XML 111 R102.htm IDEA: XBRL DOCUMENT v3.20.2
Segment Reporting - Schedule of Segments (Details)
$ in Thousands
3 Months Ended 6 Months Ended
Jun. 30, 2020
USD ($)
Jun. 30, 2019
USD ($)
Jun. 30, 2020
USD ($)
segments
Jun. 30, 2019
USD ($)
Dec. 31, 2019
USD ($)
May 31, 2019
USD ($)
Segment Reporting [Abstract]            
Number of reportable segments | segments     4      
Segment Reporting            
Revenues $ 96,415 $ 98,468 $ 269,875 $ 205,270    
Earnings from equity method investments 2,586 3,640 19,198 8,949    
Selling profit from sales-type leases 0 180,416 0 180,416    
Income from sales of real estate 62 220,523 62 229,930    
Total revenue and other earnings 99,063 503,047 289,135 624,565    
Other expense (203) (11,883) (277) (12,391)    
Allocated interest expense (41,950) (43,752) (85,341) (90,329)    
Allocated general and administrative (14,254) (17,598) (32,256) (34,448)    
Segment profit (loss) 12,093 398,540 41,141 415,735    
Other significant items:            
Provision for loan losses 2,067 110 6,070 13    
Provision for losses on net investment in leases 534 0 1,826 0    
Impairment of assets 4,783 1,102 6,491 4,953    
Depreciation and amortization 14,300 13,718 28,786 29,386    
Capitalized expenditures 13,618 33,165 28,407 72,417    
Segment assets            
Real estate, net 1,496,068   1,496,068   $ 1,527,219  
Real estate available and held for sale 32,163   32,163   8,650  
Total real estate 1,528,231   1,528,231   1,535,869  
Net investment in leases 413,736   413,736   418,915 $ 424,100
Land and development, net 504,577   504,577   580,545  
Loans receivable and other lending investments, net 801,707   801,707   827,861  
Other investments 1,049,930   1,049,930   907,875  
Total portfolio assets 4,298,181   4,298,181   4,271,065  
Cash and other assets 584,419   584,419   814,044  
Total assets 4,882,600   4,882,600   5,085,109  
Stock-based compensation expense 4,744 9,705 21,014 13,954    
Operating lease income            
Segment Reporting            
Revenues 46,812 55,185 94,158 114,100    
Interest income            
Segment Reporting            
Revenues 15,439 20,341 32,655 40,716    
Interest income from sales-type leases            
Segment Reporting            
Revenues 8,295 3,817 16,650 3,817    
Other income            
Segment Reporting            
Revenues 10,292 10,050 30,660 24,863    
Land development revenue            
Segment Reporting            
Revenues 15,577 9,075 95,752 21,774    
Cost of sales expense (16,287) (9,236) (93,346) (23,684)    
Real estate expense            
Segment Reporting            
Cost of sales expense (14,276) (22,038) (36,774) (47,978)    
Operating Segments | Net Lease            
Segment Reporting            
Earnings from equity method investments 8,800 3,582 28,332 10,812    
Selling profit from sales-type leases   180,416   180,416    
Income from sales of real estate 0 219,742 0 219,742    
Total revenue and other earnings 64,076 459,562 138,543 519,696    
Other expense 0 0 0 0    
Allocated interest expense (24,388) (23,606) (48,866) (45,372)    
Allocated general and administrative (5,177) (6,734) (12,166) (12,412)    
Segment profit (loss) 28,377 423,453 65,150 450,038    
Other significant items:            
Provision for loan losses 57 0 0 0    
Provision for losses on net investment in leases 534   1,826      
Impairment of assets 328 0 2,036 0    
Depreciation and amortization 12,487 12,272 25,143 25,832    
Capitalized expenditures 5,171 2,105 7,017 4,861    
Segment assets            
Real estate, net 1,296,853   1,296,853   1,327,082  
Real estate available and held for sale 26,644   26,644   0  
Total real estate 1,323,497   1,323,497   1,327,082  
Net investment in leases 413,736   413,736   418,915  
Land and development, net 0   0   0  
Loans receivable and other lending investments, net 43,874   43,874   44,339  
Other investments 898,390   898,390   760,068  
Total portfolio assets 2,679,497   2,679,497   2,550,404  
Operating Segments | Net Lease | Operating lease income            
Segment Reporting            
Revenues 41,500 48,660 82,965 98,143    
Operating Segments | Net Lease | Interest income            
Segment Reporting            
