | segments                     4      
Segment Profit (Loss)                            
Revenue   $ 140,165 $ 122,141 $ 171,571 $ 364,245 $ 103,144 $ 119,872 $ 347,867 $ 108,319   $ 798,122 $ 679,202 $ 455,187  
Earnings (losses) from equity method investments                     (5,007) 13,015 77,349  
Income from discontinued operations           0 $ 0 $ (173) $ (4,766)   0 4,939 18,270  
Gain from discontinued operations                     0 123,418 0  
Gain on consolidation of equity method investment                   $ 67,900 67,877 0 0  
Income from sales of real estate $ 24,500                   126,004 92,049 105,296  
Total revenue and other earnings                     986,996 912,623 656,102  
Other expense                     (6,040) (20,954) (5,883)  
Allocated interest expense                     (183,751) (194,686) (221,398)  
Allocated general and administrative                     (74,572) (80,070) (73,138)  
Segment profit (loss)                     233,163 288,380 156,154  
Other Significant Items                            
Provision for (recovery of) loan losses                     16,937      
Provision for (recovery of) loan losses                       (5,828) (12,514)  
Impairment of assets                     147,108 32,379 14,484  
Depreciation and amortization                     58,699 49,033 51,660  
Capitalized expenditures                     204,722 166,336 169,999  
Segment Assets                            
Real estate, net   1,771,019       1,282,031         1,771,019 1,282,031    
Real estate available and held for sale   22,551       68,588         22,551 68,588    
Total real estate   1,793,570       1,350,619         1,793,570 1,350,619    
Land and development, net   598,218       860,311         598,218 860,311    
Loans receivable and other lending investments, net   988,224       1,300,655         988,224 1,300,655    
Other investments   304,275       321,241         304,275 321,241   $ 397,110
Total portfolio assets   3,684,287       3,832,826         3,684,287 3,832,826    
Cash and other assets   1,329,990       898,252         1,329,990 898,252    
Total assets   5,014,277       4,731,078         5,014,277 4,731,078   $ 4,806,947
Stock-based compensation expense                     17,563 18,812 10,889  
Operating Segments | Real Estate Finance                            
Segment Profit (Loss)                            
Earnings (losses) from equity method investments                     0 0 0  
Income from discontinued operations                       0 0  
Gain from discontinued operations                       0    
Gain on consolidation of equity method investment                     0      
Income from sales of real estate                     0 0 0  
Total revenue and other earnings                     102,434 109,181 133,811  
Other expense                     (1,578) (1,413) (2,719)  
Allocated interest expense                     (40,653) (40,359) (57,787)  
Allocated general and administrative                     (12,997) (15,223) (15,311)  
Segment profit (loss)                     47,206 52,186 57,994  
Other Significant Items                            
Provision for (recovery of) loan losses                     16,937      
Provision for (recovery of) loan losses                       (5,828) (12,514)  
Impairment of assets                     0 0 0  
Depreciation and amortization                     0 0 0  
Capitalized expenditures                     0 0 0  
Segment Assets                            
Real estate, net   0       0         0 0    
Real estate available and held for sale   0       0         0 0    
Total real estate   0       0         0 0    
Land and development, net   0       0         0 0    
Loans receivable and other lending investments, net   988,224       1,300,655         988,224 1,300,655    
Other investments   0       0         0 0    
Total portfolio assets   988,224       1,300,655         988,224 1,300,655    
Operating Segments | Net Lease                            
Segment Profit (Loss)                            
Earnings (losses) from equity method investments                     8,479 5,086 3,567  
Income from discontinued operations                       4,939 18,270  
Gain from discontinued operations                       123,418    
Gain on consolidation of equity method investment                     67,877      
Income from sales of real estate                     45,038 87,512 21,138  
Total revenue and other earnings                     277,638 347,243 170,771  
Other expense                     0 0 0  
Allocated interest expense                     (63,706) (53,710) (65,880)  
Allocated general and administrative                     (20,713) (19,563) (17,585)  
Segment profit (loss)                     176,186 257,228 69,148  
Other Significant Items                            
Provision for (recovery of) loan losses                     0      
Provision for (recovery of) loan losses                       0 0  
Impairment of assets                     10,391 5,486 4,829  
Depreciation and amortization                     38,588 28,132 31,380  
Capitalized expenditures                     40,215 4,838 3,667  
Segment Assets                            
Real estate, net   1,536,494       815,783         1,536,494 815,783    
Real estate available and held for sale   1,055       0         1,055 0    
Total real estate   1,537,549       815,783         1,537,549 815,783    
Land and development, net   0       0         0 0    
