XML 120 R104.htm IDEA: XBRL DOCUMENT v3.20.1
Segment Reporting - Schedule of Segments (Details)
$ in Thousands
3 Months Ended
Mar. 31, 2020
USD ($)
segments
Mar. 31, 2019
USD ($)
Dec. 31, 2019
USD ($)
May 31, 2019
USD ($)
Segment Reporting [Abstract]        
Number of reportable segments | segments 4      
Segment Reporting        
Revenues $ 173,461 $ 106,802    
Earnings (losses) from equity method investments 16,612 5,309    
Income from sales of real estate 0 9,407    
Total revenue and other earnings 190,073 121,518    
Other expense (74) (508)    
Allocated interest expense (43,392) (46,577)    
Allocated general and administrative (18,001) (16,850)    
Segment profit (loss) 29,049 17,194    
Other significant items:        
Provision for loan losses 4,003 (97)    
Provision for losses on net investment in leases 1,292 0    
Impairment of assets 1,708 3,851    
Depreciation and amortization 14,486 15,668    
Capitalized expenditures 14,790 39,251    
Segment assets        
Real estate, net 1,501,089   $ 1,527,219  
Real estate available and held for sale 34,391   8,650  
Total real estate 1,535,480   1,535,869  
Net investment in leases ($10,403 of allowances as of March 31, 2020) 409,976   418,915 $ 424,100
Land and development, net 514,064   580,545  
Loans receivable and other lending investments, net ($33,264 and $28,634 of allowances as of March 31, 2020 and December 31, 2019, respectively) 850,835   827,861  
Other investments 1,029,552   907,875  
Total portfolio assets 4,339,907   4,271,065  
Cash and other assets 882,674   814,044  
Total assets 5,222,581   5,085,109  
Stock-based compensation expense 16,270 4,249    
Operating lease income        
Segment Reporting        
Revenues 47,346 58,915    
Interest income        
Segment Reporting        
Revenues 17,216 20,375    
Interest income from sales-type leases        
Segment Reporting        
Revenues 8,355 0    
Other income        
Segment Reporting        
Revenues 20,368 14,813    
Land development        
Segment Reporting        
Revenues 80,176 12,699    
Cost of sales expense (77,059) (14,449)    
Real estate        
Segment Reporting        
Cost of sales expense (22,498) (25,940)    
Operating Segments | Net Lease        
Segment Reporting        
Earnings (losses) from equity method investments 19,531 7,230    
Income from sales of real estate   0    
Total revenue and other earnings 74,466 60,132    
Other expense 0 0    
Allocated interest expense (24,478) (21,766)    
Allocated general and administrative (6,989) (5,678)    
Segment profit (loss) 36,770 26,582    
Other significant items:        
Provision for loan losses 137 0    
Provision for losses on net investment in leases 1,292      
Impairment of assets 1,708 0    
Depreciation and amortization 12,656 13,561    
Capitalized expenditures 1,846 2,756    
Segment assets        
Real estate, net 1,301,176   1,327,082  
Real estate available and held for sale 25,730   0  
Total real estate 1,326,906   1,327,082  
Net investment in leases ($10,403 of allowances as of March 31, 2020) 409,976   418,915  
Land and development, net 0   0  
Loans receivable and other lending investments, net ($33,264 and $28,634 of allowances as of March 31, 2020 and December 31, 2019, respectively) 43,344   44,339  
Other investments 880,534   760,068  
Total portfolio assets 2,660,760   2,550,404  
Operating Segments | Net Lease | Operating lease income        
Segment Reporting        
Revenues 41,464 49,482    
Operating Segments | Net Lease | Interest income        
Segment Reporting        
Revenues 823 0    
Operating Segments | Net Lease | Interest income from sales-type leases        
Segment Reporting        
Revenues 8,355      
Operating Segments | Net Lease | Other income        
Segment Reporting        
Revenues 4,293 3,420    
Operating Segments | Net Lease | Land development        
Segment Reporting        
Revenues 0 0    
Cost of sales expense 0 0    
Operating Segments | Net Lease | Real estate        
Segment Reporting        
Cost of sales expense (6,229) (6,106)    
Operating Segments | Real Estate Finance        
Segment Reporting        
Earnings (losses) from equity method investments 0 0    
Income from sales of real estate   0    
Total revenue and other earnings 16,699 22,564    
Other expense (19) (265)    
Allocated interest expense (6,199) (8,413)    
Allocated general and administrative (2,097) (2,209)    
Segment profit (loss) 8,384 11,677    
Other significant items:        
Provision for loan losses 3,866 (97)    
Provision for losses on net investment in leases 0      
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  
Net investment in leases ($10,403 of allowances as of March 31, 2020) 0   0  
Land and development, net 0   0  
Loans receivable and other lending investments, net ($33,264 and $28,634 of allowances as of March 31, 2020 and December 31, 2019, respectively) 807,491   783,522  
Other investments 0   0  
Total portfolio assets 807,491   783,522  
Operating Segments | Real Estate Finance | Operating lease income        
Segment Reporting        
Revenues 0 0    
Operating Segments | Real Estate Finance | Interest income        
Segment Reporting        
Revenues 16,393 20,375    
Operating Segments | Real Estate Finance | Interest income from sales-type leases        
Segment Reporting        
Revenues 0      
Operating Segments | Real Estate Finance | Other income        
Segment Reporting        
Revenues 306 2,189    
Operating Segments | Real Estate Finance | Land development        
