SEGMENT REPORTING | SEGMENT REPORTING Newcastle conducts its business through the following segments: (i) debt investments financed with collateralized debt obligations (“CDOs”), (ii) other debt investments (“Other Debt”), (iii) investment in golf properties and facilities (“Golf”) and (iv) corporate, which consists primarily of interest income on short-term investments, general and administrative expenses, interest expense on the junior subordinated notes payable and management fees pursuant to the Management Agreement. Summary financial data on Newcastle’s segments is given below, together with reconciliation to the same data for Newcastle as a whole: Debt Investments (A) CDOs Other Debt (B) Golf Corporate Total Nine Months Ended September 30, 2016 Interest income $ 1,097 $ 72,564 $ 94 $ 15 $ 73,770 Interest expense (491 ) (27,991 ) (8,703 ) (1,904 ) (39,089 ) Net interest income (expense) 606 44,573 (8,609 ) (1,889 ) 34,681 Total impairment 110 3,454 — — 3,564 Total operating revenues — — 229,804 — 229,804 Total other income (loss), net 82,130 4,782 (307 ) — 86,605 Loan and security servicing expense 30 40 — — 70 Operating expenses - golf (C) — — 182,919 — 182,919 Operating expenses - golf, repairs and maintenance expenses — — 6,212 — 6,212 Cost of sales - golf — — 23,678 — 23,678 General and administrative expense — — 2,212 5,602 7,814 General and administrative expense - acquisition and transaction expenses (D) — — 2,093 371 2,464 Management fee to affiliate — — — 8,027 8,027 Depreciation and amortization — — 19,250 — 19,250 Income tax expense — — 144 — 144 Income (loss) from continuing operations 82,596 45,861 (15,620 ) (15,889 ) 96,948 Net income (loss) 82,596 45,861 (15,620 ) (15,889 ) 96,948 Preferred dividends — — — (4,185 ) (4,185 ) Net income attributable to noncontrolling interests — — (165 ) — (165 ) Income (loss) applicable to common stockholders $ 82,596 $ 45,861 $ (15,785 ) $ (20,074 ) $ 92,598 Summary segment financial data (continued). Debt Investments (A) CDOs Other Debt (B) Golf Corporate Total Three Months Ended September 30, 2016 Interest income $ — $ 32,286 $ 17 $ 7 $ 32,310 Interest expense — (9,405 ) (3,340 ) (393 ) (13,138 ) Net interest income (expense) — 22,881 (3,323 ) (386 ) 19,172 Total impairment — 611 — — 611 Total operating revenues — — 83,162 — 83,162 Total other income (loss), net — 7,125 (15 ) — 7,110 Loan and security servicing expense — 32 — — 32 Operating expenses - golf (C) — — 65,101 — 65,101 Operating expenses - golf, repairs and maintenance expenses — — 1,926 — 1,926 Cost of sales - golf — — 8,250 — 8,250 General and administrative expense — — 665 1,936 2,601 General and administrative expense - acquisition and transaction expenses (D) — — 855 200 1,055 Management fee to affiliate — — — 2,676 2,676 Depreciation and amortization — — 6,735 — 6,735 Income tax benefit — — (38 ) — (38 ) Income (loss) from continuing operations — 29,363 (3,670 ) (5,198 ) 20,495 Net income (loss) — 29,363 (3,670 ) (5,198 ) 20,495 Preferred dividends — — — (1,395 ) (1,395 ) Net income attributable to noncontrolling interests — — (177 ) — (177 ) Income (loss) applicable to common stockholders $ — $ 29,363 $ (3,847 ) $ (6,593 ) $ 18,923 Summary segment financial data (continued). Debt Investments (A) CDOs Other Debt (B) Golf Corporate Total September 30, 2016 Investments $ — $ 1,094,934 $ 295,065 $ — $ 1,389,999 Cash and restricted cash — 2,017 9,640 129,927 141,584 Other assets — 867,921 37,359 76 905,356 Total assets — 1,964,872 342,064 130,003 2,436,939 Debt, net — 1,185,088 114,697 51,219 1,351,004 Other liabilities — 666,490 157,705 4,092 828,287 Total liabilities — 1,851,578 272,402 55,311 2,179,291 Preferred stock — — — 61,583 61,583 Noncontrolling interests — — (92 ) — (92 ) Equity attributable to common stockholders $ — $ 113,294 $ 69,754 $ 13,109 $ 196,157 Additions to investments in real estate during the nine months ended September 30, 2016 $ — $ — $ 15,883 $ — $ 15,883 Summary segment financial data (continued). Debt Investments (A) Discontinued CDOs Other Debt Golf Corporate Operations Eliminations Total Nine Months Ended September 30, 2015 Interest income $ 30,983 $ 46,246 $ 110 $ 19 $ — $ (3,005 ) $ 74,353 Interest expense (5,993 ) (28,789 ) (13,779 ) (2,836 ) — 3,005 (48,392 ) Inter-segment elimination (3,005 ) — 3,005 — — — — Net interest income (expense) 21,985 17,457 (10,664 ) (2,817 ) — — 25,961 Total impairment 12,569 4,975 — — — — 17,544 Total operating revenues — — 226,493 — — — 226,493 Total other income (loss), net 30,271 (3,070 ) 14,606 54 — — 41,861 Loan and security servicing expense 249 6 — — — — 255 Operating expenses - golf (C) — — 