XML 27 R8.htm IDEA: XBRL DOCUMENT v3.6.0.2
COMBINED CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY - USD ($)
$ in Thousands
Total
Common Stock [Member]
Additional Paid-in-Capital [Member]
Earnings (Less than) In Excess of Distributions [Member]
Accumulated Other Comprehensive Income (Loss) [Member]
Predecessor Shareholders' Equity [Member]
Noncontrolling Interest [Member]
Consolidated Real Estate Funds [Member]
Noncontrolling Interest [Member]
Consolidated Joint Ventures [Member]
Noncontrolling Interest [Member]
Operating Partnership [Member]
Beginning balance (Predecessor [Member]) at Dec. 31, 2013 $ 2,025,444         $ 321,769 $ 1,703,675    
Net income (loss) | Predecessor [Member] 109,398         21,510 87,888    
Contributions | Predecessor [Member] 296,409         23,688 272,721    
Distributions | Predecessor [Member] (442,462)         (176,434) (266,028)    
Deemed contributions | Predecessor [Member] 187,389         187,389      
Ending balance (Predecessor [Member]) at Nov. 23, 2014 2,176,178         377,922 1,798,256    
Net income (loss) 72,722     $ 57,308     135 $ 1,353 $ 13,926
Common shares issued upon redemption of common units   $ 2 $ 3,890           (3,892)
Common shares issued upon redemption of common units   210,000              
Common shares issued initial public offering   150,650,000              
Common shares issued initial public offering, value 2,498,200 $ 1,507 2,496,693            
Common shares issued private placement   3,914,000              
Common shares issued private placement value 68,500 $ 39 68,461            
Common shares issued acquire property interest   11,279,000              
Common shares issued acquire property interest, value 209,316 $ 113 209,203            
Common shares issued under Omnibus share plan   6,000              
Common shares issued under Omnibus share plan, value 1 $ 1              
Common units issued Founders Grant 71,000               71,000
Common units issued under Omnibus share plan     (13,702)           13,702
Allocation of equity resulting from shares issued in connection with the Formation Transactions   46,048,000              
Allocation of equity resulting from units issued in connection with the Formation Transactions, Value 410,385 $ 460 1,130,868     $ (377,922) (1,509,417) 347,219 819,177
Contributions from noncontrolling interests 57,843           57,843    
Distributions to noncontrolling interests (8,488)           (7,683) (805)  
Adjustments to noncontrolling interests     (43,981)           43,981
Other (704)           (1,064) 51 309
Ending balance at Dec. 31, 2014 5,554,953 $ 2,122 3,851,432 57,308     338,070 347,818 958,203
Common stock, shares outstanding at Dec. 31, 2014   212,107,000              
Net income (loss) 21,143     (4,419)     21,173 5,459 (1,070)
Common shares issued under Omnibus share plan   5,000              
Common units issued under Omnibus share plan 4   (2,127)           2,131
Dividends and distributions (110,525)     (88,874)         (21,651)
Contributions from noncontrolling interests 167,929           165,399 2,530  
Distributions to noncontrolling interests (56,636)           (55,905) (731)  
Change in value of interest rate swaps (9,241)       $ (7,431)       (1,810)
Pro rata share of other comprehensive income (loss) of unconsolidated joint ventures (512)       (412)       (100)
Acquisition of noncontrolling interests' in unconsolidated joint ventures and funds (263,416)   (91,417)       (53,772) (118,227)  
Adjustments to noncontrolling interests     43,981           (43,981)
Amortization of equity awards 7,784   1,459           6,325
Other (933)   (470) (135)     (328)    
Ending balance at Dec. 31, 2015 $ 5,310,550 $ 2,122 3,802,858 (36,120) (7,843)   414,637 236,849 898,047
Common stock, shares outstanding at Dec. 31, 2015 212,112,137 212,112,000              
Deconsolidation of real estate fund investments upon adoption of ASU 2015-02 at Dec. 31, 2015 $ (351,035)           (351,035)    
Ending balance, after adjustment at Dec. 31, 2015 4,959,515 $ 2,122 3,802,858 (36,120) (7,843)   63,602 236,849 898,047
Net income (loss) 2,069     (9,934)     (1,316) 15,423 (2,104)
Common shares issued upon redemption of common units   $ 178 312,079           (312,257)
Common shares issued upon redemption of common units   17,808,000              
Common shares issued under Omnibus share plan   95,000              
Dividends and distributions (100,601)     (83,805)         (16,796)
Contributions from noncontrolling interests 7,651           2,500 5,151  
Distributions to noncontrolling interests (3,636)             (3,636)  
Change in value of interest rate swaps 8,161       8,203       (42)
Pro rata share of other comprehensive income (loss) of unconsolidated joint ventures 17       12       5
Amortization of equity awards 12,528   2,034           10,494
Other 243   16 205     7 1 14
Ending balance at Dec. 31, 2016 $ 4,885,947 $ 2,300 $ 4,116,987 $ (129,654) $ 372   $ 64,793 $ 253,788 $ 577,361
Common stock, shares outstanding at Dec. 31, 2016 230,015,356 230,015,000