XML 27 R53.htm IDEA: XBRL DOCUMENT v3.19.3
Segments - Segment Results (Details) - USD ($)
$ in Thousands
2 Months Ended 3 Months Ended 8 Months Ended 9 Months Ended
Aug. 31, 2019
Jun. 30, 2019
Mar. 31, 2019
Sep. 30, 2018
Jun. 30, 2018
Mar. 31, 2018
Aug. 31, 2019
Sep. 30, 2018
Segment Results:                
Rental income $ 31,247     $ 60,287     $ 132,812 $ 179,539
Interest income on loans receivable 540     1,131     2,669 1,964
Other income 794     993     2,916 1,934
Property expenses (including reimbursable) (1,426)     (1,909)     (4,887) (5,573)
Depreciation and amortization (10,682)     (20,969)     (47,378) (63,071)
Impairments, net of recoveries for loan losses (295)     (9,343)     (4,869) (15,415)
Interest expense (18,344)     (27,672)     (78,254) (83,427)
Loss on debt extinguishment (144)           (21,411) (363)
Gain (loss) on disposition of assets 221     4,210     1,740 7,464
Net loss and total comprehensive loss (2,011) $ (16,566) $ (38,270) (3,574) $ 979 $ (7,579) (56,847) (10,174)
Operating Segments                
Segment Results:                
Rental income 31,247     60,287     132,812 179,539
Interest income on loans receivable 540     1,131     2,669 1,964
Other income 794     993     2,916 1,934
Property Management and Servicing Fees (1,294)     (1,750)     (5,070) (5,164)
Property expenses (including reimbursable) (1,426)     (1,909)     (4,887) (5,573)
Depreciation and amortization (10,682)     (20,969)     (47,378) (63,071)
Impairments, net of recoveries for loan losses (295)     (9,343)     (4,869) (15,415)
Interest expense (18,344)     (27,672)     (78,254) (83,427)
Loss on debt extinguishment (144)           (21,411) (363)
Gain (loss) on disposition of assets 221     4,210     1,740 7,464
Segment (loss) income 617     4,978     (21,732) 17,888
Operating Segments | Master Trust 2014                
Segment Results:                
Rental income 28,783     45,317     118,204 134,323
Interest income on loans receivable 43     72     179 224
Other income 265     785     949 1,623
Property Management and Servicing Fees (1,294)     (1,750)     (5,070) (5,164)
Property expenses (including reimbursable) (1,111)     (765)     (3,541) (2,998)
Depreciation and amortization (10,476)     (15,782)     (42,386) (46,805)
Impairments, net of recoveries for loan losses       (4,113)     (5,959) (9,118)
Interest expense (17,598)     (26,551)     (70,628) (80,348)
Loss on debt extinguishment (144)           (144) (363)
Gain (loss) on disposition of assets 256     1,386     1,626 (757)
Segment (loss) income (1,276)     (1,401)     (6,770) (9,383)
Operating Segments | Other Properties                
Segment Results:                
Rental income 2,464     14,970     14,608 45,216
Interest income on loans receivable 497     1,059     2,490 1,740
Other income 529     208     1,967 311
Property expenses (including reimbursable) (315)     (1,144)     (1,346) (2,575)
Depreciation and amortization (206)     (5,187)     (4,992) (16,266)
Impairments, net of recoveries for loan losses (295)     (5,230)     1,090 (6,297)
Interest expense (746)     (1,121)     (7,626) (3,079)
Loss on debt extinguishment             (21,267)  
Gain (loss) on disposition of assets (35)     2,824     114 8,221
Segment (loss) income 1,893     6,379     (14,962) 27,271
Corporate                
Segment Results:                
Non-allocated expenses $ (2,628)     $ (8,552)     $ (35,115) $ (28,062)