Segment Reporting (Schedule of Segments) (Details) (USD $) | 3 Months Ended | 6 Months Ended | |
In Thousands, unless otherwise specified | Jun. 30, 2014 | Jun. 30, 2013 | Jun. 30, 2014 | Jun. 30, 2013 | Dec. 31, 2013 |
| segments |
Segment Reporting | ' | | ' | | ' | | ' | | ' | |
Number of reportable segments | ' | | ' | | 4 | | ' | | ' | |
Operating lease income | $60,967 | | $57,112 | | $123,075 | | $115,128 | | ' | |
Interest income | 35,127 | | 29,682 | | 63,041 | | 54,349 | | ' | |
Other income | 29,262 | | 13,125 | | 43,846 | | 24,544 | | ' | |
Land sales revenue | 4,487 | | 0 | | 8,630 | | 0 | | ' | |
Total revenues | 129,843 | | 99,919 | | 238,592 | | 194,021 | | ' | |
Earnings (loss) from equity method investments | 24,093 | | 8,323 | | 27,270 | | 30,001 | | ' | |
Income from sales of residential property | 17,180 | | 34,319 | | 33,674 | | 58,016 | | ' | |
Income (loss) from discontinued operations(4) | ' | | 502 | [1] | ' | | 1,844 | [1] | ' | |
Gain from discontinued operations | 0 | | 8,279 | | 0 | | 13,323 | | ' | |
Revenue and other earnings | 171,116 | | 151,342 | | 299,536 | | 297,205 | | ' | |
Real estate expense | -40,554 | | -36,981 | | -83,167 | | -74,815 | | ' | |
Land cost of sales | -3,611 | | 0 | | -7,265 | | 0 | | ' | |
Other expense | -4,690 | | -146 | | -4,911 | | -5,770 | | ' | |
Allocated interest expense | -56,530 | | -69,157 | [2] | -113,986 | | -140,723 | [2] | ' | |
Allocated general and administrative(2) | -23,427 | [3] | -16,157 | [3] | -41,140 | [3] | -32,802 | [3] | ' | |
Segment profit (loss)(3) | 42,304 | [4] | 28,901 | [4] | 49,067 | [4] | 43,095 | [4] | ' | |
Provision for (recovery of) loan losses | -2,792 | [5] | 5,020 | [5] | -6,192 | [5] | 15,226 | [5] | ' | |
Impairment of assets | 3,300 | | 427 | [2] | 6,279 | | 395 | [2] | ' | |
Depreciation and amortization | 18,822 | | 17,400 | [2] | 37,435 | | 34,854 | [2] | ' | |
Capitalized expenditures | 32,138 | | 31,346 | | 60,179 | | 47,660 | | ' | |
Real estate, at cost | 3,184,770 | | ' | | 3,184,770 | | ' | | 3,220,634 | |
Less: accumulated depreciation | -443,380 | | ' | | -443,380 | | ' | | -424,453 | |
Real estate, net | 2,741,390 | | ' | | 2,741,390 | | ' | | 2,796,181 | |
Real estate available and held for sale | 354,814 | | ' | | 354,814 | | ' | | 360,517 | |
Total real estate | 3,096,204 | | ' | | 3,096,204 | | ' | | 3,156,698 | |
Loans receivable and other lending investments, net | 1,456,407 | [6] | ' | | 1,456,407 | [6] | ' | | 1,370,109 | [6] |
Other investments | 241,561 | | ' | | 241,561 | | ' | | 207,209 | |
Total portfolio assets | 4,794,172 | | ' | | 4,794,172 | | ' | | 4,734,016 | |
Cash and other assets | 679,313 | | ' | | 679,313 | | ' | | 907,995 | |
Total assets | 5,473,485 | | ' | | 5,473,485 | | ' | | 5,642,011 | |
Stock-based compensation expense | 3,196 | | 4,719 | | 5,271 | | 9,921 | | ' | |
LNR Property LLC (LNR) | ' | | ' | | ' | | ' | | ' | |
Segment Reporting | ' | | ' | | ' | | ' | | ' | |
Earnings (loss) from equity method investments | 0 | | 1,719 | | 0 | | 16,465 | | ' | |
Operating Segments | Real Estate Finance | ' | | ' | | ' | | ' | | ' | |
Segment Reporting | ' | | ' | | ' | | ' | | ' | |
Operating lease income | 0 | | 0 | | 0 | | 0 | | ' | |
Interest income | 35,127 | | 29,682 | | 63,041 | | 54,349 | | ' | |
Other income | 19,043 | | 290 | | 19,442 | | 2,498 | | ' | |
