XML 58 R114.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Segment Reporting (Schedule of Segments) (Details)
$ in Thousands
1 Months Ended 3 Months Ended 6 Months Ended 12 Months Ended
Jun. 30, 2018
USD ($)
Dec. 31, 2019
USD ($)
Sep. 30, 2019
USD ($)
Jun. 30, 2019
USD ($)
Mar. 31, 2019
USD ($)
Dec. 31, 2018
USD ($)
Sep. 30, 2018
USD ($)
Jun. 30, 2018
USD ($)
Mar. 31, 2018
USD ($)
Jun. 30, 2018
USD ($)
Dec. 31, 2019
USD ($)
segments
Dec. 31, 2018
USD ($)
Dec. 31, 2017
USD ($)
May 31, 2019
USD ($)
Segment Reporting [Abstract]                            
Number of reportable segments | segments                     4      
Segment Profit (Loss)                            
Revenue   $ 128,888 $ 145,338 $ 98,468 $ 106,802 $ 140,165 $ 122,141 $ 171,571 $ 364,245   $ 479,496 $ 798,122 $ 679,202  
Earnings (losses) from equity method investments                     41,849 (5,007) 13,015  
Selling profit from sales-type leases                     180,416      
Income from discontinued operations                     0 0 4,939  
Gain from discontinued operations                     0 0 123,418  
Gain on consolidation of equity method investment                   $ 67,900 0 67,877 0  
Income from sales of real estate $ 24,500                   236,623 126,004 92,049  
Total revenue and other earnings                     938,384 986,996 912,623  
Other expense                     (13,120) (6,040) (20,954)  
Allocated interest expense                     (183,919) (183,751) (194,686)  
Allocated general and administrative                     (68,173) (74,572) (80,070)  
Segment profit (loss)                     471,083 233,163 288,380  
Other Significant Items                            
Recovery of loan losses                     6,482 16,937 (5,828)  
Impairment of assets                     13,419 147,108 32,379  
Depreciation and amortization                     58,259 58,699 49,033  
Capitalized expenditures                     136,093 204,722 166,336  
Segment Assets                            
Real estate, net   1,527,219       1,771,019         1,527,219 1,771,019    
Real estate available and held for sale   8,650       22,551         8,650 22,551    
Total real estate   1,535,869       1,793,570         1,535,869 1,793,570    
Net investment in leases   418,915       0         418,915 0   $ 424,100
Land and development, net   580,545       598,218         580,545 598,218    
Loans receivable and other lending investments, net   827,861       988,224         827,861 988,224    
Other investments   907,875       304,275         907,875 304,275    
Total portfolio assets   4,271,065       3,684,287         4,271,065 3,684,287    
Cash and other assets   814,044       1,329,990         814,044 1,329,990    
Total assets   5,085,109       5,014,277         5,085,109 5,014,277    
Stock-based compensation expense                     30,436 17,563 18,812  
Operating Segments | Real Estate Finance                            
Segment Profit (Loss)                            
Earnings (losses) from equity method investments                     0 0 0  
Selling profit from sales-type leases                     0      
Income from discontinued operations                         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                     80,582 102,434 109,181  
Other expense                     (462) (1,578) (1,413)  
Allocated interest expense                     (29,587) (40,653) (40,359)  
Allocated general and administrative                     (8,254) (12,997) (15,223)  
Segment profit (loss)                     42,279 47,206 52,186  
Other Significant Items                            
Recovery of loan losses                     6,482 16,937 (5,828)  
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    
Net investment in leases   0                 0      
Land and development, net   0       0         0 0    
Loans receivable and other lending investments, net   783,522       988,224         783,522 988,224    
Other investments   0       0         0 0    
Total portfolio assets   783,522       988,224         783,522 988,224    
Operating Segments | Net Lease                            
Segment Profit (Loss)                            
Earnings (losses) from equity method investments                     29,235 8,479 5,086  
Selling profit from sales-type leases                     180,416      
Income from discontinued operations                         4,939  
Gain from discontinued operations                         123,418  
Gain on consolidation of equity method investment                       67,877    
Income from sales of real estate                     224,654 45,038 87,512  
Total revenue and other earnings                     651,216 277,638 347,243  
Other expense                     0 0 0  
Allocated interest expense                     (95,154) (63,706) (53,710)  
Allocated general and administrative                     (25,990) (20,713) (19,563)  
Segment profit (loss)                     505,286 176,186 257,228  
Other Significant Items                            
Recovery of loan losses                     0 0 0  
Impairment of assets                     2,471 10,391 5,486  
