XML 108 R95.htm IDEA: XBRL DOCUMENT v3.10.0.1
SEGMENT REPORTING - Schedule of Segments (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended 12 Months Ended
Jun. 30, 2018
Jun. 30, 2017
Jun. 30, 2018
Jun. 30, 2017
Dec. 31, 2017
Income Statement [Abstract]          
Interest income $ 85,230 $ 65,970 $ 163,437 $ 123,482  
Interest expense (48,417) (35,661) (93,130) (67,076)  
Net interest income 36,813 30,309 70,307 56,406  
Provision for loan losses (300) 0 (3,300) 0  
Net interest income after provision for loan losses 36,513 30,309 67,007 56,406  
Operating lease income 24,258 22,187 48,818 41,816  
Tenant recoveries 1,913 1,159 5,492 2,739  
Sale of loans, net 6,144 25,904 11,032 24,905  
Realized gain (loss) on securities (1,243) 7,132 (2,342) 12,494  
Unrealized gain (loss) on Agency interest-only securities 110 299 313 457  
Realized gain on sale of real estate, net 1,628 2,232 32,637 4,563  
Fee and other income 6,477 4,574 12,728 9,039  
Net result from derivative transactions 7,081 (16,022) 22,040 (18,003)  
Earnings (loss) from investment in unconsolidated joint ventures 13 10 65 (63)  
Loss on extinguishment of debt 0 0 (69) (54)  
Total other income 46,381 47,475 130,714 77,893  
Salaries and employee benefits (13,866) (14,489) (30,962) (30,531)  
Operating expenses (5,597) (5,829) (11,144) (11,308)  
Real estate operating expenses (7,836) (8,056) (16,654) (15,510)  
Fee expense (799) (1,621) (1,641) (2,314)  
Depreciation and amortization (10,656) (10,125) (21,479) (18,717)  
Total costs and expenses (38,754) (40,120) (81,880) (78,380)  
Income tax (expense) benefit (573) (6,606) (4,476) (5,231)  
Net income (loss) 43,567 31,058 111,365 50,688 $ 125,879
Total assets 6,389,414   6,389,414   6,025,615
Investment in unconsolidated joint ventures 35,302   35,302   35,441
Investment in FHLB stock 77,915   77,915   77,915
Operating Segment          
Income Statement [Abstract]          
Investment in unconsolidated joint ventures 35,300   35,300   35,400
Operating Segment | Loans          
Income Statement [Abstract]          
Interest income 76,485 53,878 146,494 98,176  
Interest expense (15,488) (11,123) (29,054) (17,376)  
Net interest income 60,997 42,755 117,440 80,800  
Provision for loan losses (300) 0 (3,300) 0  
Net interest income after provision for loan losses 60,697 42,755 114,140 80,800  
Operating lease income 0 0 0 0  
Tenant recoveries 0 0 0 0  
Sale of loans, net 6,144 25,904 11,032 24,905  
Realized gain (loss) on securities 0 0 0 0  
Unrealized gain (loss) on Agency interest-only securities 0 0 0 0  
Realized gain on sale of real estate, net 0 (159) 0 0  
Fee and other income 3,866 1,730 6,929 3,351  
Net result from derivative transactions 3,886 (10,508) 10,774 (12,189)  
Earnings (loss) from investment in unconsolidated joint ventures 0 0 0 0  
Loss on extinguishment of debt     (69) 0  
Total other income 13,896 16,967 28,666 16,067  
Salaries and employee benefits 0 (5,700) 0 (6,700)  
Operating expenses (86) 69 0 112  
Real estate operating expenses 0 0 0 0  
Fee expense (615) (1,271) (1,232) (1,806)  
Depreciation and amortization 0 0 0 0  
Total costs and expenses (701) (6,902) (1,232) (8,394)  
Income tax (expense) benefit 0 0 0 0  
Net income (loss) 73,892 52,820 141,574 88,473  
Total assets 3,864,616   3,864,616   3,508,642
Operating Segment | Securities          
Income Statement [Abstract]          
Interest income 8,662 12,042 16,676 25,250  
Interest expense (1,085) (1,869) (1,941) (3,722)  
Net interest income 7,577 10,173 14,735 21,528  
Provision for loan losses 0 0 0 0  
Net interest income after provision for loan losses 7,577 10,173 14,735 21,528  
Operating lease income 0 0 0 0  
Tenant recoveries 0 0 0 0  