Land sales revenue | 0 | | ' | | 0 | | ' | | ' | |
Total revenues | 54,170 | | 29,972 | | 82,483 | | 56,847 | | ' | |
Earnings (loss) from equity method investments | 0 | | 0 | | 0 | | 0 | | ' | |
Income from sales of residential property | 0 | | 0 | | 0 | | 0 | | ' | |
Income (loss) from discontinued operations(4) | ' | | 0 | [1] | ' | | 0 | [1] | ' | |
Gain from discontinued operations | ' | | 0 | | ' | | 0 | | ' | |
Revenue and other earnings | 54,170 | | 29,972 | | 82,483 | | 56,847 | | ' | |
Real estate expense | 0 | | 0 | | 0 | | 0 | | ' | |
Land cost of sales | 0 | | ' | | 0 | | ' | | ' | |
Other expense | -303 | | -414 | | -733 | | -1,857 | | ' | |
Allocated interest expense | -15,858 | | -18,470 | [2] | -31,310 | | -39,532 | [2] | ' | |
Allocated general and administrative(2) | -4,444 | [3] | -2,895 | [3] | -7,534 | [3] | -6,135 | [3] | ' | |
Segment profit (loss)(3) | 33,565 | [4] | 8,193 | [4] | 42,906 | [4] | 9,323 | [4] | ' | |
Provision for (recovery of) loan losses | -2,792 | | 5,020 | | -6,192 | | 15,226 | | ' | |
Impairment of assets | 0 | | 0 | [2] | 0 | | 0 | [2] | ' | |
Depreciation and amortization | 0 | | 0 | [2] | 0 | | 0 | [2] | ' | |
Capitalized expenditures | 0 | | 0 | | 0 | | 0 | | ' | |
Real estate, at cost | 0 | | ' | | 0 | | ' | | 0 | |
Less: accumulated depreciation | 0 | | ' | | 0 | | ' | | 0 | |
Real estate, net | 0 | | ' | | 0 | | ' | | 0 | |
Real estate available and held for sale | 0 | | ' | | 0 | | ' | | 0 | |
Total real estate | 0 | | ' | | 0 | | ' | | 0 | |
Loans receivable and other lending investments, net | 1,456,407 | | ' | | 1,456,407 | | ' | | 1,370,109 | |
Other investments | 0 | | ' | | 0 | | ' | | 0 | |
Total portfolio assets | 1,456,407 | | ' | | 1,456,407 | | ' | | 1,370,109 | |
Operating Segments | Net Lease | ' | | ' | | ' | | ' | | ' | |
Segment Reporting | ' | | ' | | ' | | ' | | ' | |
Operating lease income | 37,674 | | 35,783 | | 76,555 | | 72,436 | | ' | |
Interest income | 0 | | 0 | | 0 | | 0 | | ' | |
Other income | 519 | | 0 | | 733 | | 0 | | ' | |
Land sales revenue | 0 | | ' | | 0 | | ' | | ' | |
Total revenues | 38,193 | | 35,783 | | 77,288 | | 72,436 | | ' | |
Earnings (loss) from equity method investments | 862 | | 652 | | 1,148 | | 1,338 | | ' | |
Income from sales of residential property | 0 | | 0 | | 0 | | 0 | | ' | |
Income (loss) from discontinued operations(4) | ' | | 392 | [1] | ' | | 1,001 | [1] | ' | |
Gain from discontinued operations | ' | | 3,365 | | ' | | 3,395 | | ' | |
Revenue and other earnings | 39,055 | | 40,192 | | 78,436 | | 78,170 | | ' | |
Real estate expense | -5,520 | | -5,673 | | -11,194 | | -11,269 | | ' | |
Land cost of sales | 0 | | ' | | 0 | | ' | | ' | |
Other expense | 0 | | 0 | | 0 | | 0 | | ' | |
Allocated interest expense | -18,009 | | -20,079 | [2] | -36,619 | | -40,069 | [2] | ' | |
Allocated general and administrative(2) | -5,183 | [3] | -3,158 | [3] | -8,982 | [3] | -6,217 | [3] | ' | |
Segment profit (loss)(3) | 10,343 | [4] | 11,282 | [4] | 21,641 | [4] | 20,615 | [4] | ' | |
Provision for (recovery of) loan losses | 0 | | 0 | | 0 | | 0 | | ' | |
Impairment of assets | 0 | | 0 | [2] | 2,979 | | 0 | [2] | ' | |
Depreciation and amortization | 9,682 | | 9,589 | [2] | 19,810 | | 19,229 | [2] | ' | |
Capitalized expenditures | 201 | | 13,889 | | 705 | | 17,656 | | ' | |