Depreciation and amortization                     51,091 38,588 28,132  
Capitalized expenditures                     31,445 40,215 4,838  
Segment Assets                            
Real estate, net   1,327,082       1,536,494         1,327,082 1,536,494    
Real estate available and held for sale   0       1,055         0 1,055    
Total real estate   1,327,082       1,537,549         1,327,082 1,537,549    
Net investment in leases   418,915                 418,915      
Land and development, net   0       0         0 0    
Loans receivable and other lending investments, net   44,339       0         44,339 0    
Other investments   760,068       165,804         760,068 165,804    
Total portfolio assets   2,550,404       1,703,353         2,550,404 1,703,353    
Operating Segments | Operating Properties                            
Segment Profit (Loss)                            
Earnings (losses) from equity method investments                     8,298 (1,003) (772)  
Selling profit from sales-type leases                     0      
Income from discontinued operations                         0  
Gain from discontinued operations                         0  
Gain on consolidation of equity method investment                       0    
Income from sales of real estate                     11,969 80,966 4,537  
Total revenue and other earnings                     66,074 190,001 116,565  
Other expense                     0 0 0  
Allocated interest expense                     (10,249) (18,618) (20,171)  
Allocated general and administrative                     (2,887) (6,574) (8,075)  
Segment profit (loss)                     17,616 84,239 (1,406)  
Other Significant Items                            
Recovery of loan losses                     0 0 0  
Impairment of assets                     3,853 79,991 6,358  
Depreciation and amortization                     4,977 17,417 17,684  
Capitalized expenditures                     5,617 19,912 35,754  
Segment Assets                            
Real estate, net   200,137       234,525         200,137 234,525    
Real estate available and held for sale   8,650       21,496         8,650 21,496    
Total real estate   208,787       256,021         208,787 256,021    
Net investment in leases   0                 0      
Land and development, net   0       0         0 0    
Loans receivable and other lending investments, net   0       0         0 0    
Other investments   61,686       65,643         61,686 65,643    
Total portfolio assets   270,473       321,664         270,473 321,664    
Operating Segments | Land and Development                            
Segment Profit (Loss)                            
Earnings (losses) from equity method investments                     4,322 (3,110) 7,292  
Selling profit from sales-type leases                     0      
Income from discontinued operations                         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                     132,041 414,477 331,270  
Other expense                     0 0 0  
Allocated interest expense                     (20,706) (21,897) (28,033)  
Allocated general and administrative                     (11,957) (14,313) (16,483)  
Segment profit (loss)                     (42,603) (13,600) 64,688  
Other Significant Items                            
Recovery of loan losses                     0 0 0  
Impairment of assets                     6,427 56,726 20,535  
Depreciation and amortization                     977 1,353 1,896  
Capitalized expenditures                     99,031 144,595 125,744  
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    
Net investment in leases   0                 0      
Land and development, net   580,545       598,218         580,545 598,218    
Loans receivable and other lending investments, net   0       0         0 0    
Other investments   42,866       65,312         42,866 65,312    
Total portfolio assets   623,411       663,530         623,411 663,530    
Corporate/Other                            
Segment Profit (Loss)                            
Earnings (losses) from equity method investments                     (6) (9,373) 1,409  
Selling profit from sales-type leases                     0      
Income from discontinued operations                         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                     8,471 2,446 8,364  
Other expense                     (12,658) (4,462) (19,541)  
Allocated interest expense                     (28,223) (38,877) (52,413)  
Allocated general and administrative                     (19,085) (19,975) (20,726)  
Segment profit (loss)                     (51,495) (60,868) (84,316)  
Other Significant Items                            
Recovery of loan losses                     0 0 0  
Impairment of assets                     668 0 0  
Depreciation and amortization                     1,214 1,341 1,321  
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    
Net investment in leases   0                 0      
Land and development, net   0       0         0 0    
Loans receivable and other lending investments, net   0       0         0 0    
