XML 121 R109.htm IDEA: XBRL DOCUMENT v3.20.4
Segment Reporting (Schedule of Segments) (Details)
$ in Thousands
1 Months Ended 12 Months Ended
Jun. 30, 2018
USD ($)
Jun. 30, 2018
USD ($)
Dec. 31, 2020
USD ($)
segment
Dec. 31, 2019
USD ($)
Dec. 31, 2018
USD ($)
May 31, 2019
USD ($)
Segment Reporting [Abstract]            
Number of reportable segments | segment     4      
Segment Profit (Loss)            
Revenue     $ 530,949 $ 479,496 $ 798,122  
Earnings (losses) from equity method investments     42,126 41,849 (5,007)  
Selling profit from sales-type leases     0 180,416 0  
Gain on consolidation of equity method investment $ 67,900   0 0 67,877  
Income from sales of real estate   $ 24,500 6,318 236,623 126,004  
Total revenue and other earnings     579,393 938,384 986,996  
Other expense     (569) (13,120) (6,040)  
Allocated interest expense     (169,574) (183,919) (183,751)  
Allocated general and administrative     (61,525) (68,173) (74,572)  
Segment profit (loss)     97,505 471,083 233,163  
Other significant items:            
Provision for loan losses     9,052 6,482 16,937  
Provision for losses on net investment in leases     1,760 0 0  
Impairment of assets     7,827 13,419 147,108  
Depreciation and amortization     58,092 58,259 58,699  
Capitalized expenditures     53,906 136,093 204,722  
Segment Assets            
Real estate, net [1]     1,484,281 1,527,219    
Real estate available and held for sale [1]     5,212 8,650    
Total real estate [1]     1,489,493 1,535,869    
Net investment in leases     429,101 [1] 418,915 [1]   $ 424,100
Land and development, net [1]     430,663 580,545    
Loans receivable and other lending investments, net [1]     732,330 827,861    
Other investments [1]     1,176,560 907,875    
Total portfolio assets     4,258,147 4,271,065    
Cash and other assets     603,661 814,044    
Total assets [1]     4,861,808 5,085,109    
Stock-based compensation expense     39,354 30,436 17,563  
Operating lease income            
Segment Profit (Loss)            
Revenue     188,722 206,388 208,192  
Interest income            
Segment Profit (Loss)            
Revenue     60,116 77,654 97,878  
Interest income from sales-type leases            
Segment Profit (Loss)            
Revenue     33,552 20,496 0  
Other income            
Segment Profit (Loss)            
Revenue     83,857 55,363 82,342  
Land development            
Segment Profit (Loss)            
Revenue     164,702 119,595 409,710  
Cost of sales expense     (177,727) (109,663) (350,181)  
Real estate expense            
Segment Profit (Loss)            
Cost of sales expense     (72,493) (92,426) (139,289)  
Operating Segments | Net Lease            
Segment Profit (Loss)            
Earnings (losses) from equity method investments     56,130 29,235 8,479  
Selling profit from sales-type leases       180,416    
Gain on consolidation of equity method investment         67,877  
Income from sales of real estate     6,056 224,654 45,038  
Total revenue and other earnings     284,446 651,216 277,638  
Other expense     0 0 0  
Allocated interest expense     (101,208) (95,154) (63,706)  
Allocated general and administrative     (23,223) (25,990) (20,713)  
Segment profit (loss)     133,444 505,286 176,186  
Other significant items:            
Provision for loan losses     186 0 0  
Provision for losses on net investment in leases     1,760      
Impairment of assets     2,037 2,471 10,391  
Depreciation and amortization     50,767 51,091 38,588  
Capitalized expenditures     21,764 31,445 40,215  
Segment Assets            
Real estate, net     1,291,903 1,327,082    
Real estate available and held for sale     0 0    
Total real estate     1,291,903 1,327,082    
Net investment in leases     429,101 418,915    
Land and development, net     0 0    
Loans receivable and other lending investments, net     45,398 44,339    
Other investments     1,016,710 760,068    
Total portfolio assets     2,783,112 2,550,404    
Operating Segments | Net Lease | Operating lease income            
Segment Profit (Loss)            
Revenue     167,152 177,679 151,958  
Operating Segments | Net Lease | Interest income            
Segment Profit (Loss)            
Revenue     3,440 2,018 0  
Operating Segments | Net Lease | Interest income from sales-type leases            
