XML 110 R101.htm IDEA: XBRL DOCUMENT v3.21.2
Segment Reporting (Schedule of Segments) (Details)
$ in Thousands
3 Months Ended 6 Months Ended
Jun. 30, 2021
USD ($)
Jun. 30, 2020
USD ($)
Jun. 30, 2021
USD ($)
segment
Jun. 30, 2020
USD ($)
Dec. 31, 2020
USD ($)
May 31, 2019
USD ($)
Segment Profit (Loss)            
Number of reportable segments | segment     4      
Revenues $ 105,588 $ 96,415 $ 218,848 $ 269,875    
Earnings (losses) from equity method investments 12,697 2,586 25,466 19,198    
Income from sales of real estate 2,210 62 2,822 62    
Total revenue and other earnings 120,495 99,063 247,136 289,135    
Other expense (211) (203) (464) (277)    
Allocated interest expense (39,417) (41,950) (78,980) (85,341)    
Allocated general and administrative (15,603) (14,254) (31,534) (32,256)    
Segment profit (loss) 16,172 12,093 40,849 41,141    
Other significant items:            
(Recovery of) provision for loan losses (2,263) 2,067 (6,057) 6,070    
(Recovery of) provision for losses on net investment in leases (265) 534 (1,866) 1,826    
Impairment of assets 0 4,783 1,785 6,491    
Depreciation and amortization 14,660 14,300 30,115 28,786    
Capitalized expenditures 5,066 13,618 11,131 28,407    
Segment assets            
Real estate, net [1] 1,367,006   1,367,006   $ 1,484,281  
Real estate available and held for sale [1] 99,201   99,201   5,212  
Total real estate [1] 1,466,207   1,466,207   1,489,493  
Net investment in leases 477,798 [1]   477,798 [1]   429,101 [1] $ 424,100
Land and development, net [1] 381,719   381,719   430,663  
Loans receivable and other lending investments, net 454,960   454,960   732,330  
Loan receivable held for sale 62,525   62,525   0  
Other investments [1] 1,275,954   1,275,954   1,176,560  
Total portfolio assets 4,119,163   4,119,163   4,258,147  
Cash and other assets 648,487   648,487   603,661  
Total assets [1] 4,767,650   4,767,650   4,861,808  
Stock-based compensation expense 14,791 4,744 20,299 21,014    
Operating lease income            
Segment Profit (Loss)            
Revenues 45,544 46,812 92,988 94,158    
Interest income            
Segment Profit (Loss)            
Revenues 8,973 15,439 19,623 32,655    
Interest income from sales-type leases            
Segment Profit (Loss)            
Revenues 8,689 8,295 17,316 16,650    
Other income            
Segment Profit (Loss)            
Revenues 10,064 10,292 24,354 30,660    
Land development revenue            
Segment Profit (Loss)            
Revenues 32,318 15,577 64,567 95,752    
Cost of sales expense (30,803) (16,287) (60,126) (93,346)    
Other significant items:            
Impairment of assets       1,500    
Real estate expense            
Segment Profit (Loss)            
Cost of sales expense (18,289) (14,276) (35,183) (36,774)    
Operating Segments | Net Lease            
Segment Profit (Loss)            
Earnings (losses) from equity method investments 11,302 8,800 23,715 28,332    
Income from sales of real estate 2,114   2,114      
Total revenue and other earnings 68,735 64,076 137,920 138,543    
Allocated interest expense (25,342) (24,388) (50,421) (48,866)    
Allocated general and administrative (6,120) (5,177) (12,057) (12,166)    
Segment profit (loss) 30,289 28,377 59,826 65,150    
Other significant items:            
(Recovery of) provision for loan losses (105) 57 (257)      
(Recovery of) provision for losses on net investment in leases (265) 534 (1,866) 1,826    
Impairment of assets   328 1,528 2,036    
Depreciation and amortization 13,088 12,487 26,141 25,143    
Capitalized expenditures 63 5,171 1,331 7,017    
Segment assets            
Real estate, net 1,273,031   1,273,031   1,291,903  
Total real estate 1,273,031   1,273,031   1,291,903  
Net investment in leases 477,798   477,798   429,101  
Loans receivable and other lending investments, net 47,392   47,392   45,398  
Loan receivable held for sale 62,525   62,525      
Other investments 1,073,422   1,073,422   1,016,710  
Total portfolio assets 2,934,168   2,934,168   2,783,112  
Operating Segments | Net Lease | Operating lease income            
Segment Profit (Loss)            
Revenues 40,752 41,500 83,265 82,965    
Operating Segments | Net Lease | Interest income            
Segment Profit (Loss)            
Revenues 1,188 860 2,066 1,683    
Operating Segments | Net Lease | Interest income from sales-type leases            
Segment Profit (Loss)            
Revenues 8,689 8,295 17,316 16,650    
Operating Segments | Net Lease | Other income            
Segment Profit (Loss)            
Revenues 4,690 4,621 9,444 8,913    
Operating Segments | Net Lease | Real estate expense            
Segment Profit (Loss)            
Cost of sales expense (6,984) (6,134) (15,616) (12,361)    