Other investments   43,255       7,516         43,255 7,516    
Total portfolio assets   $ 43,255       $ 7,516         43,255 7,516    
Operating lease income                            
Segment Profit (Loss)                            
Revenue                     206,388 208,192 187,684  
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                     177,679 151,958 123,685  
Operating lease income | Operating Segments | Operating Properties                            
Segment Profit (Loss)                            
Revenue                     28,423 55,677 63,159  
Operating lease income | Operating Segments | Land and Development                            
Segment Profit (Loss)                            
Revenue                     286 557 840  
Operating lease income | Corporate/Other                            
Segment Profit (Loss)                            
Revenue                     0 0 0  
Interest income                            
Segment Profit (Loss)                            
Revenue                     77,654 97,878 106,548  
Interest income | Operating Segments | Real Estate Finance                            
Segment Profit (Loss)                            
Revenue                     75,636 97,878 106,548  
Interest income | Operating Segments | Net Lease                            
Segment Profit (Loss)                            
Revenue                     2,018 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/Other                            
Segment Profit (Loss)                            
Revenue                     0 0 0  
Interest income from sales-type leases                            
Segment Profit (Loss)                            
Revenue                     20,496 0 0  
Interest income from sales-type leases | Operating Segments | Real Estate Finance                            
Segment Profit (Loss)                            
Revenue                     0      
Interest income from sales-type leases | Operating Segments | Net Lease                            
Segment Profit (Loss)                            
Revenue                     20,496      
Interest income from sales-type leases | Operating Segments | Operating Properties                            
Segment Profit (Loss)                            
Revenue                     0      
Interest income from sales-type leases | Operating Segments | Land and Development                            
Segment Profit (Loss)                            
Revenue                     0      
Interest income from sales-type leases | Corporate/Other                            
Segment Profit (Loss)                            
Revenue                     0      
Other income                            
Segment Profit (Loss)                            
Revenue                     55,363 82,342 188,091  
Other income | Operating Segments | Real Estate Finance                            
Segment Profit (Loss)                            
Revenue                     4,946 4,556 2,633  
Other income | Operating Segments | Net Lease                            
Segment Profit (Loss)                            
Revenue                     16,718 4,286 2,603  
Other income | Operating Segments | Operating Properties                            
Segment Profit (Loss)                            
Revenue                     17,384 54,361 49,641  
Other income | Operating Segments | Land and Development                            
Segment Profit (Loss)                            
Revenue                     7,838 7,320 126,259  
Other income | Corporate/Other                            
Segment Profit (Loss)                            
Revenue                     8,477 11,819 6,955  
Land development                            
Segment Profit (Loss)                            
Revenue                     119,595 409,710 196,879  
Cost of sales expense                     (109,663) (350,181) (180,916)  
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                     119,595 409,710 196,879  
Cost of sales expense                     (109,663) (350,181) (180,916)  
Land development | Corporate/Other                            
Segment Profit (Loss)                            
Revenue                     0 0 0  
Cost of sales expense                     0 0 0  
Real estate                            
Segment Profit (Loss)                            
Cost of sales expense                     (92,426) (139,289) (147,617)  
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                     (24,786) (17,033) (16,742)  
Real estate | Operating Segments | Operating Properties                            
Segment Profit (Loss)                            
Cost of sales expense                     (35,322) (80,570) (89,725)  
Real estate | Operating Segments | Land and Development                            
Segment Profit (Loss)                            
Cost of sales expense                     (32,318) (41,686) (41,150)  
Real estate | Corporate/Other                            
Segment Profit (Loss)                            
Cost of sales expense                     $ 0 $ 0 $ 0