XML 56 R43.htm IDEA: XBRL DOCUMENT v3.10.0.1
SEGMENT REPORTING (Tables)
6 Months Ended
Jun. 30, 2018
Segment Reporting [Abstract]  
Schedule of Company's performance evaluation by segment
The Company evaluates performance based on the following financial measures for each segment ($ in thousands):
 
Loans
 
Securities
 
Real
Estate(1)
 
Corporate/Other(2)
 
Company
Total
 
 
 
 
 
 
 
 
 
 
Three months ended June 30, 2018
 

 
 

 
 

 
 

 
 

Interest income
$
76,485

 
$
8,662

 
$
5

 
$
78

 
$
85,230

Interest expense
(15,488
)
 
(1,085
)
 
(8,732
)
 
(23,112
)
 
(48,417
)
Net interest income (expense)
60,997

 
7,577

 
(8,727
)
 
(23,034
)
 
36,813

Provision for loan losses
(300
)
 

 

 

 
(300
)
Net interest income (expense) after provision for loan losses
60,697

 
7,577

 
(8,727
)
 
(23,034
)
 
36,513

 
 
 
 
 
 
 
 
 
 
Operating lease income

 

 
24,258

 

 
24,258

Tenant recoveries

 

 
1,913

 

 
1,913

Sale of loans, net
6,144

 

 

 

 
6,144

Realized gain (loss) on securities

 
(1,243
)
 

 

 
(1,243
)
Unrealized gain (loss) on Agency interest-only securities

 
110

 

 

 
110

Realized gain (loss) on sale of real estate, net

 

 
1,628

 

 
1,628

Fee and other income
3,866

 
72

 
1,634

 
905

 
6,477

Net result from derivative transactions
3,886

 
3,195

 

 

 
7,081

Earnings (loss) from investment in unconsolidated joint ventures

 

 
13

 

 
13

Total other income (expense)
13,896

 
2,134

 
29,446

 
905

 
46,381

 
 
 
 
 
 
 
 
 
 
Salaries and employee benefits

 

 

 
(13,866
)
 
(13,866
)
Operating expenses
(86
)
 

 

 
(5,511
)
 
(5,597
)
Real estate operating expenses

 

 
(7,836
)
 

 
(7,836
)
Fee expense
(615
)
 
(96
)
 
(88
)
 

 
(799
)
Depreciation and amortization

 

 
(10,637
)
 
(19
)
 
(10,656
)
Total costs and expenses
(701
)
 
(96
)
 
(18,561
)
 
(19,396
)
 
(38,754
)
 
 
 
 
 
 
 
 
 
 
Income tax (expense) benefit

 

 

 
(573
)
 
(573
)
Segment profit (loss)
$
73,892

 
$
9,615

 
$
2,158

 
$
(42,098
)
 
$
43,567

 
 
 
 
 
 
 
 
 
 
Total assets as of June 30, 2018
$
3,864,616

 
$
1,106,358

 
$
1,095,545

 
$
322,895

 
$
6,389,414

 
Loans
 
Securities
 
Real
Estate(1)
 
Corporate/Other(2)
 
Company
Total
 
 
 
 
 
 
 
 
 
 
Three months ended June 30, 2017
 

 
 

 
 

 
 

 
 

Interest income
$
53,878

 
$
12,042

 
$
3

 
$
47

 
$
65,970

Interest expense
(11,123
)
 
(1,869
)
 
(6,373
)
 
(16,296
)
 
(35,661
)
Net interest income (expense)
42,755

 
10,173

 
(6,370
)
 
(16,249
)
 
30,309

Provision for loan losses

 

 

 

 

Net interest income (expense) after provision for loan losses
42,755

 
10,173

 
(6,370
)
 
(16,249
)
 
30,309

 
 
 
 
 
 
 
 
 
 
Operating lease income

 

 
22,187

 

 
22,187

Tenant recoveries

 

 
1,159

 

 
1,159

Sale of loans, net
25,904

 

