XML 28 R87.htm IDEA: XBRL DOCUMENT v3.3.0.814
Segments Disclosure - Schedule of Each Reportable Segment Information of Predecessor (Details) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2015
Sep. 30, 2014
Sep. 30, 2015
Sep. 30, 2014
Revenues        
Rental income $ 146,470   $ 435,630  
Tenant reimbursement income 14,405   39,956  
Fee and other income 6,851   16,294  
Total revenues 167,726   491,880  
Total expenses 141,159   444,921  
Operating income (loss) 26,567   46,959  
Income from unconsolidated joint ventures 1,458   4,444  
Unrealized gain (loss) on interest rate swaps 15,772   49,497  
Interest and other income (loss), net (1,763)   (397)  
Interest and debt expense (42,821)   (126,945)  
Net income before income taxes 10,146   3,784  
Income tax expense (789)   (2,706)  
Net income 9,357   1,078  
Net income (loss) attributable to common stockholders 1,116   (13,324)  
Owned Properties [Member]        
Revenues        
Rental income 145,711   433,537  
Tenant reimbursement income 14,405   39,956  
Fee and other income 4,767   10,890  
Total revenues 164,883   484,383  
Total expenses 134,667   408,319  
Operating income (loss) 30,216   76,064  
Income from unconsolidated joint ventures 1,433   4,358  
Unrealized gain (loss) on interest rate swaps 15,772   49,497  
Interest and other income (loss), net 119   304  
Interest and debt expense (41,811)   (120,684)  
Net income before income taxes 5,729   9,539  
Income tax expense 275   282  
Net income $ 6,004   $ 9,821  
Predecessor [Member]        
Revenues        
Rental income   $ 8,775   $ 25,087
Tenant reimbursement income   370   1,266
Distributions from real estate fund investments   5,086   16,333
Realized and unrealized gains, net   43,233   123,150
Fee and other income   13,928   25,510
Total revenues   71,392   191,346
Total expenses   17,706   55,606
Operating income (loss)   53,686   135,740
Income from unconsolidated joint ventures   1,777   3,812
Unrealized gain (loss) on interest rate swaps   (477)   (673)
Interest and other income (loss), net   1   1,707
Interest and debt expense   (8,015)   (23,802)
Net income before income taxes   46,972   116,784
Income tax expense   (820)   (7,925)
Net income   46,152   108,859
Net income attributable to noncontrolling interests   (33,248)   (86,381)
Net income (loss) attributable to common stockholders   12,904   22,478
Predecessor [Member] | Operating Segments [Member] | Owned Properties [Member]        
Revenues        
Rental income   7,765   23,229
Tenant reimbursement income   370   1,266
Total revenues   8,135   24,495
Total expenses   6,511   20,013
Operating income (loss)   1,624   4,482
Income from unconsolidated joint ventures   1,777   3,812
Interest and other income (loss), net   (89)   1,258
Interest and debt expense   (3,983)   (11,648)
Net income before income taxes   (671)   (2,096)
Net income   (671)   (2,096)
Net income (loss) attributable to common stockholders   (671)   (2,096)
Predecessor [Member] | Operating Segments [Member] | Managed Funds [Member]        
Revenues        
Rental income   1,010   1,858
Distributions from real estate fund investments   5,086   16,333
Realized and unrealized gains, net   43,233   123,150
Total revenues   49,329   141,341
Total expenses   8,107   25,108
Operating income (loss)   41,222   116,233
Unrealized gain (loss) on interest rate swaps   (477)   (673)
Interest and other income (loss), net   75   431
Interest and debt expense   (4,032)   (12,115)
Net income before income taxes   36,788   103,876
Net income   36,788   103,876
Net income attributable to noncontrolling interests   (33,248)   (86,381)
Net income (loss) attributable to common stockholders   3,540   17,495
Predecessor [Member] | Operating Segments [Member] | Management Company [Member]        
Revenues        
Fee and other income   21,976   49,886
Total revenues   21,976   49,886
Total expenses   11,136   34,861
Operating income (loss)   10,840   15,025
Income from unconsolidated joint ventures   17,726   43,584
Interest and other income (loss), net   15   18
Interest and debt expense       (39)
Net income before income taxes   28,581   58,588
Income tax expense   (820)   (7,925)
Net income   27,761   50,663
Net income (loss) attributable to common stockholders   27,761   50,663
Predecessor [Member] | Eliminations [Member]        
Revenues        
Fee and other income   (8,048)   (24,376)
Total revenues   (8,048)   (24,376)
Total expenses   (8,048)   (24,376)
Income from unconsolidated joint ventures   (17,726)   (43,584)
Net income before income taxes   (17,726)   (43,584)
Net income   (17,726)   (43,584)
Net income (loss) attributable to common stockholders   $ (17,726)   $ (43,584)