XML 62 R46.htm IDEA: XBRL DOCUMENT v3.10.0.1
SEGMENT REPORTING (Tables)
12 Months Ended
Dec. 31, 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
 
 
 
 
 
 
 
 
 
 
Year ended December 31, 2018
 

 
 

 
 

 
 

 
 

Interest income
$
310,149

 
$
34,217

 
$
24

 
$
426

 
$
344,816

Interest expense
(62,474
)
 
(4,617
)
 
(34,739
)
 
(92,461
)
 
(194,291
)
Net interest income (expense)
247,675

 
29,600

 
(34,715
)
 
(92,035
)
 
150,525

Provision for loan losses
(13,900
)
 

 

 

 
(13,900
)
Net interest income (expense) after provision for loan losses
233,775

 
29,600

 
(34,715
)
 
(92,035
)
 
136,625

 
 
 
 
 
 
 
 
 
 
Operating lease income

 

 
96,506

 

 
96,506

Tenant recoveries

 

 
9,671

 

 
9,671

Sale of loans, net
16,511

 

 

 

 
16,511

Realized gain (loss) on securities

 
(5,808
)
 

 

 
(5,808
)
Unrealized gain (loss) on equity securities

 
(1,605
)
 

 

 
(1,605
)
Unrealized gain (loss) on Agency interest-only securities

 
555

 

 

 
555

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

 

 
95,881

 

 
95,881

Fee and other income
16,490

 

 
3,416

 
6,379

 
26,285

Net result from derivative transactions
10,467

 
5,459

 

 

 
15,926

Earnings from investment in unconsolidated joint ventures

 

 
790

 

 
790

Gain (loss) on extinguishment/defeasance of debt
(69
)
 

 
(4,323
)
 

 
(4,392
)
Total other income (expense)
43,399

 
(1,399
)
 
201,941

 
6,379

 
250,320

 
 
 
 
 
 
 
 
 
 
Salaries and employee benefits

 

 

 
(60,117
)
 
(60,117
)
Operating expenses

 

 

 
(21,696
)
(3)
(21,696
)
Real estate operating expenses

 

 
(29,799
)
 


 
(29,799
)
Fee expense
(4,040
)
 
(398
)
 
(617
)
 

 
(5,055
)
Depreciation and amortization

 

 
(41,884
)
 
(75
)
 
(41,959
)
Total costs and expenses
(4,040
)
 
(398
)
 
(72,300
)
 
(81,888
)
 
(158,626
)
 
 
 
 
 
 
 
 
 
 
Tax (expense) benefit

 

 

 
(6,643
)
 
(6,643
)
Segment profit (loss)
$
273,134

 
$
27,803

 
$
94,926

 
$
(174,187
)
 
$
221,676

 
 
 
 
 
 
 
 
 
 
Total assets as of December 31, 2018
$
3,482,929

 
$
1,410,126

 
$
1,038,376

 
$
341,441

 
$
6,272,872

 
Loans
 
Securities
 
Real
Estate(1)
 
Corporate/Other(2)
 
Company
Total
 
 
 
 
 
 
 
 
 
 
Year ended December 31, 2017
 

 
 

 
 

 
 

 
 

Interest income
$
219,892

 
$
43,542

 
$
15

 
$
218

 
$
263,667

Interest expense
(39,530
)
 
(5,800
)
 
(28,679
)
 
(72,109
)
 
(146,118
)
Net interest income (expense)
180,362

 
37,742

 
(28,664
)
 
(71,891
)
 
117,549

Provision for loan losses

 

 

 

 

Net interest income (expense) after provision for loan losses
180,362

 
37,742

 
(28,664
)
 
(71,891
)
 
117,549

 
 
 
 
 
 
 
 
 
 
Operating lease income

 

 
89,492

 

 
89,492

Tenant recoveries

 

 
7,179

 

 
7,179

Sale of loans, net
54,046

 

 

 

 
54,046

Realized gain (loss) on securities

 
17,209

 

 

 
17,209

Unrealized gain (loss) on Agency interest-only securities

 
1,405

 

 

 
1,405

Realized gain on sale of real estate, net

 

 
11,423

 

 
11,423

Fee and other income
6,859

 

 
7,865

 
3,617

 
18,341

Net result from derivative transactions
(8,425
)
 
(4,216
)
 

 

 
(12,641
)
Earnings from investment in unconsolidated joint ventures

 

 
89

 