Real estate, at cost | 1,611,446 | | ' | | 1,611,446 | | ' | | 1,696,888 | |
Less: accumulated depreciation | -352,418 | | ' | | -352,418 | | ' | | -338,640 | |
Real estate, net | 1,259,028 | | ' | | 1,259,028 | | ' | | 1,358,248 | |
Real estate available and held for sale | 0 | | ' | | 0 | | ' | | 0 | |
Total real estate | 1,259,028 | | ' | | 1,259,028 | | ' | | 1,358,248 | |
Loans receivable and other lending investments, net | 0 | | ' | | 0 | | ' | | 0 | |
Other investments | 33,740 | | ' | | 33,740 | | ' | | 16,408 | |
Total portfolio assets | 1,292,768 | | ' | | 1,292,768 | | ' | | 1,374,656 | |
Operating Segments | Operating Properties | ' | | ' | | ' | | ' | | ' | |
Segment Reporting | ' | | ' | | ' | | ' | | ' | |
Operating lease income | 23,117 | | 21,329 | | 46,118 | | 42,692 | | ' | |
Interest income | 0 | | 0 | | 0 | | 0 | | ' | |
Other income | 7,874 | | 11,440 | | 20,540 | | 19,579 | | ' | |
Land sales revenue | 0 | | ' | | 0 | | ' | | ' | |
Total revenues | 30,991 | | 32,769 | | 66,658 | | 62,271 | | ' | |
Earnings (loss) from equity method investments | 731 | | 1,816 | | 948 | | 4,473 | | ' | |
Income from sales of residential property | 17,180 | | 30,842 | | 33,674 | | 54,539 | | ' | |
Income (loss) from discontinued operations(4) | ' | | 110 | [1] | ' | | 843 | [1] | ' | |
Gain from discontinued operations | ' | | 4,914 | | ' | | 9,928 | | ' | |
Revenue and other earnings | 48,902 | | 70,451 | | 101,280 | | 132,054 | | ' | |
Real estate expense | -28,929 | | -24,781 | | -57,543 | | -50,515 | | ' | |
Land cost of sales | 0 | | ' | | 0 | | ' | | ' | |
Other expense | 0 | | 0 | | 0 | | 0 | | ' | |
Allocated interest expense | -10,229 | | -12,452 | [2] | -20,488 | | -25,935 | [2] | ' | |
Allocated general and administrative(2) | -3,078 | [3] | -2,147 | [3] | -5,267 | [3] | -4,410 | [3] | ' | |
Segment profit (loss)(3) | 6,666 | [4] | 31,071 | [4] | 17,982 | [4] | 51,194 | [4] | ' | |
Provision for (recovery of) loan losses | 0 | | 0 | | 0 | | 0 | | ' | |
Impairment of assets | 3,900 | | 427 | [2] | 3,900 | | 395 | [2] | ' | |
Depreciation and amortization | 8,368 | | 7,231 | [2] | 16,232 | | 14,437 | [2] | ' | |
Capitalized expenditures | 13,564 | | 9,485 | | 26,418 | | 14,406 | | ' | |
Real estate, at cost | 744,212 | | ' | | 744,212 | | ' | | 720,508 | |
Less: accumulated depreciation | -86,747 | | ' | | -86,747 | | ' | | -82,420 | |
Real estate, net | 657,465 | | ' | | 657,465 | | ' | | 638,088 | |
Real estate available and held for sale | 232,771 | | ' | | 232,771 | | ' | | 228,328 | |
Total real estate | 890,236 | | ' | | 890,236 | | ' | | 866,416 | |
Loans receivable and other lending investments, net | 0 | | ' | | 0 | | ' | | 0 | |
Other investments | 15,097 | | ' | | 15,097 | | ' | | 16,032 | |
Total portfolio assets | 905,333 | | ' | | 905,333 | | ' | | 882,448 | |
Operating Segments | Land | ' | | ' | | ' | | ' | | ' | |
Segment Reporting | ' | | ' | | ' | | ' | | ' | |
Operating lease income | 176 | | 0 | | 402 | | 0 | | ' | |
Interest income | 0 | | 0 | | 0 | | 0 | | ' | |
Other income | 143 | | 0 | | 369 | | 500 | | ' | |
Land sales revenue | 4,487 | | ' | | 8,630 | | ' | | ' | |
Total revenues | 4,806 | | 0 | | 9,401 | | 500 | | ' | |
Earnings (loss) from equity method investments | -151 | | -1,511 | | -409 | | -3,090 | | ' | |
