XML 127 R108.htm IDEA: XBRL DOCUMENT v3.20.2
Segment Reporting - Reportable Operating Segments (Details)
$ in Thousands
3 Months Ended 6 Months Ended
Jun. 30, 2020
USD ($)
Mar. 31, 2020
USD ($)
Jun. 30, 2019
USD ($)
Mar. 31, 2019
USD ($)
Jun. 30, 2020
USD ($)
segment
Jun. 30, 2019
USD ($)
Dec. 31, 2019
USD ($)
Segment Reporting Information [Line Items]              
Number of segments | segment         5    
Net interest income (expense) $ 24,938   $ 23,927   $ 52,794 $ 45,885  
Property and other income 35,362   65,201   97,284 128,512  
Management fee expense (7,206)   (11,357)   (15,152) (22,715)  
Property operating expense (16,311)   (28,140)   (38,842) (56,320)  
Transaction, investment and servicing expense (2,907)   (1,051)   (6,041) (1,580)  
Interest expense on real estate (11,818)   (13,898)   (24,896) (27,505)  
Depreciation and amortization (14,020)   (29,257)   (31,996) (56,919)  
Provision for loan losses 51   (110,258)   (69,881) (110,258)  
Impairment of operating real estate (25,935)   (10,124)   (30,061) (10,124)  
Administrative expense (6,751)   (8,010)   (13,789) (14,663)  
Unrealized gain on mortgage loans and obligations held in securitization trusts, net (8,975)   5,549   (28,427) 6,578  
Realized gain on mortgage loans and obligations held in securitization trusts, net 0   0   0 48  
Other gain (loss), net (119,633)   (6,062)   (139,795) (11,141)  
Loss before equity in earnings of unconsolidated ventures and income taxes (153,205)   (123,480)   (248,802) (130,202)  
Equity in earnings (loss) of unconsolidated ventures (85,277)   12,557   (68,110) 33,867  
Income tax benefit (expense) (2,102)   133   (3,813) 502  
Net income (loss) (240,584) $ (80,141) (110,790) $ 14,957 (320,725) (95,833)  
Accretion (amortization) of discounts and premiums, investments         1,000 800  
Total Assets 6,850,267       6,850,267   $ 7,414,306
Equity method investments 410,214       410,214   585,022
PE Investments 7,093       $ 7,093   10,283
Core              
Segment Reporting Information [Line Items]              
Number of segments | segment         4    
Net interest income (expense) 25,449   20,891   $ 52,605 39,225  
Property and other income 14,833   30,070   45,466 60,134  
Management fee expense (6,485)   (9,086)   (13,002) (18,172)  
Property operating expense (3,275)   (7,901)   (6,958) (16,847)  
Transaction, investment and servicing expense (1,440)   (317)   (3,654) (372)  
Interest expense on real estate (8,085)   (8,814)   (16,546) (17,384)  
Depreciation and amortization (9,297)   (12,888)   (20,449) (25,972)  
Provision for loan losses 86   0   (31,413) 0  
Impairment of operating real estate 0   0   0 0  
Administrative expense (4,412)   (4,168)   (8,543) (7,808)  
Unrealized gain on mortgage loans and obligations held in securitization trusts, net (8,975)   5,549   (28,427) 6,578  
Realized gain on mortgage loans and obligations held in securitization trusts, net           48  
Other gain (loss), net (126,562)   (6,016)   (147,074) (9,842)  
Loss before equity in earnings of unconsolidated ventures and income taxes (128,163)   7,320   (177,995) 9,588  
Equity in earnings (loss) of unconsolidated ventures (85,328)   17,917   (71,255) 36,285  
Income tax benefit (expense) (2,101)   (359)   (2,264) 1,629  
Net income (loss) (215,592)   24,878   (251,514) 47,502  
Total Assets 6,192,208       6,192,208   6,369,734
Core | Senior and Mezzanine Loans and Preferred Equity              
Segment Reporting Information [Line Items]              
Net interest income (expense) 27,148   17,902   50,631 33,781  
Property and other income 81   148   105 241  
Management fee expense 0   0   0 0  
Property operating expense 0   0   (1) 0  
Transaction, investment and servicing expense (1,130)   (537)   (1,528) (813)  
Interest expense on real estate 0   0   0 0  
Depreciation and amortization 0   0   0 0  
Provision for loan losses 86   0   (31,413) 0  
Impairment of operating real estate 0   0   0 0  
Administrative expense (372)   (13)   (735) (303)  
Unrealized gain on mortgage loans and obligations held in securitization trusts, net 0   0   0 0  
Realized gain on mortgage loans and obligations held in securitization trusts, net           0  
Other gain (loss), net (48,110)   0   (48,110) 0  
Loss before equity in earnings of unconsolidated ventures and income taxes (22,297)   17,500   (31,051) 32,906  
Equity in earnings (loss) of unconsolidated ventures (85,328)   17,917   (71,255) 36,285  
Income tax benefit (expense) (2,199)   0   (2,560) (12)  
Net income (loss) (109,824)   35,417   (104,866) 69,179  
Total Assets 2,150,288       2,150,288   2,464,963
Core | CRE Debt Securities              
Segment Reporting Information [Line Items]              
Net interest income (expense) 1,051   5,442   6,593 10,755  
Property and other income 0   74   72 141  
Management fee expense 0   0   0 0  
