XML 108 R98.htm IDEA: XBRL DOCUMENT v3.19.1
Segment Reporting - Schedule of Segments (Details)
$ in Thousands
 3 Months Ended
Mar. 31, 2019
USD ($)
segments
Mar. 31, 2018
USD ($)
Dec. 31, 2018
USD ($)
Segment Reporting [Abstract]      
Number of reportable segments | segments 4    
Segment profit (loss)      
Revenues $ 106,802 $ 364,245  
Earnings from equity method investments 5,309 3,332  
Income from sales of real estate 9,407 17,048  
Total revenue and other earnings 121,518 384,625  
Other expense (508) (1,166)  
Allocated interest expense (46,577) (45,182)  
Allocated general and administrative (16,850) (19,723)  
Segment profit (loss) 17,194 58,967  
Other significant items:      
Recovery of loan losses (97) (855)  
Impairment of assets 3,851 4,100  
Depreciation and amortization 15,668 11,110  
Capitalized expenditures 39,251 39,625  
Segment assets      
Real estate, net 1,621,004   $ 1,771,019
Real estate available and held for sale 253,336   22,551
Total real estate 1,874,340   1,793,570
Land and development, net 616,350   598,218
Loans receivable and other lending investments, net 894,846   988,224
Other investments 521,999   304,275
Total portfolio assets 3,907,535   3,684,287
Cash and other assets 763,878   1,329,990
Total assets 4,671,413   5,014,277
Stock-based compensation expense 4,249 9,091  
Operating lease income      
Segment profit (loss)      
Revenues 58,915 45,799  
Interest income      
Segment profit (loss)      
Revenues 20,375 26,697  
Other income      
Segment profit (loss)      
Revenues 14,813 15,320  
Land development      
Segment profit (loss)      
Revenues 12,699 276,429  
Cost of sales expense (14,449) (223,407)  
Real estate      
Segment profit (loss)      
Cost of sales expense (25,940) (36,180)  
Operating Segments | Real Estate Finance      
Segment profit (loss)      
Earnings from equity method investments 0 0  
Income from sales of real estate 0 0  
Total revenue and other earnings 22,564 27,081  
Other expense (265) (400)  
Allocated interest expense (8,413) (11,765)  
Allocated general and administrative (2,209) (3,969)  
Segment profit (loss) 11,677 10,947  
Other significant items:      
Recovery of loan losses (97) (855)  
Impairment of assets 0 0  
Depreciation and amortization 0 0  
Capitalized expenditures 0 0  
Segment assets      
Real estate, net 0   0
Real estate available and held for sale 0   0
Total real estate 0   0
Land and development, net 0   0
Loans receivable and other lending investments, net 894,846   988,224
Other investments 0   0
Total portfolio assets 894,846   988,224
Operating Segments | Real Estate Finance | Operating lease income      
Segment profit (loss)      
Revenues 0 0  
Operating Segments | Real Estate Finance | Interest income      
Segment profit (loss)      
Revenues 20,375 26,697  
Operating Segments | Real Estate Finance | Other income      
Segment profit (loss)      
Revenues 2,189 384  
Operating Segments | Real Estate Finance | Land development      
Segment profit (loss)      
Revenues 0 0  
Cost of sales expense 0 0  
Operating Segments | Real Estate Finance | Real estate      
Segment profit (loss)      
Cost of sales expense 0 0  
Operating Segments | Net Lease      
Segment profit (loss)      
Earnings from equity method investments 7,230 3,556  
Income from sales of real estate 0 414  
Total revenue and other earnings 60,132 34,746  
Other expense 0 0  
Allocated interest expense (21,766) (14,201)  
Allocated general and administrative (5,678) (4,586)  
Segment profit (loss) 26,582 12,011  
Other significant items:      
Recovery of loan losses 0 0  
Impairment of assets 0 0  
Depreciation and amortization 13,561 6,309  
Capitalized expenditures 2,756 478  
Segment assets      
Real estate, net 1,449,845   1,536,494
Real estate available and held for sale 219,184   1,055
Total real estate 1,669,029   1,537,549
Land and development, net 0   0
Loans receivable and other lending investments, net 0   0
Other investments 407,682   165,804
Total portfolio assets 2,076,711   1,703,353
Operating Segments | Net Lease | Operating lease income      
Segment profit (loss)      
Revenues 49,482 29,727  
Operating Segments | Net Lease | Interest income      
Segment profit (loss)      
Revenues 0 0  
Operating Segments | Net Lease | Other income      
Segment profit (loss)      
Revenues 3,420 1,049  
Operating Segments | Net Lease | Land development      
