XML 20 R7.htm IDEA: XBRL DOCUMENT v3.20.2
CONSOLIDATED STATEMENTS OF EQUITY (Unaudited) - USD ($)
$ in Thousands
Total
Total Stockholders’ Equity
Preferred Stock
Common Stock
Additional Paid-in Capital
Accumulated Deficit
Accumulated Other Comprehensive Income (Loss)
Noncontrolling Interests in Investment Entities
Noncontrolling Interests in Operating Company
Class A Common Stock
Class A Common Stock
Total Stockholders’ Equity
Class A Common Stock
Common Stock
Class A Common Stock
Additional Paid-in Capital
Class A Common Stock
Noncontrolling Interests in Operating Company
Cumulative effect of adoption of new accounting pronouncement
Cumulative effect of adoption of new accounting pronouncement
Total Stockholders’ Equity
Cumulative effect of adoption of new accounting pronouncement
Accumulated Deficit
Cumulative effect of adoption of new accounting pronouncement
Noncontrolling Interests in Investment Entities
Cumulative effect of adoption of new accounting pronouncement
Noncontrolling Interests in Operating Company
Beginning balance at Dec. 31, 2018 $ 11,146,370 $ 7,006,052 $ 1,407,495 $ 4,841 $ 7,598,019 $ (2,018,302) $ 13,999 $ 3,779,728 $ 360,590           $ (4,468) $ (2,905) $ (2,905) $ (1,378) $ (185)
Increase (Decrease) in Stockholders' Equity [Roll Forward]                                      
Net income (loss) (31,599) (74,976)       (74,976)   49,988 (6,611)                    
Other comprehensive income (loss) (9,071) 8,045         8,045 (17,629) 513                    
Common stock repurchases (3,167) (3,167)   (7) (3,160)                            
Redemption of OP Units for class A common stock                   $ 0 $ 33   $ 33 $ (33)          
Equity-based compensation 6,541 6,350   27 6,323     191                      
Shares canceled for tax withholdings on vested stock awards (3,007) (3,007)   (6) (3,001)                            
Contributions from noncontrolling interests 305,216             305,216                      
Distributions to noncontrolling interests (110,827)             (107,377) (3,450)                    
Preferred stock dividends (27,137) (27,137)       (27,137)                          
Common stock dividends declared ($0.11 per share) (53,410) (53,410)       (53,410)                          
Reallocation of equity 0 12,827     12,733   94 (12,533) (294)                    
Ending balance at Mar. 31, 2019 11,215,441 6,868,705 1,407,495 4,855 7,610,947 (2,176,730) 22,138 3,996,206 350,530                    
Beginning balance at Dec. 31, 2018 11,146,370 7,006,052 1,407,495 4,841 7,598,019 (2,018,302) 13,999 3,779,728 360,590           (4,468) (2,905) (2,905) (1,378) (185)
Increase (Decrease) in Stockholders' Equity [Roll Forward]                                      
Other comprehensive income (loss) (52,116)                                    
Ending balance at Sep. 30, 2019 9,975,449 5,663,731 1,407,495 4,878 7,538,356 (3,307,886) 20,888 3,855,334 456,384                    
Beginning balance at Mar. 31, 2019 11,215,441 6,868,705 1,407,495 4,855 7,610,947 (2,176,730) 22,138 3,996,206 350,530                    
Increase (Decrease) in Stockholders' Equity [Roll Forward]                                      
Net income (loss) (485,155) (441,752)       (441,752)   (13,414) (29,989)                    
Other comprehensive income (loss) 8,636 4,819         4,819 3,508 309                    
Redemption of OP Units for class A common stock                   0 2,063 $ 2 2,061 (2,063)          
Equity-based compensation 7,937 7,740   20 7,720     197                      
Contributions from noncontrolling interests 87,304             87,304                      
Distributions to noncontrolling interests (216,271)             (212,842) (3,429)                    
Preferred stock dividends (27,138) (27,138)       (27,138)                          
Common stock dividends declared ($0.11 per share) (53,656) (53,656)       (53,656)                          
Reallocation of equity 0 937     927   10 88 (1,025)                    
Ending balance at Jun. 30, 2019 10,537,098 6,361,718 1,407,495 4,877 7,621,655 (2,699,276) 26,967 3,861,047 314,333                    
Increase (Decrease) in Stockholders' Equity [Roll Forward]                                      
Net income (loss) (566,206) (527,816)       (527,816)   15,170 (53,560)                    
Other comprehensive income (loss) (51,681) (5,057)         (5,057) (46,136) (488)                    
Redemption of OP Units for class A common stock                   0 8 0 8 (8)          
Equity-based compensation 9,762 9,571   2 9,569     191                      
Shares canceled for tax withholdings on vested stock awards (394) (394)   (1) (393)                            
Contributions from noncontrolling interests 109,604             109,604                      