 

 

 
25,904

Realized gain (loss) on securities

 
7,132

 

 

 
7,132

Unrealized gain (loss) on Agency interest-only securities

 
299

 

 

 
299

Realized gain on sale of real estate, net
(159
)
 

 
2,391

 

 
2,232

Fee and other income
1,730

 

 
2,011

 
833

 
4,574

Net result from derivative transactions
(10,508
)
 
(5,514
)
 

 

 
(16,022
)
Earnings from investment in unconsolidated joint ventures

 

 
10

 

 
10

Total other income
16,967

 
1,917

 
27,758

 
833

 
47,475

 
 
 
 
 
 
 
 
 
 
Salaries and employee benefits
(5,700
)
 

 

 
(8,789
)
 
(14,489
)
Operating expenses
69

 

 

 
(5,898
)
 
(5,829
)
Real estate operating expenses

 

 
(8,056
)
 

 
(8,056
)
Fee expense
(1,271
)
 
(68
)
 
(282
)
 

 
(1,621
)
Depreciation and amortization

 

 
(10,102
)
 
(23
)
 
(10,125
)
Total costs and expenses
(6,902
)
 
(68
)
 
(18,440
)
 
(14,710
)
 
(40,120
)
 
 
 
 
 
 
 
 
 
 
Income tax (expense) benefit

 

 

 
(6,606
)
 
(6,606
)
Segment profit (loss)
$
52,820

 
$
12,022

 
$
2,948

 
$
(36,732
)
 
$
31,058

 
 
 
 
 
 
 
 
 
 
Total assets as of December 31, 2017
$
3,508,642

 
$
1,106,517

 
$
1,067,482

 
$
342,974

 
$
6,025,615

 
Loans
 
Securities
 
Real
Estate(1)
 
Corporate/Other(2)
 
Company
Total
 
 
 
 
 
 
 
 
 
 
Six months ended June 30, 2018
 

 
 

 
 

 
 

 
 

Interest income
$
146,494

 
$
16,676

 
$
10

 
$
257

 
$
163,437

Interest expense
(29,054
)
 
(1,941
)
 
(16,586
)
 
(45,549
)
 
(93,130
)
Net interest income (expense)
117,440

 
14,735

 
(16,576
)
 
(45,292
)
 
70,307

Provision for loan losses
(3,300
)
 

 

 

 
(3,300
)
Net interest income (expense) after provision for loan losses
114,140

 
14,735

 
(16,576
)
 
(45,292
)
 
67,007

 
 
 
 
 
 
 
 
 
 
Operating lease income

 

 
48,818

 

 
48,818

Tenant recoveries

 

 
5,492

 

 
5,492

Sale of loans, net
11,032

 

 

 

 
11,032

Realized gain (loss) on securities

 
(2,342
)
 

 

 
(2,342
)
Unrealized gain (loss) on Agency interest-only securities

 
313

 

 

 
313

Realized gain (loss) on sale of real estate, net

 

 
32,637

 

 
32,637

Fee and other income
6,929

 
72

 
3,416

 
2,311

 
12,728

Net result from derivative transactions
10,774

 
11,266

 

 

 
22,040

Earnings from investment in unconsolidated joint ventures

 

 
65

 

 
65

Gain (loss) on extinguishment of debt
(69
)
 

 

 

 
(69
)
Total other income (expense)
28,666

 
9,309

 
90,428

 
2,311

 
130,714

 
 
 
 
 
 
 
 
 
 
Salaries and employee benefits

 

 

 
(30,962
)
 
(30,962
)
Operating expenses

 

 

 
(11,144
)
 
(11,144
)
Real estate operating expenses

 

 
(16,654
)
 


 
(16,654
)
Fee expense
(1,232
)
 
(206
)
 
(203
)
 

 
(1,641
)
Depreciation and amortization

 

 
(21,441
)
 
(38
)
 
(21,479
)
Total costs and expenses
(1,232
)
 
