|
FORM 10-K
|
(Mark One)
|
|
ý
|
ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
¨
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
COLONY CAPITAL, INC.
(Exact Name of Registrant as Specified in Its Charter)
|
||||
|
Maryland
|
|
46-4591526
|
|
|
(State or Other Jurisdiction of
Incorporation or Organization)
|
|
(I.R.S. Employer
Identification No.)
|
|
Title of Class
|
|
Name of Each Exchange on Which Registered
|
Class A Common Stock, $0.01 par value
|
|
New York Stock Exchange
|
Preferred Stock, 8.25% Series B Cumulative Redeemable, $0.01 par value
|
|
New York Stock Exchange
|
Preferred Stock, 8.75% Series E Cumulative Redeemable, $0.01 par value
|
|
New York Stock Exchange
|
Preferred Stock, 7.50% Series G Cumulative Redeemable, $0.01 par value
|
|
New York Stock Exchange
|
Preferred Stock, 7.125% Series H Cumulative Redeemable, $0.01 par value
|
|
New York Stock Exchange
|
Preferred Stock, 7.15% Series I Cumulative Redeemable, $0.01 par value
|
|
New York Stock Exchange
|
Preferred Stock, 7.125% Series J Cumulative Redeemable, $0.01 par value
|
|
New York Stock Exchange
|
Large Accelerated Filer
|
ý
|
|
Accelerated Filer
|
¨
|
Non-Accelerated Filer
|
¨
|
|
Smaller Reporting Company
|
¨
|
|
|
|
Emerging Growth Company
|
¨
|
|
•
|
NorthStar Asset Management Group Inc. ("NSAM"), a real estate focused asset management firm which commenced operations in July 2014 upon the spin-off by NorthStar Realty Finance Corp. ("NRF") of its asset management business;
|
•
|
Colony Capital, Inc. ("Colony"), an internally managed real estate investment trust ("REIT") with investment management capabilities, established in June 2009; and
|
•
|
NRF, a diversified REIT with investments in multiple classes of commercial real estate, established in October 2004, which was externally managed by NSAM subsequent to the spin-off.
|
•
|
Colony Capital, Inc. (formerly Colony NorthStar, Inc.) and its consolidated subsidiaries for all periods on or after January 11, 2017, following the closing of the Merger; and
|
•
|
Colony and its consolidated subsidiaries for all periods on or prior to the closing of the Merger on January 10, 2017.
|
|
|
Page
|
|
PART I
|
|
Item 1.
|
||
Item 1A.
|
||
Item 1B.
|
||
Item 2.
|
||
Item 3.
|
||
Item 4.
|
||
|
|
|
|
PART II
|
|
Item 5.
|
||
Item 6.
|
||
Item 7.
|
||
Item 7A.
|
||
Item 8.
|
||
Item 9.
|
||
Item 9A.
|
||
Item 9B.
|
||
|
|
|
|
PART III
|
|
Item 10.
|
||
Item 11.
|
||
Item 12.
|
||
Item 13.
|
||
Item 14.
|
||
|
|
|
|
PART IV
|
|
Item 15.
|
||
Item 16.
|
|
|
|
|
|
|
|
|
|
|
•
|
the market, economic and environmental conditions in the healthcare, hospitality and industrial real estate, other commercial real estate equity and debt, and investment management sectors;
|
•
|
any decrease in our net income and funds from operations as a result of the Merger or otherwise, or our other acquisition activity;
|
•
|
our ability to integrate and maintain consistent standards and controls following the Merger, including our ability to manage our acquisitions effectively and to realize the anticipated benefits of such acquisitions;
|
•
|
our ability to realize anticipated compensation and administrative cost reductions in connection with the implementation of our corporate restructuring and reorganization plan;
|
•
|
our exposure to risks to which we have not historically been exposed, including liabilities with respect to the assets acquired through the Merger and our other acquisitions;
|
•
|
our business and investment strategy, including the ability of the businesses in which we have a significant investment (such as Colony Credit Real Estate, Inc. (NYSE:CLNC)) to execute their business strategies;
|
•
|
performance of our investments relative to our expectations and the impact on our actual return on invested equity, as well as the cash provided by these investments and available for distribution;
|
•
|
our ability to grow our business by raising capital for the companies that we manage;
|
•
|
our ability to deploy capital into new investments consistent with our business strategies, including the earnings profile of such new investments;
|
•
|
the impact of adverse conditions affecting a specific asset class in which we have investments;
|
•
|
the availability of attractive investment opportunities;
|
•
|
our ability to achieve any of the anticipated benefits from Colony S2K Holdings, LLC ("Colony S2K"), a joint venture formed through a combination of our captive broker-dealer with S2K Financial Holdings, LLC;
|
•
|
our ability to satisfy and manage our capital requirements;
|
•
|
our expected holding period for our assets and the impact of any changes in our expectations on the carrying value of such assets;
|
•
|
the general volatility of the securities markets in which we participate;
|
•
|
our ability to obtain and maintain financing arrangements, including securitizations, on favorable or comparable terms or at all;
|
•
|
changes in interest rates and the market value of our assets;
|
•
|
interest rate mismatches between our assets and any borrowings used to fund such assets;
|
•
|
effects of hedging instruments on our assets;
|
•
|
the impact of economic conditions on third parties on which we rely;
|
•
|
any litigation and contractual claims against us and our affiliates, including potential settlement and litigation of such claims;
|
•
|
adverse domestic or international economic conditions and the impact on the commercial real estate or real-estate related sectors;
|
•
|
the impact of legislative, regulatory and competitive changes;
|
•
|
actions, initiatives and policies of the U.S. and non-U.S. governments and changes to U.S. or non-U.S. government policies and the execution and impact of these actions, initiatives and policies;
|
•
|
our ability to maintain our qualification as a real estate investment trust for U.S. federal income tax purposes;
|
•
|
our ability to maintain our exemption from registration as an investment company under the Investment Company Act of 1940, as amended (the “1940 Act”);
|
•
|
changes in our management team, including availability of qualified personnel;
|
•
|
our ability to make or maintain distributions to our stockholders; and
|
•
|
our understanding of our competition.
|
•
|
Healthcare—
Our healthcare segment is composed of a diverse portfolio of senior housing, skilled nursing facilities, medical office buildings and hospitals. We earn rental income from our senior housing, skilled nursing facilities and hospital assets that are under net leases to single tenants/operators and from medical office buildings which are both single tenant and multi-tenant. In addition, certain of our senior housing properties are managed by operators under a RIDEA (REIT Investment Diversification and Empowerment Act) structure, which effectively allows us to gain financial exposure to the underlying operations of the facility in a tax efficient manner versus receiving contractual rent under a net lease arrangement.
|
•
|
Industrial—
Our industrial segment is composed of and primarily invests in light industrial assets throughout the U.S. that serve as the “last mile” of the logistics chain, which are vital for e-commerce and tenants that require increasingly quick delivery times. These properties are generally multi-tenant warehouses that are less than 250,000 square feet.
|
•
|
Hospitality—
Our hospitality portfolio is composed of primarily extended stay and select service hotels located mainly in major metropolitan and high-demand suburban markets in the U.S., with the majority affiliated with top hotel brands such as Marriott and Hilton.
|
•
|
CLNC
—This represents our investment in Colony Credit (as described below), a commercial real estate credit REIT with a diverse portfolio consisting primarily of commercial real estate ("CRE") senior mortgage loans, mezzanine loans, preferred equity, debt securities and net lease properties primarily in the U.S.
|
•
|
Other Equity and Debt—
Our other equity and debt segment consists of a diversified group of strategic and non-strategic real estate and real estate-related debt and equity investments. Strategic investments include investments for which the Company acts as a general partner and/or manager (“GP Co-Investments”) and receives various forms of investment management economics on related third-party capital. Non-strategic investments are composed of those investments the Company does not intend to own for the long term including other real estate equity, real estate debt, and net leased assets, among other holdings.
|
•
|
Investment Management—
Our investment management business raises, invests and manages funds on behalf of a diverse set of institutional and individual investors, for which we earn management fees, generally based on the amount of assets or capital managed, and contractual incentive fees or carried interest based on the performance of the investment vehicles managed subject to the achievement of minimum return hurdles
.
|
•
|
capitalizing on asset-level underwriting experience and market analytics to identify investments with pricing dislocations and attractive risk-return profiles that can be purchased at meaningful discounts to our estimates of intrinsic value;
|
•
|
seeking to acquire assets that are undervalued as a result of operating uncertainty or liquidity constraints;
|
•
|
enhancing cash flow and asset values during ownership by active asset management and implementing opportunistic resolution and exit strategies;
|
•
|
originating and structuring senior and/or junior loans with attractive return profiles relative to the underlying value and financial operating performance of the real estate collateral and the strength and quality of the sponsorship;
|
•
|
structuring transactions with the appropriate amount of leverage, if any, based on the risk, duration and structure of the underlying asset’s cash flow.
|
•
|
Medicare Reimbursement—
Medicare is a significant payor source for our skilled nursing facilities and hospitals. Skilled nursing facilities are reimbursed under the Medicare Skilled Nursing Facility Prospective Payment System, while hospitals are reimbursed by Medicare under prospective payment systems that vary based upon the type of hospital, geographic location and service furnished. Under these payment systems, providers typically receive fixed fees for defined services, which create a risk that payments will not cover the costs of delivering care. In addition, CMS continues to focus on linking payment to performance relative to quality and other metrics and bundling payments for multiple items and services in a way that shifts more financial risk to providers. These changes, and a facility’s ability to conform to them, could reduce payments and patient volumes for some facilities, including our tenants and operators, which may in turn impact us. Furthermore, while CMS has previously tested some of these new payment principles through optional “models,” CMS could adopt rules making certain detrimental payment policies mandatory. The current presidential administration could propose additional changes to the amount and manner in which healthcare providers are paid, and these changes also could have a material adverse effect on payments and patient volumes for some facilities. Lastly, Congress is contemplating substantial reforms to the Medicare program as a whole that, if enacted, could negatively impact the operations and financial condition of our tenants and operators, which in turn may adversely impact us.
|
◦
|
Skilled Nursing Conditions for Participation -
On October 4, 2016, CMS published a final rule to make major changes to improve the care and safety of residents in long-term care facilities that participate in the Medicare and Medicaid programs. The policies in this final rule were targeted at reducing unnecessary hospital readmissions and infections, improving the quality of care, and strengthening safety measures for residents in these facilities.
The regulations were effective on November 28, 2016, but CMS has been implementing the regulations using a phased approach, with Phase 1 of the regulations implemented on November 28, 2016, Phase 2 of the regulations implemented on November 28, 2017 and Phase 3 of the regulations to be implemented on November 28, 2019.
Failure of our tenants and operators to comply with the new regulations could have an adverse impact the operations and financial condition of our tenants and operators, which in turn may adversely impact us.
|
◦
|
Skilled Nursing
-In August 2018, CMS adopted a revised methodology used to compensate skilled nursing facilities for therapy services, which changes the core basis of reimbursement from duration of services provided to reimbursement based on anticipated patient needs; these changes will take effect on October 1, 2019. A tenant or operator of a skilled nursing facility’s ability to conform to these changes could positively or negatively impact the facility’s revenue, which in turn may adversely impact us.
|
•
|
Medicaid Reimbursement—
Medicaid is also a significant payor source for our skilled nursing facilities and hospitals. The federal and state governments share responsibility for financing Medicaid. Within certain federal guidelines, states have a fairly wide range of discretion to determine Medicaid eligibility and reimbursement methodology. CMS, in part as a result of the change in leadership in the executive branch, has embraced a more flexible approach to state amendments and waivers that allow states even more latitude to determine eligibility and reimbursement. Certain states are attempting to slow the rate of growth in Medicaid expenditures by freezing rates or restricting eligibility and benefits; some states have elected not to expand their Medicaid eligibility criteria pursuant to the ACA. Some states are transitioning their Medicaid programs to managed care models, which rely on networks of contracted providers to provide services at reduced negotiated rates to a higher volume of patients than they might see absent the contract. Such changes may reduce the volume of Medicaid patients at facilities that do not participate in the managed care plan’s network. Facilities that do participate may not receive a sufficient increase in patient volume to offset their lowered reimbursement rates. States and the federal government are also examining ways to further align Medicaid reimbursement with quality metrics and other value-based payment models that might shift risk to or place additional compliance costs on facilities. Congress and the current presidential administration have sought to repeal and alter the ACA and substantially reform the Medicaid program. If successful, Congress may repeal the provisions of the ACA that encouraged states to expand Medicaid eligibility to more adults, including additional federal matching funds that enabled states to do so. Congress also might impose strict limits on the federal role in subsidizing the costs of state Medicaid programs. These actions, if enacted, could result in states reducing or eliminating eligibility for certain individuals
|
•
|
Corporate Governance Guidelines
|
•
|
Code of Business Conduct and Ethics
|
•
|
Code of Ethics for Principal Executive Officer and Senior Financial Officers
|
•
|
Complaint Procedures for Accounting and Audit Matters
|
•
|
Audit Committee Charter
|
•
|
Compensation Committee Charter
|
•
|
Nominating and Corporate Governance Committee Charter
|
•
|
Risk Committee Charter
|
•
|
a number of our competitors have more personnel and greater financial, technical, marketing and other resources than we do;
|
•
|
many of our competitors have raised, or are expected to raise, significant amounts of capital, and many of them have investment objectives similar to ours, which may create additional competition for investment opportunities and reduce the size and duration of pricing inefficiencies that we seek to exploit;
|
•
|
some of our competitors (including strategic competitors) may have a lower cost of capital and access to funding sources that are not available to us, which may create competitive disadvantages for us with respect to our managed companies, particularly our managed companies that directly use leverage or rely on debt financing of their portfolio companies to generate superior investment returns;
|
•
|
some of our competitors have higher risk tolerances, different risk assessments or lower return thresholds, which could allow them to consider a wider variety of investments and to bid more aggressively than us for investments;
|
•
|
our competitors may be able to achieve synergistic cost savings in respect of an investment that we cannot, which may provide them with a competitive advantage in bidding for an investment;
|
•
|
there are relatively few barriers to entry impeding new funds, and the successful efforts of new entrants into our various lines of business, including major commercial and investment banks and other financial institutions, have resulted in increased competition;
|
•
|
some investors may prefer to invest with an investment manager whose equity securities are not traded on a national securities exchange;
|
•
|
some investors may prefer to pursue investments directly instead of investing through one of our managed companies;
|
•
|
other industry participants will from time to time seek to recruit our investment professionals and other employees away from us; and
|
•
|
other investment managers may offer more products and services than we do, have more diverse sources of revenue or be more adept at developing, marketing and managing new products and services than we are.
|
•
|
limit our ability to obtain additional financing for working capital, capital expenditures, debt service requirements, acquisitions and general corporate or other purposes;
|
•
|
restrict us from making strategic acquisitions or cause us to make non-strategic divestitures;
|
•
|
restrict us from paying dividends to our stockholders;
|
•
|
increase our vulnerability to general economic and industry conditions; and
|
•
|
require a substantial portion of cash flow from operations to be dedicated to the payment of principal and interest on our borrowings, thereby reducing our ability to use cash flow to fund our operations, capital expenditures and future business opportunities.
|
•
|
our REIT tax status not being respected under foreign laws, in which case any income or gains from foreign sources could be subject to foreign taxes and withholding taxes;
|
•
|
changes in real estate and other tax rates, the tax treatment of transaction structures and other changes in operating expenses in a particular country where we have an investment;
|
•
|
restrictions and limitations relating to the repatriation of profits;
|
•
|
complexity and costs of staffing and managing international operations;
|
•
|
the burden of complying with multiple and potentially conflicting laws;
|
•
|
changes in relative interest rates;
|
•
|
translation and transaction risks related to fluctuations in foreign currency and exchange rates;
|
•
|
lack of uniform accounting standards (including availability of information in accordance with accounting principles generally accepted in the United States ("GAAP"));
|
•
|
unexpected changes in regulatory requirements;
|
•
|
the impact of different business cycles and economic instability;
|
•
|
political instability and civil unrest;
|
•
|
legal and logistical barriers to enforcing our contractual rights, including in perfecting our security interests, collecting accounts receivable, foreclosing on secured assets and protecting our interests as a creditor in bankruptcies in certain geographic regions;
|
•
|
share ownership restrictions on foreign operations;
|
•
|
compliance with U.S. laws affecting operations outside of the United States, including sanctions laws, or anti-bribery laws such as the Foreign Corrupt Practices Act (“FCPA”); and
|
•
|
geographic, time zone, language and cultural differences between personnel in different areas of the world.
|
•
|
future growth that does not follow our historical trends;
|
•
|
changes in the economic environment, competitive landscape and financial markets;
|
•
|
new and additional costs and expenses attributable to our operations, including our operations as a public company, an adviser and a company within an extensively regulated industry; and
|
•
|
the transitions we continue to undergo as a result of the Merger.
|
•
|
changes in stock market analyst recommendations or earnings estimates regarding our Class A common stock, other companies comparable to it or companies in the industries we serve;
|
•
|
actual or anticipated fluctuations in our operating results or future prospects;
|
•
|
reactions to public announcements by us;
|
•
|
changes in our dividend policy;
|
•
|
impairment charges affecting the carrying value of one or more of our investments;
|
•
|
media attention about our Company or our management team;
|
•
|
strategic actions taken by our Company or our competitors, such as business separations, acquisitions or restructurings;
|
•
|
failure of our Company to achieve the perceived benefits of certain transactions and restructurings, including financial results and anticipated cost savings and synergies, as rapidly as or to the extent anticipated by financial or industry analysts;
|
•
|
changes or other announcements regarding our key management personnel;
|
•
|
adverse conditions in the financial market or general U.S. or international economic conditions, including those resulting from war, incidents of terrorism and responses to such events; and
|
•
|
sales of common stock by our Company, members of our management team or significant stockholders.
|
•
|
“business combination” provisions that, subject to limitations, prohibit certain business combinations between us and an “interested stockholder” (defined generally as any person who beneficially owns 10% or more of the voting power of our outstanding voting stock), or an affiliate thereof, for five years after the most recent date on which the stockholder becomes an interested stockholder, and thereafter imposes special appraisal rights and supermajority voting requirements on these combinations; and
|
•
|
“control share” provisions that provide that holders of “control shares” of our company (defined as voting shares which, when aggregated with all other shares owned or controlled by the stockholder, entitle the stockholder to exercise one of three increasing ranges of voting power in electing directors) acquired in a “control share acquisition” (defined as the direct or indirect acquisition of ownership or control of issued and outstanding “control shares”) have no voting rights except to the extent approved by our stockholders by the affirmative vote of at least two-thirds of all the votes entitled to be cast on the matter, excluding all interested shares.
|
•
|
the possibility that investors in the institutional funds might become bankrupt or otherwise be unable to meet their capital commitment obligations;
|
•
|
that operating and/or management agreements of an institutional fund often restrict our ability to transfer or liquidate our interest when we desire or on advantageous terms;
|
•
|
that our relationships with the investors will be generally contractual in nature and may be terminated or dissolved under the terms of the agreements, or we may be removed as general partner and manager (with or without cause), and in such event, we may not continue to manage or invest in the applicable institutional fund;
|
•
|
that disputes between us and the investors may result in litigation or arbitration that would increase our expenses and prevent our officers and directors from focusing their time and effort on our business and result in subjecting the investments owned by the applicable institutional fund to additional risk; and
|
•
|
that we may incur liability for obligations of an institutional fund by reason of being its general partner or manager.
|
•
|
allocating investment opportunities based on numerous factors, including investment objectives, available cash, diversification/concentration, leverage policy, the size of the investment, tax, anticipated pipeline of suitable investments and fund life;
|
•
|
all co-investment transactions with managed companies are subject to the approval of the independent directors of such managed company or previously approved in applicable company documentation, as the case may be; and
|
•
|
investment allocations are reviewed at least annually by the chief compliance officer of our applicable registered investment adviser and/or the board of directors of the applicable managed company, as the case may be.
|
•
|
an economic downturn in the industrial real estate sector;
|
•
|
environmentally hazardous conditions, including the presence of or proximity to underground storage tanks for the storage of petroleum products and other hazardous toxic substances, or the failure to properly remediate these substances, and the resulting potential for release of such products and substances, which may adversely affect our ability to sell, rent or pledge such properties as collateral for future borrowings;
|
•
|
restrictions imposed by environmental laws on the manner in which property may be used or businesses may be operated; and
|
•
|
the risk of liabilities, including under environmental laws and regulations, arising from leasing properties to customers that engage in industrial, manufacturing, and commercial activities that involve hazardous or toxic substances.
|
•
|
changes in the international, national, regional and local economic climate;
|
•
|
changes in business and leisure travel patterns;
|
•
|
increases in energy prices or airline fares or terrorist incidents, which impact the propensity of people to travel and revenues from our hospitality facilities because operating costs cannot be adjusted as quickly;
|
•
|
supply growth in markets where we own hotels, which may adversely affect demand at our properties;
|
•
|
the attractiveness of our hotels to consumers relative to competing hotels;
|
•
|
the performance of the managers of our hotels;
|
•
|
outbreaks of disease and the impact on travel of natural disasters and weather;
|
•
|
physical damage to our hotels as a result of earthquakes, hurricanes or other natural disasters or the income lost as a result of the damage;
|
•
|
changes in room rates and increases in operating costs due to inflation, labor costs and other factors; and
|
•
|
unionization of the labor force at our hotels.
|
•
|
construction cost overruns and delays;
|
•
|
a possible shortage of liquidity to fund capital improvements and the related possibility that financing for these capital improvements may not be available to us on affordable terms;
|
•
|
the renovation investment failing to produce the returns on investment that we expect;
|
•
|
disruptions in the operations of the hotel as well as in demand for the hotel while capital improvements are underway; and
|
•
|
disputes with franchisors or hotel managers regarding compliance with relevant management or franchise agreements.
|
•
|
local, state, national or international economic conditions;
|
•
|
real estate conditions, such as an oversupply of or a reduction in demand for real estate space in an area;
|
•
|
lack of liquidity inherent in the nature of the asset;
|
•
|
tenant/operator mix and the success of the tenant/operator business;
|
•
|
the ability and willingness of tenants/operators/managers to maintain the financial strength and liquidity to satisfy their obligations to us and to third parties;
|
•
|
reliance on tenants/operators/managers to operate their business in a sufficient manner and in compliance with their contractual arrangements with us;
|
•
|
ability and cost to replace a tenant/operator/manager upon default;
|
•
|
property management decisions;
|
•
|
property operating costs, including insurance premiums, real estate taxes and maintenance costs;
|
•
|
the perceptions of the quality, convenience, attractiveness and safety of the properties;
|
•
|
branding, marketing and operational strategies;
|
•
|
competition from comparable properties;
|
•
|
the occupancy rate of, and the rental rates charged at, the properties;
|
•
|
the ability to collect on a timely basis all rent;
|
•
|
the effects of any bankruptcies or insolvencies;
|
•
|
the expense of leasing, renovation or construction, including escalations in such expenses;
|
•
|
changes in interest rates and in the availability, cost and terms of mortgage financing;
|
•
|
unknown liens being placed on the properties;
|
•
|
bad acts of third parties;
|
•
|
the ability to refinance mortgage notes payable related to the real estate on favorable terms, if at all;
|
•
|
changes in governmental rules, regulations and fiscal policies;
|
•
|
tax implications;
|
•
|
changes in laws, including laws that increase operating expenses or limit rents that may be charged;
|
•
|
the impact of present or future environmental legislation and compliance with environmental laws, including costs of remediation and liabilities associated with environmental conditions affecting properties;
|
•
|
cost of compliance with the Americans with Disabilities Act of 1990;
|
•
|
adverse changes in governmental rules and fiscal policies;
|
•
|
social unrest and civil disturbances;
|
•
|
acts of nature, including earthquakes, hurricanes and other natural disasters;
|
•
|
terrorism;
|
•
|
the potential for uninsured or underinsured property losses;
|
•
|
adverse changes in state and local laws, including zoning laws; and
|
•
|
other factors which are beyond our control.
