XML 136 R120.htm IDEA: XBRL DOCUMENT v3.3.1.900
Segments - Schedule of Each Reportable Segment Information (Details) - USD ($)
$ in Thousands
1 Months Ended 3 Months Ended 12 Months Ended
Dec. 31, 2014
Dec. 31, 2015
Sep. 30, 2015
Jun. 30, 2015
Mar. 31, 2015
Dec. 31, 2015
Revenues            
Rental income $ 57,465         $ 586,530
Tenant reimbursement income 5,865         50,885
Fee and other income 2,805         24,993
Total revenues 66,135 $ 170,528 $ 167,726 $ 162,928 $ 161,226 662,408
Total expenses 62,699         591,789
Operating income (loss) 3,436         70,619
Income from real estate fund investments 1,412         37,975
Income from unconsolidated joint ventures 938         6,850
Unrealized gain on interest rate swaps 15,084         75,760
Interest and other income (loss), net (179)         871
Interest and debt expense (43,743)         (168,366)
Formation related costs (143,437)          
Gain on consolidation of an unconsolidated joint venture 239,716          
Net income before income taxes 73,227         23,709
Income tax (expense) benefit (505)         (2,566)
Net income 72,722         21,143
Depreciation and amortization 34,481         294,624
General and administrative 2,207         42,056
Interest and debt expense 43,743         168,366
Transfer taxes due in connection with the sale of shares by a former joint venture partner           10,355
Income tax expense (benefit) 505         2,566
Net Operating Income from unconsolidated joint ventures 1,680         16,580
Income from real estate fund investments (1,412)         (37,975)
Income from unconsolidated joint ventures (938)         (6,850)
Fee income (1,176)         (10,248)
Unrealized gain on interest rate swaps (15,084)         (75,760)
Interest and other (income) loss, net 179         (871)
Gain on consolidation of unconsolidated joint ventures (239,716)          
Net Operating Income 42,040         423,986
Total assets 9,030,441 8,794,143       8,794,143
Total liabilities 3,475,488 3,483,593       3,483,593
Total equity 5,554,953 5,310,550       5,310,550
Total formation related costs 143,437          
Transfer Taxes [Member]            
Revenues            
Transfer taxes due in connection with the sale of shares by a former joint venture partner           5,872
Deal Cost [Member]            
Revenues            
Transfer taxes due in connection with the sale of shares by a former joint venture partner           4,483
Owned Properties [Member]            
Revenues            
Rental income 57,169         583,825
Tenant reimbursement income 5,865         50,885
Fee and other income 1,629         14,737
Total revenues 64,663         649,447
Total expenses 61,091         541,774
Operating income (loss) 3,572         107,673
Income from unconsolidated joint ventures 938         6,734
Unrealized gain on interest rate swaps 15,084         75,760
Interest and other income (loss), net 30         367
Interest and debt expense (41,633)         (160,058)
Net income before income taxes (22,009)         30,476
Income tax (expense) benefit (475)         310
Net income (22,484)         30,786
Depreciation and amortization 34,378         293,433
General and administrative 91          
Interest and debt expense 41,633         160,058
Income tax expense (benefit) 475         (310)
Net Operating Income from unconsolidated joint ventures 1,680         16,210
Income from unconsolidated joint ventures (938)         (6,734)
Unrealized gain on interest rate swaps (15,084)         (75,760)
Interest and other (income) loss, net (30)         (367)
Net Operating Income 39,721         417,316
Total assets 8,345,966 8,172,529       8,172,529
Total liabilities 3,350,798 3,309,104       3,309,104
Total equity 4,995,168 4,863,425       4,863,425
Other [Member]            
Revenues            
Rental income 296         2,705
Fee and other income 1,176         10,256
Total revenues 1,472         12,961
Total expenses 1,608         50,015
Operating income (loss) (136)         (37,054)
Income from real estate fund investments 1,412         37,975
Income from unconsolidated joint ventures           116
Interest and other income (loss), net (209)         504
Interest and debt expense (2,110)         (8,308)
Formation related costs (143,437)          
Gain on consolidation of an unconsolidated joint venture 239,716          
Net income before income taxes 95,236         (6,767)
Income tax (expense) benefit (30)         (2,876)
Net income 95,206         (9,643)
Depreciation and amortization 103         1,191
General and administrative 2,116         42,056
Interest and debt expense 2,110         8,308
Income tax expense (benefit) 30         2,876
Net Operating Income from unconsolidated joint ventures           370
Income from real estate fund investments (1,412)         (37,975)
Income from unconsolidated joint ventures           (116)
Fee income (1,176)         (10,248)
Interest and other (income) loss, net 209         (504)
Gain on consolidation of unconsolidated joint ventures (239,716)          
Net Operating Income 2,319         6,670
Total assets 684,475 621,614       621,614
Total liabilities 124,690 174,489       174,489
Total equity 559,785 $ 447,125       447,125
Total formation related costs $ 143,437          
Other [Member] | Transfer Taxes [Member]            
Revenues            
Transfer taxes due in connection with the sale of shares by a former joint venture partner           5,872
Other [Member] | Deal Cost [Member]            
Revenues            
Transfer taxes due in connection with the sale of shares by a former joint venture partner           $ 4,483