Income from sales of residential property | 0 | | 3,477 | | 0 | | 3,477 | | ' | |
Income (loss) from discontinued operations(4) | ' | | 0 | [1] | ' | | 0 | [1] | ' | |
Gain from discontinued operations | ' | | 0 | | ' | | 0 | | ' | |
Revenue and other earnings | 4,655 | | 1,966 | | 8,992 | | 887 | | ' | |
Real estate expense | -6,105 | | -6,527 | | -14,430 | | -13,031 | | ' | |
Land cost of sales | -3,611 | | ' | | -7,265 | | ' | | ' | |
Other expense | 0 | | 0 | | 0 | | 0 | | ' | |
Allocated interest expense | -7,294 | | -7,943 | [2] | -14,453 | | -15,625 | [2] | ' | |
Allocated general and administrative(2) | -4,224 | [3] | -1,788 | [3] | -7,273 | [3] | -3,635 | [3] | ' | |
Segment profit (loss)(3) | -16,579 | [4] | -14,292 | [4] | -34,429 | [4] | -31,404 | [4] | ' | |
Provision for (recovery of) loan losses | 0 | | 0 | | 0 | | 0 | | ' | |
Impairment of assets | -600 | | 0 | [2] | -600 | | 0 | [2] | ' | |
Depreciation and amortization | 490 | | 265 | [2] | 794 | | 530 | [2] | ' | |
Capitalized expenditures | 18,373 | | 7,972 | | 33,056 | | 15,598 | | ' | |
Real estate, at cost | 829,112 | | ' | | 829,112 | | ' | | 803,238 | |
Less: accumulated depreciation | -4,215 | | ' | | -4,215 | | ' | | -3,393 | |
Real estate, net | 824,897 | | ' | | 824,897 | | ' | | 799,845 | |
Real estate available and held for sale | 122,043 | | ' | | 122,043 | | ' | | 132,189 | |
Total real estate | 946,940 | | ' | | 946,940 | | ' | | 932,034 | |
Loans receivable and other lending investments, net | 0 | | ' | | 0 | | ' | | 0 | |
Other investments | 49,367 | | ' | | 49,367 | | ' | | 29,765 | |
Total portfolio assets | 996,307 | | ' | | 996,307 | | ' | | 961,799 | |
Corporate, Non-Segment | Corporate/Other | ' | | ' | | ' | | ' | | ' | |
Segment Reporting | ' | | ' | | ' | | ' | | ' | |
Operating lease income | 0 | [7] | 0 | [7] | 0 | [7] | 0 | [7] | ' | |
Interest income | 0 | [7] | 0 | [7] | 0 | [7] | 0 | [7] | ' | |
Other income | 1,683 | [7] | 1,395 | [7] | 2,762 | [7] | 1,967 | [7] | ' | |
Land sales revenue | 0 | [7] | ' | | 0 | [7] | ' | | ' | |
Total revenues | 1,683 | [7] | 1,395 | [7] | 2,762 | [7] | 1,967 | [7] | ' | |
Earnings (loss) from equity method investments | 22,651 | [7] | 7,366 | [7] | 25,583 | [7] | 27,280 | [7] | ' | |
Income from sales of residential property | 0 | [7] | 0 | [7] | 0 | [7] | 0 | [7] | ' | |
Income (loss) from discontinued operations(4) | ' | | 0 | [1],[7] | ' | | 0 | [1],[7] | ' | |
Gain from discontinued operations | ' | | 0 | [7] | ' | | 0 | [7] | ' | |
Revenue and other earnings | 24,334 | [7] | 8,761 | [7] | 28,345 | [7] | 29,247 | [7] | ' | |
Real estate expense | 0 | [7] | 0 | [7] | 0 | [7] | 0 | [7] | ' | |
Land cost of sales | 0 | [7] | ' | | 0 | [7] | ' | | ' | |
Other expense | -4,387 | [7] | 268 | [7] | -4,178 | [7] | -3,913 | [7] | ' | |
Allocated interest expense | -5,140 | [7] | -10,213 | [2],[7] | -11,116 | [7] | -19,562 | [2],[7] | ' | |
Allocated general and administrative(2) | -6,498 | [3],[7] | -6,169 | [3],[7] | -12,084 | [3],[7] | -12,405 | [3],[7] | ' | |
Segment profit (loss)(3) | 8,309 | [4],[7] | -7,353 | [4],[7] | 967 | [4],[7] | -6,633 | [4],[7] | ' | |
Provision for (recovery of) loan losses | 0 | [7] | 0 | [7] | 0 | [7] | 0 | [7] | ' | |
Impairment of assets | 0 | [7] | 0 | [2],[7] | 0 | [7] | 0 | [2],[7] | ' | |
Depreciation and amortization | 282 | [7] | 315 | [2],[7] | 599 | [7] | 658 | [2],[7] | ' | |
