XML 137 R121.htm IDEA: XBRL DOCUMENT v3.3.1.900
Segments - Schedule of Each Reportable Segment Information of Predecessor (Details) - USD ($)
$ in Thousands
1 Months Ended 2 Months Ended 3 Months Ended 11 Months Ended 12 Months Ended
Dec. 31, 2014
Nov. 23, 2014
Dec. 31, 2015
Sep. 30, 2015
Jun. 30, 2015
Mar. 31, 2015
Sep. 30, 2014
Jun. 30, 2014
Mar. 31, 2014
Nov. 23, 2014
Dec. 31, 2015
Dec. 31, 2013
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 unconsolidated joint ventures 938                   6,850  
Unrealized gain (loss) on interest rate swaps 15,084                   75,760  
Interest and other income (loss), net (179)                   871  
Interest and debt expense (43,743)                   (168,366)  
Net income before income taxes 73,227                   23,709  
Income tax expense (505)                   (2,566)  
Net income 72,722                   21,143  
Net (loss) income attributable to common stockholders 57,308   8,905 $ 1,116 $ (4,709) $ (9,731)         (4,419)  
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  
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 (loss) 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 (475)                   310  
Net income (22,484)                   30,786  
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  
Predecessor [Member]                        
Revenues                        
Rental income                   $ 30,208   $ 30,406
Tenant reimbursement income                   1,646   1,821
Distributions from real estate fund investments                   17,083   29,184
Realized and unrealized gains, net                   129,354   332,053
Fee and other income                   49,098   26,426
Total revenues   $ 36,043         $ 71,392 $ 58,328 $ 61,626 227,389   419,890
Total expenses                   76,992   88,299
Operating income (loss)                   150,397   331,591
Income from unconsolidated joint ventures                   4,241   1,062
Unrealized gain (loss) on interest rate swaps                   (673)   1,615
Interest and other income (loss), net                   2,479   9,407
Interest and debt expense                   (28,585)   (29,807)
Net income before income taxes                   127,859   313,868
Income tax expense                   (18,461)   (11,029)
Net income                   109,398   302,839
Net income attributable to noncontrolling interests                   (87,888)   (286,325)
Net (loss) income attributable to common stockholders   $ (968)         $ 12,904 $ 5,178 $ 4,396 21,510   16,514
Total assets                       2,922,691
Total liabilities                       897,247
Total equity                       2,025,444
Predecessor [Member] | Operating Segments [Member] | Owned Properties [Member]                        
Revenues                        
Rental income                   27,774   30,406
Tenant reimbursement income                   1,646   1,821
Total revenues                   29,420   32,227
Total expenses                   20,553   26,369
Operating income (loss)                   8,867   5,858
Income from unconsolidated joint ventures                   4,241   1,062
Interest and other income (loss), net                   2,004   5,891
Interest and debt expense                   (11,157)   (12,443)
Net income before income taxes                   3,955   368
Net income                   3,955   368
Net (loss) income attributable to common stockholders                   3,955   368
Total assets                       552,474
Total liabilities                       350,884
Total equity                       201,590
Predecessor [Member] | Operating Segments [Member] | Managed Funds [Member]                        
Revenues                        
Rental income                   2,434    
Distributions from real estate fund investments                   17,083   29,184
Realized and unrealized gains, net                   129,354   332,053
Total revenues                   148,871   361,237
Total expenses                   27,995   29,417
Operating income (loss)                   120,876   331,820
Unrealized gain (loss) on interest rate swaps                   (673)   1,615
Interest and other income (loss), net                   388   1,152
Interest and debt expense                   (17,323)   (17,219)
Net income before income taxes                   103,268   317,368
Net income                   103,268   317,368
Net income attributable to noncontrolling interests                   (87,888)   (286,325)
Net (loss) income attributable to common stockholders                   15,380   31,043
Total assets                       2,329,153
Total liabilities                       508,481
Total equity                       1,820,672
Predecessor [Member] | Operating Segments [Member] | Management Company [Member]                        
Revenues                        
Fee and other income                   74,686   54,298
Total revenues                   74,686   54,298
Total expenses                   54,032   60,385
Operating income (loss)                   20,654   (6,087)
Income from unconsolidated joint ventures                   48,683   74,695
Interest and other income (loss), net                   87   2,364
Interest and debt expense                   (105)   (145)
Net income before income taxes                   69,319   70,827
Income tax expense                   (18,461)   (11,029)
Net income                   50,858   59,798
Net (loss) income attributable to common stockholders                   50,858   59,798
Total assets                       373,173
Total liabilities                       96,596
Total equity                       276,577
Predecessor [Member] | Eliminations [Member]                        
Revenues                        
Fee and other income                   (25,588)   (27,872)
Total revenues                   (25,588)   (27,872)
Total expenses                   (25,588)   (27,872)
Income from unconsolidated joint ventures                   (48,683)   (74,695)
Net income before income taxes                   (48,683)   (74,695)
Net income                   (48,683)   (74,695)
Net (loss) income attributable to common stockholders                   $ (48,683)   (74,695)
Total assets                       (332,109)
Total liabilities                       (58,714)
Total equity                       $ (273,395)