|
•
|
With respect to the gross asset test, our compliance depends upon our analysis of the characterization and valuation of our assets, some of which are not susceptible to a precise determination, and for which we have
|
•
|
The fact that we own direct or indirect interests in a number of entities that have elected (or intend to elect with the filing of their tax return) to be taxed as REITs under the U.S. federal income tax laws, each a Subsidiary REIT, further complicates the application of the REIT requirements for us. Each Subsidiary REIT is subject to the various REIT qualification requirements that are applicable to us. If a Subsidiary REIT were to fail to qualify as a REIT, then (i) that Subsidiary REIT would become subject to regular U.S. federal corporate income tax, (ii) our interest in such Subsidiary REIT would cease to be a qualifying asset for purposes of the REIT asset tests, and (iii) it is possible that we would fail certain of the REIT asset tests, in which event we also would fail to qualify as a REIT unless we could avail ourselves of certain relief provisions.
|
•
|
Our ability to satisfy the distribution and other requirements to qualify as a REIT depends in part on the actions of third parties over which we have no control or only limited influence, including in cases where we own limited partner or non-managing member interests in partnerships and limited liability companies that are joint ventures or funds.
|
•
|
Colony or NRF, as applicable, would be subject to U.S. federal, state and local income tax on its net income at regular corporate rates for the years it did not qualify as a REIT (and, for such years, would not be allowed a deduction for dividends paid to stockholders in computing its taxable income) and we would succeed to the liability for such taxes;
|
•
|
if we were considered to be a “successor” of such entity, we would not be eligible to elect REIT status until the fifth taxable year following the year during which such entity was disqualified, unless it were entitled to relief under applicable statutory provisions;
|
•
|
even if we were eligible to elect REIT status, we would be subject to tax (at the highest corporate rate in effect at the date of the sale) on the built-in gain on each asset of Colony or NRF, as applicable, existing at the time of the Mergers if we were to dispose of such asset for up to five years following the Mergers; and
|
•
|
we would succeed to any earnings and profits accumulated by Colony or NRF, as applicable, for tax periods that such entity did not qualify as a REIT and we would have to pay a special dividend and/or employ applicable deficiency dividend procedures (including interest payments to the IRS) to eliminate such earnings and profits to maintain our REIT qualification.
|
•
|
we may be required to accrue income from mortgage loans, mortgage-backed securities, or MBS, and other types of debt securities or interests in debt securities before we receive any payments of interest or principal on such assets;
|
•
|
we may acquire distressed debt investments that are subsequently modified by agreement with the borrower, which could cause us to have to recognize gain in certain circumstances;
|
•
|
we may recognize substantial amounts of "cancellation of debt" income for U.S. federal income tax purposes (but not for GAAP purposes) due to discount repurchases of our liabilities, which could cause our REIT taxable income to exceed our GAAP income;
|
•
|
we or our TRSs may recognize taxable “phantom income” as a result of modifications, pursuant to agreements with borrowers, of debt instruments that we acquire if the amendments to the outstanding debt are “significant modifications” under the applicable Treasury regulations. In addition, our TRSs may be treated as a “dealer” for U.S. federal income tax purposes, in which case the TRS would be required to mark-to-market its assets at the end of each taxable year and recognize taxable gain or loss on those assets even though there has been no actual sale of those assets;
|
•
|
we may deduct our capital losses only to the extent of our capital gains and not against our ordinary income, in computing our REIT taxable income for a given taxable year;
|
•
|
certain of our assets and liabilities are marked-to-market for GAAP purposes but not for tax purposes, which could result in losses for GAAP purposes that are not recognized in computing our REIT taxable income; and under the “Tax Cut and Jobs Act of 2017” (the “TCJA”), we generally must accrue income for U.S. federal income tax purposes no later than when such income is taken into account as revenue in our financial statements, which could create additional differences between REIT taxable income and the receipt of cash attributable to such income.
|
•
|
No more than 20% of the value of our gross assets may consist of stock or securities of one or more TRSs.
|
•
|
The TRS rules limit the deductibility of interest paid or accrued by a TRS to its parent REIT to assure that the TRS is subject to an appropriate level of corporate taxation. The rules also impose a 100% excise tax on certain transactions between a TRS and its parent REIT that are not conducted on an arm’s-length basis.
|
•
|
Our leases of hotel and healthcare property leases with our TRSs must be respected as true leases for U.S. federal income tax purposes and must not be treated as service contracts, joint ventures or some other type of arrangement in order for us to qualify as a REIT.
|
•
|
The hotel and healthcare property managers for the properties that we lease to our TRSs must qualify as “eligible independent contractors” under the rules applicable to REITs or we could fail to qualify as a REIT.
|
•
|
We treat income that we earn from certain foreign TRSs, including issuers in CDO transactions, as qualifying dividend income for purposes of the REIT income tests, based on several private letter rulings that the IRS has issued to other taxpayers (which technically may be relied upon only by those taxpayers), but there can be no assurance that the IRS might not successfully challenge our treatment of such income as qualifying income, in which event we might not satisfy the REIT 95% gross income test, and we either could be subject to a penalty tax with respect to some or all of that income we could fail to continue to qualify as a REIT;.
|
•
|
We generally structure our foreign TRSs with the intent that their income and operations will not be subject to U.S. federal, state and local income tax. If the IRS successfully challenged that tax treatment, it would reduce the amount that those foreign TRSs would have available to pay to their creditors and to distribute to us.
|
Item 5.
|
Market for Registrant’s Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities.
|
|
|
Common Stock
|
|
Preferred Stock
(1)
|
||||||||||||||||||||||||||||||||||||||||
|
|
|
Series A
|
|
Series B
|
|
Series C
|
|
Series D
|
|
Series E
|
|
Series F
|
|
Series G
|
|
Series H
|
|
Series I
|
|
Series J
|
|||||||||||||||||||||||
2018
(2)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||
Ordinary income
|
|
$
|
0.05
|
|
|
NA
|
|
|
$
|
0.97
|
|
|
NA
|
|
|
$
|
0.63
|
|
|
$
|
1.03
|
|
|
NA
|
|
|
$
|
0.66
|
|
|
$
|
0.63
|
|
|
$
|
0.63
|
|
|
$
|
0.63
|
|
|||
Capital gains
|
|
0.06
|
|
|
NA
|
|
|
1.09
|
|
|
NA
|
|
|
0.71
|
|
|
1.16
|
|
|
NA
|
|
|
0.74
|
|
|
0.71
|
|
|
0.71
|
|
|
0.71
|
|
|||||||||||
Return of capital
(3)
|
|
0.22
|
|
|
NA
|
|
|
—
|
|
|
NA
|
|
|
—
|
|
|
—
|
|
|
NA
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||||||
Total
|
|
$
|
0.33
|
|
|
NA
|
|
|
$
|
2.06
|
|
|
NA
|
|
|
$
|
1.34
|
|
|
$
|
2.19
|
|
|
NA
|
|
|
$
|
1.40
|
|
|
$
|
1.34
|
|
|
$
|
1.34
|
|
|
$
|
1.34
|
|
|||
2017
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||
Ordinary income
|
|
$
|
0.23
|
|
|
$
|
0.28
|
|
|
$
|
0.59
|
|
|
$
|
0.43
|
|
|
$
|
0.45
|
|
|
$
|
0.47
|
|
|
$
|
0.20
|
|
|
$
|
0.40
|
|
|
$
|
0.38
|
|
|
$
|
0.23
|
|
|
$
|
0.12
|
|
Capital gains
|
|
0.85
|
|
|
1.04
|
|
|
2.17
|
|
|
1.59
|
|
|
1.67
|
|
|
1.72
|
|
|
0.73
|
|
|
1.47
|
|
|
1.40
|
|
|
0.86
|
|
|
0.44
|
|
|||||||||||
Total
|
|
$
|
1.08
|
|
|
$
|
1.32
|
|
|
$
|
2.76
|
|
|
$
|
2.02
|
|
|
$
|
2.12
|
|
|
$
|
2.19
|
|
|
$
|
0.93
|
|
|
$
|
1.87
|
|
|
$
|
1.78
|
|
|
$
|
1.09
|
|
|
$
|
0.56
|
|
2016
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||
Ordinary income
|
|
$
|
0.72
|
|
|
NA
|
|
|
NA
|
|
|
NA
|
|
|
NA
|
|
|
NA
|
|
|
$
|
1.42
|
|
|
$
|
1.26
|
|
|
$
|
1.19
|
|
|
NA
|
|
|
NA
|
|
|||||||
Capital gains
|
|
0.36
|
|
|
NA
|
|
|
NA
|
|
|
NA
|
|
|
NA
|
|
|
NA
|
|
|
0.70
|
|
|
0.62
|
|
|
0.59
|
|
|
NA
|
|
|
NA
|
|
|||||||||||
Total
|
|
$
|
1.08
|
|
|
NA
|
|
|
NA
|
|
|
NA
|
|
|
NA
|
|
|
NA
|
|
|
$
|
2.12
|
|
|
$
|
1.88
|
|
|
$
|
1.78
|
|
|
NA
|
|
|
NA
|
|
(1)
|
Upon consummation of the Merger, the Series A, B, C, D and E preferred stock of NRF and the Series A, B and C preferred stock of Colony were converted into Series A, B, C, D, E, F, G and H preferred stock of the Company, respectively. During the year ended December 31, 2017, we issued Series I and J preferred stock, as well as redeemed all of Series A, C and F preferred stock and a portion of Series B preferred stock. During the year ended December 31, 2018, we redeemed all of Series D preferred stock.
|
(2)
|
For the Company’s common stock, distributions declared on November 5, 2018, payable on January 15, 2019 to stockholders of record on December 31, 2018 are considered a 2019 distribution for federal income tax purposes. For each of the Series G, H, I and J preferred stock, distributions declared on November 5, 2018, payable on January 15, 2019 to stockholders of record on January 10, 2019 are considered a 2019 distribution for federal income tax purposes.
|
(3)
|
Represents dividends paid in excess of our current and accumulated earnings and profit ("E&P") which is a tax-based measure calculated by making adjustments to taxable income for items that are treated differently for E&P purposes. A return of capital reduces the basis of a stockholder's investment in our common stock to the extent of such basis and is treated as capital gain thereafter.
|
Period
|
|
Total Number of Shares Purchased
|
|
Average Price Paid per Share
|
|
Total Number of Shares Purchased as Part of Publicly Announced Program
|
|
Maximum Approximate Dollar Value that May Yet Be Purchased Under the Program
|
||||||
October 1, 2018 to October 31, 2018
|
|
—
|
|
|
N/A
|
|
|
N/A
|
|
|
$
|
281,519,402
|
|
|
November 1, 2018 to November 30, 2018
|
|
—
|
|
|
N/A
|
|
|
N/A
|
|
|
281,519,402
|
|
||
December 1, 2018 to December 31, 2018
|
|
6,604,432
|
|
|
$
|
4.79
|
|
|
6,604,432
|
|
|
249,904,312
|
|
|
Total
|
|
6,604,432
|
|
|
$
|
4.79
|
|
|
6,604,432
|
|
|
249,904,312
|
|
|
|
Year Ended December 31,
|
||||||||||||||||||
(In thousands, except per share data)
|
|
2018
|
|
2017
|
|
2016
|
|
2015
|
|
2014
|
||||||||||
Statements of Operations Data:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Total revenues
|
|
$
|
2,665,276
|
|
|
$
|
2,796,734
|
|
|
$
|
838,857
|
|
|
$
|
794,371
|
|
|
$
|
226,820
|
|
Income (loss) from continuing operations
|
|
(495,073
|
)
|
|
(78,168
|
)
|
|
290,726
|
|
|
256,036
|
|
|
159,711
|
|
|||||
Net income (loss)
|
|
(495,175
|
)
|
|
(64,613
|
)
|
|
290,726
|
|
|
256,036
|
|
|
159,711
|
|
|||||
Net income (loss) attributable to Colony Capital, Inc.
|
|
(519,607
|
)
|
|
(197,891
|
)
|
|
115,318
|
|
|
149,980
|
|
|
123,149
|
|
|||||
Net income (loss) attributable to common stockholders
|
|
(632,709
|
)
|
|
(333,093
|
)
|
|
67,159
|
|
|
107,411
|
|
|
98,279
|
|
|||||
Per Share Data:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Income (loss) from continuing operations per share
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Basic
|
|
$
|
(1.28
|
)
|
|
$
|
(0.66
|
)
|
|
$
|
0.39
|
|
|
$
|
0.65
|
|
|
$
|
0.69
|
|
Diluted
|
|
$
|
(1.28
|
)
|
|
$
|
(0.66
|
)
|
|
$
|
0.39
|
|
|
$
|
0.65
|
|
|
$
|
0.69
|
|
Net income (loss) attributable to common stockholders per share
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Basic
|
|
$
|
(1.28
|
)
|
|
$
|
(0.64
|
)
|
|
$
|
0.39
|
|
|
$
|
0.65
|
|
|
$
|
0.69
|
|
Diluted
|
|
$
|
(1.28
|
)
|
|
$
|
(0.64
|
)
|
|
$
|
0.39
|
|
|
$
|
0.65
|
|
|
$
|
0.69
|
|
Dividends per common share
(1)
|
|
$
|
0.44
|
|
|
$
|
1.08
|
|
|
$
|
1.08
|
|
|
$
|
1.04
|
|
|
$
|
0.98
|
|
Balance Sheet Data
—
At Year End:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Total assets
|
|
$
|
22,215,249
|
|
|
$
|
24,785,650
|
|
|
$
|
9,760,992
|
|
|
$
|
10,039,310
|
|
|
$
|
5,825,449
|
|
Total debt
(2)
|
|
10,039,957
|
|
|
11,024,715
|
|
|
3,715,618
|
|
|
4,178,803
|
|
|
2,701,764
|
|
|||||
Total liabilities
|
|
11,059,494
|
|
|
12,402,114
|
|
|
4,144,065
|
|
|
4,623,070
|
|
|
2,889,656
|
|
|||||
Total stockholders' equity
|
|
7,006,052
|
|
|
8,407,925
|
|
|
2,773,799
|
|
|
2,846,916
|
|
|
2,417,480
|
|
|||||
Total equity
|
|
11,146,370
|
|
|
12,349,392
|
|
|
5,616,927
|
|
|
5,416,240
|
|
|
2,935,793
|
|
(1)
|
Dividends for 2017 include a $0.04444 per share dividend paid to Colony stockholders of common stock on a pre-exchange basis, or $0.03 per share after giving effect to the Colony exchange ratio, representing a pro rata dividend for the pre-Merger period from January 1, 2017 through January 10, 2017.
|
(2)
|
Includes debt associated with assets held for sale.
|
For the three months ended
|
|
2018
|
|
2017
|
||||||||||||||||||||||||||||
(In thousands, except per share data)
|
|
Dec-31
|
|
Sep-30
|
|
Jun-30
|
|
Mar-31
|
|
Dec-31
|
|
Sep-30
|
|
Jun-30
|
|
Mar-31
|
||||||||||||||||
Statements of Operations Data:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Total revenues
|
|
$
|
634,244
|
|
|
$
|
674,769
|
|
|
$
|
689,599
|
|
|
$
|
666,664
|
|
|
$
|
720,344
|
|
|
$
|
789,853
|
|
|
$
|
679,372
|
|
|
$
|
607,165
|
|
Income (loss) from continuing operations
(1)
|
|
(407,695
|
)
|
|
(17,414
|
)
|
|
(42,689
|
)
|
|
(27,275
|
)
|
|
(294,098
|
)
|
|
71,108
|
|
|
105,192
|
|
|
39,630
|
|
||||||||
Net income (loss)
(1)
|
|
(407,695
|
)
|
|
(17,414
|
)
|
|
(42,908
|
)
|
|
(27,158
|
)
|
|
(294,584
|
)
|
|
72,589
|
|
|
105,192
|
|
|
52,190
|
|
||||||||
Net income (loss) attributable to Colony Capital, Inc.
|
|
(370,077
|
)
|
|
(42,790
|
)
|
|
(65,413
|
)
|
|
(41,327
|
)
|
|
(335,738
|
)
|
|
33,908
|
|
|
78,342
|
|
|
25,597
|
|
||||||||
Net income (loss) attributable to common stockholders
|
|
(397,214
|
)
|
|
(69,975
|
)
|
|
(92,806
|
)
|
|
(72,714
|
)
|
|
(368,082
|
)
|
|
1,650
|
|
|
38,555
|
|
|
(5,216
|
)
|
||||||||
Per Share Data:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Income (loss) from continuing operations per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Basic
|
|
$
|
(0.82
|
)
|
|
$
|
(0.15
|
)
|
|
$
|
(0.19
|
)
|
|
$
|
(0.14
|
)
|
|
$
|
(0.69
|
)
|
|
$
|
0.00
|
|
|
$
|
0.07
|
|
|
$
|
(0.03
|
)
|
Diluted
|
|
$
|
(0.82
|
)
|
|
$
|
(0.15
|
)
|
|
$
|
(0.19
|
)
|
|
$
|
(0.14
|
)
|
|
$
|
(0.69
|
)
|
|
$
|
0.00
|
|
|
$
|
0.07
|
|
|
$
|
(0.03
|
)
|
Net income (loss) attributable to common stockholders per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Basic
|
|
$
|
(0.82
|
)
|
|
$
|
(0.15
|
)
|
|
$
|
(0.19
|
)
|
|
$
|
(0.14
|
)
|
|
$
|
(0.69
|
)
|
|
$
|
0.00
|
|
|
$
|
0.07
|
|
|
$
|
(0.01
|
)
|
Diluted
|
|
$
|
(0.82
|
)
|
|
$
|
(0.15
|
)
|
|
$
|
(0.19
|
)
|
|
$
|
(0.14
|
)
|
|
$
|
(0.69
|
)
|
|
$
|
0.00
|
|
|
$
|
0.07
|
|
|
$
|
(0.01
|
)
|
Dividends per common share
(2)
|
|
$
|
0.11
|
|
|
$
|
0.11
|
|
|
$
|
0.11
|
|
|
$
|
0.11
|
|
|
$
|
0.27
|
|
|
$
|
0.27
|
|
|
$
|
0.27
|
|
|
$
|
0.27
|
|
(1)
|
Income (loss) from continuing operations and net income (loss) for the quarters ended September 30, June 30 and March 31, 2018 reflect the reclassification of
$3.5 million
,
$1.1 million
and
$0.9 million
, respectively, from net income attributable to noncontrolling interests to carried interest compensation expense. See Note 2 to our consolidated financial statements in Item 15 of this Annual Report.
|
(2)
|
Dividends in the first quarter of 2017 consisted of (i) $0.04444 per share of common stock on a pre-exchange basis, or $0.03 per share after giving effect to the Colony exchange ratio, that was paid to Colony stockholders and represented a pro rata dividend for the pre-Merger period from January 1, 2017 through January 10, 2017; and (ii) $0.24 per share of common stock paid to Company. stockholders for the period from January 11, 2017 through March 31, 2017.
|
•
|
Consummated the Combination on January 31, 2018 to create Colony Credit, a prominent publicly-listed commercial real estate credit REIT.
|
•
|
Syndicated 30% of our portfolio of distressed CRE loans in Ireland to a third party investor for $67 million.
|
•
|
Acquired a commercial real estate portfolio of 220 assets across France, primarily office and light industrial, in a sale-leaseback transaction alongside our sponsored credit fund for
$479 million
, financed with
$344 million
of debt at closing.
|
•
|
Sold a net lease property in Norway and industrial properties in Spain for total proceeds of approximately
$332 million
, resulting in aggregate gains on sale of real estate of
$89 million
.
|
•
|
Closed on a co-sponsored digital real estate infrastructure vehicle in partnership with Digital Bridge. Total callable commitments of the vehicle is
$4 billion
, inclusive of our capital commitments which is capped at
$250 million
.
|
•
|
Participated in the acquisition of an interest
in a
multinational European hospitality group, AccorInvest, the property arm of AccorHotels,
alongside a consortium of global institutional investors, in which we c
o-investe
d
$58 million
in our sponsored fund, together with
$760 million
of third party capital raised and managed by us.
|
•
|
Continued fundraising in our open-end industrial fund with
$385 million
of additional capital raised in 2018, bringing total third party capital raised to date in our industrial platform to
$1.5 billion
.
|
•
|
In January 2019, entered into a definitive agreement to acquire, together with the management team of Abraaj, the private equity platform of the Abraaj Group in Latin America, with the transaction expected to close during the first quarter of 2019, subject to certain approvals.
|
•
|
In February 2019, acquired 54 buildings in our industrial segment (of which four buildings are under construction and expected to close over the next six months) at a purchase price of $1.16 billion, part of which includes the initiation of a new bulk industrial strategy that is expected to be complementary to, and synergistic with, our existing light industrial platform.
|
•
|
Repurchased
61.4 million
shares of our class A common stock for
$350 million
.
|
•
|
Redeemed all outstanding shares of our Series D preferred stock for $200 million.
|
•
|
Extended scheduled maturities on $319 million of debt principal in our healthcare segment to December 2019 and May 2020.
|
•
|
Refinanced $628 million of debt financing in our hospitality portfolio, extending their scheduled maturities to 2020 and 2021.
|
•
|
In the industrial segment, closed on a
$500 million
floating rate unsecured term debt and a
$235 million
first mortgage debt, and replaced our existing credit facility with an upsized $600 million facility in connection with the acquisition of a $1.16 billion portfolio in February 2019.
|
(in thousands)
|
|
Total Revenues
|
|
Net Income (Loss)
|
|
Net Income (Loss) Attributable to Colony Capital, Inc.