Revenues 860 408 1,683 408    
Operating Segments | Net Lease | Interest income from sales-type leases            
Segment Reporting            
Revenues 8,295 3,817 16,650 3,817    
Operating Segments | Net Lease | Other income            
Segment Reporting            
Revenues 4,621 2,937 8,913 6,358    
Operating Segments | Net Lease | Land development revenue            
Segment Reporting            
Revenues 0 0 0 0    
Cost of sales expense 0 0 0 0    
Operating Segments | Net Lease | Real estate expense            
Segment Reporting            
Cost of sales expense (6,134) (5,769) (12,361) (11,874)    
Operating Segments | Real Estate Finance            
Segment Reporting            
Earnings from equity method investments 0 0 0 0    
Selling profit from sales-type leases   0   0    
Income from sales of real estate 0 0 0 0    
Total revenue and other earnings 18,418 20,465 35,117 43,029    
Other expense (21) (47) (41) (311)    
Allocated interest expense (5,959) (7,936) (12,158) (16,349)    
Allocated general and administrative (1,575) (2,279) (3,672) (4,488)    
Segment profit (loss) 10,863 10,203 19,246 21,881    
Other significant items:            
Provision for loan losses 2,010 110 6,070 13    
Provision for losses on net investment in leases 0   0      
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  
Net investment in leases 0   0   0  
Land and development, net 0   0   0  
Loans receivable and other lending investments, net 757,833   757,833   783,522  
Other investments 0   0   0  
Total portfolio assets 757,833   757,833   783,522  
Operating Segments | Real Estate Finance | Operating lease income            
Segment Reporting            
Revenues 0 0 0 0    
Operating Segments | Real Estate Finance | Interest income            
Segment Reporting            
Revenues 14,579 19,933 30,972 40,308    
Operating Segments | Real Estate Finance | Interest income from sales-type leases            
Segment Reporting            
Revenues 0 0 0 0    
Operating Segments | Real Estate Finance | Other income            
Segment Reporting            
Revenues 3,839 532 4,145 2,721    
Operating Segments | Real Estate Finance | Land development revenue            
Segment Reporting            
Revenues 0 0 0 0    
Cost of sales expense 0 0 0 0    
Operating Segments | Real Estate Finance | Real estate expense            
Segment Reporting            
Cost of sales expense 0 0 0 0    
Operating Segments | Operating Properties            
Segment Reporting            
Earnings from equity method investments (4,941) (2,630) (7,608) (5,040)    
Selling profit from sales-type leases   0   0    
Income from sales of real estate 62 781 62 10,188    
Total revenue and other earnings 855 8,580 7,119 27,307    
Other expense 0 0 0 0    
Allocated interest expense (2,183) (2,548) (4,442) (5,466)    
Allocated general and administrative (595) (726) (1,384) (1,487)    
Segment profit (loss) (6,432) (2,982) (10,880) 1,033    
Other significant items:            
Provision for loan losses 0 0 0 0    
Provision for losses on net investment in leases 0   0      
Impairment of assets 2,983 2 2,983 3,853    
Depreciation and amortization 1,271 900 2,556 2,457    
Capitalized expenditures 421 1,646 1,338 2,063    
Segment assets            
Real estate, net 199,215   199,215   200,137  
Real estate available and held for sale 5,519   5,519   8,650  
Total real estate 204,734   204,734   208,787  
Net investment in leases 0   0   0  
Land and development, net 0   0   0  
Loans receivable and other lending investments, net 0   0   0  
Other investments 57,623   57,623   61,686  
Total portfolio assets 262,357   262,357   270,473  
Operating Segments | Operating Properties | Operating lease income            
Segment Reporting            
Revenues 5,242 6,455 11,015 15,810    
Operating Segments | Operating Properties | Interest income            
Segment Reporting            
Revenues 0 0 0 0    
Operating Segments | Operating Properties | Interest income from sales-type leases            
Segment Reporting            
Revenues 0 0 0 0    
Operating Segments | Operating Properties | Other income            
Segment Reporting            