Capitalized expenditures | 0 | [7] | 0 | [7] | 0 | [7] | 0 | [7] | ' | |
Real estate, at cost | 0 | [7] | ' | | 0 | [7] | ' | | 0 | [7] |
Less: accumulated depreciation | 0 | [7] | ' | | 0 | [7] | ' | | 0 | [7] |
Real estate, net | 0 | [7] | ' | | 0 | [7] | ' | | 0 | [7] |
Real estate available and held for sale | 0 | [7] | ' | | 0 | [7] | ' | | 0 | [7] |
Total real estate | 0 | [7] | ' | | 0 | [7] | ' | | 0 | [7] |
Loans receivable and other lending investments, net | 0 | [7] | ' | | 0 | [7] | ' | | 0 | [7] |
Other investments | 143,357 | [7] | ' | | 143,357 | [7] | ' | | 145,004 | [7] |
Total portfolio assets | $143,357 | [7] | ' | | $143,357 | [7] | ' | | $145,004 | [7] |
|
[1] | For the three and six months ended June 30, 2013, excludes certain amounts reclassified to discontinued operations on the Company's Consolidated Statements of Operations. |
[2] | For the three and six months ended June 30, 2013, includes related amounts reclassified to discontinued operations on the Company's Consolidated Statements of Operations. |
[3] | General and administrative excludes stock-based compensation expense of $3.2 million and $5.3 million for the three and six months ended June 30, 2014, respectively, and $4.7 million and $9.9 million for the three and six months ended June 30, 2013, respectively. |
[4] | The following is a reconciliation of segment profit (loss) to net income (loss) ($ in thousands): For the Three Months EndedJune 30, For the Six Months Ended June 30, 2014 2013 2014 2013Segment profit (loss)$42,304 $28,901 $49,067 $43,095Less: (Provision for) recovery of loan losses2,792 (5,020) 6,192 (15,226)Less: Impairment of assets(4)(3,300) (427) (6,279) (395)Less: Stock-based compensation expense(3,196) (4,719) (5,271) (9,921)Less: Depreciation and amortization(4)(18,822) (17,400) (37,435) (34,854)Less: Income tax (expense) benefit(4)215 (491) 722 (4,566)Less: Loss on early extinguishment of debt, net(23,587) (15,242) (24,767) (24,784)Net income (loss)$(3,594) $(14,398) $(17,771) $(46,651) |
[5] | For the three and six months ended June 30, 2014, the provision for loan losses includes recoveries of previously recorded loan loss reserves of $2.4 million and $7.6 million, respectively. For the three and six months ended June 30, 2013, the provision for loan losses includes recoveries of previously recorded loan loss reserves of $6.4 million and $11.0 million, respectively. |
[6] | The Company's recorded investment in loans as of June 30, 2014 and December 31, 2013 also includes accrued interest of $7.7 million and $6.5 million, respectively, which are included in "Accrued interest and operating lease income receivable, net" on the Company's Consolidated Balance Sheets. |
[7] | Corporate/Other represents all corporate level and unallocated items including any intercompany eliminations necessary to reconcile to consolidated Company totals. This caption also includes the Company's joint venture investments and strategic investments that are not related to the other reportable segments above, including the Company's share of equity in earnings from LNR of $1.7 million and $16.5 million for the three and six months ended June 30, 2013. See Note 6 for further details on the Company's investment in LNR and summarized financial information of LNR. |