Loans receivable and other lending investments, net   0       0         0 0    
Other investments   165,804       205,007         165,804 205,007    
Total portfolio assets   1,703,353       1,020,790         1,703,353 1,020,790    
Operating Segments | Operating Properties                            
Segment Profit (Loss)                            
Earnings (losses) from equity method investments                     (1,003) (772) 33,863  
Income from discontinued operations                       0 0  
Gain from discontinued operations                       0    
Gain on consolidation of equity method investment                     0      
Income from sales of real estate                     80,966 4,537 75,357  
Total revenue and other earnings                     190,001 116,565 207,029  
Other expense                     0 0 0  
Allocated interest expense                     (18,618) (20,171) (23,156)  
Allocated general and administrative                     (6,574) (8,075) (6,574)  
Segment profit (loss)                     84,239 (1,406) 94,898  
Other Significant Items                            
Provision for (recovery of) loan losses                     0      
Provision for (recovery of) loan losses                       0 0  
Impairment of assets                     79,991 6,358 5,855  
Depreciation and amortization                     17,417 17,684 17,887  
Capitalized expenditures                     19,912 35,754 56,784  
Segment Assets                            
Real estate, net   234,525       466,248         234,525 466,248    
Real estate available and held for sale   21,496       68,588         21,496 68,588    
Total real estate   256,021       534,836         256,021 534,836    
Land and development, net   0       0         0 0    
Loans receivable and other lending investments, net   0       0         0 0    
Other investments   65,643       38,761         65,643 38,761    
Total portfolio assets   321,664       573,597         321,664 573,597    
Operating Segments | Land and Development                            
Segment Profit (Loss)                            
Earnings (losses) from equity method investments                     (3,110) 7,292 30,012  
Income from discontinued operations                       0 0  
Gain from discontinued operations                       0    
Gain on consolidation of equity method investment                     0      
Income from sales of real estate                     0 0 8,801  
Total revenue and other earnings                     414,477 331,270 130,746  
Other expense                     0 0 0  
Allocated interest expense                     (21,897) (28,033) (34,888)  
Allocated general and administrative                     (14,313) (16,483) (13,693)  
Segment profit (loss)                     (13,600) 64,688 (16,805)  
Other Significant Items                            
Provision for (recovery of) loan losses                     0      
Provision for (recovery of) loan losses                       0 0  
Impairment of assets                     56,726 20,535 3,800  
Depreciation and amortization                     1,353 1,896 1,296  
Capitalized expenditures                     144,595 125,744 109,548  
Segment Assets                            
Real estate, net   0       0         0 0    
Real estate available and held for sale   0       0         0 0    
Total real estate   0       0         0 0    
Land and development, net   598,218       860,311         598,218 860,311    
Loans receivable and other lending investments, net   0       0         0 0    
Other investments   65,312       63,855         65,312 63,855    
Total portfolio assets   663,530       924,166         663,530 924,166    
Corporate, Non-Segment [Member]                            
Segment Profit (Loss)                            
Earnings (losses) from equity method investments                     (9,373) 1,409 9,907  
Income from discontinued operations                       0 0  
Gain from discontinued operations                       0    
Gain on consolidation of equity method investment                     0      
Income from sales of real estate                     0 0 0  
Total revenue and other earnings                     2,446 8,364 13,745  
Other expense                     (4,462) (19,541) (3,164)  
Allocated interest expense                     (38,877) (52,413) (39,687)  
Allocated general and administrative                     (19,975) (20,726) (19,975)  
Segment profit (loss)                     (60,868) (84,316) (49,081)  
Other Significant Items                            
Provision for (recovery of) loan losses                     0      
Provision for (recovery of) loan losses                       0 0  
Impairment of assets                     0 0 0  
Depreciation and amortization                     1,341 1,321 1,097  
Capitalized expenditures                     0 0 0  
Segment Assets                            
Real estate, net   0       0         0 0    
Real estate available and held for sale   0       0         0 0    
Total real estate   0       0         0 0    
Land and development, net   0       0         0 0    
Loans receivable and other lending investments, net   0       0         0 0    
Other investments   7,516       13,618         7,516 13,618    
Total portfolio assets   $ 7,516       $ 13,618         7,516 13,618    
Operating lease income                            
Segment Profit (Loss)                            