|
||||||||||||||||||||||||||||||
Year Ended December 31,
|
|
2018
|
|
2017
|
|
2016
|
|
2018
|
|
2017
|
|
2016
|
|
2018
|
|
2017
|
|
2016
|
||||||||||||||||||
Healthcare
|
|
$
|
592,455
|
|
|
$
|
613,169
|
|
|
$
|
—
|
|
|
$
|
(283,516
|
)
|
|
$
|
(64,767
|
)
|
|
$
|
—
|
|
|
$
|
(199,277
|
)
|
|
$
|
(51,428
|
)
|
|
$
|
—
|
|
Industrial
|
|
290,956
|
|
|
243,172
|
|
|
196,357
|
|
|
26,749
|
|
|
37,497
|
|
|
(3,003
|
)
|
|
4,246
|
|
|
12,537
|
|
|
(911
|
)
|
|||||||||
Hospitality
|
|
849,513
|
|
|
815,831
|
|
|
—
|
|
|
(90,581
|
)
|
|
(9,863
|
)
|
|
—
|
|
|
(82,798
|
)
|
|
(9,199
|
)
|
|
—
|
|
|||||||||
CLNC
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(65,366
|
)
|
|
—
|
|
|
—
|
|
|
(61,457
|
)
|
|
—
|
|
|
—
|
|
|||||||||
Other Equity and Debt
|
|
739,167
|
|
|
873,046
|
|
|
569,780
|
|
|
268,768
|
|
|
568,747
|
|
|
431,903
|
|
|
143,065
|
|
|
426,052
|
|
|
226,202
|
|
|||||||||
Investment Management
|
|
183,946
|
|
|
244,654
|
|
|
68,331
|
|
|
(128,255
|
)
|
|
(170,168
|
)
|
|
21,229
|
|
|
(120,286
|
)
|
|
(182,038
|
)
|
|
17,903
|
|
|||||||||
Amounts not allocated to segments
|
|
9,239
|
|
|
6,862
|
|
|
4,389
|
|
|
(222,974
|
)
|
|
(426,059
|
)
|
|
(159,403
|
)
|
|
(203,100
|
)
|
|
(393,815
|
)
|
|
(127,876
|
)
|
|||||||||
|
|
$
|
2,665,276
|
|
|
$
|
2,796,734
|
|
|
$
|
838,857
|
|
|
$
|
(495,175
|
)
|
|
$
|
(64,613
|
)
|
|
$
|
290,726
|
|
|
$
|
(519,607
|
)
|
|
$
|
(197,891
|
)
|
|
$
|
115,318
|
|
(In thousands)
|
|
Healthcare
|
|
Industrial
|
|
Hospitality
|
|
CLNC
|
|
Other Equity and Debt
|
|
Investment Management
|
|
Amounts Not Allocated to Segments
|
|
Total
|
||||||||||||||||
December 31, 2018
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Real estate, net
|
|
$
|
4,995,298
|
|
|
$
|
2,793,004
|
|
|
$
|
3,668,824
|
|
|
$
|
—
|
|
|
$
|
2,161,888
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
13,619,014
|
|
Loans receivable, net
|
|
48,330
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,597,214
|
|
|
13,673
|
|
|
—
|
|
|
1,659,217
|
|
||||||||
Equity investments
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,037,754
|
|
|
1,210,536
|
|
|
194,304
|
|
|
3,742
|
|
|
2,446,336
|
|
||||||||
Debt securities, at fair value
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
96,833
|
|
|
—
|
|
|
—
|
|
|
96,833
|
|
||||||||
Debt, net
|
|
3,213,992
|
|
|
1,064,585
|
|
|
2,603,599
|
|
|
—
|
|
|
2,309,347
|
|
|
—
|
|
|
848,434
|
|
|
10,039,957
|
|
||||||||
December 31, 2017
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Real estate, net
|
|
$
|
5,298,168
|
|
|
$
|
2,451,091
|
|
|
$
|
3,881,857
|
|
|
$
|
—
|
|
|
$
|
2,833,142
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
14,464,258
|
|
Loans receivable, net
|
|
70,641
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3,135,450
|
|
|
17,671
|
|
|
—
|
|
|
3,223,762
|
|
||||||||
Equity investments
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,479,455
|
|
|
207,642
|
|
|
3,742
|
|
|
1,690,839
|
|
||||||||
Debt securities, at fair value
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
348,342
|
|
|
—
|
|
|
—
|
|
|
348,342
|
|
||||||||
Debt, net
|
|
3,242,837
|
|
|
1,001,458
|
|
|
2,560,485
|
|
|
—
|
|
|
3,126,428
|
|
|
—
|
|
|
896,602
|
|
|
10,827,810
|
|
|
|
Year Ended December 31,
|
|
|
||||||||
(In thousands)
|
|
2018
|
|
2017
|
|
Change
|
||||||
Revenues
|
|
|
|
|
|
|
||||||
Property operating income
|
|
$
|
2,247,740
|
|
|
$
|
2,113,837
|
|
|
$
|
133,903
|
|
Interest income
|
|
215,367
|
|
|
416,625
|
|
|
(201,258
|
)
|
|||
Fee income
|
|
151,821
|
|
|
220,789
|
|
|
(68,968
|
)
|
|||
Other income
|
|
50,348
|
|
|
45,483
|
|
|
4,865
|
|
|||
Total revenues
|
|
2,665,276
|
|
|
2,796,734
|
|
|
(131,458
|
)
|
|||
Expenses
|
|
|
|
|
|
|
||||||
Property operating expense
|
|
1,233,659
|
|
|
1,113,509
|
|
|
120,150
|
|
|||
Interest expense
|
|
595,551
|
|
|
574,822
|
|
|
20,729
|
|
|||
Investment and servicing expense
|
|
67,420
|
|
|
67,597
|
|
|
(177
|
)
|
|||
Transaction costs
|
|
7,266
|
|
|
95,859
|
|
|
(88,593
|
)
|
|||
Placement fees
|
|
7,849
|
|
|
2,474
|
|
|
5,375
|
|
|||
Depreciation and amortization
|
|
572,406
|
|
|
617,779
|
|
|
(45,373
|
)
|
|||
Provision for loan loss
|
|
43,034
|
|
|
19,741
|
|
|
23,293
|
|
|||
Impairment loss
|
|
588,223
|
|
|
420,360
|
|
|
167,863
|
|
|||
Compensation expense
|
|
|
|
|
|
|
|
|||||
Cash and equity-based compensation
|
|
225,038
|
|
|
346,885
|
|
|
(121,847
|
)
|
|||
Carried interest and incentive fee compensation
|
|
12,181
|
|
|
—
|
|
|
12,181
|
|
|||
Administrative expenses
|
|
97,000
|
|
|
110,982
|
|
|
(13,982
|
)
|
|||
Total expenses
|
|
3,449,627
|
|
|
3,370,008
|
|
|
79,619
|
|
|||
Other income
|
|
|
|
|
|
|
||||||
Gain on sale of real estate
|
|
167,231
|
|
|
137,370
|
|
|
29,861
|
|
|||
Other gain (loss), net
|
|
51,706
|
|
|
(25,814
|
)
|
|
77,520
|
|
|||
Equity method earnings (losses)
|
|
(9,401
|
)
|
|
285,151
|
|
|
(294,552
|
)
|
|||
Equity method earnings—carried interest
|
|
19,961
|
|
|
—
|
|
|
19,961
|
|
|||
Loss before income taxes
|
|
(554,854
|
)
|
|
(176,567
|
)
|
|
(378,287
|
)
|
|||
Income tax benefit
|
|
59,781
|
|
|
98,399
|
|
|
(38,618
|
)
|
|||
Loss from continuing operations
|
|
(495,073
|
)
|
|
(78,168
|
)
|
|
(416,905
|
)
|
|||
Income (loss) from discontinued operations
|
|
(102
|
)
|
|
13,555
|
|
|
(13,657
|
)
|
|||
Net loss
|
|
(495,175
|
)
|
|
(64,613
|
)
|
|
(430,562
|
)
|
|||
Net income (loss) attributable to noncontrolling interests:
|
|
|
|
|
|
|
||||||
Redeemable noncontrolling interests
|
|
(3,708
|
)
|
|
23,543
|
|
|
(27,251
|
)
|
|||
Investment entities
|
|
67,994
|
|
|
129,996
|
|
|
(62,002
|
)
|
|||
Operating Company
|
|
(39,854
|
)
|
|
(20,261
|
)
|
|
(19,593
|
)
|
|||
Net loss attributable to Colony Capital, Inc.
|
|
(519,607
|
)
|
|
(197,891
|
)
|
|
(321,716
|
)
|
|||
Preferred stock redemption
|
|
(3,995
|
)
|
|
4,530
|
|
|
(8,525
|
)
|
|||
Preferred stock dividends
|
|
117,097
|
|
|
130,672
|
|
|
(13,575
|
)
|
|||
Net loss attributable to common stockholders
|
|
$
|
(632,709
|
)
|
|
$
|
(333,093
|
)
|
|
(299,616
|
)
|
|
|
Year Ended December 31,
|
|
|
||||||||
(In thousands)
|
|
2018
|
|
2017
|
|
Change
|
||||||
Property operating income:
|
|
|
|
|
|
|
||||||
Healthcare
|
|
$
|
586,855
|
|
|
$
|
606,992
|
|
|
$
|
(20,137
|
)
|
Industrial
|
|
287,181
|
|
|
240,782
|
|
|
46,399
|
|
|||
Hospitality
|
|
848,760
|
|
|
815,413
|
|
|
33,347
|
|
|||
Other Equity and Debt
|
|
524,944
|
|
|
450,650
|
|
|
74,294
|
|
|||
|
|
$
|
2,247,740
|
|
|
$
|
2,113,837
|
|
|
133,903
|
|
|
Property operating expenses:
|
|
|
|
|
|
|
||||||
Healthcare
|
|
$
|
271,166
|
|
|
$
|
274,528
|
|
|
$
|
(3,362
|
)
|
Industrial
|
|
83,003
|
|
|
67,196
|
|
|
15,807
|
|
|||
Hospitality
|
|
563,453
|
|
|
537,884
|
|
|
25,569
|
|
|||
Other Equity and Debt
|
|
316,037
|
|
|
233,901
|
|
|
82,136
|
|
|||
|
|
$
|
1,233,659
|
|
|
$
|
1,113,509
|
|
|
120,150
|
|
|
|
Year Ended December 31,
|
|
|
|||||||
($ in thousands)
|
|
2018
|
|
2017
|
|
% change
|
|||||
Industrial:
(1)
|
|
|
|
|
|
|
|||||
Same store property operating income
|
|
$
|
189,278
|
|
|
$
|
182,128
|
|
|
3.9
|
%
|
Same store property operating expenses
|
|
55,583
|
|
|
50,610
|
|
|
9.8
|
%
|
(1)
|
The same store portfolio is defined once a year at the beginning of the current calendar year and includes buildings that were owned, stabilized and held-for-use throughout the entirety of both the current and prior years. Stabilized properties are properties held for more than one year or that are greater than 90% leased. Properties acquired, disposed or held-for-sale after the same store portfolio is determined are excluded. Our same store portfolio consisted of 257 buildings.
|
|
|
Year Ended December 31,
|
|
|
||||||||
(In thousands)
|
|
2018
|
|
2017
|
|
Change
|
||||||
Institutional funds
|
|
$
|
56,002
|
|
|
$
|
60,988
|
|
|
$
|
(4,986
|
)
|
Non-traded REITs
|
|
29,597
|
|
|
88,081
|
|
|
(58,484
|
)
|
|||
Public companies (Colony Credit, NRE)
|
|
65,258
|
|
|
14,003
|
|
|
51,255
|
|
|||
Broker-dealer, Townsend funds and other clients
|
|
964
|
|
|
57,717
|
|
|
(56,753
|
)
|
|||
|
|
$
|
151,821
|
|
|
$
|
220,789
|
|
|
(68,968
|
)
|
•
|
sale of the Townsend investment management business in December 2017, which had contributed $55.4 million of fee income in 2017;
|
•
|
$18.2 million decrease in fee income from NorthStar Healthcare Income, Inc. ("NorthStar Healthcare") following an amendment to its advisory agreement effective in 2018 that changed its management fee basis from 1% of gross assets to 1.5% of net asset value ("NAV") and no longer provides for acquisition fees, coupled with a decrease in its annual NAV basis effective December 2018; and
|
•
|
net decrease of
$5.0 million
in our institutional funds business as continued realization of investments by liquidating funds more than offset fees from new capital raised.
|
•
|
higher fees from NRE, specifically $6.4 million increase in base management fees as a result of a higher NAV in 2018 as well as
$5.4 million
of incentive fees earned in 2018; and
|
•
|
an approximately $2.6 million net increase in fee income from Colony Credit, which replaced fees from non-traded REITs, NorthStar I and NorthStar II, and has a larger fee base as we converted our on-balance sheet equity into fee generating assets under management through contribution of the CLNY Contributed Portfolio to Colony Credit.
|
|
|
Year Ended December 31,
|
|
|
||||||||
(In thousands)
|
|
2018
|
|
2017
|
|
Change
|
||||||
Investment-level financing:
|
|
|
|
|
|
|
||||||
Healthcare
|
|
$
|
194,898
|
|
|
$
|
185,256
|
|
|
$
|
9,642
|
|
Industrial
|
|
42,713
|
|
|
38,566
|
|
|
4,147
|
|
|||
Hospitality
|
|
153,395
|
|
|
134,729
|
|
|
18,666
|
|
|||
Other Equity and Debt
|
|
150,032
|
|
|
161,993
|
|
|
(11,961
|
)
|
|||
Corporate-level debt
|
|
54,513
|
|
|
54,278
|
|
|
235
|
|
|||
|
|
$
|
595,551
|
|
|
$
|
574,822
|
|
|
20,729
|
|
|
|
Year Ended December 31,
|
|
|
||||||||
(In thousands)
|
|
2018
|
|
2017
|
|
Change
|
||||||
Non-PCI loans
|
|
$
|
22,557
|
|
|
$
|
7,534
|
|
|
$
|
15,023
|
|
PCI loans
|
|
20,477
|
|
|
12,207
|
|
|
8,270
|
|
|||
Total provision for loan losses
|
|
$
|
43,034
|
|
|
$
|
19,741
|
|
|
23,293
|
|
|
|
Year Ended December 31,
|
|
|
||||||||
(In thousands)
|
|
2018
|
|
2017
|
|
Change
|
||||||
Healthcare
|
|
$
|
217,524
|
|
|
$
|
14,375
|
|
|
$
|
203,149
|
|
Industrial
|
|
948
|
|
|
44
|
|
|
904
|
|
|||
Hospitality
|
|
72,469
|
|
|
—
|
|
|
72,469
|
|
|||
Other Equity and Debt
|
|
79,432
|
|
|
30,867
|
|
|
48,565
|
|
|||
Investment Management
|
|
217,850
|
|
|
375,074
|
|
|
(157,224
|
)
|
|||
|
|
$
|
588,223
|
|
|
$
|
420,360
|
|
|
167,863
|
|
|
|
Year Ended December 31,
|
|
|
||||||||
(In thousands)
|
|
2018
|
|
2017
|
|
Change
|
||||||
Cash compensation and benefits
|
|
$
|
149,165
|
|
|
$
|
167,606
|
|
|
$
|
(18,441
|
)
|
Carried interest and incentive fee compensation
|
|
12,181
|
|
|
—
|
|
|
12,181
|
|
|||
Equity-based compensation
|
|
43,473
|
|
|
33,095
|
|
|
10,378
|
|
|||
|
|
204,819
|
|
|
200,701
|
|
|
4,118
|
|
|||
Merger-related compensation expense
|
|
|
|
|
|
|
|
|
|
|||
Equity-based compensation for replacement awards to former NSAM executives
|
|
3,297
|
|
|
116,725
|
|
|
(113,428
|
)
|
|||
Severance and other employee transition
|
|
9,877
|
|
|
29,459
|
|
|
(19,582
|
)
|
|||
|
|
13,174
|
|
|
146,184
|
|
|
(133,010
|
)
|
|||
Restructuring-related compensation expense
|
|
|
|
|
|
|
||||||
Acceleration of equity-based compensation
|
|
4,734
|
|
|
—
|
|
|
4,734
|
|
|||
Severance
|
|
14,492
|
|
|
—
|
|
|
14,492
|
|
|||
|
|
19,226
|
|
|
—
|
|
|
19,226
|
|
|||
Total compensation expense
|
|
$
|
237,219
|
|
|
$
|
346,885
|
|
|
(109,666
|
)
|
|
|
Year Ended December 31,
|
|
|
||||||||
(In thousands)
|
|
2018
|
|
2017
|
|
Change
|
||||||
Industrial
|
|
$
|
7,633
|
|
|
$
|
24,612
|
|
|
$
|
(16,979
|
)
|
Other Equity and Debt
|
|
159,598
|
|
|
112,758
|
|
|
46,840
|
|
|||
|
|
$
|
167,231
|
|
|
$
|
137,370
|
|
|
29,861
|
|
|
|
Year Ended December 31,
|
|
|
||||||||
(In thousands)
|
|
2018
|
|
2017
|
|
Change
|
||||||
CLNC
|
|
$
|
(65,366
|
)
|
|
$
|
—
|
|
|
$
|
(65,366
|
)
|
Other Equity and Debt
|
|
99,400
|
|
|
265,079
|
|
|
(165,679
|
)
|
|||
Investment Management
|
|
(23,474
|
)
|
|
20,072
|
|
|
(43,546
|
)
|
|||
|
|
$
|
10,560
|
|
|
$
|
285,151
|
|
|
(274,591
|
)
|
•
|
$34.0 million gain in 2018 compared to a $13.0 million loss in 2017 on a non-designated out-of-money interest rate swap assumed through the Merger due to rising interest rates. The swap was intended to hedge future refinancing risk on certain NRF mortgage debt;
|
•
|
$10.9 million gain from deconsolidation of consolidated N-Star CDOs in 2018;
|
•
|
$10.7 million gain from sale of CRE securities in 2018;
|
•
|
Lower impairment on CRE securities of
$8.2 million
in 2018 compared to
$33.0 million
in 2017;
|
•
|
$4.6 million loss upon write-off of CRE securities in 2017;
|
•
|
$9.9 million gain recorded in connection with the Combination, which represents the excess of fair value over carrying value of the Company's equity interest in the CLNY Investment Entities, retained through the Company’s interest in Colony Credit (refer to Note
4
of the consolidated financial statements); and
|
•
|
$4.0 million gain from sale of loans in 2018.
|
•
|
Lower unrealized fair value gain recorded on the contingent consideration liability in connection with Colony's management internalization of $1.7 million in 2018 compared to $20.6 million in 2017, with the liability settled in 2018 (refer to Note
14
of the consolidated financial statements); and
|
•
|
$5.1 million loss in 2018 compared to $6.8 million gain in 2017 on remeasurement of a foreign currency loan receivable in our healthcare segment.
|
|
|
Year Ended December 31,
|
|
|
||||||||
(In thousands)
|
|
2017
|
|
2016
|
|
Change
|
||||||
Revenues
|
|
|
|
|
|
|
||||||
Property operating income
|
|
$
|
2,113,837
|
|
|
$
|
371,082
|
|
|
$
|
1,742,755
|
|
Interest income
|
|
416,625
|
|
|
385,851
|
|
|
30,774
|
|
|||
Fee income
|
|
220,789
|
|
|
67,731
|
|
|
153,058
|
|
|||
Other income
|
|
45,483
|
|
|
14,193
|
|
|
31,290
|
|
|||
Total revenues
|
|
2,796,734
|
|
|
838,857
|
|
|
1,957,877
|
|
|||
Expenses
|
|
|
|
|
|
|
||||||
Property operating expense
|
|
1,113,509
|
|
|
118,461
|
|
|
995,048
|
|
|||
Interest expense
|
|
574,822
|
|
|
170,083
|
|
|
404,739
|
|
|||
Investment and servicing expense
|
|
67,597
|
|
|
23,666
|
|
|
43,931
|
|
|||
Transaction costs
|
|
95,859
|
|
|
40,605
|
|
|
55,254
|
|
|||
Placement fees
|
|
2,474
|
|
|
900
|
|
|
1,574
|
|
|||
Depreciation and amortization
|
|
617,779
|
|
|
171,682
|
|
|
446,097
|
|
|||
Provision for loan loss
|
|
19,741
|
|
|
35,005
|
|
|
(15,264
|
)
|
|||
Impairment loss
|
|
420,360
|
|
|
11,717
|
|
|
408,643
|
|
|||
Cash and equity-based compensation
|
|
346,885
|
|
|
111,838
|
|
|
235,047
|
|
|||
Administrative expenses
|
|
110,982
|
|
|
50,799
|
|
|
60,183
|
|
|||
Total expenses
|
|
3,370,008
|
|
|
734,756
|
|
|
2,635,252
|
|
|||
Other income
|
|
|
|
|
|
|
||||||
Gain on sale of real estate
|
|
137,370
|
|
|
73,616
|
|
|
63,754
|
|
|||
Other gain (loss), net
|
|
(25,814
|
)
|
|
18,416
|
|
|
(44,230
|
)
|
|||
Equity method earnings
|
|
285,151
|
|
|
99,375
|
|
|
185,776
|
|
|||
Income (loss) before income taxes
|
|
(176,567
|
)
|
|
295,508
|
|
|
(472,075
|
)
|
|||
Income tax benefit (expense)
|
|
98,399
|
|
|
(4,782
|
)
|
|
103,181
|
|
|||
Income (loss) from continuing operations
|
|
(78,168
|
)
|
|
290,726
|
|
|
(368,894
|
)
|
|||
Income from discontinued operations
|
|
13,555
|
|
|
—
|
|
|
13,555
|
|
|||
Net income (loss)
|
|
(64,613
|
)
|
|
290,726
|
|
|
(355,339
|
)
|
|||
Net income (loss) attributable to noncontrolling interests:
|
|
|
|
|
|
|
||||||
Redeemable noncontrolling interests
|
|
23,543
|
|
|
—
|
|
|
23,543
|
|
|||
Investment entities
|
|
129,996
|
|
|
163,084
|
|
|
(33,088
|
)
|
|||
Operating Company
|
|
(20,261
|
)
|
|
12,324
|
|
|
(32,585
|
)
|
|||
Net income (loss) attributable to Colony Capital, Inc.
|
|
(197,891
|
)
|
|
115,318
|
|
|
(313,209
|
)
|
|||
Preferred stock redemption
|
|
4,530
|
|
|
—
|
|
|
4,530
|
|
|||
Preferred stock dividends
|
|
130,672
|
|
|
48,159
|
|
|
82,513
|
|
|||
Net income (loss) attributable to common stockholders
|
|
$
|
(333,093
|
)
|
|
$
|
67,159
|
|
|
$
|
(400,252
|
)
|
|
|
Year Ended December 31,
|
|
|
||||||||
(In thousands)
|
|
2017
|
|
2016
|
|
Change
|
||||||
Property operating income:
|
|
|
|
|
|
|
||||||
Healthcare
|
|
$
|
606,992
|
|
|
$
|
—
|
|
|
$
|
606,992
|
|
Industrial
|
|
240,782
|
|
|
194,670
|
|
|
46,112
|
|
|||
Hospitality
|
|
815,413
|
|
|
—
|
|
|
815,413
|
|
|||
Other Equity and Debt
|
|
450,650
|
|
|
176,412
|
|
|
274,238
|
|
|||
|
|
$
|
2,113,837
|
|
|
$
|
371,082
|
|
|
1,742,755
|
|
|
Property operating expenses:
|
|
|
|
|
|
|
||||||
Healthcare
|
|
$
|
274,528
|
|
|
$
|
—
|
|
|
$
|
274,528
|
|
Industrial
|
|
67,196
|
|
|
55,924
|
|
|
11,272
|
|
|||
Hospitality
|
|
537,884
|
|
|
—
|
|
|
537,884
|
|
|||
Other Equity and Debt
|
|
233,901
|
|
|
62,537
|
|
|
171,364
|
|
|||
|
|
$
|
1,113,509
|
|
|
$
|
118,461
|
|
|
995,048
|
|
|
|
Year Ended December 31,
|
|
|
|||||||
($ in thousands)
|
|
2017
|
|
2016
|
|
% change
|
|||||
Industrial:
(1)
|
|
|
|
|
|
|
|||||
Same store property operating income
|
|
$
|
178,815
|
|
|
$
|
173,505
|
|
|
3.1
|
%
|
Same store property operating expenses
|
|
51,132
|
|
|
49,253
|
|
|
3.8
|
%
|
(1)
|
Our same store portfolio consisted of the same 284 buildings that were owned during 2017 and 2016.