Revenues 492 3,974 3,650 6,349    
Operating Segments | Operating Properties | Land development revenue            
Segment Reporting            
Revenues 0 0 0 0    
Cost of sales expense 0 0 0 0    
Operating Segments | Operating Properties | Real estate expense            
Segment Reporting            
Cost of sales expense (4,509) (8,288) (12,173) (19,321)    
Operating Segments | Land and Development            
Segment Reporting            
Earnings from equity method investments 48 2,924 632 3,211    
Selling profit from sales-type leases   0   0    
Income from sales of real estate 0 0 0 0    
Total revenue and other earnings 16,798 13,380 98,289 29,887    
Other expense 0 0 0 0    
Allocated interest expense (4,422) (5,493) (8,992) (10,620)    
Allocated general and administrative (2,385) (2,923) (5,204) (6,180)    
Segment profit (loss) (9,929) (12,253) (21,493) (27,380)    
Other significant items:            
Provision for loan losses 0 0 0 0    
Provision for losses on net investment in leases 0   0      
Impairment of assets 1,472 1,100 1,472 1,100    
Depreciation and amortization 243 244 486 490    
Capitalized expenditures 8,026 29,414 20,052 65,493    
Segment assets            
Real estate, net 0   0   0  
Real estate available and held for sale 0   0   0  
Total real estate 0   0   0  
Net investment in leases 0   0   0  
Land and development, net 504,577   504,577   580,545  
Loans receivable and other lending investments, net 0   0   0  
Other investments 37,079   37,079   42,866  
Total portfolio assets 541,656   541,656   623,411  
Operating Segments | Land and Development | Operating lease income            
Segment Reporting            
Revenues 70 70 178 147    
Operating Segments | Land and Development | Interest income            
Segment Reporting            
Revenues 0 0 0 0    
Operating Segments | Land and Development | Interest income from sales-type leases            
Segment Reporting            
Revenues 0 0 0 0    
Operating Segments | Land and Development | Other income            
Segment Reporting            
Revenues 1,103 1,311 1,727 4,755    
Operating Segments | Land and Development | Land development revenue            
Segment Reporting            
Revenues 15,577 9,075 95,752 21,774    
Cost of sales expense (16,287) (9,236) (93,346) (23,684)    
Operating Segments | Land and Development | Real estate expense            
Segment Reporting            
Cost of sales expense (3,633) (7,981) (12,240) (16,783)    
Corporate/Other            
Segment Reporting            
Earnings from equity method investments (1,321) (236) (2,158) (34)    
Selling profit from sales-type leases   0   0    
Income from sales of real estate 0 0 0 0    
Total revenue and other earnings (1,084) 1,060 10,067 4,646    
Other expense (182) (11,836) (236) (12,080)    
Allocated interest expense (4,998) (4,169) (10,883) (12,522)    
Allocated general and administrative (4,522) (4,936) (9,830) (9,881)    
Segment profit (loss) (10,786) (19,881) (10,882) (29,837)    
Other significant items:            
Provision for loan losses 0 0 0 0    
Provision for losses on net investment in leases 0   0      
Impairment of assets 0 0 0 0    
Depreciation and amortization 299 302 601 607    
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  
Net investment in leases 0   0   0  
Land and development, net 0   0   0  
Loans receivable and other lending investments, net 0   0   0  
Other investments 56,838   56,838   43,255  
Total portfolio assets 56,838   56,838   $ 43,255  
Corporate/Other | Operating lease income            
Segment Reporting            
Revenues 0 0 0 0    
Corporate/Other | Interest income            
Segment Reporting            
Revenues 0 0 0 0    
Corporate/Other | Interest income from sales-type leases            
Segment Reporting            
Revenues 0 0 0 0    
Corporate/Other | Other income            
Segment Reporting            
Revenues 237 1,296 12,225 4,680    
Corporate/Other | Land development revenue            
Segment Reporting            
Revenues 0 0 0 0    
Cost of sales expense 0 0 0 0    
Corporate/Other | Real estate expense            
Segment Reporting            
Cost of sales expense $ 0 $ 0 $ 0 $ 0