181,506 — — — 181,506 Operating expenses - golf, repairs and maintenance expenses — — 6,853 — — — 6,853 Cost of sales - golf — — 24,003 — — — 24,003 General and administrative expense — — 1,960 5,767 — — 7,727 General and administrative expense - acquisition and transaction expenses (D) — 60 1,239 50 — — 1,349 Management fee to affiliate — — — 8,017 — — 8,017 Depreciation and amortization — — 20,983 — — — 20,983 Income tax expense — — 1,330 — — — 1,330 Income (loss) from continuing operations 39,438 9,346 (7,439 ) (16,597 ) — — 24,748 Income from discontinued operations — — — — 646 — 646 Net income (loss) 39,438 9,346 (7,439 ) (16,597 ) 646 — 25,394 Preferred dividends — — — (4,185 ) — — (4,185 ) Net loss attributable to non-controlling interests — — 217 — — — 217 Income (loss) applicable to common stockholders $ 39,438 $ 9,346 $ (7,222 ) $ (20,782 ) $ 646 $ — $ 21,426 Summary segment financial data (continued). Debt Investments (A) Discontinued CDOs Other Debt Golf Corporate Operations Total Three Months Ended September 30, 2015 Interest income $ 1,375 $ 21,587 $ 38 $ 10 $ — $ 23,010 Interest expense (680 ) (9,617 ) (3,473 ) (945 ) — (14,715 ) Net interest income (expense) 695 11,970 (3,435 ) (935 ) — 8,295 Total impairment 363 3,097 — — — 3,460 Total operating revenues — — 82,864 — — 82,864 Total other income (loss), net — (2,893 ) 14,834 46 — 11,987 Loan and security servicing expense 35 6 — — — 41 Operating expenses - golf (C) — — 65,518 — — 65,518 Operating expenses - golf, repairs and maintenance expenses — — 2,466 — — 2,466 Cost of sales - golf — — 8,842 — — 8,842 General and administrative expense — — 919 1,946 — 2,865 General and administrative expense - acquisition and transaction expenses (D) — 60 918 33 — 1,011 Management fee to affiliate — — — 2,675 — 2,675 Depreciation and amortization — — 7,111 — — 7,111 Income tax expense — — 1,257 — — 1,257 Income (loss) from continuing operations 297 5,914 7,232 (5,543 ) — 7,900 Income from discontinued operations — — — — 7 7 Net income (loss) 297 5,914 7,232 (5,543 ) 7 7,907 Preferred dividends — — — (1,395 ) — (1,395 ) Net income attributable to non-controlling interests — — (13 ) — — (13 ) Income (loss) applicable to common stockholders $ 297 $ 5,914 $ 7,219 $ (6,938 ) $ 7 $ 6,499 (A) Assets held within non-recourse structures, including all of the assets in the CDO segment, are not available to satisfy obligations outside of such financings, except to the extent net cash flow distributions are received from such structures. Furthermore, creditors or beneficial interest holders of these structures generally have no recourse to the general credit of Newcastle. Therefore, the exposure to the economic losses from such structures generally is limited to invested equity in them and economically their book value cannot be less than zero. Therefore, impairment recorded in excess of Newcastle’s investment, which results in negative GAAP book value for a given non-recourse financing structure, cannot economically be incurred and will eventually be reversed through amortization, sales at gains, or as gains at the deconsolidation or termination of such non-recourse financing structure. (B) The following table summarizes the investments and debt in the Other Debt segment: September 30, 2016 Investments Debt Non-Recourse Outstanding Carrying Outstanding Carrying Subprime mortgage loans subject to call options $ 353,347 $ 353,347 $ 353,347 $ 353,347 Other Unlevered real estate securities (E) 12,464 3,430 — — Levered real estate securities (F) 632,206 663,559 831,741 831,741 Real estate related and other loans (G) 71,378 52,874 — — Other investments N/A 21,724 — — $ 1,069,395 $ 1,094,934 $ 1,185,088 $ 1,185,088 (C) Operating expenses - golf includes rental expenses recorded under operating leases for carts and equipment in the amount of $0.9 million and $2.9 million for the three and nine months ended September 30, 2016 , respectively, and $1.1 million and $3.4 million for the three and nine months ended September 30, 2015 , respectively. (D) Includes all transaction related expenses. (E) Excludes 11 CDO securities with zero value, which had an aggregate face amount of $154.0 million . (F) These investments represent purchases that were traded on September 30, 2016 but settled on October 13, 2016. These debts represent repurchase agreements collateralized by sold investments that were traded on September 30, 2016 and settled on October 13, 2016. (G) Excludes two mezzanine loans with zero value, which had an aggregate face amount of $17.8 million and two corporate loans with zero value, which had an aggregate face amount of $45.7 million . |