XML 92 R73.htm IDEA: XBRL DOCUMENT v3.10.0.1
Business Combinations - Schedule of Fair Values and Allocation of the Merger (Details) - USD ($)
$ in Thousands
Dec. 31, 2018
Dec. 31, 2017
Jan. 10, 2017
Dec. 31, 2016
Dec. 31, 2015
Assets          
Identifiable intangible assets   $ 82,985   $ 32,101  
Liabilities          
Intangible liabilities   7,560   4,677  
Goodwill $ 1,534,561 1,534,561   $ 680,127 $ 678,267
NSAM and NRF          
Assets          
Cash and cash equivalents   260,609 $ 437,400    
Restricted cash   176,814      
Real estate   9,874,406      
Loans receivable   359,541      
Investments in unconsolidated ventures   620,782      
Securities   430,625      
Identifiable intangible assets   1,014,107      
Management agreement between NSAM and NRF   1,514,085      
Assets held for sale   2,096,671      
Other assets   774,458      
Total assets   17,122,098      
Liabilities          
Debt   6,723,222      
Intangible liabilities   213,218      
Noncontrolling interests—investment entities   1,514,085 $ 1,500,000    
Liabilities related to assets held for sale   1,281,406      
Tax liabilities   229,833      
Accrued and other liabilities   1,287,419      
Liabilities assumed   11,249,183      
Redeemable noncontrolling interests   78,843      
Noncontrolling interests—investment entities   505,685      
Noncontrolling interests—Operating Company   8,162      
Fair value of net assets acquired   5,280,225      
Merger consideration   6,720,454      
Goodwill   1,440,229      
NSAM          
Assets          
Cash and cash equivalents   152,858      
Restricted cash   18,052      
Real estate   0      
Loans receivable   28,485      
Investments in unconsolidated ventures   76,671      
Securities   3,065      
Identifiable intangible assets   661,556      
Management agreement between NSAM and NRF   1,514,085      
Assets held for sale   0      
Other assets   93,455      
Total assets   2,548,227      
Liabilities          
Debt   0      
Intangible liabilities   0      
Noncontrolling interests—investment entities   0      
Liabilities related to assets held for sale   0      
Tax liabilities   169,387      
Accrued and other liabilities   979,969      
Liabilities assumed   1,149,356      
Redeemable noncontrolling interests   78,843      
Noncontrolling interests—investment entities   0      
Noncontrolling interests—Operating Company   8,162      
Fair value of net assets acquired   1,311,866      
Merger consideration   2,752,095      
Goodwill   1,440,229      
NRF          
Assets          
Cash and cash equivalents   107,751      
Restricted cash   158,762      
Real estate   9,874,406      
Loans receivable   331,056      
Investments in unconsolidated ventures   544,111      
Securities   427,560      
Identifiable intangible assets   352,551      
Management agreement between NSAM and NRF   0      
Assets held for sale   2,096,671      
Other assets   681,003      
Total assets   14,573,871      
Liabilities          
Debt   6,723,222      
Intangible liabilities   213,218      
Noncontrolling interests—investment entities   1,514,085      
Liabilities related to assets held for sale   1,281,406      
Tax liabilities   60,446      
Accrued and other liabilities   307,450      
Liabilities assumed   10,099,827      
Redeemable noncontrolling interests   0      
Noncontrolling interests—investment entities   505,685      
Noncontrolling interests—Operating Company   0      
Fair value of net assets acquired   3,968,359      
Merger consideration   3,968,359      
Goodwill   $ 0