Segment profit (loss)      
Revenues 0 0  
Cost of sales expense 0 0  
Operating Segments | Net Lease | Real estate      
Segment profit (loss)      
Cost of sales expense (6,106) (3,948)  
Operating Segments | Operating Properties      
Segment profit (loss)      
Earnings from equity method investments (2,410) (1,275)  
Income from sales of real estate 9,407 16,634  
Total revenue and other earnings 18,728 43,320  
Other expense 0 0  
Allocated interest expense (2,918) (5,528)  
Allocated general and administrative (761) (2,043)  
Segment profit (loss) 4,016 14,123  
Other significant items:      
Recovery of loan losses 0 0  
Impairment of assets 3,851 4,100  
Depreciation and amortization 1,557 3,926  
Capitalized expenditures 416 7,700  
Segment assets      
Real estate, net 171,159   234,525
Real estate available and held for sale 34,152   21,496
Total real estate 205,311   256,021
Land and development, net 0   0
Loans receivable and other lending investments, net 0   0
Other investments 62,434   65,643
Total portfolio assets 267,745   321,664
Operating Segments | Operating Properties | Operating lease income      
Segment profit (loss)      
Revenues 9,356 15,817  
Operating Segments | Operating Properties | Interest income      
Segment profit (loss)      
Revenues 0 0  
Operating Segments | Operating Properties | Other income      
Segment profit (loss)      
Revenues 2,375 12,144  
Operating Segments | Operating Properties | Land development      
Segment profit (loss)      
Revenues 0 0  
Cost of sales expense 0 0  
Operating Segments | Operating Properties | Real estate      
Segment profit (loss)      
Cost of sales expense (11,033) (21,626)  
Operating Segments | Land and Development      
Segment profit (loss)      
Earnings from equity method investments 287 1,545  
Income from sales of real estate 0 0  
Total revenue and other earnings 16,510 278,700  
Other expense 0 0  
Allocated interest expense (5,127) (6,473)  
Allocated general and administrative (3,257) (3,805)  
Segment profit (loss) (15,124) 34,409  
Other significant items:      
Recovery of loan losses 0 0  
Impairment of assets 0 0  
Depreciation and amortization 247 515  
Capitalized expenditures 36,079 31,447  
Segment assets      
Real estate, net 0   0
Real estate available and held for sale 0   0
Total real estate 0   0
Land and development, net 616,350   598,218
Loans receivable and other lending investments, net 0   0
Other investments 44,656   65,312
Total portfolio assets 661,006   663,530
Operating Segments | Land and Development | Operating lease income      
Segment profit (loss)      
Revenues 77 255  
Operating Segments | Land and Development | Interest income      
Segment profit (loss)      
Revenues 0 0  
Operating Segments | Land and Development | Other income      
Segment profit (loss)      
Revenues 3,447 471  
Operating Segments | Land and Development | Land development      
Segment profit (loss)      
Revenues 12,699 276,429  
Cost of sales expense (14,449) (223,407)  
Operating Segments | Land and Development | Real estate      
Segment profit (loss)      
Cost of sales expense (8,801) (10,606)  
Corporate/Other      
Segment profit (loss)      
Earnings from equity method investments 202 (494)  
Income from sales of real estate 0 0  
Total revenue and other earnings 3,584 778  
Other expense (243) (766)  
Allocated interest expense (8,353) (7,215)  
Allocated general and administrative (4,945) (5,320)  
Segment profit (loss) (9,957) (12,523)  
Other significant items:      
Recovery of loan losses 0 0  
Impairment of assets 0 0  
Depreciation and amortization 303 360  
Capitalized expenditures 0 0  
Segment assets      
Real estate, net 0   0
Real estate available and held for sale 0   0
Total real estate 0   0
Land and development, net 0   0
Loans receivable and other lending investments, net 0   0
Other investments 7,227   7,516
Total portfolio assets 7,227   $ 7,516
Corporate/Other | Operating lease income      
Segment profit (loss)      
Revenues 0 0  
Corporate/Other | Interest income      
Segment profit (loss)      
Revenues 0 0  
Corporate/Other | Other income      
Segment profit (loss)      
Revenues 3,382 1,272  
Corporate/Other | Land development      
Segment profit (loss)      
Revenues 0 0  
Cost of sales expense 0 0  
Corporate/Other | Real estate      
Segment profit (loss)      
Cost of sales expense $ 0 $ 0