XML 66 R52.htm IDEA: XBRL DOCUMENT v3.10.0.1
Basis of Presentation and Principles of Consolidation (VIEs) (Details) - USD ($)
$ in Thousands
Dec. 31, 2018
Jan. 01, 2018
Dec. 31, 2017
Dec. 31, 2016
Dec. 31, 2015
Real estate          
Real estate, at cost $ 2,076,333   $ 1,629,436    
Less: accumulated depreciation (305,314)   (347,405)    
Real estate, net 1,771,019   1,282,031    
Land and development, net 598,218   860,311    
Other investments 304,275 $ 397,110 321,241    
Cash and cash equivalents 931,751   657,688 $ 328,744 $ 711,101
Accrued interest and operating lease income receivable, net 10,669   11,957    
Deferred operating lease income receivable, net 98,302   86,877    
Deferred expenses and other assets, net 289,268   141,730    
Total assets 5,014,277 $ 4,806,947 4,731,078    
LIABILITIES          
Accounts payable, accrued expenses and other liabilities 318,592   238,004    
Debt obligations, net 3,609,086   3,476,400    
Total liabilities 3,950,162   3,816,829    
Consolidated VIEs          
Real estate          
Real estate, at cost 848,052   47,073    
Less: accumulated depreciation (15,365)   (2,732)    
Real estate, net 832,687   44,341    
Land and development, net 279,031   212,408    
Other investments 72   0    
Cash and cash equivalents 25,219   9,842    
Accrued interest and operating lease income receivable, net 1,302   230    
Deferred operating lease income receivable, net 8,972   0    
Deferred expenses and other assets, net 167,324   30,791    
Total assets 1,314,607   297,612    
LIABILITIES          
Accounts payable, accrued expenses and other liabilities 106,907   38,616    
Debt obligations, net 485,000   0    
Total liabilities 591,907   $ 38,616    
Unconsolidated VIEs          
LIABILITIES          
Carrying value of the investments 93,200        
Variable interest entity unfunded commitment $ 35,700