XML 72 R57.htm IDEA: XBRL DOCUMENT v3.25.3
Segment Information (Tables)
 9 Months Ended
Sep. 30, 2025
Segment Reporting [Abstract]  
Schedule of Selected Results of Operations and Selected Asset Information
The reportable segment profit or loss measures for the nine months ended September 30, 2025 and 2024 are as follows (in thousands):
September 30, 2025
Real Estate SegmentSUMMIT SegmentDPE SegmentTotal
Total revenues$565,478 $86,424 $74,677 $726,579 
Expenses:
SUMMIT Operator expenses— 82,570 — 
SUMMIT Operator tax expense— 2,781 — 
Operating Expenses164,840 — — 
Real Estate Taxes112,594 — — 
Operating lease rent18,317 — — 
Net operating income from unconsolidated joint ventures$204,823 
Real Estate segment Net operating income$474,550 $474,550 
Equity in net income from unconsolidated joint ventures— 13,940 
Income from debt fund investments, net— 1,776 
Loan loss and other investment reserves, net of recoveries— 71,326 
Depreciation and amortization(2,737)— 
Interest expense, net of interest income— (19,312)
Interest expense on senior obligations of consolidated securitization vehicles— (45,827)
SUMMIT Net income (loss) and DPE Net income (loss)$(1,664)$96,580 $94,916 
Non-operating net loss from unconsolidated joint ventures(247,875)
Marketing, general and administrative expense(67,004)
Transaction related costs(13,601)
Depreciable real estate reserves(8,546)
Depreciable real estate reserves in unconsolidated joint venture(1,780)
Loss on sale of real estate, net(1,717)
Purchase price and other fair value adjustments(8,090)
Equity in net gain on sale of interest in unconsolidated joint venture/real estate84,926 
Gain on sale of marketable securities10,232 
Depreciation and amortization(185,137)
Amortization of deferred financing costs(5,153)
Interest expense, net of interest income(118,922)
Net Income$6,799 
September 30, 2024
Real Estate SegmentSUMMIT SegmentDPE SegmentTotal
Total revenues$522,041 $94,643 $23,709 $640,393 
Expenses:
SUMMIT Operator expenses— 82,947 — 
SUMMIT Operator tax benefit— (1,219)— 
Operating Expenses139,448 — — 
Real Estate Taxes94,495 — — 
Operating lease rent19,136 — — 
Net operating income from unconsolidated joint ventures$314,663 
Real Estate segment Net operating income$583,625 $583,625 
Equity in net income from unconsolidated joint ventures— 6,465 
Depreciation and amortization(1,713)— 
Interest expense, net of interest income— (21,399)
Interest expense on senior obligations of consolidated securitization vehicles— (3,330)
SUMMIT Net income and DPE Net income$11,202 $5,445 $16,647 
Non-operating net loss from unconsolidated joint ventures(221,071)
Marketing, general and administrative expense(62,360)
Transaction related costs(263)
Gain on early extinguishment of debt17,777 
Depreciable real estate reserves(65,839)
Gain on sale of real estate, net4,730 
Purchase price and other fair value adjustments(36,321)
Equity in net gain on sale of interest in unconsolidated joint venture/real estate19,006 
Depreciation and amortization(152,294)
Amortization of deferred financing costs(4,885)
Interest expense, net of interest income(87,668)
Net Income$11,084 
The reportable segment profit or loss measures for the three months ended September 30, 2025 and 2024 are as follows (in thousands):
September 30, 2025
Real Estate SegmentSUMMIT SegmentDPE SegmentTotal
Total revenues$196,740 $32,883 $15,194 $244,817 
Expenses:
SUMMIT Operator expenses— 35,959 — 
SUMMIT Operator tax expense— 1,279 — 
Operating Expenses57,673 — — 
Real Estate Taxes37,627 — — 
Operating lease rent6,106 — — 
Net operating income from unconsolidated joint ventures$113,920 
Real Estate segment Net operating income$209,254 $209,254 
Equity in net income from unconsolidated joint ventures— 3,963 
Income from debt fund investments, net— 1,176 
Depreciation and amortization(1,094)— 
Interest expense, net of interest income— (5,294)
Interest expense on senior obligations of consolidated securitization vehicles— (10,838)
SUMMIT Net income (loss) and DPE Net income (loss)$(5,449)$4,201 $(1,248)
Non-operating net loss from unconsolidated joint ventures(127,170)
Marketing, general and administrative expense(23,701)
Transaction related costs(13,129)
Loss on sale of real estate, net(1,068)
Purchase price and other fair value adjustments11,138 
Equity in net gain on sale of interest in unconsolidated joint venture/real estate86,872 
Depreciation and amortization(62,122)
Amortization of deferred financing costs(1,724)
Interest expense, net of interest income(41,941)
Net Income$35,161 
September 30, 2024
Real Estate SegmentSUMMIT SegmentDPE SegmentTotal
Total revenues$183,139 $36,437 $10,115 $229,691 
Expenses:
SUMMIT Operator expenses— 37,901 — 
SUMMIT Operator tax benefit— (1,779)— 
Operating Expenses49,507 — — 
Real Estate Taxes30,831 — — 
Operating lease rent6,363 — — 
Net operating income from unconsolidated joint ventures$53,001 
Real Estate segment Net operating income$149,439 $149,439 
Equity in net income from unconsolidated joint ventures— 4,745 
Depreciation and amortization(677)— 
Interest expense, net of interest income— (8,288)
Interest expense on senior obligations of consolidated securitization vehicles— (3,330)
SUMMIT and DPE Net income (loss)$(362)$3,242 $2,880 
Non-operating net loss from unconsolidated joint ventures(73,174)
Marketing, general and administrative expense(21,015)
Transaction related costs(171)
Gain on sale of real estate, net7,471 
Purchase price and other fair value adjustments12,906 
Equity in net gain on sale of interest in unconsolidated joint venture/real estate371 
Depreciation and amortization(52,499)
Amortization of deferred financing costs(1,669)
Interest expense, net of interest income(33,803)
Net Loss$(9,264)