|
|
|
Year Ended December 31,
|
|
|
||||||||
(In thousands)
|
|
2017
|
|
2016
|
|
Change
|
||||||
Institutional funds
|
|
$
|
60,988
|
|
|
$
|
67,731
|
|
|
$
|
(6,743
|
)
|
Non-traded REITs
|
|
88,081
|
|
|
—
|
|
|
88,081
|
|
|||
Public company
(NRE)
|
|
14,003
|
|
|
—
|
|
|
14,003
|
|
|||
Broker-dealer, Townsend private funds and other clients
|
|
57,717
|
|
|
—
|
|
|
57,717
|
|
|||
|
|
$
|
220,789
|
|
|
$
|
67,731
|
|
|
153,058
|
|
|
|
Year Ended December 31,
|
|
|
||||||||
(In thousands)
|
|
2017
|
|
2016
|
|
Change
|
||||||
Investment-level financing:
|
|
|
|
|
|
|
||||||
Healthcare
|
|
$
|
185,256
|
|
|
$
|
—
|
|
|
$
|
185,256
|
|
Industrial
|
|
38,566
|
|
|
44,834
|
|
|
(6,268
|
)
|
|||
Hospitality
|
|
134,729
|
|
|
—
|
|
|
134,729
|
|
|||
Other Equity and Debt
|
|
161,993
|
|
|
80,503
|
|
|
81,490
|
|
|||
Corporate-level debt
|
|
54,278
|
|
|
44,746
|
|
|
9,532
|
|
|||
|
|
$
|
574,822
|
|
|
$
|
170,083
|
|
|
404,739
|
|
•
|
$354.7 million of interest expense on $6.5 billion of investment-level non-recourse debt assumed in the Merger, financing NRF assets in the healthcare, hospitality as well as other equity and debt segments;
|
•
|
$6.3 million decrease in interest expense in our industrial segment due to (i) lower average debt balance in 2017 as we utilized more third party capital to fund the growth in our industrial portfolio in 2017, and (ii) lower financing costs on new fixed rate debt relative to our variable rate acquisition debt which was paid off in 2017;
|
•
|
$46.7 million net increase in interest expense on legacy Colony debt in the other equity and debt segment resulting from debt assumed through the acquisition of CPI and THL Hotel Portfolio as well as additional investment-level financing. These increases were partially offset by decreases in interest expense due to debt paydowns, primarily from loan resolutions and sales of real estate investments, particularly in our non-core hotel portfolio; and
|
•
|
$9.5 million net increase in interest expense on corporate-level debt driven by interest expense incurred in 2017 on NRF exchangeable notes and junior subordinated debt assumed in the Merger, partially offset by a decrease in interest expense on our corporate credit facility. There was lower utilization of our credit line in 2017 as we applied some of the net proceeds from the sale of our manufactured housing portfolio for working capital purposes.
|
|
|
Year Ended December 31,
|
|
|
||||||||
(In thousands)
|
|
2017
|
|
2016
|
|
Change
|
||||||
Non-PCI loans
|
|
$
|
7,534
|
|
|
$
|
5,815
|
|
|
$
|
1,719
|
|
PCI loans
|
|
12,207
|
|
|
29,190
|
|
|
(16,983
|
)
|
|||
Total provision for loan losses
(1)
|
|
$
|
19,741
|
|
|
$
|
35,005
|
|
|
(15,264
|
)
|
|
|
Year Ended December 31,
|
|
|
||||||||
(In thousands)
|
|
2017
|
|
2016
|
|
Change
|
||||||
Healthcare
|
|
$
|
14,375
|
|
|
$
|
—
|
|
|
$
|
14,375
|
|
Industrial
|
|
44
|
|
|
407
|
|
|
(363
|
)
|
|||
Other Equity and Debt
|
|
30,867
|
|
|
10,990
|
|
|
19,877
|
|
|||
Investment Management
|
|
375,074
|
|
|
320
|
|
|
374,754
|
|
|||
|
|
$
|
420,360
|
|
|
$
|
11,717
|
|
|
408,643
|
|
•
|
$316.0 million write-down in goodwill, which represents the excess in carrying value of our investment management reporting unit, including its assigned goodwill, over its estimated fair value (refer to Note 8 to the consolidated financial statements); and
|
•
|
write-down of management contract intangibles for non-traded REITs that were acquired through the Merger, specifically $55.3 million for NorthStar Healthcare based upon an amendment to its advisory agreement as part of our efforts to preserve liquidity in NorthStar Healthcare and $3.7 million for NorthStar/RXR NY Metro Real Estate Inc ("NorthStar/RXR NY Metro") based upon revised capital raising projections. Effective January 1, 2018, the base management fee for NorthStar Healthcare changed from 1% of gross assets to 1.5% of its most recently published net asset value, and we will no longer earn an acquisition fee for new investments (refer to Note 19 to the consolidated financial statements).
|
|
|
Year Ended December 31,
|
|
|
||||||||
(In thousands)
|
|
2017
|
|
2016
|
|
Change
|
||||||
Cash compensation and benefits
|
|
$
|
167,606
|
|
|
$
|
98,200
|
|
|
$
|
69,406
|
|
Equity-based compensation
|
|
33,095
|
|
|
13,638
|
|
|
19,457
|
|
|||
|
|
200,701
|
|
|
111,838
|
|
|
88,863
|
|
|||
Merger-related compensation expense:
|
|
|
|
|
|
|
||||||
Equity-based compensation for replacement awards to NSAM executives subject to one year vesting
|
|
116,725
|
|
|
—
|
|
|
116,725
|
|
|||
Severance and other employee transition
|
|
29,459
|
|
|
—
|
|
|
29,459
|
|
|||
|
|
146,184
|
|
|
—
|
|
|
146,184
|
|
|||
Total compensation expense
|
|
$
|
346,885
|
|
|
$
|
111,838
|
|
|
235,047
|
|
|
|
Year Ended December 31,
|
|
|
||||||||
(In thousands)
|
|
2017
|
|
2016
|
|
Change
|
||||||
Industrial
|
|
$
|
24,612
|
|
|
$
|
2,888
|
|
|
$
|
21,724
|
|
Other Equity and Debt
|
|
112,758
|
|
|
70,728
|
|
|
42,030
|
|
|||
|
|
$
|
137,370
|
|
|
$
|
73,616
|
|
|
63,754
|
|
•
|
$13.0 million unrealized loss on an undesignated out-of-the-money interest rate swap assumed through the Merger; and
|
•
|
$37.6 million loss due to other-than-temporary impairment and write-off of basis in commercial mortgage-backed securities held by consolidated N-Star collateralized debt obligations ("CDOs") and N-Star CDO bonds, as the underlying securitization tranches continue to wind up. These N-Star CDOs refer to NRF sponsored CDOs collateralized by CRE debt and securities as well as third party sponsored CRE CDOs acquired by NRF;
|
•
|
$20.6 million gain due to a decrease in fair value of the contingent consideration liability in connection with Colony's management internalization in 2015 (refer to Note 3 of the consolidated financial statements); and
|
•
|
$6.7 million gain on remeasurement of a foreign currency loan receivable in our healthcare segment.
|
(In thousands)
|
|
December 31, 2018
|
|
December 31, 2017
|
||||
Real estate
|
|
|
|
|
||||
Held for investment
|
|
$
|
4,995,298
|
|
|
$
|
5,298,168
|
|
Held for sale
|
|
—
|
|
|
42,289
|
|
||
Debt
|
|
3,213,992
|
|
|
3,242,837
|
|
|
|
Number of Buildings
|
|
Capacity
|
|
Average Occupancy
(1)
|
|
Average Remaining Lease Term (Years)
|
|||
2018
|
|
|
|
|
|
|
|
|
|||
Senior housing
—
operating
|
|
108
|
|
|
6,388 units
|
|
86.8
|
%
|
|
N/A
|
|
Medical office buildings
|
|
108
|
|
|
3.8 million sq. ft.
|
|
82.3
|
%
|
|
4.5
|
|
Net lease—senior housing
|
|
84
|
|
|
4,231 units
|
|
82.1
|
%
|
|
11.7
|
|
Net lease—skilled nursing facilities
|
|
99
|
|
|
11,829 beds
|
|
82.4
|
%
|
|
5.9
|
|
Net lease—hospitals
|
|
14
|
|
|
872 beds
|
|
58.1
|
%
|
|
9.7
|
|
Total
|
|
413
|
|
|
|
|
|
|
|
||
2017
|
|
|
|
|
|
|
|
|
|||
Senior housing
—
operating
|
|
109
|
|
|
6,436 units
|
|
87.4
|
%
|
|
N/A
|
|
Medical office buildings
|
|
109
|
|
|
3.9 million sq. ft.
|
|
82.9
|
%
|
|
4.7
|
|
Net lease—senior housing
|
|
83
|
|
|
4,135 units
|
|
82.9
|
%
|
|
12.0
|
|
Net lease—skilled nursing facilities
|
|
102
|
|
|
12,300 beds
|
|
82.1
|
%
|
|
6.9
|
|
Net lease—hospitals
|
|
14
|
|
|
872 beds
|
|
58.4
|
%
|
|
11.4
|
|
Total
|
|
417
|
|
|
|
|
|
|
|
(1)
|
Occupancy represents property operator's patient occupancy for all types except medical office buildings. Average occupancy is based upon the number of units, beds or square footage by type of facility. Occupancy percentage is as of the last day of the quarter presented for medical office buildings, average of the quarter presented for senior housing
—
operating, and average of the prior quarter for net lease properties.
|
Payor Sources
|
|
Revenue Mix %
(1)
|
|
Private Pay
|
|
58
|
%
|
Medicaid
|
|
32
|
%
|
Medicare
|
|
10
|
%
|
Total
|
|
100
|
%
|
(1)
|
Excludes two operating partners who do not track or report payor source data, representing approximately 2% of revenues for the trailing twelve month period.
|
|
|
Year Ended December 31,
|
||||||
(In thousands)
|
|
2018
|
|
2017
|
||||
Total revenues
|
|
$
|
592,455
|
|
|
$
|
613,169
|
|
Net loss attributable to Colony Capital, Inc.
|
|
(199,277
|
)
|
|
(51,428
|
)
|
|
|
Year Ended December 31,
|
||||||
(In thousands)
|
|
2018
|
|
2017
|
||||
Total revenues
|
|
$
|
592,455
|
|
|
$
|
613,169
|
|
Straight-line rent revenue and amortization of above- and below-market lease intangibles
|
|
(15,225
|
)
|
|
(34,229
|
)
|
||
Property operating expenses
(1)
|
|
(271,166
|
)
|
|
(274,528
|
)
|
||
NOI—Healthcare
|
|
$
|
306,064
|
|
|
$
|
304,412
|
|
(1)
|
Fees paid to third parties for property management are included in property operating expenses.
|
|
|
Year Ended December 31,
|
|
|
||||||||
($ in thousands)
|
|
2018
|
|
2017
|
|
Change
|
||||||
Senior housing—operating
|
|
$
|
66,343
|
|
|
$
|
70,224
|
|
|
$
|
(3,881
|
)
|
Medical office buildings
|
|
56,288
|
|
|
53,550
|
|
|
2,738
|
|
|||
Net lease—senior housing
|
|
60,627
|
|
|
56,732
|
|
|
3,895
|
|
|||
Net lease—skilled nursing facilities
|
|
103,225
|
|
|
103,051
|
|
|
174
|
|
|||
Net lease—hospitals
|
|
19,581
|
|
|
20,855
|
|
|
(1,274
|
)
|
|||
Total NOI—Healthcare
|
|
$
|
306,064
|
|
|
$
|
304,412
|
|
|
1,652
|
|
(In thousands)
|
|
December 31, 2018
|
|
December 31, 2017
|
||||
Real estate
|
|
|
|
|
||||
Held for investment
|
|
$
|
2,793,004
|
|
|
$
|
2,451,091
|
|
Held for sale
|
|
131,400
|
|
|
8,048
|
|
||
Debt
|
|
1,064,585
|
|
|
1,001,458
|
|
|
|
Number of Buildings
|
|
Rentable Square Feet
(in thousands)
|
|
Leased %
|
|
Average Remaining Lease Term (Years)
|
||||
December 31, 2018
|
|
400
|
|
|
48,526
|
|
|
94.5
|
%
|
|
3.8
|
|
December 31, 2017
|
|
369
|
|
|
43,325
|
|
|
95.1
|
%
|
|
3.7
|
|
•
|
At
December 31, 2018
, 78% of our tenants (based upon leased square feet) were international and national companies, with the top ten tenants making up 8.3% of our portfolio based upon annualized base rent.
|
•
|
Total portfolio leased percentage declined from
95%
at
December 31, 2017
to
94.5%
at
December 31, 2018
, driven in part by vacancy in new acquisitions. Notwithstanding, the market for light industrial space continues to experience capacity constraints and is driving rental rate growth and strong tenant demand, with initial rental rates on new and renewed leases commencing in 2018 (excluding leases less than 12 months) experiencing a 5% growth compared to prior ending rents (on a cash basis).
|
•
|
At
December 31, 2018
, no more than 17% of existing leases by square footage was scheduled to expire in any single year over the next ten years.
|
|
|
Number of Buildings
|
|
Rentable Square Feet
(in thousands)
|
|
Weighted Average Leased % At Acquisition
|
|
Purchase Price
(1)
(in thousands)
|
|
Gross Sales Price
(in thousands)
|
|
Realized Gain
(in thousands) |
|||||||||
Acquisitions
(2)
|
|
40
|
|
|
5,893
|
|
|
83
|
%
|
|
$
|
569,442
|
|
|
NA
|
|
|
NA
|
|
||
Dispositions
|
|
9
|
|
|
692
|
|
|
NA
|
|
|
NA
|
|
|
$
|
45,663
|
|
|
$
|
7,633
|
|
(1)
|
Purchase price includes capitalized transaction costs for asset acquisitions.
|
(2)
|
Includes acquisition of
$13.1 million
of land for co-development with operating partners.
|
•
|
As of
December 31, 2018
, we funded
$6.1 million
with remaining unfunded purchase commitment of
$1.3 billion
for the acquisition of
61
buildings aggregating to approximately 13.7 million square feet, of which
four
buildings totaling 1.1 million square feet are under construction.
|
•
|
At
December 31, 2018
, 42 buildings with total carrying value of
$131.4 million
were held for sale. There was no debt financing on these held for sale properties. Disposition of 41 buildings closed in February 2019.
|
|
|
Year Ended December 31,
|
||||||||||
(In thousands)
|
|
2018
|
|
2017
|
|
2016
|
||||||
Total revenues
|
|
$
|
290,956
|
|
|
$
|
243,172
|
|
|
$
|
196,357
|
|
Net income attributable to Colony Capital, Inc.
|
|
4,246
|
|
|
12,537
|
|
|
(911
|
)
|
|
|
Year Ended December 31,
|
|
Change
|
||||||||||||||||
(In thousands)
|
|
2018
|
|
2017
|
|
2016
|
|
2018 vs. 2017
|
|
2017 vs. 2016
|
||||||||||
Total revenues
|
|
$
|
290,956
|
|
|
$
|
243,172
|
|
|
$
|
196,357
|
|
|
|
|
|
||||
Straight-line rent revenue and amortization of above- and below-market lease intangibles
|
|
(11,076
|
)
|
|
(6,665
|
)
|
|
(3,798
|
)
|
|
|
|
|
|||||||
Interest income
|
|
(779
|
)
|
|
(391
|
)
|
|
(2
|
)
|
|
|
|
|
|||||||
Other income
|
|
—
|
|
|
(121
|
)
|
|
—
|
|
|
|
|
|
|||||||
Property operating expenses
|
|
(83,003
|
)
|
|
(67,196
|
)
|
|
(55,924
|
)
|
|
|
|
|
|||||||
Transaction, investment and servicing costs
|
|
—
|
|
|
(101
|
)
|
|
—
|
|
|
|
|
|
|||||||
Compensation and administrative expense
(1)
|
|
(2,112
|
)
|
|
(1,753
|
)
|
|
(1,873
|
)
|
|
|
|
|
|||||||
NOI—Industrial
|
|
$
|
193,986
|
|
|
$
|
166,945
|
|
|
$
|
134,760
|
|
|
$
|
27,041
|
|
|
$
|
32,185
|
|
(1)
|
Compensation and administrative costs of employees engaged in property management and operations are included in compensation and administrative expenses.
|
•
|
In July 2018, refinanced $512 million of existing debt principal, encumbering 40 assets, with $550 million of new debt principal, encumbering 30 assets, at the prevailing market rate and extended debt maturity to July 2020, with five one-year extension options. Additional debt proceeds from the refinancing are earmarked for capital expenditures;
|
•
|
In August 2018, extended maturities on $336 million of debt principal to August 2019, of which $115.5 million was subsequently refinanced in February 2019, further extending its maturity to March 2021, with three one-year extension options.
|
(In thousands)
|
|
December 31, 2018
|
|
December 31, 2017
|
||||
Real estate
|
|
|
|
|
||||
Held for investment
|
|
$
|
3,668,824
|
|
|
$
|
3,881,857
|
|
Held for sale
|
|
69,699
|
|
|
—
|
|
||
Debt
|
|
2,603,599
|
|
|
2,560,485
|
|
Brands
|
|
% by Rooms
|
|
Marriott
|
|
79
|
%
|
Hilton
|
|
16
|
%
|
Hyatt
|
|
4
|
%
|
Intercontinental
|
|
1
|
%
|
Total
|
|
100
|
%
|
|
|
December 31,
|
|
Year Ended December 31,
|
|||||||||||||
Type
|
|
Number of Hotel Properties
|
|
Number of Rooms
|
|
Average Occupancy
|
|
ADR
(1)
|
|
RevPAR
(2)
|
|||||||
2018
|
|
|
|
|
|
|
|
|
|
|
|||||||
Select service
|
|
97
|
|
|
13,194
|
|
|
72.6
|
%
|
|
$
|
124
|
|
|
$
|
90
|
|
Extended stay
|
|
66
|
|
|
7,936
|
|
|
79.5
|
%
|
|
133
|
|
|
106
|
|
||
Full service
|
|
4
|
|
|
962
|
|
|
71.7
|
%
|
|
163
|
|
|
117
|
|
||
Total
|
|
167
|
|
|
22,092
|
|
|
75.0
|
%
|
|
129
|
|
|
97
|
|
||
2017
|
|
|
|
|
|
|
|
|
|
|
|||||||
Select service
|
|
97
|
|
|
13,193
|
|
|
71.5
|
%
|
|
$
|
123
|
|
|
$
|
88
|
|
Extended stay
|
|
66
|
|
|
7,936
|
|
|
78.7
|
%
|
|
133
|
|
|
105
|
|
||
Full service
|
|
4
|
|
|
962
|
|
|
71.9
|
%
|
|
159
|
|
|
114
|
|
||
Total
|
|
167
|
|
|
22,091
|
|
|
74.1
|
%
|
|
128
|
|
|
95
|
|
(1)
|
Average daily rate ("ADR") is calculated by dividing room revenue by total rooms sold.
|
(2)
|
RevPAR is calculated by dividing room revenue by room nights available for the period.
|
|
|
Year Ended December 31,
|
||||||
(In thousands)
|
|
2018
|
|
2017
|
||||
Total revenues
|
|
$
|
849,513
|
|
|
$
|
815,831
|
|
Net loss attributable to Colony Capital, Inc.
|
|
(82,798
|
)
|
|
(9,199
|
)
|
|
|
Year Ended December 31,
|
||||||
(In thousands)
|
|
2018
|
|
2017
|
||||
Total revenues
|
|
$
|
849,513
|
|
|
$
|
815,831
|
|
Straight-line rent revenue and amortization of above- and below-market lease intangibles
|
|
(25
|
)
|
|
(74
|
)
|
||
Other income
|
|
(556
|
)
|
|
—
|
|
||
Property operating expenses
(1)
|
|
(563,453
|
)
|
|
(537,884
|
)
|
||
EBITDA
|
|
$
|
285,479
|
|
|
$
|
277,873
|
|
(1)
|
Fees paid to third parties for hotel management are included in property operating expenses.
|
|
|
Year Ended December 31,
|
||||||||||
(In thousands)
|
|
2018
|
|
2017
|
|
2016
|
||||||
Total revenues
|
|
$
|
739,167
|
|
|
$
|
873,046
|
|
|
$
|
569,780
|
|
Net income attributable to Colony Capital, Inc.
|
|
143,065
|
|
|
426,052
|
|
|
226,202
|
|
(In thousands)
|
|
December 31, 2018
|
|
December 31, 2017
|
||||
Real estate
|
|
|
|
|
||||
Held for investment
|
|
$
|
2,161,888
|
|
|
$
|
2,833,142
|
|
Held for sale
|
|
651,303
|
|
|
670,349
|
|
||
Equity investments
|
|
|
|
|
||||
NRE
|
|
87,696
|
|
|
73,578
|
|
||
Third party private equity funds acquired through the Merger, at fair value
|
|
5,908
|
|
|
204,774
|
|
||
Limited partnership interests in our sponsored and co-sponsored funds
|
|
90,062
|
|
|
108,976
|
|
||
Other
(1)
|
|
1,026,870
|
|
|
1,056,527
|
|
||
Loans receivable
|
|
1,597,214
|
|
|
3,135,450
|
|
||
CRE debt securities, at fair value
|
|
64,127
|
|
|
323,243
|
|
||
Debt
(2)
|
|
2,309,347
|
|
|
3,126,428
|
|
(1)
|
Significant investments include acquisition, development and construction loans (
$481.5 million
) and preferred equity investments (
$219.9 million
).
|
(2)
|
Includes debt carrying value of $409.0 million financing real estate held for sale.
|
•
|
Upon closing of the Combination on January 31, 2018, we contributed
$1.9 billion
of assets and
$0.4 billion
of liabilities or net equity of
$1.1 billion
(net of noncontrolling interests) from our other equity and debt segment to
|
•
|
Syndicated 30% of equity in our portfolio of distressed CRE loans in Ireland to a third party investor for $67.0 million.
|
•
|
Syndicated to two third-party investors 30% of equity in our subordinated loan financing a mixed use development in Southern California for $94.7 million.
|
•
|
P
articipated in the acquisition of an interest
in
AccorInvest, the property arm of AccorHotels,
alongside a consortium of global institutional investors, in which we co-invested
$58 million
in our sponsored fund, together with third party capital raised by us.
|
•
|
Together with our sponsored credit fund, acquired a commercial real estate portfolio of 220 assets across France, primarily office and light industrial, in a sale-leaseback transaction for
$478.8 million
, financed with
$344.1 million
of debt at closing.
|
•
|
In addition to the contribution of our interests in three of our sponsored securitization trusts to Colony Credit in January 2018, in the second quarter of 2018, we fully disposed of our
interests in two of our sponsored securitization trusts, including a consolidated NRF collateralized debt obligation ("N-Star CDO"), to third parties, resulting in a deconsolidation of these securitization trusts; while the underlying assets of the remaining consolidated N-Star CDO was liquidated. As a result, we no longer have any consolidated securitization trusts.
|
•
|
Sold the majority of our investments in third party private equity funds acquired through the Merger for gross proceeds of
$132.6 million
.
|
•
|
Sold a net lease property in Norway and industrial properties in Spain for total proceeds of
$332.3 million
, resulting in aggregate gains on sale of real estate of
$88.9 million
.
|
•
|
At
December 31, 2018
, we had on deposit
$25.1 million
, with remaining unfunded purchase commitment of
$0.3 billion
, for the acquisition of a distressed hotel operator and its portfolio of six hotels in France alongside our sponsored credit fund. Acquisition of the six hotels closed in February 2019.
|
•
|
We continue to monetize other non-strategic assets, primarily our loan portfolios and our real estate in Europe, in our efforts to streamline our business and redeploy capital to more strategic areas.
|
|
|
Year Ended December 31,
|
||||||||||
(In thousands)
|
|
2018
|
|
2017
|
|
2016
|
||||||
Total revenues
(1)
|
|
$
|
183,946
|
|
|
$
|
244,654
|
|
|
$
|
68,331
|
|
Net income (loss) attributable to Colony Capital, Inc.
|
|
(120,286
|
)
|
|
(182,038
|
)
|
|
17,903
|
|
(1)
|
Includes
$15.4 million
and
$19.5 million
of cost reimbursement income from Colony Credit, NRE and retail companies for the year ended
December 31, 2018
and
2017
, which are recorded gross as income and expense in the results of operations.
|
(1)
|
Assets for which the Company and its affiliates provide investment management services, including assets for which the Company may or may not charge management fees and/or incentives. AUM is based upon reported gross undepreciated carrying value of managed investments as reported by each underlying vehicle. AUM further includes a) uncalled capital commitments and b) the Company’s pro rata share of assets of the real estate investment management platform of its joint ventures and investees as presented and calculated by them. The Company's calculation of AUM may differ materially from those of other asset managers, and as a result, may not be comparable to similar measures presented by other asset managers.