Segment Profit (Loss)            
Revenue     33,552 20,496    
Operating Segments | Net Lease | Other income            
Segment Profit (Loss)            
Revenue     18,116 16,718 4,286  
Operating Segments | Net Lease | Land development            
Segment Profit (Loss)            
Revenue     0 0 0  
Cost of sales expense     0 0 0  
Operating Segments | Net Lease | Real estate expense            
Segment Profit (Loss)            
Cost of sales expense     (26,571) (24,786) (17,033)  
Operating Segments | Real Estate Finance            
Segment Profit (Loss)            
Earnings (losses) from equity method investments     0 0 0  
Selling profit from sales-type leases       0    
Gain on consolidation of equity method investment         0  
Income from sales of real estate     0 0 0  
Total revenue and other earnings     68,651 80,582 102,434  
Other expense     (266) (462) (1,578)  
Allocated interest expense     (23,390) (29,587) (40,653)  
Allocated general and administrative     (6,622) (8,254) (12,997)  
Segment profit (loss)     38,373 42,279 47,206  
Other significant items:            
Provision for loan losses     8,866 6,482 16,937  
Provision for losses on net investment in leases     0      
Impairment of assets     0 0 0  
Depreciation and amortization     0 0 0  
Capitalized expenditures     0 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     0 0    
Land and development, net     0 0    
Loans receivable and other lending investments, net     686,932 783,522    
Other investments     0 0    
Total portfolio assets     686,932 783,522    
Operating Segments | Real Estate Finance | Operating lease income            
Segment Profit (Loss)            
Revenue     0 0 0  
Operating Segments | Real Estate Finance | Interest income            
Segment Profit (Loss)            
Revenue     56,676 75,636 97,878  
Operating Segments | Real Estate Finance | Interest income from sales-type leases            
Segment Profit (Loss)            
Revenue     0 0    
Operating Segments | Real Estate Finance | Other income            
Segment Profit (Loss)            
Revenue     11,975 4,946 4,556  
Operating Segments | Real Estate Finance | Land development            
Segment Profit (Loss)            
Revenue     0 0 0  
Cost of sales expense     0 0 0  
Operating Segments | Real Estate Finance | Real estate expense            
Segment Profit (Loss)            
Cost of sales expense     0 0 0  
Operating Segments | Operating Properties            
Segment Profit (Loss)            
Earnings (losses) from equity method investments     (16,361) 8,298 (1,003)  
Selling profit from sales-type leases       0    
Gain on consolidation of equity method investment         0  
Income from sales of real estate     262 11,969 80,966  
Total revenue and other earnings     13,180 66,074 190,001  
Other expense     0 0 0  
Allocated interest expense     (8,951) (10,249) (18,618)  
Allocated general and administrative     (2,591) (2,887) (6,574)  
Segment profit (loss)     (21,298) 17,616 84,239  
Other significant items:            
Provision for loan losses     0 0 0  
Provision for losses on net investment in leases     0      
Impairment of assets     3,052 3,853 79,991  
Depreciation and amortization     5,142 4,977 17,417  
Capitalized expenditures     1,636 5,617 19,912  
Segment Assets            
Real estate, net     192,378 200,137    
Real estate available and held for sale     5,212 8,650    
Total real estate     197,590 208,787    
Net investment in leases     0 0    
Land and development, net     0 0    
Loans receivable and other lending investments, net     0 0    
Other investments     58,739 61,686    
Total portfolio assets     256,329 270,473    
Operating Segments | Operating Properties | Operating lease income            
Segment Profit (Loss)            
Revenue     21,214 28,423 55,677  
Operating Segments | Operating Properties | Interest income            
Segment Profit (Loss)            
Revenue     0 0 0  
Operating Segments | Operating Properties | Interest income from sales-type leases            
Segment Profit (Loss)            
Revenue     0 0    
Operating Segments | Operating Properties | Other income            
Segment Profit (Loss)            
