XML 93 R74.htm IDEA: XBRL DOCUMENT v3.10.0.1
Business Combinations - CPI Group (Details) - USD ($)
$ in Thousands
12 Months Ended
Jan. 25, 2017
Jan. 10, 2017
Dec. 31, 2017
Dec. 31, 2016
Business Acquisition [Line Items]        
Total merger consideration   $ 6,720,454 $ 1,102,763 $ 462,341
CPI        
Business Acquisition [Line Items]        
Carrying value of loans receivable outstanding at the time of restructuring     182,644  
Cash     49,537  
Total merger consideration     232,181  
Cash     303  
Restricted cash     12,600  
Real estate     543,649  
Real estate held for sale     21,605  
Lease intangibles and other assets     27,685  
Debt     (277,590)  
Tax liabilities     (32,078)  
Lease intangibles and other liabilities     (61,205)  
Liabilities related to assets held for sale     (2,788)  
Fair value of net assets acquired     $ 232,181  
Capitalization rate 6.60%      
Minimum        
Business Acquisition [Line Items]        
Capitalization rate   4.40%    
Minimum | CPI        
Business Acquisition [Line Items]        
Management agreement, discount rate 1.25%      
Maximum        
Business Acquisition [Line Items]        
Capitalization rate   12.50%    
Maximum | CPI        
Business Acquisition [Line Items]        
Management agreement, discount rate 3.60%