XML 131 R112.htm IDEA: XBRL DOCUMENT v3.10.0.1
Debt - Schedule of Debt (Details)
$ in Thousands
1 Months Ended 3 Months Ended
Jan. 31, 2018
USD ($)
securitization_trust
Jun. 30, 2018
securitization_trust
Dec. 31, 2018
USD ($)
securitization_trust
Dec. 31, 2017
USD ($)
Debt Instrument [Line Items]        
Principal     $ 10,249,124 $ 11,129,622
Long-term debt     $ 10,039,957 10,827,810
Number of securitization vehicles contributed | securitization_trust 3      
Number of securitization vehicles sold | securitization_trust   2    
Number of securitization vehicles held | securitization_trust     0  
Assets Held For Sale        
Debt Instrument [Line Items]        
Long-term debt     $ 425,900 216,600
Credit Facilities        
Debt Instrument [Line Items]        
Principal     0  
Long-term debt     0 50,000
Convertible and Exchangeable Senior Notes        
Debt Instrument [Line Items]        
Long-term debt     612,150 610,331
Secured and Unsecured Debt        
Debt Instrument [Line Items]        
Long-term debt     9,228,721 9,622,175
Securitization bonds payable        
Debt Instrument [Line Items]        
Long-term debt     0 348,251
Junior Subordinated Notes        
Debt Instrument [Line Items]        
Long-term debt     199,086 197,053
Carrying Value        
Debt Instrument [Line Items]        
Principal     10,249,124 11,129,622
Premium (discount), net     (119,551) (245,886)
Deferred financing costs     (89,616) (100,468)
Long-term debt       10,783,268
Carrying Value | Credit Facilities        
Debt Instrument [Line Items]        
Principal     0 50,000
Premium (discount), net     0 0
Deferred financing costs     0 0
Long-term debt       50,000
Carrying Value | Convertible and Exchangeable Senior Notes        
Debt Instrument [Line Items]        
Principal     616,105 616,105
Premium (discount), net     2,697 3,131
Deferred financing costs     (6,652) (8,905)
Long-term debt       610,331
Carrying Value | Secured and Unsecured Debt        
Debt Instrument [Line Items]        
Principal     9,352,902 9,792,169
Premium (discount), net     (41,217) (78,634)
Deferred financing costs     (82,964) (91,360)
Long-term debt       9,622,175
Carrying Value | Securitization bonds payable        
Debt Instrument [Line Items]        
Principal     0 391,231
Premium (discount), net     0 (87,319)
Deferred financing costs     0 (203)
Long-term debt       303,709
Carrying Value | Junior Subordinated Notes        
Debt Instrument [Line Items]        
Principal     280,117 280,117
Premium (discount), net     (81,031) (83,064)
Deferred financing costs     $ 0 0
Long-term debt       197,053
Fair Value        
Debt Instrument [Line Items]        
Long-term debt       44,542
Fair Value | Credit Facilities        
Debt Instrument [Line Items]        
Long-term debt       0
Fair Value | Convertible and Exchangeable Senior Notes        
Debt Instrument [Line Items]        
Long-term debt       0
Fair Value | Secured and Unsecured Debt        
Debt Instrument [Line Items]        
Long-term debt       0
Fair Value | Securitization bonds payable        
Debt Instrument [Line Items]        
Long-term debt       44,542
Fair Value | Junior Subordinated Notes        
Debt Instrument [Line Items]        
Long-term debt       $ 0
CLNY Contributed Portfolio | Discontinued Operations, Disposed of by Means Other than Sale        
Debt Instrument [Line Items]        
Debt $ 379,927      
Colony Credit        
Debt Instrument [Line Items]        
Number of securitization vehicles contributed | securitization_trust   3    
Number of securitization vehicles held | securitization_trust   0