|
(2)
|
Equity for which the Company and its affiliates provide investment management services and derive management fees and/or incentives. FEEUM generally represents a) the basis used to derive fees, which may be based upon invested equity, stockholders’ equity, or fair value pursuant to the terms of each underlying investment management agreement and b) the Company’s pro rata share of fee bearing equity of its joint ventures and investees as presented and calculated by them. The Company's calculation of FEEUM may differ materially from other asset managers, and as a result, may not be comparable to similar measures presented by other asset managers.
|
(3)
|
In February 2019, the board of directors of CC Real Estate Income Fund (“CCREIF”) approved a plan to dissolve, liquidate and terminate CCREIF and distribute the net proceeds of such liquidation to its shareholders. As CCREIF’s advisor, we have begun the process of liquidating its portfolio, however, no assurances can be made as to the timing or completion of the liquidation.
|
(4)
|
Represents third party ownership share of CLNC's pro rata share of total assets, excluding consolidated securitization trusts. AUM and FEEUM at
December 31, 2017
were adjusted to include CLNC based on its gross asset value at September 30, 2017.
|
|
|
Year Ended December 31,
|
||||||||||
(In thousands)
|
|
2018
|
|
2017
|
|
2016
|
||||||
Net income (loss) attributable to common stockholders
|
|
$
|
(632,709
|
)
|
|
$
|
(333,093
|
)
|
|
$
|
67,159
|
|
Adjustments for FFO attributable to common interests in Operating Company and common stockholders:
|
|
|
|
|
|
|
||||||
Net income (loss) attributable to noncontrolling common interests in Operating Company
|
|
(39,854
|
)
|
|
(20,261
|
)
|
|
12,324
|
|
|||
Real estate depreciation and amortization
|
|
581,264
|
|
|
560,922
|
|
|
181,015
|
|
|||
Impairment of real estate
|
|
382,290
|
|
|
49,933
|
|
|
11,491
|
|
|||
Gain on sales of real estate
|
|
(190,376
|
)
|
|
(134,979
|
)
|
|
(92,088
|
)
|
|||
Less: Adjustments attributable to noncontrolling interests in investment entities
(1)
|
|
(202,405
|
)
|
|
(148,329
|
)
|
|
(21,439
|
)
|
|||
FFO attributable to common interests in Operating Company and common stockholders
|
|
$
|
(101,790
|
)
|
|
$
|
(25,807
|
)
|
|
$
|
158,462
|
|
(1)
|
For the year ended December 31, 2018, adjustments attributable to noncontrolling interests in investment entities include
$180.7 million
of real estate depreciation and amortization,
$96.2 million
of impairment of real estate, offset by
$74.5 million
of gain on sales of real estate. For the year ended December 31, 2017, adjustments attributable to noncontrolling interests in investment entities include $162.7 million of real estate depreciation and amortization, $23.4 million of impairment of real estate, offset by $37.8 million of gain on sales of real estate. For the year ended December 31, 2016, adjustments attributable to noncontrolling interests in investment entities include $64.8 million of real estate depreciation and amortization, $8.7 million of impairment of real estate, offset by $50.5 million of gain on sales of real estate.
|
|
|
Healthcare
|
|
Hospitality
|
||||||||||||
|
|
Year Ended December 31,
|
|
Year Ended December 31,
|
||||||||||||
(In thousands)
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
Loss from continuing operations
|
|
$
|
(283,516
|
)
|
|
$
|
(64,767
|
)
|
|
$
|
(90,581
|
)
|
|
$
|
(9,863
|
)
|
Adjustments:
|
|
|
|
|
|
|
|
|
||||||||
Straight-line rent revenue and amortization of above- and below-market lease intangibles
|
|
(15,225
|
)
|
|
(34,229
|
)
|
|
(25
|
)
|
|
(74
|
)
|
||||
Other income
|
|
—
|
|
|
—
|
|
|
(556
|
)
|
|
—
|
|
||||
Interest expense
|
|
194,898
|
|
|
185,256
|
|
|
153,395
|
|
|
134,729
|
|
||||
Transaction, investment and servicing costs
|
|
9,017
|
|
|
11,941
|
|
|
8,410
|
|
|
9,152
|
|
||||
Depreciation and amortization
|
|
164,389
|
|
|
183,897
|
|
|
144,528
|
|
|
133,269
|
|
||||
Provision for loan losses
|
|
213
|
|
|
1,588
|
|
|
—
|
|
|
—
|
|
||||
Impairment loss
|
|
217,524
|
|
|
14,375
|
|
|
72,469
|
|
|
—
|
|
||||
Compensation and administrative expense
|
|
8,970
|
|
|
7,011
|
|
|
7,665
|
|
|
7,370
|
|
||||
Other (gain) loss, net
|
|
4,803
|
|
|
(6,299
|
)
|
|
49
|
|
|
511
|
|
||||
Income tax (benefit) expense
|
|
4,991
|
|
|
5,639
|
|
|
(9,875
|
)
|
|
2,779
|
|
||||
NOI—Healthcare / EBITDA—Hospitality
|
|
$
|
306,064
|
|
|
$
|
304,412
|
|
|
$
|
285,479
|
|
|
$
|
277,873
|
|
|
|
Industrial
|
||||||||||
|
|
Year Ended December 31,
|
||||||||||
(In thousands)
|
|
2018
|
|
2017
|
|
2016
|
||||||
Income (loss) from continuing operations
|
|
$
|
26,749
|
|
|
$
|
37,497
|
|
|
$
|
(3,003
|
)
|
Adjustments:
|
|
|
|
|
|
|
||||||
Straight-line rent revenue and amortization of above- and below-market lease intangibles
|
|
(11,076
|
)
|
|
(6,665
|
)
|
|
(3,798
|
)
|
|||
Interest income
|
|
(779
|
)
|
|
(391
|
)
|
|
(2
|
)
|
|||
Other income
|
|
—
|
|
|
(121
|
)
|
|
—
|
|
|||
Interest expense
|
|
42,713
|
|
|
38,566
|
|
|
44,834
|
|
|||
Transaction, investment and servicing costs
|
|
307
|
|
|
41
|
|
|
1,088
|
|
|||
Depreciation and amortization
|
|
129,104
|
|
|
109,265
|
|
|
88,854
|
|
|||
Impairment loss
|
|
948
|
|
|
44
|
|
|
407
|
|
|||
Compensation and administrative expense
|
|
13,613
|
|
|
11,069
|
|
|
8,682
|
|
|||
Gain on sale of real estate
|
|
(7,633
|
)
|
|
(24,612
|
)
|
|
(2,888
|
)
|
|||
Income tax expense
|
|
40
|
|
|
2,252
|
|
|
586
|
|
|||
NOI—Industrial
|
|
$
|
193,986
|
|
|
$
|
166,945
|
|
|
$
|
134,760
|
|
•
|
our general partner commitments to our future investment vehicles and co-investment commitments to other investment vehicles;
|
•
|
acquisitions of our target assets for our balance sheet and third party capital and related ongoing commitments;
|
•
|
principal and interest payments on our borrowings, including interest obligation on our corporate level debt;
|
•
|
our operations, including compensation, administrative and overhead costs;
|
•
|
capital expenditures for our real estate investments;
|
•
|
distributions to our stockholders;
|
•
|
acquisitions of common stock under our common stock repurchase program and potentially other corporate securities;
|
•
|
income tax liabilities of taxable REIT subsidiaries and of the Company subject to limitations as a REIT;
|
•
|
potential margin calls and/or out-of-the-money expiration of $2 billion notional interest rate swap in December 2019; and
|
•
|
the repayment or refinancing of $1.7 billion of fixed rate debt financing our U.S. healthcare portfolio that is scheduled to mature in December 2019 for which we are currently evaluating our options in connection with the scheduled maturity.
|
•
|
cash on hand;
|
•
|
our credit facilities;
|
•
|
fees received from our investment management business;
|
•
|
cash flow generated from our investments, both from operations and return of capital;
|
•
|
proceeds from full or partial realization of investments;
|
•
|
investment-level financing;
|
•
|
proceeds from public or private equity and debt offerings; and
|
•
|
third party capital commitments of sponsored investment vehicles.
|
Declaration Date
|
|
Record Date
|
|
Payment Date
|
|
Dividend Per Share
|
||
February 26, 2018
|
|
March 29, 2018
|
|
April 16, 2018
|
|
$
|
0.11
|
|
May 8, 2018
|
|
June 29, 2018
|
|
July 16, 2018
|
|
0.11
|
|
|
August 2, 2018
|
|
September 28, 2018
|
|
October 15, 2018
|
|
0.11
|
|
|
November 5, 2018
|
|
December 31, 2018
|
|
January 15, 2019
|
|
0.11
|
|
|
|
|
|
Shares Outstanding
September 30, 2018
(In thousands)
|
|
Quarterly Cash Distributions
|
|||||||
Description
|
|
Dividend Rate Per Annum
|
|
|
Total
(In thousands)
|
|
Per Share
|
||||||
Series B
|
|
8.25%
|
|
6,114
|
|
|
$
|
3,153
|
|
|
$
|
0.5156250
|
|
Series E
|
|
8.75%
|
|
10,000
|
|
|
5,469
|
|
|
0.5468750
|
|
||
Series G
|
|
7.5%
|
|
3,450
|
|
|
1,617
|
|
|
0.4687500
|
|
||
Series H
|
|
7.125%
|
|
11,500
|
|
|
5,121
|
|
|
0.4453125
|
|
||
Series I
|
|
7.15%
|
|
13,800
|
|
|
6,167
|
|
|
0.4468750
|
|
||
Series J
|
|
7.125%
|
|
12,600
|
|
|
5,611
|
|
|
0.4453125
|
|
||
|
|
|
|
57,464
|
|
|
$
|
27,138
|
|
|
|
|
|
Year Ended December 31,
|
|||||||||
(In thousands)
|
|
2018
|
|
2017
|
|
2016
|
|||||
Net cash provided by (used in):
|
|
|
|
|
|
|
|||||
Operating activities
|
|
$
|
506,965
|
|
|
$
|
582,546
|
|
|
405,172
|
|
Investing activities
|
|
(268,213
|
)
|
|
1,666,387
|
|
|
215,457
|
|
||
Financing activities
|
|
(788,404
|
)
|
|
(1,364,381
|
)
|
|
(491,251
|
)
|
|
|
Payments Due by Period
|
||||||||||||||||||
(In thousands)
|
|
Total
|
|
2019
|
|
2020-2021
|
|
2022-2023
|
|
2024 and Thereafter
|
||||||||||
Corporate credit facility
(1)
|
|
$
|
10,772
|
|
|
$
|
3,549
|
|
|
$
|
7,116
|
|
|
$
|
107
|
|
|
$
|
—
|
|
Convertible and exchangeable senior notes
(2)
|
|
700,730
|
|
|
26,683
|
|
|
440,124
|
|
|
214,101
|
|
|
19,822
|
|
|||||
Secured debt
(3)
|
|
11,071,278
|
|
|
2,917,548
|
|
|
2,186,111
|
|
|
3,335,532
|
|
|
2,632,087
|
|
|||||
Junior subordinated notes
|
|
543,417
|
|
|
15,094
|
|
|
30,229
|
|
|
30,188
|
|
|
467,906
|
|
|||||
Ground lease obligations
(4)
|
|
117,015
|
|
|
5,236
|
|
|
10,805
|
|
|
11,698
|
|
|
89,276
|
|
|||||
Office lease obligations
(5)
|
|
71,266
|
|
|
9,380
|
|
|
17,624
|
|
|
14,647
|
|
|
29,615
|
|
|||||
|
|
12,514,478
|
|
|
$
|
2,977,490
|
|
|
$
|
2,692,009
|
|
|
$
|
3,606,273
|
|
|
$
|
3,238,706
|
|
|
Contingent consideration—THL Hotel Portfolio
|
|
8,903
|
|
|
|
|
|
|
|
|
|
|||||||||
Lending commitments
(6)
|
|
77,831
|
|
|
|
|
|
|
|
|
|
|||||||||
Investment commitments
(7)
|
|
627,963
|
|
|
|
|
|
|
|
|
|
|||||||||
Total
|
|
$
|
13,229,175
|
|
|
|
|
|
|
|
|
|
(1)
|
There were no borrowings outstanding at
December 31, 2018
. Amounts represent the unused commitment fee of 0.35% per annum through the initial maturity date of January 2021. Future obligations under the credit facility could differ materially if we borrow on the credit facility in the future. See
“—Liquidity and Capital Resources."
|
(2)
|
The convertible and exchangeable senior notes mature on their respective due dates, unless redeemed, repurchased or exchanged in accordance with their terms prior to such date. Amounts reflect future principal and interest payments through contractual maturity dates of the respective notes. See Note 12 to the consolidated financial statements.
|
(3)
|
Amounts include minimum principal or principal curtailment based upon cash flows from collateral loans after payment of certain loan servicing fees and monthly interest, as well as fixed or floating rate interest obligations and unused commitment fee on investment level credit facilities, through initial maturity dates of the respective secured debt or extended maturity dates to the extent criteria are met and the extension option is at the borrower’s discretion. Financing on certain loan portfolios are based on the Company's expectation of cash flows from underlying loan collateral as principal repayments on the loan financing depend upon net cash flows from collateral assets and ratio of outstanding principal to collateral. Interest on floating rate debt was determined based on the applicable index at
December 31, 2018
. Includes investment-level debt with total principal of
$425.9 million
financing assets held for sale at
December 31, 2018
. See Note 12 to the consolidated financial statements.
|
(4)
|
We assumed noncancelable operating ground leases as lessee or sublessee in connection with certain properties acquired. The amounts represent minimum future base rent commitments through current expiration dates of the respective leases, excluding any contingent rent payments, and exclude ground leases which require only nominal annual payments and those associated with real estate held for sale. Certain rents paid under ground leases are recoverable from tenants.
|
(5)
|
We lease office space under noncancelable operating leases. The amounts reflect only minimum lease payments and do not project any potential escalation or other lease-related payments.
|
(6)
|
Future lending commitments may be subject to certain conditions that borrowers must meet to qualify for such fundings. Commitment amount assumes future draw requests meet the terms to qualify for such fundings. Amount presented reflects only our share of investment commitments, excluding commitments attributable to noncontrolling interests. Potential future commitments that we have approved but are not yet legally binding at
December 31, 2018
are not included. See Note 6 to the consolidated financial statements.
|
(7)
|
Amounts are in connection with our investments in unconsolidated ventures, including ADC arrangements accounted for as equity method investments, property acquisitions as well as commitments to third party-sponsored funds and Company-sponsored funds that are not consolidated. Potential future commitments that we have approved but are not yet legally binding at
December 31, 2018
are not included. See Notes 5 and 7 to the consolidated financial statements.
|
•
|
Impairments, including real estate, loans receivable, equity investments, debt securities, goodwill and intangible assets
|
•
|
Principles of consolidation—VIE assessment
|
•
|
Business combinations and asset acquisitions—evaluation of whether definition of a business is met; valuation of assets acquired, and where applicable, liabilities assumed and noncontrolling interests; purchase price allocation
|
•
|
Fair value measurements
|
•
|
Revenue and equity method earnings, including carried interest
|
•
|
Income taxes—assessment of deferred taxes and uncertain tax positions
|
•
|
Base management fees recognized over the life of the investment vehicle as services are provided for the administration of the vehicles, including management of their investments;
|
•
|
One-time asset management fees received upon closing of each investment made by certain managed private funds recognized ratably over the life of each investment as services are rendered; and
|
•
|
Incentive fees, which take the form of a contractual fee arrangement determined based on the performance of the investment vehicles subject to the achievement of minimum return hurdles, represent a form of variable consideration that is recognized when it is probable that a significant reversal of the cumulative revenue will not occur, which is generally at the end of the performance measurement period of the respective investment vehicles.
|
•
|
non-U.S. individuals and foreign corporations (except to the extent discussed in “—Taxation of Non-U.S.
|
•
|
the Company will pay U.S. federal income tax on any taxable income, including net capital gain, that it does not distribute to stockholders during, or within a specified time period after, the calendar year in which the income is earned.
|
•
|
for our taxable year ended December 31, 2017, the Company may be subject to the “alternative minimum tax” on any items of tax preference that it does not distribute or allocate to stockholders.
|
•
|
the Company will pay income tax at the highest corporate rate on:
|
•
|
net income from the sale or other disposition of property acquired through foreclosure, or foreclosure property, that it holds primarily for sale to customers in the ordinary course of business; and
|
•
|
other non-qualifying income from foreclosure property.
|
•
|
the Company will pay a 100% tax on net income earned from sales or other dispositions of property, other than foreclosure property, by an entity other than a taxable REIT subsidiary, which we refer to as a TRS, if such property is held primarily for sale to customers in the ordinary course of business.
|
•
|
if the Company fails to satisfy one or both of the 75% gross income test or the 95% gross income test, as described below in the section entitled “—Requirements for Qualification—Gross Income Tests,” and nonetheless continues to qualify as a REIT because it meets other requirements, it will pay a 100% tax on: the greater of the amount by which it fails the 75% gross income test or the 95% gross income test, multiplied, in either case, by a fraction intended to reflect its profitability.
|
•
|
if the Company fails any of the asset tests (other than a de minimis failure of the 5% asset test or the 10% vote or value test, as described below in the section entitled “—Requirements for Qualification—Asset Tests”), as long as the failure was due to reasonable cause and not to willful neglect, the Company files a description of each asset that caused such failure with the IRS, and the Company disposes of the assets or otherwise complies with the asset tests within six months after the last day of the quarter in which it identifies such failure, it will pay a tax equal to the greater of $50,000 or the highest U.S. federal income tax rate then applicable to U.S. corporations (currently 21%) on the net income from the non-qualifying assets during the period in which it failed to satisfy the asset tests in order to remain qualified as a REIT.
|
•
|
if the Company fails to satisfy one or more requirements for REIT qualification, other than the gross income tests and the asset tests, and such failure is due to reasonable cause and not to willful neglect, it will be required to pay a penalty of $50,000 for each such failure in order to remain qualified as a REIT.
|
•
|
if the Company fails to distribute during a calendar year at least the sum of: (i) 85% of its REIT ordinary income for the year; (ii) 95% of its REIT capital gain net income for the year; and (iii) any undistributed taxable income required to be distributed from earlier periods, the Company will pay a 4% nondeductible excise tax on the excess of the required distribution over the amount it actually distributed, plus any retained amounts on which income tax has been paid at the corporate level.
|
•
|
the Company may elect to retain and pay income tax on its net long-term capital gain. In that case, to the extent that the Company made a timely designation of such gain, a U.S. stockholder would be taxed on its proportionate share of the Company’s undistributed long-term capital gain and would receive a credit or refund for its proportionate share of the tax the Company paid.
|
•
|
the Company will be subject to a 100% excise tax on transactions with a TRS that are not conducted on an arm’s-length basis.
|
•
|
if the Company acquires any asset from a non-REIT C corporation in a merger or other transaction in which the Company acquires a basis in the asset that is determined by reference either to the non-REIT C corporation’s basis in the asset or to another asset, the Company will pay tax at the highest regular corporate rate applicable if it recognizes gain on the sale or disposition of the asset during the five-year period after it acquires the asset, provided no election is made for the transaction to be taxable on a current basis. This tax will generally apply to gain recognized with respect to assets that the Company holds as of the effective date of its REIT election (January 1, 2017) if such gain is recognized during the five-year period following such effective date or it may apply if the Company were to engage in (or, potentially, become a successor to an entity that had engaged in) a tax-free spin-off transaction under Section 355 of the Code within 5 years of such effective date. The amount of gain on which the Company would pay tax in the foregoing circumstances is the lesser of:
|
•
|
the amount of gain that the Company recognizes at the time of the sale or disposition (or would have recognized if, at the time of a spin-off transaction described above, the Company had disposed of the applicable asset); and
|
•
|
the amount of gain that the Company would have recognized if it had sold the asset at the time the Company acquired it, assuming that the non-REIT C corporation will not elect in lieu of this treatment an immediate tax when the asset is acquired.
|
•
|
the Company may be required to pay monetary penalties to the IRS in certain circumstances, including if it fails to meet recordkeeping requirements intended to monitor its compliance with rules relating to the composition of a REIT’s stockholders, as described below in the section entitled “—Requirements for Qualification—Recordkeeping Requirements.”
|
•
|
the earnings of the Company’s lower-tier entities that are subchapter C corporations, excluding any qualified REIT subsidiaries, which we refer to as QRSs, but including domestic TRSs, are subject to U.S. federal corporate income tax.
|
•
|
if the Company owns a residual interest in a real estate mortgage investment conduit, which we refer to as a REMIC, it will be taxable at the highest corporate rate on the portion of any excess inclusion income that it derives from the REMIC residual interests equal to the percentage of our stock that is held in record name by “disqualified organizations.” Although the law is unclear, IRS guidance indicates that similar rules may apply to a REIT that owns an equity interest in a taxable mortgage pool. To the extent that the Company owns a REMIC residual interest or a taxable mortgage pool through a TRS, it will not be subject to this tax. For a discussion of “excess inclusion income,” refer below to the section entitled “—Requirements for Qualification—Taxable Mortgage Pools.” A “disqualified organization” includes:
|
◦
|
the United States;
|
◦
|
any state or political subdivision of the United States;
|
◦
|
any foreign government;
|
◦
|
any international organization;
|
◦
|
any agency or instrumentality of any of the foregoing;
|
◦
|
any other tax-exempt organization, other than a farmer’s cooperative described in Section 521 of the Code, that is exempt both from income taxation and from taxation under the unrelated business taxable income provisions of the Code; and
|
◦
|
any rural electrical or telephone cooperative.
|
1.
|
It is managed by one or more trustees or directors.
|
2.
|
Its beneficial ownership is evidenced by transferable shares or by transferable certificates of beneficial interest.
|
3.
|
It would be taxable as a domestic corporation but for the REIT provisions of the U.S. federal income tax laws.
|
4.
|
It is neither a financial institution nor an insurance company subject to special provisions of the U.S. federal income tax laws.
|
5.
|
At least 100 persons are beneficial owners of its shares or ownership certificates.
|
6.
|
Not more than 50% in value of its outstanding shares or ownership certificates is owned, directly or indirectly, by five or fewer individuals, which the Code defines to include certain entities, during the last half of any taxable year.
|
7.
|
It elects to be a REIT, or has made such election for a previous taxable year, and satisfies all relevant filing and other administrative requirements established by the IRS that must be met to elect and maintain REIT status.
|
8.
|
It meets certain other qualification tests, described below, regarding the nature of its income and assets and the amount of its distributions to stockholders.
|
9.
|
It uses a calendar year for U.S. federal income tax purposes.
|
•
|
substantially all of its assets consist of debt obligations or interests in debt obligations;
|
•
|
more than 50% of those debt obligations are real estate mortgages or interests in real estate mortgages as of specified testing dates;
|
•
|
the entity has issued debt obligations that have two or more maturities; and
|
•
|
the payments required to be made by the entity on its debt obligations “bear a relationship” to the payments to be received by the entity on the debt obligations that it holds as assets.
|
•
|
cannot be offset by any net operating losses otherwise available to the stockholder;
|
•
|
in the case of a stockholder that is a REIT, a regulated investment company or a common trust fund or other pass-through entity, is considered excess inclusion income of such entity;
|
•
|
is subject to tax as unrelated business taxable income in the hands of most types of stockholders that are otherwise generally exempt from U.S. federal income tax;
|
•
|
results in the application of U.S. federal income tax withholding at the maximum rate (30%), without reduction for any otherwise applicable income tax treaty or other exemption, to the extent allocable to most types of non-U.S. stockholders; and
|
•
|
is taxable (at the highest corporate tax rate, currently 21%) to the REIT, rather than its stockholders, to the extent allocable to the REIT’s stock held in record name by stockholders that are disqualified organizations (generally, tax-exempt entities not subject to unrelated business income tax, including governmental organizations).