Revenue     8,065 17,384 54,361  
Operating Segments | Operating Properties | Land development            
Segment Profit (Loss)            
Revenue     0 0 0  
Cost of sales expense     0 0 0  
Operating Segments | Operating Properties | Real estate expense            
Segment Profit (Loss)            
Cost of sales expense     (22,936) (35,322) (80,570)  
Operating Segments | Land and Development            
Segment Profit (Loss)            
Earnings (losses) from equity method investments     3,432 4,322 (3,110)  
Selling profit from sales-type leases       0    
Gain on consolidation of equity method investment         0  
Income from sales of real estate     0 0 0  
Total revenue and other earnings     187,520 132,041 414,477  
Other expense     0 0 0  
Allocated interest expense     (17,940) (20,706) (21,897)  
Allocated general and administrative     (9,990) (11,957) (14,313)  
Segment profit (loss)     (41,123) (42,603) (13,600)  
Other significant items:            
Provision for loan losses     0 0 0  
Provision for losses on net investment in leases     0      
Impairment of assets     2,738 6,427 56,726  
Depreciation and amortization     952 977 1,353  
Capitalized expenditures     30,506 99,031 144,595  
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     0 0    
Land and development, net     430,663 580,545    
Loans receivable and other lending investments, net     0 0    
Other investments     31,200 42,866    
Total portfolio assets     461,863 623,411    
Operating Segments | Land and Development | Operating lease income            
Segment Profit (Loss)            
Revenue     356 286 557  
Operating Segments | Land and Development | Interest income            
Segment Profit (Loss)            
Revenue     0 0 0  
Operating Segments | Land and Development | Interest income from sales-type leases            
Segment Profit (Loss)            
Revenue     0 0    
Operating Segments | Land and Development | Other income            
Segment Profit (Loss)            
Revenue     19,030 7,838 7,320  
Operating Segments | Land and Development | Land development            
Segment Profit (Loss)            
Revenue     164,702 119,595 409,710  
Cost of sales expense     (177,727) (109,663) (350,181)  
Operating Segments | Land and Development | Real estate expense            
Segment Profit (Loss)            
Cost of sales expense     (22,986) (32,318) (41,686)  
Corporate/Other            
Segment Profit (Loss)            
Earnings (losses) from equity method investments     (1,075) (6) (9,373)  
Selling profit from sales-type leases       0    
Gain on consolidation of equity method investment         0  
Income from sales of real estate     0 0 0  
Total revenue and other earnings     25,596 8,471 2,446  
Other expense     (303) (12,658) (4,462)  
Allocated interest expense     (18,085) (28,223) (38,877)  
Allocated general and administrative     (19,099) (19,085) (19,975)  
Segment profit (loss)     (11,891) (51,495) (60,868)  
Other significant items:            
Provision for loan losses     0 0 0  
Provision for losses on net investment in leases     0      
Impairment of assets     0 668 0  
Depreciation and amortization     1,231 1,214 1,341  
Capitalized expenditures     0 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     0 0    
Land and development, net     0 0    
Loans receivable and other lending investments, net     0 0    
Other investments     69,911 43,255    
Total portfolio assets     69,911 43,255    
Corporate/Other | Operating lease income            
Segment Profit (Loss)            
Revenue     0 0 0  
Corporate/Other | Interest income            
Segment Profit (Loss)            
Revenue     0 0 0  
Corporate/Other | Interest income from sales-type leases            
Segment Profit (Loss)            
Revenue     0 0    
Corporate/Other | Other income            
Segment Profit (Loss)            
Revenue     26,671 8,477 11,819  
Corporate/Other | Land development            
Segment Profit (Loss)            
Revenue     0 0 0  
Cost of sales expense     0 0 0  
Corporate/Other | Real estate expense            
Segment Profit (Loss)            
Cost of sales expense     $ 0 $ 0 $ 0  
[1] Refer to Note 2 for details on the Company's consolidated variable interest entities ("VIEs").