Revenue                     208,192 187,684 191,180  
Operating lease income | Operating Segments | Real Estate Finance                            
Segment Profit (Loss)                            
Revenue                     0 0 0  
Operating lease income | Operating Segments | Net Lease                            
Segment Profit (Loss)                            
Revenue                     151,958 123,685 126,164  
Operating lease income | Operating Segments | Operating Properties                            
Segment Profit (Loss)                            
Revenue                     55,677 63,159 64,593  
Operating lease income | Operating Segments | Land and Development                            
Segment Profit (Loss)                            
Revenue                     557 840 423  
Operating lease income | Corporate, Non-Segment [Member]                            
Segment Profit (Loss)                            
Revenue                     0 0 0  
Interest income                            
Segment Profit (Loss)                            
Revenue                     97,878 106,548 129,153  
Interest income | Operating Segments | Real Estate Finance                            
Segment Profit (Loss)                            
Revenue                     97,878 106,548 129,153  
Interest income | Operating Segments | Net Lease                            
Segment Profit (Loss)                            
Revenue                     0 0 0  
Interest income | Operating Segments | Operating Properties                            
Segment Profit (Loss)                            
Revenue                     0 0 0  
Interest income | Operating Segments | Land and Development                            
Segment Profit (Loss)                            
Revenue                     0 0 0  
Interest income | Corporate, Non-Segment [Member]                            
Segment Profit (Loss)                            
Revenue                     0 0 0  
Other income                            
Segment Profit (Loss)                            
Revenue                     82,342 188,091 46,514  
Other income | Operating Segments | Real Estate Finance                            
Segment Profit (Loss)                            
Revenue                     4,556 2,633 4,658  
Other income | Operating Segments | Net Lease                            
Segment Profit (Loss)                            
Revenue                     4,286 2,603 1,632  
Other income | Operating Segments | Operating Properties                            
Segment Profit (Loss)                            
Revenue                     54,361 49,641 33,216  
Other income | Operating Segments | Land and Development                            
Segment Profit (Loss)                            
Revenue                     7,320 126,259 3,170  
Other income | Corporate, Non-Segment [Member]                            
Segment Profit (Loss)                            
Revenue                     11,819 6,955 3,838  
Land development                            
Segment Profit (Loss)                            
Revenue                     409,710 196,879 88,340  
Cost of sales expense                     (350,181) (180,916) (62,007)  
Land development | Operating Segments | Real Estate Finance                            
Segment Profit (Loss)                            
Revenue                     0 0 0  
Cost of sales expense                     0 0 0  
Land development | Operating Segments | Net Lease                            
Segment Profit (Loss)                            
Revenue                     0 0 0  
Cost of sales expense                     0 0 0  
Land development | Operating Segments | Operating Properties                            
Segment Profit (Loss)                            
Revenue                     0 0 0  
Cost of sales expense                     0 0 0  
Land development | Operating Segments | Land and Development                            
Segment Profit (Loss)                            
Revenue                     409,710 196,879 88,340  
Cost of sales expense                     (350,181) (180,916) (62,007)  
Land development | Corporate, Non-Segment [Member]                            
Segment Profit (Loss)                            
Revenue                     0 0 0  
Cost of sales expense                     0 0 0  
Real estate                            
Segment Profit (Loss)                            
Cost of sales expense                     (139,289) (147,617) (137,522)  
Real estate | Operating Segments | Real Estate Finance                            
Segment Profit (Loss)                            
Cost of sales expense                     0 0 0  
Real estate | Operating Segments | Net Lease                            
Segment Profit (Loss)                            
Cost of sales expense                     (17,033) (16,742) (18,158)  
Real estate | Operating Segments | Operating Properties                            
Segment Profit (Loss)                            
Cost of sales expense                     (80,570) (89,725) (82,401)  
Real estate | Operating Segments | Land and Development                            
Segment Profit (Loss)                            
Cost of sales expense                     (41,686) (41,150) (36,963)  
Real estate | Corporate, Non-Segment [Member]                            
Segment Profit (Loss)                            
Cost of sales expense                     $ 0 $ 0 $ 0