XML 27 R8.htm IDEA: XBRL DOCUMENT v3.10.0.1
CONSOLIDATED STATEMENTS OF EQUITY - USD ($)
$ in Thousands
Total
Total Stockholders’ Equity
Preferred Stock
Common Stock
Additional Paid-in Capital
Distributions in Excess of Earnings
Accumulated Other Comprehensive Income (Loss)
Noncontrolling Interests in Investment Entities
Noncontrolling Interests in Operating Company
Colony NorthStar
Colony NorthStar
Total Stockholders’ Equity
Colony NorthStar
Preferred Stock
Preferred Stock
Preferred Stock
Total Stockholders’ Equity
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
Beginning balance at Dec. 31, 2015 $ 5,416,240 $ 2,846,916 $ 607,200 $ 1,646 $ 2,387,770 $ (131,278) $ (18,422) $ 2,138,925 $ 430,399                    
Increase (Decrease) in Stockholders' Equity [Roll Forward]                                      
Investment entities 163,084                                    
Operating Company 12,324                                    
Net income 290,726 115,318       115,318                          
Other comprehensive income (62,017) (13,687)         (13,687) (45,843) (2,487)                    
Redemption of preferred stock (19,998) (19,998) (19,998)                                
Contribution of preferred stock to an affiliate 19,998 19,998 19,998                                
Equity-based compensation 13,638 13,638   15 13,623                            
Redemption of OP Units for cash and class A common (2,557) 18,571   14 18,557       (21,128)                    
Shares canceled for tax withholdings on vested stock awards (2,862) (2,862)   (3) (2,859)                            
Contributions from noncontrolling interests 819,033             819,033                      
Distributions to noncontrolling interests (621,207)             (587,539) (33,668)                    
Acquisition of noncontrolling interests (3,963) 725     725     (4,688)                      
Payment of accrued dividends on preferred stock assumed in Merger (48,159) (48,159)       (48,159)                          
Common stock dividends declared (181,945) (181,945)       (181,945)                          
Reallocation of equity (Notes 2 and 17) 0 25,284     25,284     (29,034) 3,750                    
Ending balance at Dec. 31, 2016 5,616,927 2,773,799 607,200 1,672 2,443,100 (246,064) (32,109) 2,453,938 389,190                    
Increase (Decrease) in Stockholders' Equity [Roll Forward]                                      
Investment entities 129,996             129,996                      
Operating Company (20,261)               (20,261)                    
Net income (88,156) (197,891)       (197,891)                          
Other comprehensive income 167,368 74,879         74,879 88,017 4,472                    
Merger consideration (Note 3) 6,720,454 6,720,454 1,010,320 3,891 5,706,243                            
Fair value of noncontrolling interests assumed in Merger 513,847             505,685 8,162                    
Issuance of Cumulative Redeemable Perpetual Preferred Stock                   $ 660,000 $ 660,000 $ 660,000              
Offering costs                   (21,900) (21,900) (21,900)              
Redemption of preferred stock       8 (8)         (635,785) (635,785) (635,785)              
Common stock repurchases (300,177) (300,177)   (234) (299,943)                            
Equity-based compensation 154,429 104,374   81 104,293       50,055                    
Redemption of OP Units for cash and class A common         (21,800)                   $ (5,085) $ 22,831 $ 17 $ 22,814 $ (27,916)
Exchange of notes for Class A common stock                             $ 3,279 $ 3,279 2 3,277  
Shares canceled for tax withholdings on vested stock awards (5,668) (5,668)   (4) (5,664)                            
Settlement of call spread option 6,900 6,900     6,900                            
Costs of noncontrolling equity (9,209) (9,209)     (9,209)                            
Deconsolidation of investment entity (4,000)             (4,000)                      
Contributions from noncontrolling interests 1,190,383             1,190,383                      
Distributions to noncontrolling interests (879,889)             (844,502) (35,387)                    
Payment of accrued dividends on preferred stock assumed in Merger (138,196) (138,196)       (138,196)       $ (12,869) $ (12,869) (12,869)              
Common stock dividends declared (583,261) (583,261)       (583,261)                          
Reallocation of equity (Notes 2 and 17) 0 (53,635)     (58,181)   4,546 19,555 34,080                    
Ending balance at Dec. 31, 2017 12,349,392 8,407,925 1,606,966 5,433 7,913,622 (1,165,412) 47,316 3,539,072 402,395                    
Increase (Decrease) in Stockholders' Equity [Roll Forward]                                      
Investment entities 67,994             67,994                      
Operating Company (39,854)               (39,854)                    
Net income (491,467) (519,607)       (519,607)                          
Other comprehensive income (68,329) (33,043)         (33,043) (33,421) (1,865)                    
Redemption of preferred stock         (529)             $ (199,471) $ (200,000) $ (200,000)          
Common stock repurchases (350,710) (350,710)   (614) (350,096)                            
Equity-based compensation 41,606 39,706   34 39,672     486 1,414                    
Redemption of OP Units for cash and class A common (4,830) 29,034     (34,100)                       $ 20 $ 29,014 $ (33,864)
Shares canceled for tax withholdings on vested stock awards (34,203) (34,203)   (33) (34,170)                            
Reclassification of contingent consideration out of liability at end of measurement period 12,539 12,539     12,539                            
Issuance of OP Units and common stock—contingent consideration 24,609 1   1         24,608                    
Deconsolidation of investment entity (330,980)             (330,980)                      
Contributions from noncontrolling interests 1,059,891             1,059,891                      
Distributions to noncontrolling interests (503,054)             (489,261) (13,793)                    
Payment of accrued dividends on preferred stock assumed in Merger (115,019) (115,019)       (115,019)                          
Common stock dividends declared (217,246) (217,246)       (217,246)                          
Reallocation of equity (Notes 2 and 17) (24,609) (12,105)     (12,033)   (72) (34,053) 21,549                    
Ending 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