(206
)
 
(38,298
)
 
(42,144
)
 
(81,880
)
 
 
 
 
 
 
 
 
 
 
Tax (expense) benefit

 

 

 
(4,476
)
 
(4,476
)
Segment profit (loss)
$
141,574

 
$
23,838

 
$
35,554

 
$
(89,601
)
 
$
111,365

 
 
 
 
 
 
 
 
 
 
Total assets as of June 30, 2018
$
3,864,616

 
$
1,106,358

 
$
1,095,545

 
$
322,895

 
$
6,389,414

 
Loans
 
Securities
 
Real
Estate(1)
 
Corporate/Other(2)
 
Company
Total
 
 
 
 
 
 
 
 
 
 
Six months ended June 30, 2017
 

 
 

 
 

 
 

 
 

Interest income
$
98,176

 
$
25,250

 
$
6

 
$
50

 
$
123,482

Interest expense
(17,376
)
 
(3,722
)
 
(12,923
)
 
(33,055
)
 
(67,076
)
Net interest income (expense)
80,800

 
21,528

 
(12,917
)
 
(33,005
)
 
56,406

Provision for loan losses

 

 

 

 

Net interest income (expense) after provision for loan losses
80,800

 
21,528

 
(12,917
)
 
(33,005
)
 
56,406

 
 
 
 
 
 
 
 
 
 
Operating lease income

 

 
41,816

 

 
41,816

Tenant recoveries

 

 
2,739

 

 
2,739

Sale of loans, net
24,905

 

 

 

 
24,905

Realized gain (loss) on securities

 
12,494

 

 

 
12,494

Unrealized gain (loss) on Agency interest-only securities

 
457

 

 

 
457

Realized gain on sale of real estate, net

 

 
4,563

 

 
4,563

Fee and other income
3,351

 

 
3,984

 
1,704

 
9,039

Net result from derivative transactions
(12,189
)
 
(5,814
)
 

 

 
(18,003
)
Earnings from investment in unconsolidated joint ventures

 

 
(63
)
 

 
(63
)
Loss on extinguishment of debt

 

 

 
(54
)
 
(54
)
Total other income
16,067

 
7,137

 
53,039

 
1,650

 
77,893

 
 
 
 
 
 
 
 
 
 
Salaries and employee benefits
(6,700
)
 

 

 
(23,831
)
 
(30,531
)
Operating expenses
112

 

 

 
(11,420
)
 
(11,308
)
Real estate operating expenses

 

 
(15,510
)
 


 
(15,510
)
Fee expense
(1,806
)
 
(162
)
 
(346
)
 

 
(2,314
)
Depreciation and amortization

 

 
(18,670
)
 
(47
)
 
(18,717
)
Total costs and expenses
(8,394
)
 
(162
)
 
(34,526
)
 
(35,298
)
 
(78,380
)
 
 
 
 
 
 
 
 
 
 
Income tax (expense) benefit

 

 

 
(5,231
)
 
(5,231
)
Segment profit (loss)
$
88,473

 
$
28,503

 
$
5,596

 
$
(71,884
)
 
$
50,688

 
 
 
 
 
 
 
 
 
 
Total assets as of December 31, 2017
$
3,508,642

 
$
1,106,517

 
$
1,067,482

 
$
342,974

 
$
6,025,615

 
(1)
Includes the Company’s investment in unconsolidated joint ventures that held real estate of $35.3 million and $35.4 million as of June 30, 2018 and December 31, 2017, respectively.
(2)
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 investment in unconsolidated joint ventures and strategic investments that are not related to the other reportable segments above, including the Company’s investment in FHLB stock of $77.9 million as of June 30, 2018 and December 31, 2017, the Company’s deferred tax asset (liability) of $(6.9) million and $(5.7) million as of June 30, 2018 and December 31, 2017, respectively and the Company’s senior unsecured notes of $1.2 billion as of June 30, 2018 and December 31, 2017.