XML 142 R123.htm IDEA: XBRL DOCUMENT v3.10.0.1
Fair Value - Fair Value of Assets and Liabilities (Details)
 12 Months Ended
Jun. 30, 2018
USD ($)
shares
Dec. 31, 2018
USD ($)
shares
Dec. 31, 2017
USD ($)
Jul. 01, 2017
USD ($)
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]        
Equity method investments   $ 81,085,000 $ 363,901,000  
Debt securities, at fair value   96,833,000 348,342,000  
Fair Value     323,243,000  
Other assets—derivative assets   33,558,000 10,152,000  
Other liabilities—derivative liabilities   132,808,000 204,848,000  
Contingent consideration—THL Hotel Portfolio (Note 3)   8,903,000 7,419,000  
Due to affiliates—contingent consideration for Internalization   0 23,534,000  
Level 1        
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]        
Equity method investments   0 0  
Other assets—derivative assets   0 0  
Other liabilities—derivative liabilities   0 0  
Contingent consideration—THL Hotel Portfolio (Note 3)   0 0  
Level 2        
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]        
Equity method investments   0 0  
Other assets—derivative assets   33,558,000 10,152,000  
Other liabilities—derivative liabilities   132,808,000 204,848,000  
Contingent consideration—THL Hotel Portfolio (Note 3)   0 0  
Level 3        
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]        
Equity method investments   81,085,000 363,901,000  
Other assets—derivative assets   0 0  
Other liabilities—derivative liabilities   0 0  
Contingent consideration—THL Hotel Portfolio (Note 3)   8,903,000 7,419,000  
CMBS        
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]        
Debt securities, at fair value   32,706,000 25,099,000  
Fair Value     147,945,000  
CMBS | Level 1        
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]        
Debt securities, at fair value   0 0  
Fair Value     0  
CMBS | Level 2        
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]        
Debt securities, at fair value   32,706,000 25,099,000  
Fair Value     0  
CMBS | Level 3        
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]        
Debt securities, at fair value   0 0  
Fair Value     147,945,000  
Other securities        
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]        
Fair Value     66,983,000  
Other securities | Level 1        
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]        
Fair Value     0  
Other securities | Level 2        
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]        
Fair Value     0  
Other securities | Level 3        
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]        
Fair Value     66,983,000  
N-Star CDO bonds        
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]        
Fair Value   64,127,000 90,933,000  
N-Star CDO bonds | Level 1        
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]        
Fair Value   0 0  
N-Star CDO bonds | Level 2        
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]        
Fair Value   0 0  
N-Star CDO bonds | Level 3        
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]        
Fair Value   64,127,000 90,933,000  
CMBS and other securities        
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]        
Fair Value     17,382,000  
CMBS and other securities | Level 1        
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]        
Fair Value     0  
CMBS and other securities | Level 2        
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]        
Fair Value     0  
CMBS and other securities | Level 3        
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]        
Fair Value     17,382,000  
Equity securities of consolidated fund        
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]        
Debt securities, at fair value   26,754,000 35,600,000  
Equity securities of consolidated fund | Level 1        
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]        
Debt securities, at fair value     35,600,000  
Equity securities of consolidated fund | Level 2        
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]        
Debt securities, at fair value   0 0  
Equity securities of consolidated fund | Level 3        
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]        
Debt securities, at fair value   $ 0 0  
Contingent consideration        
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]        
Due to affiliates—contingent consideration for Internalization     20,650,000  
Contingent consideration | Level 1        
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]        
Due to affiliates—contingent consideration for Internalization     0  
Contingent consideration | Level 2        
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]        
Due to affiliates—contingent consideration for Internalization     0  
Colony NorthStar | Class A Common Stock | Affiliated Entity | Contingent consideration        
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]        
Number of shares contingent upon achievement of performance targets (shares) | shares   1,290,000    
Colony NorthStar | Class B Common Stock | Affiliated Entity | Contingent consideration        
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]        
Number of shares contingent upon achievement of performance targets (shares) | shares   115,226    
Colony NorthStar | OP Units | Affiliated Entity | Contingent consideration        
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]        
Number of shares contingent upon achievement of performance targets (shares) | shares   4,400,000    
Maximum | THL Hotel Portfolio        
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]        
Contingent consideration—THL Hotel Portfolio (Note 3)       $ 13,000,000.0
Loans receivable—securitized loans        
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]        
