XML 26 R10.htm IDEA: XBRL DOCUMENT v3.3.1.900
COMBINED CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
$ in Thousands
1 Months Ended 11 Months Ended 12 Months Ended
Dec. 31, 2014
Nov. 23, 2014
Dec. 31, 2015
Dec. 31, 2013
CASH FLOWS FROM OPERATING ACTIVITIES        
Net income $ 72,722   $ 21,143  
Adjustments to reconcile net income to net cash (used in) provided by operating activities:        
Depreciation and amortization 34,481   294,624  
Unrealized (gain) loss on interest rate swaps (15,084)   (75,760)  
Straight-lining of rental income (5,653)   (69,522)  
Realized and unrealized (gains) losses on real estate fund investments 1,357   (21,201)  
Amortization of below-market leases, net (467)   (9,917)  
Amortization of stock based compensation expense     7,309  
Income from unconsolidated joint ventures (938)   (6,850)  
Other non-cash adjustments 1,368   5,824  
Distributions of income from unconsolidated joint ventures 532   4,966  
Amortization of deferred financing costs 240   2,565  
Realized and unrealized losses (gains) on marketable securities 356   119  
Defeasance cost in connection with the refinancing of notes and mortgages payable 14,990      
Gain on consolidation of an unconsolidated joint venture (239,716)      
Stock-based compensation expense in connection with Founders Grants 71,000      
Changes in operating assets and liabilities:        
Restricted cash 6,502      
Real estate fund investments (51,362)   (127,743)  
Accounts and other receivables (150)   (3,152)  
Deferred charges (13,181)   (40,510)  
Other assets 13,722   6,465  
Accounts payable and accrued expenses 14,162   (6,152)  
Deferred income taxes     (328)  
Other liabilities 14,547   1,151  
Net cash (used in) provided by operating activities (80,572)   (16,969)  
CASH FLOWS FROM INVESTING ACTIVITIES:        
Acquisitions of, and additions to, rental properties (6,143)   (107,859)  
Change in restricted cash 18,556   12,424  
Distributions of capital from unconsolidated joint ventures     19  
Cash received from properties in connection with the formation transactions 192,500      
Net cash (used in) provided by investing activities 204,913   (95,416)  
CASH FLOWS FROM FINANCING ACTIVITIES:        
Proceeds from notes and mortgages payable     1,013,544  
Repayment of notes and mortgages payable (1,704,330)   (927,633)  
Acquisition of noncontrolling interest in consolidated joint ventures     (261,464)  
Contributions from noncontrolling interests 57,843   167,929  
Dividends paid to common stockholders and unitholders     (85,458)  
Distributions to noncontrolling interests (8,488)   (56,636)  
Settlement of swap liabilities (14,130)   (33,741)  
Proceeds from revolving credit facility     20,000  
Debt issuance costs (8,599)   (18,871)  
Cash paid for equity interests in the formation transactions (214,949)      
Proceeds from the issuance of common stock 2,590,599      
Purchase of marketable securities in connection with the defeasance of notes and mortgages payable (435,774)      
Net cash (used in) provided by financing activities 262,172   (182,330)  
Net (decrease) increase in cash and cash equivalents 386,513   (294,715)  
Cash and cash equivalents at beginning of period 52,086   438,599  
Cash and cash equivalents at end of period 438,599 $ 52,086 143,884  
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:        
Cash payments for interest 23,728   159,186  
Cash payments for income taxes, net of refunds     2,798  
NON-CASH TRANSACTIONS:        
Dividends and distributions declared but not yet paid     25,067  
Additions to real estate included in accounts payable and accrued expenses 16,598   32,009  
Change in value of interest rate swaps     9,241  
(Purchases) sale of marketable securities 146   (1,481)  
Write-off of fully amortized and/or depreciated assets     $ 1,399  
Increase (decrease) in assets, liabilities and noncontrolling interests from the formation transactions:        
Real estate, net 7,043,651      
Real estate funds (2,045,922)      
Investment in unconsolidated joint ventures (18,264)      
Working capital, net of cash 26,784      
Intangible assets 689,894      
Notes and mortgages payable 4,261,903      
Intangible liabilities 222,985      
Preferred equity obligation 114,147      
Profit sharing compensation payable (57,296)      
Interest rate swap liabilities 223,411      
Marketable securities transferred in connection with the defeasance of notes and mortgages payable 435,774      
Defeasance of notes and mortgages payable (420,784)      
Reduction of equity for deferred offering costs 31,284      
Predecessor [Member]        
CASH FLOWS FROM OPERATING ACTIVITIES        
Net income   109,398   $ 302,839
Adjustments to reconcile net income to net cash (used in) provided by operating activities:        
Depreciation and amortization   10,203   10,582
Unrealized (gain) loss on interest rate swaps   673   (1,615)
Straight-lining of rental income   161   158
Realized and unrealized (gains) losses on real estate fund investments   (129,354)   (332,053)
Income from unconsolidated joint ventures   (4,241)   (1,062)
Other non-cash adjustments   7,303   4,221
Distributions of income from unconsolidated joint ventures   2,874   2,612
Amortization of deferred financing costs   389   434
Realized and unrealized losses (gains) on marketable securities   (1,706)   (5,532)
Changes in operating assets and liabilities:        
Restricted cash   (8,271)   4,115
Real estate fund investments   (31,061)   13,436
Accounts and other receivables   (35,989)   (4,724)
Deferred charges   600   (600)
Other assets   311   3,510
Accounts payable and accrued expenses   (4,605)   7,712
Profit sharing payables   156   19,972
Deferred income taxes   (2,205)   2,701
Other liabilities   869   6,779
Net cash (used in) provided by operating activities   (84,495)   33,485
CASH FLOWS FROM INVESTING ACTIVITIES:        
Acquisitions of, and additions to, rental properties   (65,916)   (147)
Change in restricted cash   584   648
Distributions of capital from unconsolidated joint ventures   2,079   2,272
Purchase of marketable securities       (2,731)
Proceeds from repayment of loan to management   3,000   1,000
Investment in unconsolidated joint ventures   (4,077)    
Net cash (used in) provided by investing activities   (64,330)   1,042
CASH FLOWS FROM FINANCING ACTIVITIES:        
Repayment of notes and mortgages payable   (2,827)   (17,635)
Contributions from noncontrolling interests   272,721   106,262
Distributions to noncontrolling interests   (266,028)   (6,643)
Contribution from Predecessor shareholders   23,688   5,359
Distributions to Predecessor shareholders   (149,135)   (120,599)
Proceeds from loans payable to noncontrolling interests   39,075    
Offering costs   (23,744)   912
Net cash (used in) provided by financing activities   (106,250)   (32,344)
Net (decrease) increase in cash and cash equivalents   (255,075)   2,183
Cash and cash equivalents at beginning of period $ 52,086 307,161   304,978
Cash and cash equivalents at end of period   52,086   307,161
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:        
Cash payments for interest   19,829   24,003
Cash payments for income taxes, net of refunds   18,998   $ 2,599
NON-CASH TRANSACTIONS:        
(Purchases) sale of marketable securities   7,110    
Write-off of fully amortized and/or depreciated assets   2,735    
Increase (decrease) in assets, liabilities and noncontrolling interests from the formation transactions:        
Debt assumed from affiliate   $ 27,299