|
•
|
rents from real property;
|
•
|
interest on debt secured by mortgages on real property or on interests in real property;
|
•
|
dividends or other distributions on, and gain from the sale of, shares in other REITs;
|
•
|
gain from the sale of real estate assets;
|
•
|
income and gain derived from foreclosure property;
|
•
|
income derived from a REMIC in proportion to the real estate assets held by the REMIC, unless at least 95% of the REMIC’s assets are real estate assets, in which case all of the income derived from the REMIC; and
|
•
|
income derived from the temporary investment of new capital that is attributable to the issuance of our stock or a public offering of our debt with a maturity date of at least five years that is received during the one-year period beginning on the date on which we received such new capital.
|
•
|
First, the rent must not be based, in whole or in part, on the income or profits of any person. However, an amount received or accrued generally will not be excluded from rents from real property solely by reason of being based on fixed percentages of receipts or sales.
|
•
|
Second, rents the Company receives from a “related party tenant” will not qualify as rents from real property in satisfying the gross income tests unless the tenant is a TRS, and either: (i) at least 90% of the property is leased to unrelated tenants and the rent paid by the TRS is substantially comparable to
|
•
|
the rent paid by the unrelated tenants for comparable space; or (ii) the TRS leases a qualified lodging facility or qualified health care property and engages an eligible independent contractor, as defined above in “—Taxable REIT Subsidiaries,” to operate such facility or property on its behalf. A tenant is a related party tenant if the REIT, or an actual or constructive owner of 10% or more of the REIT, actually or constructively owns 10% or more of the tenant.
|
•
|
Third, if rent attributable to personal property leased in connection with a lease of real property is 15% or less of the total rent received under the lease, then the rent attributable to personal property will qualify as rents from real
|
•
|
Fourth, the Company generally must not operate or manage its real property or furnish or render services to its tenants, other than through an “independent contractor” who is adequately compensated and from whom the Company does not derive revenue. However, the Company may provide services directly to tenants if the services are “usually or customarily rendered” in connection with the rental of space for occupancy only and are not considered to be provided for the tenants’ convenience. In addition, the Company may provide a minimal amount of “noncustomary” services to the tenants of a property, other than through an independent contractor, as long as its income from the services (valued at not less than 150% of the Company’s direct cost of performing such services) does not exceed 1% of its income from the related property. Furthermore, the Company may own up to 100% of the stock of a TRS which may provide customary and noncustomary services to its tenants without tainting the rental income for the related properties. Refer to the section entitled “—Taxable REIT Subsidiaries.”
|
•
|
derive rental income attributable to personal property other than personal property leased in connection with the lease of real property, the amount of which is less than 15% of the total rent received under the lease;
|
•
|
rent any property to a related party tenant, including, except with respect to qualified health care properties and qualified lodging facilities, a TRS;
|
•
|
charge rent for any property that is based in whole or in part on the income or profits of any person, except by reason of being based on a fixed percentage or percentages of receipts or sales, as described above; or
|
•
|
directly perform services considered to be noncustomary or provided for the tenant’s convenience.
|
•
|
the intent of the parties;
|
•
|
the form of the agreement;
|
•
|
the degree of control over the property that is retained by the property owner (for example, whether the lessee has substantial control over the operation of the property or whether the lessee was required simply to use its best efforts to perform its obligations under the agreement); and
|
•
|
the extent to which the property owner retains the risk of loss with respect to the property (for example, whether the lessee bears the risk of increases in operating expenses or the risk of damage to the property) or the potential for economic gain with respect to the property.
|
•
|
the property owning entity and the lessee intend for their relationship to be that of a lessor and lessee, and such relationship will be documented by a lease agreement;
|
•
|
the lessee has the right to exclusive possession and use and quiet enjoyment of the property covered by the lease during the term of the lease;
|
•
|
the lessee bears the cost of, and is responsible for, day-to-day maintenance and repair of the property other than the cost of certain capital expenditures, and dictates through the property manager, who works for the lessee during the terms of the lease, how the property is operated and maintained;
|
•
|
the lessee bears all of the costs and expenses of operating the property, including the cost of any inventory used in their operation, during the term of the lease, other than the cost of certain furniture, fixtures and equipment, and certain capital expenditures;
|
•
|
the lessee benefits from any savings and bears the burdens of any increases in the costs of operating the property during the term of the lease;
|
•
|
in the event of damage or destruction to a property, the lessee will be at economic risk because it will bear the economic burden of the loss in income from operation of the property subject to the right, in certain circumstances, to terminate the lease if the lessor does not restore the property to its prior condition;
|
•
|
the lessee generally indemnifies the lessor against all liabilities imposed on the lessor during the term of the lease by reason of (A) injury to persons or damage to property occurring at the property or (B) the lessee’s use, management, maintenance or repair of the property;
|
•
|
the lessee is obligated to pay, at a minimum, substantial base rent for the period of use of the property under the lease;
|
•
|
the lessee stands to incur substantial losses or reap substantial gains depending on how successfully it, through the property manager, who works for the lessee during the terms of the leases, operates the property;
|
•
|
the lease enables the tenant to derive a meaningful profit, after expenses and taking into account the risks associated with the lease, from the operation of the property during the term of the lease; and
|
•
|
upon termination of the lease, the property will be expected to have a remaining useful life equal to at least 20% of its expected useful life on the date the lease is entered into, and a fair market value equal to at least 20% of its fair market value on the date the lease was entered into.
|
•
|
the REIT has held the property for not less than two years;
|
•
|
the aggregate expenditures made by the REIT, or any partner of the REIT, during the two-year period preceding the date of the sale that are includable in the basis of the property do not exceed 30% of the selling price of the property;
|
•
|
either: (i) during the year in question, the REIT did not make more than seven sales of property other than foreclosure property or sales to which Section 1031 or 1033 of the Code applies; (ii) the aggregate adjusted bases of all such properties sold by the REIT during the year did not exceed 10% of the aggregate bases of all of the assets of the REIT at the beginning of the year; (iii) the aggregate fair market value of all such properties sold by the REIT during the year did not exceed 10% of the aggregate fair market value of all of the assets of the REIT at the beginning of the year; (iv)(A) the aggregate adjusted tax bases of all such properties sold by the REIT during the year did not exceed 20% of the aggregate adjusted bases of all property of the REIT at the beginning of the year and (B) the three-year average percentage of properties sold by the REIT compared to all the REIT’s properties (measured by adjusted bases) taking into account the current and two prior years did not exceed 10%; or (v)(A) the aggregate fair market value of all such properties sold by the REIT during the year did not exceed 20% of the aggregate fair market value of all property of the REIT at the beginning of the year and (B) the three-year average percentage of properties sold by the REIT compared to all the REIT’s properties (measured by fair market value) taking into account the current and two prior years did not exceed 10%;
|
•
|
in the case of property not acquired through foreclosure or lease termination, the REIT has held the property for at least two years for the production of rental income; and
|
•
|
if the REIT has made more than seven sales of non-foreclosure property during the taxable year, substantially all of the marketing and development expenditures with respect to the property were made through an independent contractor from whom the REIT derives no income or a TRS.
|
•
|
that is acquired by a REIT as the result of the REIT having bid on such property at foreclosure or having otherwise reduced such property to ownership or possession by agreement or process of law, after there was a default or default was imminent on a lease of such property or on indebtedness that such property secured;
|
•
|
for which the related loan was acquired by the REIT at a time when the default was not imminent or anticipated; and
|
•
|
for which the REIT makes a proper election to treat the property as foreclosure property.
|
•
|
on which a lease is entered into for the property that, by its terms, will give rise to income that does not qualify for purposes of the 75% gross income test, or any amount is received or accrued, directly or indirectly, pursuant to a lease entered into on or after such day that will give rise to income that does not qualify for purposes of the 75% gross income test;
|
•
|
on which any construction takes place on the property, other than completion of a building or any other improvement, where more than 10% of the construction was completed before default became imminent; or
|
•
|
which is more than 90 days after the day on which the REIT acquired the property and the property is used in a trade or business which is conducted by the REIT, other than through an independent contractor from whom the REIT itself does not derive or receive any income or a TRS.
|
•
|
the Company’s failure to meet those tests is due to reasonable cause and not to willful neglect; and
|
•
|
following such failure for any taxable year, the Company files a schedule of the sources of its income with the IRS.
|
•
|
cash or cash items, including certain receivables and money market funds;
|
•
|
government securities;
|
•
|
interests in real property, including leaseholds, options to acquire real property and leaseholds, and personal property to the extent such personal property is leased in connection with real property and rents attributable to such personal property are treated as “rents from real property”;
|
•
|
interests in mortgage loans secured by real property;
|
•
|
stock in other REITs and debt instruments issued by “publicly offered REITs”;
|
•
|
investments in stock or debt instruments during the one-year period following the Company’s receipt of new capital that it raises through equity offerings or public offerings of debt with at least a five-year term; and
|
•
|
regular or residual interests in a REMIC. However, if less than 95% of the assets of a REMIC consist of assets that are qualifying real estate-related assets under the U.S. federal income tax laws, determined as if the Company held such assets, the Company will be treated as holding directly its proportionate share of the assets of such REMIC.
|
•
|
“Straight debt” securities, which is defined as a written unconditional promise to pay on demand or on a specified date a sum certain in money if: (i) the debt is not convertible, directly or indirectly, into equity; and (ii) the interest rate and interest payment dates are not contingent on profits, the borrower’s discretion, or similar factors. “Straight debt” securities do not include any securities issued by a partnership or a corporation in which the Company or any TRS in which the Company owns more than 50% of the voting power or value of the shares hold non-”straight debt” securities that have an aggregate value of more than 1% of the issuer’s outstanding securities. However, “straight debt” securities include debt subject to the following contingencies:
|
•
|
a contingency relating to the time of payment of interest or principal, as long as either: (i) there is no change to the effective yield of the debt obligation, other than a change to the annual yield that does not exceed the greater of 0.25% or 5% of the annual yield; or (ii) neither the aggregate issue price nor the aggregate face amount of the issuer’s debt obligations held by the Company exceeds $1 million and no more than 12 months of unaccrued interest on the debt obligations can be required to be prepaid; and
|
•
|
a contingency relating to the time or amount of payment upon a default or prepayment of a debt obligation, as long as the contingency is consistent with customary commercial practice;
|
•
|
Any loan to an individual or an estate;
|
•
|
Any “section 467 rental agreement” other than an agreement with a related party tenant;
|
•
|
Any obligation to pay “rents from real property”;
|
•
|
Certain securities issued by governmental entities;
|
•
|
Any security issued by a REIT;
|
•
|
Any debt instrument issued by an entity treated as a partnership for U.S. federal income tax purposes in which the Company is a partner to the extent of its proportionate interest in the equity and debt securities of the partnership; and
|
•
|
Any debt instrument issued by an entity treated as a partnership for U.S. federal income tax purposes not described in the preceding bullet points if at least 75% of the partnership’s gross income, excluding income from prohibited transactions, is qualifying income for purposes of the 75% gross income test described above in the section entitled “—Gross Income Tests.”
|
•
|
the Company satisfied the asset tests at the end of the preceding calendar quarter; and
|
•
|
the discrepancy between the value of the Company’s assets and the asset test requirements arose from changes in the market values of its assets and was not wholly or partly caused by the acquisition of one or more non-qualifying assets.
|
•
|
90% of its “REIT taxable income,” computed without regard to the dividends paid deduction and its net capital gain or loss; and
|
•
|
90% of its after-tax net income, if any, from foreclosure property; minus
|
•
|
the sum of certain items of non-cash income.
|
•
|
85% of its REIT ordinary income for such year;
|
•
|
95% of its REIT capital gain income for such year; and
|
•
|
any undistributed taxable income from prior periods,
|
•
|
a citizen or resident of the United States;
|
•
|
a corporation (including an entity treated as a corporation for U.S. federal income tax purposes) created or organized in or under the laws of the United States, any of its states or the District of Columbia;
|
•
|
an estate whose income is subject to U.S. federal income taxation regardless of its source; or
|
•
|
a trust if: (i) a U.S. court is able to exercise primary supervision over the administration of such trust and one or more U.S. persons have the authority to control all substantial decisions of the trust; or (ii) it has a valid election in place to be treated as a U.S. person.
|
•
|
the percentage of the Company’s dividends that the tax-exempt trust would be required to treat as UBTI is at least 5%;
|
•
|
the Company qualifies as a REIT by reason of the modification of the rule requiring that no more than 50% of our stock be owned by five or fewer individuals that allows the beneficiaries of the pension trust to be treated as holding our stock in proportion to its actuarial interests in the pension trust (refer to the section entitled “—Requirements for Qualification”); and
|
•
|
either: (i) one pension trust owns more than 25% of the value of our stock; or (ii) a group of pension trusts individually holding more than 10% of the value of our stock collectively owns more than 50% of the value of our stock.
|
•
|
a lower treaty rate applies and the non-U.S. stockholder provides an IRS Form W-8BEN or W-8BEN-E to the Company evidencing eligibility for that reduced rate; or
|
•
|
the non-U.S. stockholder files an IRS Form W-8ECI with the Company claiming that the distribution is effectively connected income.
|
•
|
is a corporation or qualifies for certain other exempt categories and, when required, demonstrates this fact; or
|
•
|
provides a taxpayer identification number, certifies as to no loss of exemption from backup withholding, and otherwise complies with the applicable requirements of the backup withholding rules.
|
•
|
is treated as a partnership under the Treasury Regulations relating to entity classification or the check-the-box regulations, as described below; and
|
•
|
is not a “publicly traded” partnership, as defined below.
|
•
|
the amount of cash and the basis of any other property contributed by the Company to the Partnership;
|
•
|
increased by the Company’s allocable share of the Partnership’s income and its allocable share of indebtedness of the Partnership; and
|
•
|
reduced, but not below zero, by the Company’s allocable share of the Partnership’s loss and the amount of cash distributed to the Company and by constructive distributions resulting from a reduction in the Company’s share of indebtedness of the Partnership.
|
|
||
|
||
|
||
|
||
|
||
|
||
|
|
|
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
|
|
December 31, 2018
|
|
December 31, 2017
|
||||
Assets
|
|
|
|
|
||||
Cash and cash equivalents
|
|
$
|
461,912
|
|
|
$
|
921,822
|
|
Restricted cash
|
|
366,758
|
|
|
471,078
|
|
||
Real estate, net
|
|
13,619,014
|
|
|
14,464,258
|
|
||
Loans receivable, net ($0 and $45,423 at fair value, respectively)
|
|
1,659,217
|
|
|
3,223,762
|
|
||
Equity investments ($142,130 and $363,901 at fair value, respectively)
|
|
2,446,336
|
|
|
1,690,839
|
|
||
Debt securities, at fair value
|
|
96,833
|
|
|
348,342
|
|
||
Goodwill
|
|
1,534,561
|
|
|
1,534,561
|
|
||
Deferred leasing costs and intangible assets, net
|
|
540,264
|
|
|
852,872
|
|
||
Assets held for sale ($269,145 and $49,498 at fair value, respectively)
|
|
941,258
|
|
|
781,630
|
|
||
Other assets ($33,558 and $10,152 at fair value, respectively)
|
|
503,317
|
|
|
444,968
|
|
||
Due from affiliates
|
|
45,779
|
|
|
51,518
|
|
||
Total assets
|
|
$
|
22,215,249
|
|
|
$
|
24,785,650
|
|
Liabilities
|
|
|
|
|
||||
Debt, net ($0 and $44,542 at fair value, respectively)
|
|
$
|
10,039,957
|
|
|
$
|
10,827,810
|
|
Accrued and other liabilities ($141,711 and $212,267 at fair value, respectively)
|
|
707,921
|
|
|
898,161
|
|
||
Intangible liabilities, net
|
|
159,386
|
|
|
191,109
|
|
||
Liabilities related to assets held for sale
|
|
68,217
|
|
|
273,298
|
|
||
Due to affiliates ($0 and $20,650 at fair value, respectively)
|
|
—
|
|
|
23,534
|
|
||
Dividends and distributions payable
|
|
84,013
|
|
|
188,202
|
|
||
Total liabilities
|
|
11,059,494
|
|
|
12,402,114
|
|
||
Commitments and contingencies (Note 24)
|
|
|
|
|
||||
Redeemable noncontrolling interests
|
|
9,385
|
|
|
34,144
|
|
||
Equity
|
|
|
|
|
||||
Stockholders’ equity:
|
|
|
|
|
||||
Preferred stock, $0.01 par value per share; $1,436,605 and $1,636,605 liquidation preference, respectively; 250,000 shares authorized; 57,464 and 65,464 shares issued and outstanding, respectively
|
|
1,407,495
|
|
|
1,606,966
|
|
||
Common stock, $0.01 par value per share
|
|
|
|
|
||||
Class A, 949,000 shares authorized; 483,347 and 542,599 shares issued and outstanding, respectively
|
|
4,834
|
|
|
5,426
|
|
||
Class B, 1,000 shares authorized; 734 and 736 shares issued and outstanding, respectively
|
|
7
|
|
|
7
|
|
||
Additional paid-in capital
|
|
7,598,019
|
|
|
7,913,622
|
|
||
Distributions in excess of earnings
|
|
(2,018,302
|
)
|
|
(1,165,412
|
)
|
||
Accumulated other comprehensive income
|
|
13,999
|
|
|
47,316
|
|
||
Total stockholders’ equity
|
|
7,006,052
|
|
|
8,407,925
|
|
||
Noncontrolling interests in investment entities
|
|
3,779,728
|
|
|
3,539,072
|
|
||
Noncontrolling interests in Operating Company
|
|
360,590
|
|
|
402,395
|
|
||
Total equity
|
|
11,146,370
|
|
|
12,349,392
|
|
||
Total liabilities, redeemable noncontrolling interests and equity
|
|
$
|
22,215,249
|
|
|
$
|
24,785,650
|
|
|
|
December 31, 2018
|
|
December 31, 2017
|
||||
Assets
|
|
|
|
|
||||
Cash
|
|
$
|
8,116
|
|
|
$
|
10,969
|
|
Restricted cash
|
|
—
|
|
|
40,084
|
|
||
Loans receivable, net
|
|
—
|
|
|
546,306
|
|
||
Equity securities, at fair value
|
|
24,829
|
|
|
35,600
|
|
||
Debt securities, at fair value
|
|
—
|
|
|
214,926
|
|
||
Real estate, net
|
|
—
|
|
|
8,073
|
|
||
Other assets
|
|
9,786
|
|
|
13,671
|
|
||
Total assets
|
|
$
|
42,731
|
|
|
$
|
869,629
|
|
Liabilities
|
|
|
|
|
||||
Debt, net
|
|
$
|
—
|
|
|
$
|
348,250
|
|
Other liabilities
|
|
20,105
|
|
|
31,299
|
|
||
Total liabilities
|
|
$
|
20,105
|
|
|
$
|
379,549
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2018
|
|
2017
|
|
2016
|
||||||
Revenues
|
|
|
|
|
|
|
||||||
Property operating income
|
|
$
|
2,247,740
|
|
|
$
|
2,113,837
|
|
|
$
|
371,082
|
|
Interest income
|
|
215,367
|
|
|
416,625
|
|
|
385,851
|
|
|||
Fee income ($150,596, $184,914 and $67,731 from affiliates, respectively)
|
|
151,821
|
|
|
220,789
|
|
|
67,731
|
|
|||
Other income ($34,695, $25,630 and $4,296 from affiliates, respectively)
|
|
50,348
|
|
|
45,483
|
|
|
14,193
|
|
|||
Total revenues
|
|
2,665,276
|
|
|
2,796,734
|
|
|
838,857
|
|
|||
Expenses
|
|
|
|
|
|
|
||||||
Property operating expense
|
|
1,233,659
|
|
|
1,113,509
|
|
|
118,461
|
|
|||
Interest expense
|
|
595,551
|
|
|
574,822
|
|
|
170,083
|
|
|||
Investment and servicing expense
|
|
67,420
|
|
|
67,597
|
|
|
23,666
|
|
|||
Transaction costs
|
|
7,266
|
|
|
95,859
|
|
|
40,605
|
|
|||
Placement fees
|
|
7,849
|
|
|
2,474
|
|
|
900
|
|
|||
Depreciation and amortization
|
|
572,406
|
|
|
617,779
|
|
|
171,682
|
|
|||
Provision for loan loss
|
|
43,034
|
|
|
19,741
|
|
|
35,005
|
|
|||
Impairment loss
|
|
588,223
|
|
|
420,360
|
|
|
11,717
|
|
|||
Compensation expense
|
|
|
|
|
|
|
||||||
Cash and equity-based compensation
|
|
225,038
|
|
|
346,885
|
|
|
111,838
|
|
|||
Carried interest and incentive compensation
|
|
12,181
|
|
|
—
|
|
|
—
|
|
|||
Administrative expenses
|
|
97,000
|
|
|
110,982
|
|
|
50,799
|
|
|||
Total expenses
|
|
3,449,627
|
|
|
3,370,008
|
|
|
734,756
|
|
|||
Other income (loss)
|
|
|
|
|
|
|
||||||
Gain on sale of real estate
|
|
167,231
|
|
|
137,370
|
|
|
73,616
|
|
|||
Other gain (loss), net
|
|
51,706
|
|
|
(25,814
|
)
|
|
18,416
|
|
|||
Equity method earnings (losses)
|
|
(9,401
|
)
|
|
285,151
|
|
|
99,375
|
|
|||
Equity method earnings—carried interest
|
|
19,961
|
|
|
—
|
|
|
—
|
|
|||
Income (loss) before income taxes
|
|
(554,854
|
)
|
|
(176,567
|
)
|
|
295,508
|
|
|||
Income tax benefit (expense)
|
|
59,781
|
|
|
98,399
|
|
|
(4,782
|
)
|
|||
Income (loss) from continuing operations
|
|
(495,073
|
)
|
|
(78,168
|
)
|
|
290,726
|
|
|||
Income (loss) from discontinued operations
|
|
(102
|
)
|
|
13,555
|
|
|
—
|
|
|||
Net income (loss)
|
|
(495,175
|
)
|
|
(64,613
|
)
|
|
290,726
|
|
|||
Net income (loss) attributable to noncontrolling interests:
|
|
|
|
|
|
|
||||||
Redeemable noncontrolling interests
|
|
(3,708
|
)
|
|
23,543
|
|
|
—
|
|
|||
Investment entities
|
|
67,994
|
|
|
129,996
|
|
|
163,084
|
|
|||
Operating Company
|
|
(39,854
|
)
|
|
(20,261
|
)
|
|
12,324
|
|
|||
Net income (loss) attributable to Colony Capital, Inc.