Segment Reporting        
Revenues 0 0    
Cost of sales expense 0 0    
Operating Segments | Real Estate Finance | Real estate        
Segment Reporting        
Cost of sales expense 0 0    
Operating Segments | Operating Properties        
Segment Reporting        
Earnings (losses) from equity method investments (2,667) (2,410)    
Income from sales of real estate   9,407    
Total revenue and other earnings 6,264 18,728    
Other expense 0 0    
Allocated interest expense (2,259) (2,918)    
Allocated general and administrative (789) (761)    
Segment profit (loss) (4,447) 4,016    
Other significant items:        
Provision for loan losses 0 0    
Provision for losses on net investment in leases 0      
Impairment of assets 0 3,851    
Depreciation and amortization 1,284 1,557    
Capitalized expenditures 917 416    
Segment assets        
Real estate, net 199,913   200,137  
Real estate available and held for sale 8,661   8,650  
Total real estate 208,574   208,787  
Net investment in leases ($10,403 of allowances as of March 31, 2020) 0   0  
Land and development, net 0   0  
Loans receivable and other lending investments, net ($33,264 and $28,634 of allowances as of March 31, 2020 and December 31, 2019, respectively) 0   0  
Other investments 60,009   61,686  
Total portfolio assets 268,583   270,473  
Operating Segments | Operating Properties | Operating lease income        
Segment Reporting        
Revenues 5,774 9,356    
Operating Segments | Operating Properties | Interest income        
Segment Reporting        
Revenues 0 0    
Operating Segments | Operating Properties | Interest income from sales-type leases        
Segment Reporting        
Revenues 0      
Operating Segments | Operating Properties | Other income        
Segment Reporting        
Revenues 3,157 2,375    
Operating Segments | Operating Properties | Land development        
Segment Reporting        
Revenues 0 0    
Cost of sales expense 0 0    
Operating Segments | Operating Properties | Real estate        
Segment Reporting        
Cost of sales expense (7,663) (11,033)    
Operating Segments | Land and Development        
Segment Reporting        
Earnings (losses) from equity method investments 584 287    
Income from sales of real estate   0    
Total revenue and other earnings 81,492 16,510    
Other expense 0 0    
Allocated interest expense (4,570) (5,127)    
Allocated general and administrative (2,819) (3,257)    
Segment profit (loss) (11,562) (15,124)    
Other significant items:        
Provision for loan losses 0 0    
Provision for losses on net investment in leases 0      
Impairment of assets 0 0    
Depreciation and amortization 243 247    
Capitalized expenditures 12,027 36,079    
Segment assets        
Real estate, net 0   0  
Real estate available and held for sale 0   0  
Total real estate 0   0  
Net investment in leases ($10,403 of allowances as of March 31, 2020) 0   0  
Land and development, net 514,064   580,545  
Loans receivable and other lending investments, net ($33,264 and $28,634 of allowances as of March 31, 2020 and December 31, 2019, respectively) 0   0  
Other investments 36,672   42,866  
Total portfolio assets 550,736   623,411  
Operating Segments | Land and Development | Operating lease income        
Segment Reporting        
Revenues 108 77    
Operating Segments | Land and Development | Interest income        
Segment Reporting        
Revenues 0 0    
Operating Segments | Land and Development | Interest income from sales-type leases        
Segment Reporting        
Revenues 0      
Operating Segments | Land and Development | Other income        
Segment Reporting        
Revenues 624 3,447    
Operating Segments | Land and Development | Land development        
Segment Reporting        
Revenues 80,176 12,699    
Cost of sales expense (77,059) (14,449)    
Operating Segments | Land and Development | Real estate        
Segment Reporting        
Cost of sales expense (8,606) (8,801)    
Corporate/Other        
Segment Reporting        
Earnings (losses) from equity method investments (836) 202    
Income from sales of real estate   0    
Total revenue and other earnings 11,152 3,584    
Other expense (55) (243)    
Allocated interest expense (5,886) (8,353)    
Allocated general and administrative (5,307) (4,945)    
Segment profit (loss) (96) (9,957)    
Other significant items:        
Provision for loan losses 0 0    
Provision for losses on net investment in leases 0      
Impairment of assets 0 0    
Depreciation and amortization 303 303    
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  
Net investment in leases ($10,403 of allowances as of March 31, 2020) 0   0  
Land and development, net 0   0  
Loans receivable and other lending investments, net ($33,264 and $28,634 of allowances as of March 31, 2020 and December 31, 2019, respectively) 0   0  
Other investments 52,337   43,255  
Total portfolio assets 52,337   $ 43,255  
Corporate/Other | Operating lease income        
Segment Reporting        
Revenues 0 0    
Corporate/Other | Interest income        
Segment Reporting        
Revenues 0 0    
Corporate/Other | Interest income from sales-type leases        
Segment Reporting        
Revenues 0      
Corporate/Other | Other income        
Segment Reporting        
Revenues 11,988 3,382    
Corporate/Other | Land development        
Segment Reporting        
Revenues 0 0    
Cost of sales expense 0 0    
Corporate/Other | Real estate        
Segment Reporting        
Cost of sales expense $ 0 $ 0