Investments, Fair Value Disclosure     45,423,000  
Loans receivable—securitized loans | Level 1        
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]        
Investments, Fair Value Disclosure     0  
Loans receivable—securitized loans | Level 2        
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]        
Investments, Fair Value Disclosure     0  
Loans receivable—securitized loans | Level 3        
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]        
Investments, Fair Value Disclosure     45,423,000  
Securitization bonds payable        
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]        
Debt—securitization bonds payable     44,542,000  
Securitization bonds payable | Level 1        
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]        
Debt—securitization bonds payable     0  
Securitization bonds payable | Level 2        
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]        
Debt—securitization bonds payable     0  
Securitization bonds payable | Level 3        
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]        
Debt—securitization bonds payable     44,542,000  
Discounted cash flows | Level 3        
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]        
Contingent consideration—THL Hotel Portfolio (Note 3)     7,419,000  
Discounted cash flows | N-Star CDO bonds        
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]        
Fair Value   $ 64,127,000 90,933,000  
Discounted cash flows | Private funds and other | Level 3        
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]        
Investments, Fair Value Disclosure   5,908,000 204,774,000  
Discounted cash flows | Other investment ventures | Level 3        
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]        
Investments, Fair Value Disclosure   21,831,000 26,408,000  
Multiple | Other investment ventures | Level 3        
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]        
Investments, Fair Value Disclosure   $ 25,000,000    
Measurement input   5.8    
Monte Carlo simulation | Contingent consideration        
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]        
Due to affiliates—contingent consideration for Internalization     20,650,000  
Recent Transaction Price | Other investment ventures | Level 3        
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]        
Investments, Fair Value Disclosure   $ 28,346,000 $ 132,719,000  
Recurring | Contingent consideration | Level 3        
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]        
Transfer out of liabilities into equity   12,539,000    
Transfers out of Level 3   $ 6,381,000    
Discount rate | Level 3        
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]        
Measurement input   0.200 0.200  
Discount rate | N-Star CDO bonds | Level 3        
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]        
Measurement input   0.216 0.24  
Discount rate | Minimum | N-Star CDO bonds | Level 3        
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]        
Measurement input   0.136 0.108  
Discount rate | Maximum | N-Star CDO bonds | Level 3        
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]        
Measurement input   0.565 0.874  
Discount rate | Private funds and other | Level 3        
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]        
Measurement input     0.146  
Discount rate | Private funds and other | Minimum | Level 3        
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]        
Measurement input     0.110  
Discount rate | Private funds and other | Maximum | Level 3        
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]        
Measurement input     0.200  
Discount rate | Other investment ventures | Level 3        
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]        
Measurement input   0.175 0.142  
Discount rate | Other investment ventures | Minimum | Level 3        
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]        
Measurement input   0.091 0.088  
Discount rate | Other investment ventures | Maximum | Level 3        
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]        
Measurement input   0.184 0.148  
Benchmark FFO volatility | Contingent consideration | Level 3        
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]        
Measurement input     0.118  
Equity volatility | Level 3        
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]        
Measurement input     0.187  
Correlation | Level 3        
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]        
Measurement input     0.800  
Common Stock | Contingent consideration | Class A Common Stock        
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]        
Number of additional shares to be paid (in shares) | shares 15,000      
Common Stock | Contingent consideration | Class B Common Stock        
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]        
Number of additional shares to be paid (in shares) | shares 40,000      
Senior Management | Contingent consideration        
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]        
Due to affiliates—contingent consideration for Internalization   $ 0 $ 20,650,000  
Senior Management | Recurring | Contingent consideration | Contingent consideration | Level 3        
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]        
Transfers out of Level 3 $ 6,400,000      
Senior Management | Common Stock And OP Units | Affiliated Entity | Contingent consideration        
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]        
Transfer out of liabilities into equity $ 12,500,000      
Settlement Of Contingent Consideration | OP Units        
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]        
Units issued (in units) | shares 1,950,000