Distributions to noncontrolling interests (93,843)             (88,052) (5,791)                    
Preferred stock dividends (27,137) (27,137)       (27,137)                          
Common stock dividends declared ($0.11 per share) (53,657) (53,657)       (53,657)                          
Reallocation of equity 0 (93,505)     (92,483)   (1,022) 3,510 89,995                    
Ending balance at Sep. 30, 2019 9,975,449 5,663,731 1,407,495 4,878 7,538,356 (3,307,886) 20,888 3,855,334 456,384                    
Beginning balance at Dec. 31, 2019 8,926,415 5,216,043 999,490 4,878 7,553,599 (3,389,592) 47,668 3,254,188 456,184           (5,113) (3,187) (3,187) (1,577) (349)
Increase (Decrease) in Stockholders' Equity [Roll Forward]                                      
Net income (loss) (403,509) (342,159)       (342,159)   (21,749) (39,601)                    
Other comprehensive income (loss) (63,713) (31,414)         (31,414) (28,859) (3,440)                    
Common stock repurchases (24,749) (24,749)   (127) (24,622)                            
Redemption of OP Units for class A common stock         (12,400)                            
Equity-based compensation 12,774 12,190   76 12,114       584                    
Shares canceled for tax withholdings on vested stock awards (5,069) (5,069)   (18) (5,051)                            
Contributions from noncontrolling interests 87,736             87,736                      
Distributions to noncontrolling interests (61,686)             (55,829) (5,857)                    
Preferred stock dividends (18,516) (18,516)       (18,516)                          
Common stock dividends declared ($0.11 per share) (52,854) (52,854)       (52,854)                          
Reallocation of equity 0 (3,859)     (3,827)   (32)   3,859                    
Ending balance at Mar. 31, 2020 8,391,716 4,746,426 999,490 4,809 7,532,213 (3,806,308) 16,222 3,233,910 411,380                    
Beginning balance at Dec. 31, 2019 8,926,415 5,216,043 999,490 4,878 7,553,599 (3,389,592) 47,668 3,254,188 456,184           $ (5,113) $ (3,187) $ (3,187) $ (1,577) $ (349)
Increase (Decrease) in Stockholders' Equity [Roll Forward]                                      
Other comprehensive income (loss) 79,669                                    
Ending balance at Sep. 30, 2020 6,842,074 2,585,594 999,490 4,824 7,559,551 (6,054,881) 76,610 4,085,739 170,741                    
Beginning balance at Mar. 31, 2020 8,391,716 4,746,426 999,490 4,809 7,532,213 (3,806,308) 16,222 3,233,910 411,380                    
Increase (Decrease) in Stockholders' Equity [Roll Forward]                                      
Net income (loss) (2,719,383) (2,024,274)       (2,024,274)   (470,052) (225,057)                    
Other comprehensive income (loss) 52,841 28,133         28,133 21,609 3,099                    
Redemption of OP Units for class A common stock                   $ 0 $ 1,423 $ 2 $ 1,421 $ (1,423)          
Equity-based compensation 9,842 8,962   16 8,946     296 584                    
Shares canceled for tax withholdings on vested stock awards (1,157) (1,157)   (6) (1,151)                            
Contributions from noncontrolling interests 112,721             112,721                      
Distributions to noncontrolling interests (123,495)             (123,495)                      
Preferred stock dividends (18,516) (18,516)       (18,516)                          
Reallocation of equity 0 (1,220)     (1,232)   12 1,615 (395)                    
Ending balance at Jun. 30, 2020 5,704,569 2,739,777 999,490 4,821 7,540,197 (5,849,098) 44,367 2,776,604 188,188                    
Increase (Decrease) in Stockholders' Equity [Roll Forward]                                      
Net income (loss) (359,072) (187,267)       (187,267)   (149,154) (22,651)                    
Other comprehensive income (loss) 90,541 32,239         32,239 54,753 3,549                    
Fair value of noncontrolling interest assumed in asset acquisition 366,136             366,136                      
Equity-based compensation 7,387 6,571   5 6,566     148 668                    
Shares canceled for tax withholdings on vested stock awards (512) (512)   (2) (510)                            
Warrants issuance 20,240 20,240     20,240                            
Costs of noncontrolling interests (6,287) (6,287)     (6,287)                            
Contributions from noncontrolling interests 1,101,099             1,101,099                      
Distributions to noncontrolling interests (63,511)             (63,511)                      
Preferred stock dividends (18,516) (18,516)       (18,516)                          
Reallocation of equity 0 (651)     (655)   4 (336) 987                    
Ending balance at Sep. 30, 2020 $ 6,842,074 $ 2,585,594 $ 999,490 $ 4,824 $ 7,559,551 $ (6,054,881) $ 76,610 $ 4,085,739 $ 170,741