 
89

Gain (loss) on extinguishment/defeasance of debt
(19
)
 

 

 
(54
)
 
(73
)
Total other income
52,461

 
14,398

 
116,048

 
3,563

 
186,470

 
 
 
 
 
 
 
 
 
 
Salaries and employee benefits

 

 

 
(70,463
)
 
(70,463
)
Operating expenses
302

 

 

 
(21,723
)
(3)
(21,421
)
Real estate operating expenses

 

 
(33,216
)
 

 
(33,216
)
Fee expense
(3,649
)
 
(280
)
 
(1,067
)
 

 
(4,996
)
Depreciation and amortization

 

 
(40,239
)
 
(93
)
 
(40,332
)
Total costs and expenses
(3,347
)
 
(280
)
 
(74,522
)
 
(92,279
)
 
(170,428
)
 
 
 
 
 
 
 
 
 
 
Income tax (expense) benefit

 

 

 
(7,712
)
 
(7,712
)
Segment profit (loss)
$
229,476

 
$
51,860

 
$
12,862

 
$
(168,319
)
 
$
125,879

 
 
 
 
 
 
 
 
 
 
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
 
 
 
 
 
 
 
 
 
 
Year ended December 31, 2016
 

 
 

 
 

 
 

 
 

Interest income
$
161,315

 
$
74,987

 
$
10

 
$
60

 
$
236,372

Interest expense
(25,531
)
 
(9,740
)
 
(25,333
)
 
(60,223
)
 
(120,827
)
Net interest income (expense)
135,784

 
65,247

 
(25,323
)
 
(60,163
)
 
115,545

Provision for loan losses
(300
)
 

 

 

 
(300
)
Net interest income (expense) after provision for loan losses
135,484

 
65,247

 
(25,323
)
 
(60,163
)
 
115,245

 
 
 
 
 
 
 
 
 
 
Operating lease income

 

 
77,277

 

 
77,277

Tenant recoveries

 

 
5,958

 

 
5,958

Sale of loans, net
26,009

 

 

 

 
26,009

Gain on securities

 
7,724

 

 

 
7,724

Unrealized gain (loss) on Agency interest-only securities

 
(56
)
 

 

 
(56
)
Sale of real estate, net

 

 
20,636

 

 
20,636

Fee and other income
7,547

 

 
7,253

 
6,565

 
21,365

Net result from derivative transactions
8,371

 
(9,780
)
 

 

 
(1,409
)
Earnings from investment in unconsolidated joint ventures

 

 
(466
)
 
892

 
426

Gain (loss) on extinguishment/defeasance of debt

 

 

 
5,382

 
5,382

Total other income
41,927

 
(2,112
)
 
110,658

 
12,839

 
163,312

 
 
 
 
 
 
 
 
 
 
Salaries and employee benefits
(11,000
)
 

 

 
(53,270
)
 
(64,270
)
Operating expenses

 

 

 
(20,552
)
(3)
(20,552
)
Real estate operating expenses

 

 
(30,545
)
 

 
(30,545
)
Fee expense
(2,343
)
 
(166
)
 
(618
)
 
(576
)
 
(3,703
)
Depreciation and amortization

 

 
(39,354
)
 
(93
)
 
(39,447
)
Total costs and expenses
(13,343
)
 
(166
)
 
(70,517
)
 
(74,491
)
 
(158,517
)
 
 
 
 
 
 
 
 
 
 
Tax (expense) benefit

 

 

 
(6,320
)
 
(6,320
)
Segment profit (loss)
$
164,068

 
$
62,969

 
$
14,818

 
$
(128,135
)
 
$
113,720

 
 
 
 
 
 
 
 
 
 
Total assets as of December 31, 2016
$
2,353,977

 
$
2,100,947

 
$
856,363

 
$
267,050

 
$
5,578,337

 
(1)
Includes the Company’s investment in unconsolidated joint ventures that held real estate of $40.4 million and $35.4 million as of December 31, 2018 and 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 $57.9 million and $77.9 million as of December 31, 2018 and 2017, respectively, the Company’s deferred tax asset (liability) of $2.3 million and $(5.7) million as of December 31, 2018 and 2017, respectively and the Company’s senior unsecured notes of $1.2 billion as of December 31, 2018 and 2017.
(3)
Includes $11.5 million, $11.2 million and $11.3 million of professional fees as of December 31, 2018, 2017 and 2016, respectively.