Operating Segments | Real Estate Finance            
Segment Profit (Loss)            
Earnings (losses) from equity method investments 755   1,220      
Total revenue and other earnings 8,592 18,418 18,928 35,117    
Other expense (87) (21) (153) (41)    
Allocated interest expense (3,828) (5,959) (8,406) (12,158)    
Allocated general and administrative (1,242) (1,575) (2,701) (3,672)    
Segment profit (loss) 3,435 10,863 7,668 19,246    
Other significant items:            
(Recovery of) provision for loan losses (2,158) 2,010 (5,800) 6,070    
Segment assets            
Loans receivable and other lending investments, net 407,568   407,568   686,932  
Other investments 46,945   46,945      
Total portfolio assets 454,513   454,513   686,932  
Operating Segments | Real Estate Finance | Interest income            
Segment Profit (Loss)            
Revenues 7,785 14,579 17,557 30,972    
Operating Segments | Real Estate Finance | Other income            
Segment Profit (Loss)            
Revenues 52 3,839 151 4,145    
Operating Segments | Operating Properties            
Segment Profit (Loss)            
Earnings (losses) from equity method investments (2,935) (4,941) (6,682) (7,608)    
Income from sales of real estate 96 62 708 62    
Total revenue and other earnings 5,817 855 9,857 7,119    
Allocated interest expense (2,030) (2,183) (4,073) (4,442)    
Allocated general and administrative (664) (595) (1,324) (1,384)    
Segment profit (loss) (3,133) (6,432) (5,595) (10,880)    
Other significant items:            
Impairment of assets   2,983 257 2,983    
Depreciation and amortization 1,221 1,271 3,208 2,556    
Capitalized expenditures 432 421 489 1,338    
Segment assets            
Real estate, net 93,975   93,975   192,378  
Real estate available and held for sale 99,201   99,201   5,212  
Total real estate 193,176   193,176   197,590  
Other investments 55,344   55,344   58,739  
Total portfolio assets 248,520   248,520   256,329  
Operating Segments | Operating Properties | Operating lease income            
Segment Profit (Loss)            
Revenues 4,703 5,242 9,540 11,015    
Operating Segments | Operating Properties | Other income            
Segment Profit (Loss)            
Revenues 3,953 492 6,291 3,650    
Operating Segments | Operating Properties | Real estate expense            
Segment Profit (Loss)            
Cost of sales expense (6,256) (4,509) (10,055) (12,173)    
Operating Segments | Land and Development            
Segment Profit (Loss)            
Earnings (losses) from equity method investments 1,474 48 4,619 632    
Total revenue and other earnings 35,196 16,798 72,073 98,289    
Allocated interest expense (3,864) (4,422) (7,802) (8,992)    
Allocated general and administrative (2,367) (2,385) (4,795) (5,204)    
Segment profit (loss) (6,887) (9,929) (10,162) (21,493)    
Other significant items:            
Impairment of assets   1,472   1,472    
Depreciation and amortization 228 243 446 486    
Capitalized expenditures 4,571 8,026 9,311 20,052    
Segment assets            
Land and development, net 381,719   381,719   430,663  
Other investments 13,576   13,576   31,200  
Total portfolio assets 395,295   395,295   461,863  
Operating Segments | Land and Development | Operating lease income            
Segment Profit (Loss)            
Revenues 89 70 183 178    
Operating Segments | Land and Development | Other income            
Segment Profit (Loss)            
Revenues 1,315 1,103 2,704 1,727    
Operating Segments | Land and Development | Land development revenue            
Segment Profit (Loss)            
Revenues 32,318 15,577 64,567 95,752    
Cost of sales expense (30,803) (16,287) (60,126) (93,346)    
Operating Segments | Land and Development | Real estate expense            
Segment Profit (Loss)            
Cost of sales expense (5,049) (3,633) (9,512) (12,240)    
Corporate/Other            
Segment Profit (Loss)            
Earnings (losses) from equity method investments 2,101 (1,321) 2,594 (2,158)    
Total revenue and other earnings 2,155 (1,084) 8,358 10,067    
Other expense (124) (182) (311) (236)    
Allocated interest expense (4,353) (4,998) (8,278) (10,883)    
Allocated general and administrative (5,210) (4,522) (10,657) (9,830)    
Segment profit (loss) (7,532) (10,786) (10,888) (10,882)    
Other significant items:            
Depreciation and amortization 123 299 320 601    
Segment assets            
Other investments 86,667   86,667   69,911  
Total portfolio assets 86,667   86,667   $ 69,911  
Corporate/Other | Other income            
Segment Profit (Loss)            
Revenues $ 54 $ 237 $ 5,764 $ 12,225    
[1] Refer to Note 2 for details on the Company’s consolidated variable interest entities (“VIEs”).