|
|
(519,607
|
)
|
|
(197,891
|
)
|
|
115,318
|
|
|||
Preferred stock redemption (Note 16)
|
|
(3,995
|
)
|
|
4,530
|
|
|
—
|
|
|||
Preferred stock dividends
|
|
117,097
|
|
|
130,672
|
|
|
48,159
|
|
|||
Net income (loss) attributable to common stockholders
|
|
$
|
(632,709
|
)
|
|
$
|
(333,093
|
)
|
|
$
|
67,159
|
|
Basic earnings (loss) per share
|
|
|
|
|
|
|
||||||
Income (loss) from continuing operations per basic common share
|
|
$
|
(1.28
|
)
|
|
$
|
(0.66
|
)
|
|
$
|
0.39
|
|
Net income (loss) per basic common share
|
|
$
|
(1.28
|
)
|
|
$
|
(0.64
|
)
|
|
$
|
0.39
|
|
Diluted earnings (loss) per share
|
|
|
|
|
|
|
||||||
Income (loss) from continuing operations per diluted common share
|
|
$
|
(1.28
|
)
|
|
$
|
(0.66
|
)
|
|
$
|
0.39
|
|
Net income (loss) per diluted common share
|
|
$
|
(1.28
|
)
|
|
$
|
(0.64
|
)
|
|
$
|
0.39
|
|
Weighted average number of shares
|
|
|
|
|
|
|
||||||
Basic
|
|
496,993
|
|
|
532,600
|
|
|
164,570
|
|
|||
Diluted
|
|
496,993
|
|
|
532,600
|
|
|
164,570
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2018
|
|
2017
|
|
2016
|
||||||
Net income (loss)
|
|
$
|
(495,175
|
)
|
|
$
|
(64,613
|
)
|
|
$
|
290,726
|
|
Other comprehensive income (loss):
|
|
|
|
|
|
|
||||||
Other comprehensive income (loss) from investments in unconsolidated ventures, net
|
|
(1,809
|
)
|
|
5,849
|
|
|
101
|
|
|||
Net change in fair value of available-for-sale debt securities
|
|
(18,645
|
)
|
|
15,918
|
|
|
(659
|
)
|
|||
Net change in fair value of cash flow hedges
|
|
(487
|
)
|
|
—
|
|
|
389
|
|
|||
Foreign currency translation adjustments:
|
|
|
|
|
|
|
||||||
Foreign currency translation gain (loss)
|
|
(81,135
|
)
|
|
216,262
|
|
|
(97,681
|
)
|
|||
Change in fair value of net investment hedges
|
|
33,747
|
|
|
(70,661
|
)
|
|
35,833
|
|
|||
Net foreign currency translation adjustments
|
|
(47,388
|
)
|
|
145,601
|
|
|
(61,848
|
)
|
|||
Other comprehensive income (loss)
|
|
(68,329
|
)
|
|
167,368
|
|
|
(62,017
|
)
|
|||
Comprehensive income (loss)
|
|
(563,504
|
)
|
|
102,755
|
|
|
228,709
|
|
|||
Comprehensive income (loss) attributable to noncontrolling interests:
|
|
|
|
|
|
|
||||||
Redeemable noncontrolling interests
|
|
(3,708
|
)
|
|
23,543
|
|
|
—
|
|
|||
Investment entities
|
|
34,573
|
|
|
218,013
|
|
|
117,241
|
|
|||
Operating Company
|
|
(41,719
|
)
|
|
(15,789
|
)
|
|
9,837
|
|
|||
Comprehensive income (loss) attributable to stockholders
|
|
$
|
(552,650
|
)
|
|
$
|
(123,012
|
)
|
|
$
|
101,631
|
|
|
|
Preferred Stock
|
|
Common Stock
|
|
Additional Paid-in Capital
|
|
Distributions in Excess of Earnings
|
|
Accumulated Other Comprehensive Income (Loss)
|
|
Total Stockholders’ Equity
|
|
Noncontrolling Interests in Investment Entities
|
|
Noncontrolling Interests in Operating Company
|
|
Total Equity
|
||||||||||||||||||
|
|
|
|
|||||||||||||||||||||||||||||||||
Balance at December 31, 2015
|
|
$
|
607,200
|
|
|
$
|
1,646
|
|
|
$
|
2,387,770
|
|
|
$
|
(131,278
|
)
|
|
$
|
(18,422
|
)
|
|
$
|
2,846,916
|
|
|
$
|
2,138,925
|
|
|
$
|
430,399
|
|
|
$
|
5,416,240
|
|
Net income
|
|
—
|
|
|
—
|
|
|
—
|
|
|
115,318
|
|
|
—
|
|
|
115,318
|
|
|
163,084
|
|
|
12,324
|
|
|
290,726
|
|
|||||||||
Other comprehensive income
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(13,687
|
)
|
|
(13,687
|
)
|
|
(45,843
|
)
|
|
(2,487
|
)
|
|
(62,017
|
)
|
|||||||||
Repurchase 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
|
|
—
|
|
|
15
|
|
|
13,623
|
|
|
—
|
|
|
—
|
|
|
13,638
|
|
|
—
|
|
|
—
|
|
|
13,638
|
|
|||||||||
Redemption of OP Units for cash and class A common
|
|
—
|
|
|
14
|
|
|
18,557
|
|
|
—
|
|
|
—
|
|
|
18,571
|
|
|
—
|
|
|
(21,128
|
)
|
|
(2,557
|
)
|
|||||||||
Shares canceled for tax withholding on vested stock awards
|
|
—
|
|
|
(3
|
)
|
|
(2,859
|
)
|
|
—
|
|
|
—
|
|
|
(2,862
|
)
|
|
—
|
|
|
—
|
|
|
(2,862
|
)
|
|||||||||
Contributions from noncontrolling interests
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
819,033
|
|
|
—
|
|
|
819,033
|
|
|||||||||
Distributions to noncontrolling interests
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(587,539
|
)
|
|
(33,668
|
)
|
|
(621,207
|
)
|
|||||||||
Acquisition of noncontrolling interests
|
|
|
|
—
|
|
|
725
|
|
|
—
|
|
|
—
|
|
|
725
|
|
|
(4,688
|
)
|
|
—
|
|
|
(3,963
|
)
|
||||||||||
Preferred stock dividends
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(48,159
|
)
|
|
—
|
|
|
(48,159
|
)
|
|
—
|
|
|
—
|
|
|
(48,159
|
)
|
|||||||||
Common stock dividends declared ($1.08 per share)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(181,945
|
)
|
|
—
|
|
|
(181,945
|
)
|
|
—
|
|
|
—
|
|
|
(181,945
|
)
|
|||||||||
Reallocation of equity (Note 2 and 16)
|
|
—
|
|
|
—
|
|
|
25,284
|
|
|
—
|
|
|
—
|
|
|
25,284
|
|
|
(29,034
|
)
|
|
3,750
|
|
|
—
|
|
|||||||||
Balance at December 31, 2016
|
|
607,200
|
|
|
1,672
|
|
|
2,443,100
|
|
|
(246,064
|
)
|
|
(32,109
|
)
|
|
2,773,799
|
|
|
2,453,938
|
|
|
389,190
|
|
|
5,616,927
|
|
|
|
Preferred Stock
|
|
Common Stock
|
|
Additional Paid-in Capital
|
|
Distributions in Excess of Earnings
|
|
Accumulated Other Comprehensive Income (Loss)
|
|
Total Stockholders’ Equity
|
|
Noncontrolling Interests in Investment Entities
|
|
Noncontrolling Interests in Operating Company
|
|
Total Equity
|
||||||||||||||||||
|
|
|
|
|||||||||||||||||||||||||||||||||
Balance at December 31, 2016
|
|
607,200
|
|
|
1,672
|
|
|
2,443,100
|
|
|
(246,064
|
)
|
|
(32,109
|
)
|
|
2,773,799
|
|
|
2,453,938
|
|
|
389,190
|
|
|
5,616,927
|
|
|||||||||
Net income
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(197,891
|
)
|
|
—
|
|
|
(197,891
|
)
|
|
129,996
|
|
|
(20,261
|
)
|
|
(88,156
|
)
|
|||||||||
Other comprehensive income
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
74,879
|
|
|
74,879
|
|
|
88,017
|
|
|
4,472
|
|
|
167,368
|
|
|||||||||
Merger consideration (Note 3)
|
|
1,010,320
|
|
|
3,891
|
|
|
5,706,243
|
|
|
—
|
|
|
—
|
|
|
6,720,454
|
|
|
—
|
|
|
—
|
|
|
6,720,454
|
|
|||||||||
Payment of accrued dividends on preferred stock assumed in Merger
|
|
(12,869
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(12,869
|
)
|
|
—
|
|
|
—
|
|
|
(12,869
|
)
|
|||||||||
Fair value of noncontrolling interests assumed in Merger
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
505,685
|
|
|
8,162
|
|
|
513,847
|
|
|||||||||
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
|
|
(635,785
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(635,785
|
)
|
|
—
|
|
|
—
|
|
|
(635,785
|
)
|
|||||||||
Common stock repurchases
|
|
—
|
|
|
(234
|
)
|
|
(299,943
|
)
|
|
—
|
|
|
—
|
|
|
(300,177
|
)
|
|
—
|
|
|
—
|
|
|
(300,177
|
)
|
|||||||||
Equity-based compensation
|
|
—
|
|
|
81
|
|
|
104,293
|
|
|
—
|
|
|
—
|
|
|
104,374
|
|
|
—
|
|
|
50,055
|
|
|
154,429
|
|
|||||||||
Redemption of OP Units for cash and class A common stock
|
|
—
|
|
|
17
|
|
|
22,814
|
|
|
—
|
|
|
—
|
|
|
22,831
|
|
|
—
|
|
|
(27,916
|
)
|
|
(5,085
|
)
|
|||||||||
Exchange of notes for Class A common stock
|
|
—
|
|
|
2
|
|
|
3,277
|
|
|
—
|
|
|
—
|
|
|
3,279
|
|
|
—
|
|
|
—
|
|
|
3,279
|
|
|||||||||
Shares canceled for tax withholdings on vested stock awards
|
|
—
|
|
|
(4
|
)
|
|
(5,664
|
)
|
|
—
|
|
|
—
|
|
|
(5,668
|
)
|
|
—
|
|
|
—
|
|
|
(5,668
|
)
|
|||||||||
Redemption of restricted stock units
|
|
—
|
|
|
8
|
|
|
(8
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||||
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
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(844,502
|
)
|
|
(35,387
|
)
|
|
(879,889
|
)
|
|||||||||
Preferred stock dividends
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(138,196
|
)
|
|
—
|
|
|
(138,196
|
)
|
|
—
|
|
|
—
|
|
|
(138,196
|
)
|
|||||||||
Common stock dividends declared ($1.08 per share; Note 16)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(583,261
|
)
|
|
—
|
|
|
(583,261
|
)
|
|
—
|
|
|
—
|
|
|
(583,261
|
)
|
|||||||||
Reallocation of equity (Note 2 and 17)
|
|
—
|
|
|
—
|
|
|
(58,181
|
)
|
|
—
|
|
|
4,546
|
|
|
(53,635
|
)
|
|
19,555
|
|
|
34,080
|
|
|
—
|
|
|||||||||
Balance at December 31, 2017
|
|
$
|
1,606,966
|
|
|
$
|
5,433
|
|
|
$
|
7,913,622
|
|
|
$
|
(1,165,412
|
)
|
|
$
|
47,316
|
|
|
$
|
8,407,925
|
|
|
$
|
3,539,072
|
|
|
$
|
402,395
|
|
|
$
|
12,349,392
|
|
|
|
Preferred Stock
|
|
Common Stock
|
|
Additional Paid-in Capital
|
|
Distributions in Excess of Earnings
|
|
Accumulated Other Comprehensive Income (Loss)
|
|
Total Stockholders’ Equity
|
|
Noncontrolling Interests in Investment Entities
|
|
Noncontrolling Interests in Operating Company
|
|
Total Equity
|
||||||||||||||||||
|
|
|
|
|||||||||||||||||||||||||||||||||
Balance at December 31, 2017
|
|
$
|
1,606,966
|
|
|
$
|
5,433
|
|
|
$
|
7,913,622
|
|
|
$
|
(1,165,412
|
)
|
|
$
|
47,316
|
|
|
$
|
8,407,925
|
|
|
$
|
3,539,072
|
|
|
$
|
402,395
|
|
|
$
|
12,349,392
|
|
Cumulative effect of adoption of new accounting pronouncements (Note 2)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,018
|
)
|
|
(202
|
)
|
|
(1,220
|
)
|
|
—
|
|
|
—
|
|
|
(1,220
|
)
|
|||||||||
Net income (loss)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(519,607
|
)
|
|
—
|
|
|
(519,607
|
)
|
|
67,994
|
|
|
(39,854
|
)
|
|
(491,467
|
)
|
|||||||||
Other comprehensive loss
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(33,043
|
)
|
|
(33,043
|
)
|
|
(33,421
|
)
|
|
(1,865
|
)
|
|
(68,329
|
)
|
|||||||||
Redemption of preferred stock (Note 16)
|
|
(199,471
|
)
|
|
—
|
|
|
(529
|
)
|
|
—
|
|
|
—
|
|
|
(200,000
|
)
|
|
—
|
|
|
—
|
|
|
(200,000
|
)
|
|||||||||
Common stock repurchases
|
|
—
|
|
|
(614
|
)
|
|
(350,096
|
)
|
|
—
|
|
|
—
|
|
|
(350,710
|
)
|
|
—
|
|
|
—
|
|
|
(350,710
|
)
|
|||||||||
Redemption of OP Units for cash and class A common stock
|
|
—
|
|
|
20
|
|
|
29,014
|
|
|
—
|
|
|
—
|
|
|
29,034
|
|
|
—
|
|
|
(33,864
|
)
|
|
(4,830
|
)
|
|||||||||
Equity-based compensation
|
|
—
|
|
|
34
|
|
|
39,672
|
|
|
—
|
|
|
—
|
|
|
39,706
|
|
|
486
|
|
|
1,414
|
|
|
41,606
|
|
|||||||||
Shares canceled for tax withholdings on vested stock awards
|
|
—
|
|
|
(33
|
)
|
|
(34,170
|
)
|
|
—
|
|
|
—
|
|
|
(34,203
|
)
|
|
—
|
|
|
—
|
|
|
(34,203
|
)
|
|||||||||
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
|
|
—
|
|
|
1
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1
|
|
|
—
|
|
|
24,608
|
|
|
24,609
|
|
|||||||||
Deconsolidation of investment entities (Note 4)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(330,980
|
)
|
|
—
|
|
|
(330,980
|
)
|
|||||||||
Contributions from noncontrolling interests
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,059,891
|
|
|
—
|
|
|
1,059,891
|
|
|||||||||
Distributions to noncontrolling interests
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(489,261
|
)
|
|
(13,793
|
)
|
|
(503,054
|
)
|
|||||||||
Preferred stock dividends
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(115,019
|
)
|
|
—
|
|
|
(115,019
|
)
|
|
—
|
|
|
—
|
|
|
(115,019
|
)
|
|||||||||
Common stock dividends declared ($0.44 per share)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(217,246
|
)
|
|
—
|
|
|
(217,246
|
)
|
|
—
|
|
|
—
|
|
|
(217,246
|
)
|
|||||||||
Reallocation of equity (Notes 2 and 17)
|
|
—
|
|
|
—
|
|
|
(12,033
|
)
|
|
—
|
|
|
(72
|
)
|
|
(12,105
|
)
|
|
(34,053
|
)
|
|
21,549
|
|
|
(24,609
|
)
|
|||||||||
Balance at December 31, 2018
|
|
$
|
1,407,495
|
|
|
$
|
4,841
|
|
|
$
|
7,598,019
|
|
|
$
|
(2,018,302
|
)
|
|
$
|
13,999
|
|
|
$
|
7,006,052
|
|
|
$
|
3,779,728
|
|
|
$
|
360,590
|
|
|
$
|
11,146,370
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2018
|
|
2017
|
|
2016
|
||||||
Cash Flows from Operating Activities
|
|
|
|
|
|
|
||||||
Net income (loss)
|
|
$
|
(495,175
|
)
|
|
$
|
(64,613
|
)
|
|
$
|
290,726
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
|
|
|
||||||
Amortization of discount and net origination fees on loans receivable and debt securities
|
|
(23,194
|
)
|
|
(55,059
|
)
|
|
(27,038
|
)
|
|||
Accretion in excess of cash receipts on purchased credit-impaired loan
|
|
—
|
|
|
—
|
|
|
(8,515
|
)
|
|||
Paid-in-kind interest added to loan principal, net of interest received
|
|
(38,408
|
)
|
|
(25,152
|
)
|
|
(29,844
|
)
|
|||
Straight-line rents
|
|
(29,330
|
)
|
|
(32,664
|
)
|
|
(12,617
|
)
|
|||
Amortization of above- and below-market lease values, net
|
|
(6,862
|
)
|
|
(15,319
|
)
|
|
2,045
|
|
|||
Amortization of deferred financing costs and debt discount and premium
|
|
89,639
|
|
|
83,719
|
|
|
28,936
|
|
|||
Equity method earnings
|
|
(10,560
|
)
|
|
(285,151
|
)
|
|
(99,375
|
)
|
|||
Distributions of income from equity method investments
|
|
79,995
|
|
|
72,197
|
|
|
79,361
|
|
|||
Provision for loan losses
|
|
43,034
|
|
|
19,741
|
|
|
35,005
|
|
|||
Allowance for doubtful accounts
|
|
26,860
|
|
|
14,602
|
|
|
3,314
|
|
|||
Impairment of real estate and intangibles
|
|
588,223
|
|
|
104,360
|
|
|
11,717
|
|
|||
Goodwill impairment
|
|
—
|
|
|
316,000
|
|
|
—
|
|
|||
Depreciation and amortization
|
|
572,406
|
|
|
617,779
|
|
|
171,682
|
|
|||
Equity-based compensation
|
|
41,876
|
|
|
154,429
|
|
|
13,638
|
|
|||
Change in fair value of contingent consideration—Internalization
|
|
(1,730
|
)
|
|
(20,600
|
)
|
|
(11,740
|
)
|
|||
Gain on sales of real estate, net
|
|
(167,231
|
)
|
|
(135,262
|
)
|
|
(73,616
|
)
|
|||
Deferred income tax benefit
|
|
(69,430
|
)
|
|
(138,459
|
)
|
|
(7,618
|
)
|
|||
Other (gain) loss, net
|
|
(49,976
|
)
|
|
45,360
|
|
|
—
|
|
|||
Increase in other assets and due from affiliates
|
|
(40,123
|
)
|
|
(66,287
|
)
|
|
2,053
|
|
|||
Decrease in accrued and other liabilities and due to affiliates
|
|
(470
|
)
|
|
(11,169
|
)
|
|
45,365
|
|
|||
Other adjustments, net
|
|
(2,579
|
)
|
|
4,094
|
|
|
(8,307
|
)
|
|||
Net cash provided by operating activities
|
|
506,965
|
|
|
582,546
|
|
|
405,172
|
|
|||
Cash Flows from Investing Activities
|
|
|
|
|
|
|
||||||
Contributions to investments in unconsolidated ventures
|
|
(548,163
|
)
|
|
(522,935
|
)
|
|
(226,665
|
)
|
|||
Return of capital from equity method investments
|
|
433,144
|
|
|
225,477
|
|
|
113,491
|
|
|||
Acquisition of loans receivable and securities
|
|
(104,247
|
)
|
|
(590,536
|
)
|
|
(199,638
|
)
|
|||
Cash and restricted cash assumed in Merger, net of payments for merger-related liabilities (Note 3)
|
|
—
|
|
|
132,377
|
|
|
—
|
|
|||
Net disbursements on originated loans
|
|
(317,952
|
)
|
|
(392,790
|
)
|
|
(385,702
|
)
|
|||
Repayments of loans receivable
|
|
143,360
|
|
|
831,074
|
|
|
732,393
|
|
|||
Proceeds from sales of loans receivable and securities
|
|
225,607
|
|
|
117,540
|
|
|
220,900
|
|
|||
Cash receipts in excess of accretion on purchased credit-impaired loans
|
|
159,229
|
|
|
357,423
|
|
|
140,057
|
|
|||
Acquisition of and additions to real estate, related intangibles and leasing commissions
|
|
(1,349,467
|
)
|
|
(1,325,122
|
)
|
|
(501,221
|
)
|
|||
Proceeds from sales of real estate, net of debt assumed by buyers
|
|
864,347
|
|
|
1,607,806
|
|
|
390,943
|
|
|||
Proceeds from paydown and maturity of securities
|
|
43,625
|
|
|
112,939
|
|
|
—
|
|
|||
Cash and restricted cash contributed to Colony Credit (Note 4)
|
|
(141,153
|
)
|
|
—
|
|
|
—
|
|
|||
Proceeds from sale of investments in unconsolidated ventures (Notes 7 and 22)
|
|
231,040
|
|
|
553,327
|
|
|
—
|
|
|||
Proceeds from sale of equity interests in securitization trusts, net of cash and restricted cash deconsolidated (Note 15)
|
|
142,270
|
|
|
—
|
|
|
—
|
|
|||
Proceeds from syndication of investment, net of cash and restricted cash deconsolidated
|
|
—
|
|
|
156,897
|
|
|
—
|
|
|||
Proceeds from sale of Townsend, net of cash assumed by buyer (Note 17)
|
|
—
|
|
|
454,579
|
|
|
—
|
|
|||
Acquisition of CPI, net of cash and restricted cash acquired (Note 3)
|
|
—
|
|
|
(23,111
|
)
|
|
—
|
|
|||
Acquisition of THL Hotel Portfolio, net of cash and restricted cash acquired (Note 3)
|
|
—
|
|
|
(8,976
|
)
|
|
—
|
|
|||
Investment deposits
|
|
(34,314
|
)
|
|
(480
|
)
|
|
(67,693
|
)
|
|||
Receipt (return) of borrower escrow deposits
|
|
—
|
|
|
(20,237
|
)
|
|
(34,260
|
)
|
|||
Net (payments) receipts on settlement of derivative instruments
|
|
(15,954
|
)
|
|
(11,800
|
)
|
|
34,471
|
|
|||
Other investing activities, net
|
|
415
|
|
|
12,935
|
|
|
(1,619
|
)
|
|||
Net cash provided by (used in) investing activities
|
|
(268,213
|
)
|
|
1,666,387
|
|
|
215,457
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2018
|
|
2017
|
|
2016
|
||||||
Cash Flows from Financing Activities
|
|
|
|
|
|
|
||||||
Proceeds from issuance of preferred stock, net
|
|
$
|
—
|
|
|
$
|
638,100
|
|
|
$
|
—
|
|
Dividends paid to preferred stockholders
|
|
(120,702
|
)
|
|
(130,182
|
)
|
|
(48,372
|
)
|
|||
Dividends paid to common stockholders
|
|
(310,519
|
)
|
|
(482,156
|
)
|
|
(181,172
|
)
|
|||
Repurchase of common stock
|
|
(343,143
|
)
|
|
(300,177
|
)
|
|
—
|
|
|||
Borrowings from corporate credit facility
|
|
685,000
|
|
|
1,041,000
|
|
|
694,000
|
|
|||
Repayment of borrowings from corporate credit facility
|
|
(735,000
|
)
|
|
(1,413,600
|
)
|
|
(586,400
|
)
|
|||
Borrowings from secured debt
|
|
1,791,021
|
|
|
4,573,099
|
|
|
1,072,556
|
|
|||
Repayments of secured debt
|
|
(1,985,990
|
)
|
|
(4,733,640
|
)
|
|
(1,601,423
|
)
|
|||
Payment of deferred financing costs
|
|
(28,630
|
)
|
|
(96,069
|
)
|
|
(22,464
|
)
|
|||
Contributions from noncontrolling interests
|
|
1,019,888
|
|
|
1,173,432
|
|
|
819,033
|
|
|||
Distributions to and redemptions of noncontrolling interests
|
|
(518,864
|
)
|
|
(970,615
|
)
|
|
(627,629
|
)
|
|||
Redemption of preferred stock
|
|
(200,000
|
)
|
|
(635,785
|
)
|
|
(19,998
|
)
|
|||
Reissuance of preferred stock to an equity method investee
|
|
—
|
|
|
—
|
|
|
19,998
|
|
|||
Shares canceled for tax withholdings on vested stock awards
|
|
(34,203
|
)
|
|
(5,837
|
)
|
|
(2,860
|
)
|
|||
Redemption of OP Units for cash
|
|
(4,830
|
)
|
|
(5,085
|
)
|
|
(2,557
|
)
|
|||
Acquisition of noncontrolling interests
|
|
—
|
|
|
—
|
|
|
(3,963
|
)
|
|||
Repurchase of exchangeable senior notes
|
|
—
|
|
|
(15,455
|
)
|
|
—
|
|
|||
Other financing activities, net
|
|
(2,432
|
)
|
|
(1,411
|
)
|
|
—
|
|
|||
Net cash used in financing activities
|
|
(788,404
|
)
|
|
(1,364,381
|
)
|
|
(491,251
|
)
|
|||
Effect of exchange rates on cash, cash equivalents and restricted cash
|
|
(11,538
|
)
|
|
11,482
|
|
|
(4,554
|
)
|
|||
Net increase (decrease) in cash, cash equivalents and restricted cash
|
|
(561,190
|
)
|
|
896,034
|
|
|
124,824
|
|
|||
Cash, cash equivalents and restricted cash, beginning of period
|
|
1,393,920
|
|
|
497,886
|
|
|
373,062
|
|
|||
Cash, cash equivalents and restricted cash, end of period
|
|
$
|
832,730
|
|
|
$
|
1,393,920
|
|
|
$
|
497,886
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2018
|
|
2017
|
|
2016
|
||||||
Beginning of the period
|
|
|
|
|
|
|
||||||
Cash and cash equivalents
|
|
$
|
921,822
|
|
|
$
|
376,005
|
|
|
$
|
185,854
|
|
Restricted cash
|
|
471,078
|
|
|
111,959
|
|
|
187,208
|
|
|||
Restricted cash included in assets held for sale
|
|
1,020
|
|
|
9,922
|
|
|
—
|
|
|||
Total cash, cash equivalents and restricted cash, beginning of period
|
|
$
|
1,393,920
|
|
|
$
|
497,886
|
|
|
$
|
373,062
|
|
|
|
|
|
|
|
|
||||||
End of the period
|
|
|
|
|
|
|
||||||
Cash and cash equivalents
|
|
$
|
461,912
|
|
|
$
|
921,822
|
|
|
$
|
376,005
|
|
Restricted cash
|
|
366,758
|
|
|
471,078
|
|
|
111,959
|
|
|||
Cash and restricted cash included in assets held for sale
|
|
4,060
|
|
|
1,020
|
|
|
9,922
|
|
|||
Total cash, cash equivalents and restricted cash, end of period
|
|
$
|
832,730
|
|
|
$
|
1,393,920
|
|
|
$
|
497,886
|
|
Real Estate Assets
|
|
Term
|
Building (fee interest)
|
|
5 to 51 years
|
Building leasehold interests
|
|
Lesser of remaining term of the lease or remaining life of the building
|
Building improvements
|
|
Lesser of useful life or remaining life of the building
|
Land improvements
|
|
6 to 20 years
|
Tenant improvements
|
|
Lesser of useful life or remaining term of the lease
|
Furniture, fixtures and equipment
|
|
3 to 20 years
|
|
|
Year Ended December 31, 2017
|
|
Year Ended December 31, 2016
|
||||||||||||
(In thousands)
|
|
As Previously Reported
|
|
After Adoption of ASU 2016-18
|
|
As Previously Reported
|
|
After Adoption of ASU 2016-18
|
||||||||
Net cash provided by operating activities
|
|
$
|
549,617
|
|
|
$
|
582,546
|
|
|
$
|
408,361
|
|
|
$
|
405,172
|
|
Net cash provided by investing activities
|
|
1,331,542
|
|
|
1,666,387
|
|
|
251,812
|
|
|
215,457
|
|
||||
Net cash used in financing activities
|
|
(1,346,505
|
)
|
|
(1,364,381
|
)
|
|
(465,957
|
)
|
|
(491,251
|
)
|
•
|
Each share of NSAM common stock and performance common stock issued and outstanding immediately prior to the effective time of the Merger was canceled and converted into
one
share of the Company's class A common stock and performance common stock, respectively;
|
•
|
Each share of class A and class B common stock of Colony issued and outstanding immediately prior to the effective time of the Merger was canceled and converted into the right to receive
1.4663
shares of the Company's class A and class B common stock for each share of Colony's class A and class B common stock;
|
•
|
Each share of common stock of NRF issued and outstanding prior to the effective time of the Merger was canceled and converted into the right to receive
1.0996
shares of the Company's class A common stock for each share of NRF common stock;
|
•
|
Each share of each series of the preferred stock of Colony and of NRF issued and outstanding immediately prior to the effective time of the Merger was canceled and converted into the right to receive
one
share of a corresponding series of the Company's preferred stock with substantially identical preferences, conversion and other rights, voting powers, restrictions, limitations as to dividend, qualification and terms and conditions of redemption; and
|
•
|
Concurrently, the OP issued OP Units to equal the number of OP membership units outstanding on the day prior to the closing of the Merger multiplied by the exchange ratio of
1.4663
.
