XML 154 R131.htm IDEA: XBRL DOCUMENT v3.25.0.1
Segment Information - Reportable Segment Profit or Loss (Details)
$ in Thousands
12 Months Ended
Dec. 31, 2024
USD ($)
segment
Dec. 31, 2023
USD ($)
Dec. 31, 2022
USD ($)
Segment information      
Number of reportable segments | segment 3    
Revenues $ 886,272 $ 913,710 $ 919,454
Expenses      
SUMMIT Operator expenses 111,739 101,211 89,207
SUMMIT Operator tax expense 730 9,201 2,647
Real estate taxes 128,187 143,757 138,228
Operating lease rent 24,423 27,292 26,943
Real Estate segment Net operating income 730,630 598,694 605,567
Equity in net loss (income) from unconsolidated joint ventures (179,695) (76,509) (57,958)
Loan loss and other investment reserves, net of recoveries 0 (6,890) 0
Depreciation and amortization (207,443) (247,810) (216,167)
Interest expense, net of interest income (147,220) (137,114) (89,473)
Interest expense on senior obligations of consolidated securitization vehicles (14,634) 0 0
Non-operating net loss from unconsolidated joint ventures 291,131 282,203 253,466
Marketing, general and administrative (85,187) (111,389) (93,798)
Transaction related costs (401) (1,099) (409)
Gain on early extinguishment of debt 43,762 (870) 0
Depreciable real estate reserves (104,071) (382,374) (6,313)
Depreciable real estate reserves in unconsolidated joint venture (263,190)    
Gain on sale of real estate, net 3,025 (32,370) (84,485)
Purchase price and other fair value adjustments 88,966 (17,260) (8,118)
Equity in net gain (loss) on sale of interest in unconsolidated joint venture/real estate 208,144 (13,368) (131)
Depreciation and amortization (205,007) (246,063) (215,305)
Amortization of deferred financing costs (6,619) (7,837) (7,817)
Interest expense, net of interest income (119,078) (102,965) (64,340)
Net income (loss) 30,222 (599,337) (76,303)
Operating Segments      
Expenses      
Net income (loss) 30,379 (233) 52,312
Operating Segments | Real Estate Segment      
Segment information      
Revenues 709,725 760,745 749,293
Expenses      
SUMMIT Operator expenses 0 0 0
SUMMIT Operator tax expense 0 0 0
Operating Expenses 189,598 196,696 174,063
Real estate taxes 128,187 143,757 26,943
Operating lease rent 24,423 27,292 138,228
Net operating income from unconsolidated joint ventures 363,113 205,694 195,508
Real Estate segment Net operating income 730,630 598,694 605,567
Operating Segments | SUMMIT Segment      
Segment information      
Revenues 133,214 118,260 89,048
Expenses      
SUMMIT Operator expenses 111,739 101,211 89,207
SUMMIT Operator tax expense 730 9,201 2,647
Operating Expenses 0 0 0
Real estate taxes 0 0 0
Operating lease rent 0 0 0
Equity in net loss (income) from unconsolidated joint ventures 0    
Loan loss and other investment reserves, net of recoveries   0  
Depreciation and amortization (2,436) (1,747) (862)
Interest expense, net of interest income 0 0 0
Interest expense on senior obligations of consolidated securitization vehicles 0    
Net income (loss) 18,309 6,101 (3,668)
Operating Segments | DPE Segment      
Segment information      
Revenues 43,333 34,705 81,113
Expenses      
SUMMIT Operator expenses 0 0 0
SUMMIT Operator tax expense 0 0 0
Operating Expenses 0 0 0
Real estate taxes 0 0 0
Operating lease rent 0 0 0
Equity in net loss (income) from unconsolidated joint ventures 11,513    
Loan loss and other investment reserves, net of recoveries   6,890  
Depreciation and amortization 0 0 0
Interest expense, net of interest income (28,142) (34,149) (25,133)
Interest expense on senior obligations of consolidated securitization vehicles (14,634)    
Net income (loss) $ 12,070 $ (6,334) $ 55,980