Property operating expense 0   0   0 0  
Transaction, investment and servicing expense (37)   0   (37) 0  
Interest expense on real estate 0   0   0 0  
Depreciation and amortization 0   0   0 0  
Provision for loan losses 0   0   0 0  
Impairment of operating real estate 0   0   0 0  
Administrative expense (200)   (348)   (735) (735)  
Unrealized gain on mortgage loans and obligations held in securitization trusts, net (9,498)   5,154   (29,404) 5,820  
Realized gain on mortgage loans and obligations held in securitization trusts, net           48  
Other gain (loss), net (87,006)   (6,156)   (103,342) (10,227)  
Loss before equity in earnings of unconsolidated ventures and income taxes (95,690)   4,166   (126,853) 5,802  
Equity in earnings (loss) of unconsolidated ventures 0   0   0 0  
Income tax benefit (expense) 0   0   0 0  
Net income (loss) (95,690)   4,166   (126,853) 5,802  
Total Assets 1,843,041       1,843,041   2,226,448
Core | Net Leased Real Estate              
Segment Reporting Information [Line Items]              
Net interest income (expense) 2   0   9 0  
Property and other income 14,636   29,847   45,168 59,752  
Management fee expense 1   0   0 0  
Property operating expense (3,275)   (7,901)   (6,957) (16,847)  
Transaction, investment and servicing expense (4)   (60)   (147) (105)  
Interest expense on real estate (8,085)   (8,814)   (16,546) (17,384)  
Depreciation and amortization (9,297)   (12,888)   (20,449) (25,972)  
Provision for loan losses 0   0   0 0  
Impairment of operating real estate 0   0   0 0  
Administrative expense (121)   (43)   (203) (100)  
Unrealized gain on mortgage loans and obligations held in securitization trusts, net 0   0   0 0  
Realized gain on mortgage loans and obligations held in securitization trusts, net           0  
Other gain (loss), net 8,556   144   4,472 380  
Loss before equity in earnings of unconsolidated ventures and income taxes 2,413   285   5,347 (276)  
Equity in earnings (loss) of unconsolidated ventures 0   0   0 0  
Income tax benefit (expense) 98   (359)   296 2,023  
Net income (loss) 2,511   (74)   5,643 1,747  
Total Assets 1,131,680       1,131,680   1,181,609
Core | Corporate              
Segment Reporting Information [Line Items]              
Net interest income (expense) (2,752)   (2,453)   (4,628) (5,311)  
Property and other income 116   1   121 0  
Management fee expense (6,486)   (9,086)   (13,002) (18,172)  
Property operating expense 0   0   0 0  
Transaction, investment and servicing expense (269)   280   (1,942) 546  
Interest expense on real estate 0   0   0 0  
Depreciation and amortization 0   0   0 0  
Provision for loan losses 0   0   0 0  
Impairment of operating real estate 0   0   0 0  
Administrative expense (3,719)   (3,764)   (6,870) (6,670)  
Unrealized gain on mortgage loans and obligations held in securitization trusts, net 523   395   977 758  
Realized gain on mortgage loans and obligations held in securitization trusts, net           0  
Other gain (loss), net (2)   (4)   (94) 5  
Loss before equity in earnings of unconsolidated ventures and income taxes (12,589)   (14,631)   (25,438) (28,844)  
Equity in earnings (loss) of unconsolidated ventures 0   0   0 0  
Income tax benefit (expense) 0   0   0 (382)  
Net income (loss) (12,589)   (14,631)   (25,438) (29,226)  
Accretion (amortization) of discounts and premiums, investments 500   400        
Total Assets 1,067,199       1,067,199   496,714
Legacy, Non-Strategic | Legacy, Non-Strategic Portfolio              
Segment Reporting Information [Line Items]              
Net interest income (expense) (511)   3,036   189 6,660  
Property and other income 20,529   35,131   51,818 68,378  
Management fee expense (721)   (2,271)   (2,150) (4,543)  
Property operating expense (13,036)   (20,239)   (31,884) (39,473)  
Transaction, investment and servicing expense (1,467)   (734)   (2,387) (1,208)  
Interest expense on real estate (3,733)   (5,084)   (8,350) (10,121)  
Depreciation and amortization (4,723)   (16,369)   (11,547) (30,947)  
Provision for loan losses (35)   (110,258)   (38,468) (110,258)  
Impairment of operating real estate (25,935)   (10,124)   (30,061) (10,124)  
Administrative expense (2,339)   (3,842)   (5,246) (6,855)  
Unrealized gain on mortgage loans and obligations held in securitization trusts, net 0   0   0 0  
Realized gain on mortgage loans and obligations held in securitization trusts, net           0  
Other gain (loss), net 6,929   (46)   7,279 (1,299)  
Loss before equity in earnings of unconsolidated ventures and income taxes (25,042)   (130,800)   (70,807) (139,790)  
Equity in earnings (loss) of unconsolidated ventures 51   (5,360)   3,145 (2,418)  
Income tax benefit (expense) (1)   492   (1,549) (1,127)  
Net income (loss) (24,992)   $ (135,668)   (69,211) $ (143,335)  
Total Assets $ 658,059       $ 658,059   $ 1,044,572