Sale of loans, net 0 0 0 0  
Realized gain (loss) on securities (1,243) 7,132 (2,342) 12,494  
Unrealized gain (loss) on Agency interest-only securities 110 299 313 457  
Realized gain on sale of real estate, net 0 0 0 0  
Fee and other income 72 0 72 0  
Net result from derivative transactions 3,195 (5,514) 11,266 (5,814)  
Earnings (loss) from investment in unconsolidated joint ventures 0 0 0 0  
Loss on extinguishment of debt     0 0  
Total other income 2,134 1,917 9,309 7,137  
Salaries and employee benefits 0 0 0 0  
Operating expenses 0 0 0 0  
Real estate operating expenses 0 0 0 0  
Fee expense (96) (68) (206) (162)  
Depreciation and amortization 0 0 0 0  
Total costs and expenses (96) (68) (206) (162)  
Income tax (expense) benefit 0 0 0 0  
Net income (loss) 9,615 12,022 23,838 28,503  
Total assets 1,106,358   1,106,358   1,106,517
Operating Segment | Real Estate          
Income Statement [Abstract]          
Interest income 5 3 10 6  
Interest expense (8,732) (6,373) (16,586) (12,923)  
Net interest income (8,727) (6,370) (16,576) (12,917)  
Provision for loan losses 0 0 0 0  
Net interest income after provision for loan losses (8,727) (6,370) (16,576) (12,917)  
Operating lease income 24,258 22,187 48,818 41,816  
Tenant recoveries 1,913 1,159 5,492 2,739  
Sale of loans, net 0 0 0 0  
Realized gain (loss) on securities 0 0 0 0  
Unrealized gain (loss) on Agency interest-only securities 0 0 0 0  
Realized gain on sale of real estate, net 1,628 2,391 32,637 4,563  
Fee and other income 1,634 2,011 3,416 3,984  
Net result from derivative transactions 0 0 0 0  
Earnings (loss) from investment in unconsolidated joint ventures 13 10 65 (63)  
Loss on extinguishment of debt     0 0  
Total other income 29,446 27,758 90,428 53,039  
Salaries and employee benefits 0 0 0 0  
Operating expenses 0 0 0 0  
Real estate operating expenses (7,836) (8,056) (16,654) (15,510)  
Fee expense (88) (282) (203) (346)  
Depreciation and amortization (10,637) (10,102) (21,441) (18,670)  
Total costs and expenses (18,561) (18,440) (38,298) (34,526)  
Income tax (expense) benefit 0 0 0 0  
Net income (loss) 2,158 2,948 35,554 5,596  
Total assets 1,095,545   1,095,545   1,067,482
Corporate/Other          
Income Statement [Abstract]          
Interest income 78 47 257 50  
Interest expense (23,112) (16,296) (45,549) (33,055)  
Net interest income (23,034) (16,249) (45,292) (33,005)  
Provision for loan losses 0 0 0 0  
Net interest income after provision for loan losses (23,034) (16,249) (45,292) (33,005)  
Operating lease income 0 0 0 0  
Tenant recoveries 0 0 0 0  
Sale of loans, net 0 0 0 0  
Realized gain (loss) on securities 0 0 0 0  
Unrealized gain (loss) on Agency interest-only securities 0 0 0 0  
Realized gain on sale of real estate, net 0 0 0 0  
Fee and other income 905 833 2,311 1,704  
Net result from derivative transactions 0 0 0 0  
Earnings (loss) from investment in unconsolidated joint ventures 0 0 0 0  
Loss on extinguishment of debt     0 (54)  
Total other income 905 833 2,311 1,650  
Salaries and employee benefits (13,866) (8,789) (30,962) (23,831)  
Operating expenses (5,511) (5,898) (11,144) (11,420)  
Real estate operating expenses 0 0  
Fee expense 0 0 0 0  
Depreciation and amortization (19) (23) (38) (47)  
Total costs and expenses (19,396) (14,710) (42,144) (35,298)  
Income tax (expense) benefit (573) (6,606) (4,476) (5,231)  
Net income (loss) (42,098) $ (36,732) (89,601) $ (71,884)  
Total assets 322,895   322,895   342,974
Investment in FHLB stock 77,900   77,900   77,900
Deferred tax liabilities (6,900)   (6,900)   (5,700)
Corporate/Other | Senior Unsecured Notes          
Income Statement [Abstract]          
Senior Notes $ 1,200,000   $ 1,200,000   $ 1,200,000