|
(In thousands, except price per share)
|
|
NSAM
|
|
NRF
|
|
Total
|
||||||
Outstanding shares of common stock prior to closing of the Merger
|
|
190,202
|
|
|
183,147
|
|
|
|
||||
Replacement equity-based awards attributable to pre-combination services
(i)
|
|
300
|
|
|
150
|
|
|
|
||||
|
|
190,502
|
|
|
183,297
|
|
|
|
||||
Exchange ratio
(ii)
|
|
1.4663
|
|
|
1.3335
|
|
|
|
||||
Implied shares of Colony common stock issued in consideration
|
|
129,920
|
|
|
137,456
|
|
|
267,376
|
|
|||
Price per share of Colony class A common stock
|
|
$
|
21.52
|
|
|
$
|
21.52
|
|
|
$
|
21.52
|
|
Fair value of implied shares of Colony common stock issued in consideration
|
|
$
|
2,795,890
|
|
|
$
|
2,958,039
|
|
|
$
|
5,753,929
|
|
Fair value of the Company's preferred stock issued
(iii)
|
|
—
|
|
|
1,010,320
|
|
|
1,010,320
|
|
|||
Fair value of NRF stock owned by NSAM
(iv)
|
|
(43,795
|
)
|
|
—
|
|
|
(43,795
|
)
|
|||
Total merger consideration
|
|
$
|
2,752,095
|
|
|
$
|
3,968,359
|
|
|
$
|
6,720,454
|
|
(i)
|
Represents the portion of non-employee restricted stock unit awards that did not vest upon consummation of the Merger and pertains to services rendered prior to the Merger.
|
(ii)
|
Represents (a) the pre-determined exchange ratio of one share of Colony common stock for
1.4663
shares of the Company's common stock; and (b) the derived exchange ratio of one share of Colony common stock for
1.3335
shares of NRF common stock based on the pre-determined exchange ratio of one NRF share of common stock for
1.0996
shares of the Company's common stock.
|
(iii)
|
Fair value of the Company's preferred stock issued was measured based on the shares of NRF preferred stock outstanding at the Closing Date and the closing traded price of the respective series of NRF preferred stock on the Closing Date, including accrued dividends, as follows:
|
(In thousands, except price per share)
|
|
Number of Shares Outstanding
|
|
Price Per Share
|
|
Fair Value
|
|||||
NRF preferred stock
|
|
|
|
|
|
|
|||||
Series A 8.75%
|
|
2,467
|
|
|
$
|
25.61
|
|
|
$
|
63,182
|
|
Series B 8.25%
|
|
13,999
|
|
|
25.15
|
|
|
352,004
|
|
||
Series C 8.875%
|
|
5,000
|
|
|
25.80
|
|
|
128,995
|
|
||
Series D 8.50%
|
|
8,000
|
|
|
25.82
|
|
|
206,597
|
|
||
Series E 8.75%
|
|
10,000
|
|
|
25.95
|
|
|
259,542
|
|
||
Fair value of the Company's preferred stock issued
|
|
39,466
|
|
|
|
|
$
|
1,010,320
|
|
(iv)
|
Represents
2.7 million
shares of NRF common stock owned by NSAM prior to the Merger and canceled upon consummation of the Merger, valued at the closing price of NRF common stock of
$16.13
on the Closing Date.
|
|
|
Final Amounts at December 31, 2017
|
||||||||||
(In thousands)
|
|
NSAM
|
|
NRF
|
|
Total
|
||||||
Assets
|
|
|
|
|
|
|
||||||
Cash and cash equivalents
|
|
$
|
152,858
|
|
|
$
|
107,751
|
|
|
$
|
260,609
|
|
Restricted cash
|
|
18,052
|
|
|
158,762
|
|
|
176,814
|
|
|||
Real estate
|
|
—
|
|
|
9,874,406
|
|
|
9,874,406
|
|
|||
Loans receivable
|
|
28,485
|
|
|
331,056
|
|
|
359,541
|
|
|||
Investments in unconsolidated ventures
|
|
76,671
|
|
|
544,111
|
|
|
620,782
|
|
|||
Securities
|
|
3,065
|
|
|
427,560
|
|
|
430,625
|
|
|||
Identifiable intangible assets
|
|
661,556
|
|
|
352,551
|
|
|
1,014,107
|
|
|||
Management agreement between NSAM and NRF
|
|
1,514,085
|
|
|
—
|
|
|
1,514,085
|
|
|||
Assets held for sale
|
|
—
|
|
|
2,096,671
|
|
|
2,096,671
|
|
|||
Other assets
|
|
93,455
|
|
|
681,003
|
|
|
774,458
|
|
|||
Total assets
|
|
2,548,227
|
|
|
14,573,871
|
|
|
17,122,098
|
|
|||
Liabilities
|
|
|
|
|
|
|
||||||
Debt
|
|
—
|
|
|
6,723,222
|
|
|
6,723,222
|
|
|||
Intangible liabilities
|
|
—
|
|
|
213,218
|
|
|
213,218
|
|
|||
Management agreement between NSAM and NRF
|
|
—
|
|
|
1,514,085
|
|
|
1,514,085
|
|
|||
Liabilities related to assets held for sale
|
|
—
|
|
|
1,281,406
|
|
|
1,281,406
|
|
|||
Tax liabilities
|
|
169,387
|
|
|
60,446
|
|
|
229,833
|
|
|||
Accrued and other liabilities
|
|
979,969
|
|
|
307,450
|
|
|
1,287,419
|
|
|||
Total liabilities
|
|
1,149,356
|
|
|
10,099,827
|
|
|
11,249,183
|
|
|||
Redeemable noncontrolling interests
|
|
78,843
|
|
|
—
|
|
|
78,843
|
|
|||
Noncontrolling interests—investment entities
|
|
—
|
|
|
505,685
|
|
|
505,685
|
|
|||
Noncontrolling interests—Operating Company
|
|
8,162
|
|
|
—
|
|
|
8,162
|
|
|||
Fair value of net assets acquired
|
|
$
|
1,311,866
|
|
|
$
|
3,968,359
|
|
|
$
|
5,280,225
|
|
|
|
|
|
|
|
|
||||||
Merger consideration
|
|
2,752,095
|
|
|
3,968,359
|
|
|
6,720,454
|
|
|||
Goodwill
|
|
$
|
1,440,229
|
|
|
$
|
—
|
|
|
$
|
1,440,229
|
|
(In thousands)
|
|
Final Amounts at December 31, 2017
|
||
Consideration
|
|
|
||
Carrying value of loans receivable outstanding at the time of restructuring
|
|
$
|
182,644
|
|
Cash
|
|
49,537
|
|
|
Total consideration
|
|
$
|
232,181
|
|
Identifiable assets acquired and liabilities assumed
|
|
|
||
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
|
|
•
|
Carrying value of the Company’s junior mezzanine loan to the borrower which is considered to be effectively settled upon the consensual foreclosure;
|
•
|
Cash to pay down principal and accrued interest on the borrower’s senior mortgage and senior mezzanine debt to achieve a compliant debt yield, and payment of an extension fee to exercise an extension option on the senior mortgage debt; and
|
•
|
In consideration of the former preferred equity holder of the borrower providing certain releases, waivers and covenants to and in favor of the Company and certain investment vehicles managed by the Company in executing the consensual foreclosure, the former preferred equity holder is entitled to an amount up to
$13.0 million
based on the performance of the THL Hotel Portfolio, subject to meeting certain repayment and return thresholds to the Company (and certain investment vehicles managed by the Company).
|
(In thousands)
|
|
Final Amounts
at June 30, 2018
|
||
Consideration
|
|
|
||
Carrying value of the Company's junior mezzanine loan receivable at the time of foreclosure
|
|
$
|
310,932
|
|
Cash
|
|
43,643
|
|
|
Contingent consideration (Note 14)
|
|
6,771
|
|
|
Total consideration
|
|
$
|
361,346
|
|
Identifiable assets acquired and liabilities assumed
|
|
|
||
Cash
|
|
$
|
16,188
|
|
Restricted cash
|
|
18,479
|
|
|
Real estate
|
|
1,184,447
|
|
|
Real estate held for sale
|
|
69,676
|
|
|
Intangible and other assets
|
|
26,711
|
|
|
Debt
|
|
(907,867
|
)
|
|
Intangible and other liabilities
|
|
(46,288
|
)
|
|
Fair value of net assets acquired
|
|
$
|
361,346
|
|
(In thousands)
|
|
January 31, 2018
|
||
Assets
|
|
|
||
Cash and cash equivalents
|
|
$
|
99,883
|
|
Restricted cash
|
|
41,270
|
|
|
Real estate
|
|
219,748
|
|
|
Loans receivable
|
|
1,287,994
|
|
|
Investments in unconsolidated ventures
|
|
208,738
|
|
|
Deferred leasing costs and intangible assets
|
|
10,831
|
|
|
Other assets
|
|
25,755
|
|
|
|
|
1,894,219
|
|
|
Liabilities
|
|
|
||
Debt
|
|
$
|
379,927
|
|
Accrued and other liabilities
|
|
41,318
|
|
|
|
|
421,245
|
|
|
Noncontrolling interests
|
|
|
||
Noncontrolling interests—investment entities
|
|
330,980
|
|
|
Noncontrolling interests—Operating Company
|
|
64,294
|
|
|
|
|
395,274
|
|
|
Equity attributable to Colony Capital, Inc.
|
|
$
|
1,077,700
|
|
(In thousands)
|
|
December 31, 2018
|
|
December 31, 2017
|
||||
Land
|
|
$
|
1,950,412
|
|
|
$
|
2,011,794
|
|
Buildings and improvements
|
|
11,895,642
|
|
|
12,403,794
|
|
||
Tenant improvements
|
|
163,397
|
|
|
134,709
|
|
||
Furniture, fixtures and equipment
|
|
389,969
|
|
|
383,855
|
|
||
Construction in progress
|
|
155,511
|
|
|
108,403
|
|
||
|
|
14,554,931
|
|
|
15,042,555
|
|
||
Less: Accumulated depreciation
|
|
(935,917
|
)
|
|
(578,297
|
)
|
||
Real estate assets, net
|
|
$
|
13,619,014
|
|
|
$
|
14,464,258
|
|
|
|
Year Ended December 31,
|
||||||||||
(In thousands)
|
|
2018
|
|
2017
|
|
2016
|
||||||
Proceeds from sales of real estate
|
|
$
|
864,347
|
|
|
$
|
1,607,806
|
|
|
$
|
390,943
|
|
Gain on sale of real estate
|
|
167,231
|
|
|
137,370
|
|
|
73,616
|
|
(1)
|
Dollar amounts of purchase price and allocation to assets acquired and liabilities assumed are translated using foreign exchange rates as of the respective dates of acquisition, where applicable.
|
(2)
|
Useful life of real estate acquired in
2018
is
5
to
51
years for buildings,
6
to
14
years for site improvements and
4
months (based on remaining lease terms) to
10
years for both tenant improvements and lease intangibles.
|
(3)
|
Net leased senior housing acquired pursuant to a purchase option under the Company's development facility to the healthcare operator at a purchase price equivalent to the outstanding loan balance.
|
(4)
|
Includes acquisition of
$13.1 million
of land for co-development with operating partners.
|
(5)
|
In September 2017,
90%
of equity in the property holding entity was syndicated to third party investors. The new equity partners were granted certain participation rights in the business, resulting in a deconsolidation of the investment. The interest retained by the Company is reflected as an equity method investment.
|
(6)
|
Prior to adoption of the new definition of a business effective October 1, 2016, real estate acquisitions with existing leases generally met the definition of a business combination.
|
|
|
Year Ended December 31,
|
||||||||||
(In thousands)
|
|
2018
|
|
2017
|
|
2016
|
||||||
Rental income
|
|
$
|
623,785
|
|
|
$
|
672,292
|
|
|
$
|
276,404
|
|
Tenant reimbursements
|
|
143,759
|
|
|
138,433
|
|
|
65,657
|
|
|||
Resident fee income
(1)
|
|
275,911
|
|
|
286,818
|
|
|
—
|
|
|||
Hotel operating income
|
|
1,204,285
|
|
|
1,016,294
|
|
|
29,021
|
|
|||
|
|
$
|
2,247,740
|
|
|
$
|
2,113,837
|
|
|
$
|
371,082
|
|
(1)
|
Healthcare properties that operate through management agreements with independent third-party operators through structures permitted by the REIT Investment Diversification and Empowerment Act of 2007 (“RIDEA”) allow us, through a TRS, to have direct exposure to resident fee income and incur customary related operating expenses.
|
Year Ending December 31,
|
|
(In thousands)
|
||
2019
|
|
$
|
495,765
|
|
2020
|
|
464,229
|
|
|
2021
|
|
413,416
|
|
|
2022
|
|
372,432
|
|
|
2023
|
|
327,836
|
|
|
2024 and thereafter
|
|
1,123,879
|
|
|
Total
(1)
|
|
$
|
3,197,557
|
|
(1)
|
Excludes hotel operating income and rents from short-term leases.
|
Year Ending December 31,
|
|
(In thousands)
|
||
2019
|
|
$
|
5,236
|
|
2020
|
|
5,318
|
|
|
2021
|
|
5,487
|
|
|
2022
|
|
5,877
|
|
|
2023
|
|
5,821
|
|
|
2024 and thereafter
|
|
89,276
|
|
|
Total
|
|
$
|
117,015
|
|
|
|
December 31, 2018
|
|
December 31, 2017
|
||||||||||||||||||||||
($ in thousands)
|
|
Unpaid Principal Balance
|
|
Carrying
Value
|
|
Weighted
Average
Coupon
|
|
Weighted Average Maturity in Years
|
|
Unpaid Principal Balance
|
|
Carrying
Value
|
|
Weighted
Average
Coupon
|
|
Weighted Average Maturity in Years
|
||||||||||
Loans at amortized cost
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Non-PCI Loans
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Fixed rate
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Mortgage loans
|
|
$
|
643,973
|
|
|
$
|
667,590
|
|
|
10.7
|
%
|
|
2.2
|
|
$
|
1,081,030
|
|
|
$
|
1,082,513
|
|
|
9.1
|
%
|
|
2.8
|
Securitized loans
(1)
|
|
—
|
|
|
—
|
|
|
—
|
%
|
|
N/A
|
|
35,566
|
|
|
36,603
|
|
|
5.9
|
%
|
|
16.8
|
||||
Mezzanine loans
|
|
357,590
|
|
|
354,326
|
|
|
12.5
|
%
|
|
1.5
|
|
459,433
|
|
|
456,463
|
|
|
12.2
|
%
|
|
2.3
|
||||
Corporate loans
|
|
108,944
|
|
|
107,796
|
|
|
12.3
|
%
|
|
5.8
|
|
46,840
|
|
|
46,592
|
|
|
9.9
|
%
|
|
10.0
|
||||
|
|
1,110,507
|
|
|
1,129,712
|
|
|
|
|
|
|
1,622,869
|
|
|
1,622,171
|
|
|
|
|
|
||||||
Variable rate
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Mortgage loans
|
|
178,650
|
|
|
179,711
|
|
|
4.3
|
%
|
|
0.1
|
|
414,428
|
|
|
423,199
|
|
|
6.0
|
%
|
|
1.7
|
||||
Securitized loans
(1)
|
|
—
|
|
|
—
|
|
|
—
|
%
|
|
N/A
|
|
461,489
|
|
|
462,203
|
|
|
6.4
|
%
|
|
3.5
|
||||
Mezzanine loans
|
|
27,772
|
|
|
27,417
|
|
|
13.4
|
%
|
|
2.5
|
|
34,391
|
|
|
34,279
|
|
|
9.8
|
%
|
|
1.3
|
||||
|
|
206,422
|
|
|
207,128
|
|
|
|
|
|
|
910,308
|
|
|
919,681
|
|
|
|
|
|
||||||
|
|
1,316,929
|
|
|
1,336,840
|
|
|
|
|
|
|
2,533,177
|
|
|
2,541,852
|
|
|
|
|
|
||||||
PCI Loans
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Mortgage loans
|
|
1,324,287
|
|
|
351,646
|
|
|
|
|
|
|
1,865,423
|
|
|
682,125
|
|
|
|
|
|
||||||
Securitized loans
|
|
—
|
|
|
|
|
|
|
|
|
|
23,298
|
|
|
3,400
|
|
|
|
|
|
||||||
Mezzanine loans
|
|
7,425
|
|
|
3,671
|
|
|
|
|
|
|
7,425
|
|
|
3,671
|
|
|
|
|
|
||||||
|
|
1,331,712
|
|
|
355,317
|
|
|
|
|
|
|
1,896,146
|
|
|
689,196
|
|
|
|
|
|
||||||
Allowance for loan losses
|
|
|
|
|
(32,940
|
)
|
|
|
|
|
|
|
|
|
(52,709
|
)
|
|
|
|
|
||||||
|
|
2,648,641
|
|
|
1,659,217
|
|
|
|
|
|
|
4,429,323
|
|
|
3,178,339
|
|
|
|
|
|
||||||
Loans at fair value
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Securitized loans
(2)
|
|
—
|
|
|
—
|
|
|
|
|
|
|
72,511
|
|
|
45,423
|
|
|
|
|
|
||||||
Total loans receivable
|
|
$
|
2,648,641
|
|
|
$
|
1,659,217
|
|
|
|
|
|
|
$
|
4,501,834
|
|
|
$
|
3,223,762
|
|
|
|
|
|
(1)
|
Represents loans held in securitization trusts consolidated by the Company (Note
15
). The Company contributed its interests in
three
securitization trusts to Colony Credit in January 2018 and sold its interests in a remaining securitization trust to a third party in June 2018, resulting in the deconsolidation of these securitization trusts along with their underlying mortgage loans and bonds payable.
|
(2)
|
Represents loans held by a securitization trust that was consolidated by a N-Star CDO. The N-Star CDO was in turn consolidated by the Company at
December 31, 2017
. The Company had elected the fair value option and adopted the measurement alternative to value the loans receivable at the same fair value as the bonds payable issued by the consolidated securitization trust (Note
14
). In May 2018, the Company sold its interests in the N-Star CDO and deconsolidated the N-Star CDO (Note
8
) along with the securitization trust consolidated by the N-Star CDO.
|
(In thousands)
|
Current or Less Than 30 Days Past Due
|
|
30-59 Days Past Due
|
|
60-89 Days Past Due
|
|
90 Days or More Past Due and Nonaccrual
|
|
Total Non-PCI Loans
|
||||||||||
December 31, 2018
|
$
|
1,052,303
|
|
|
$
|
—
|
|
|
$
|
44,392
|
|
|
$
|
240,145
|
|
|
$
|
1,336,840
|
|
December 31, 2017
|
2,268,599
|
|
|
145,986
|
|
|
9,410
|
|
|
117,857
|
|
|
2,541,852
|
|
|
|
Unpaid Principal Balance
|
|
Gross Carrying Value
|
|
Allowance for Loan Losses
|
||||||||||||||
(In thousands)
|
|
|
With Allowance for Loan Losses
|
|
Without Allowance for Loan Losses
|
|
Total
|
|
||||||||||||
December 31, 2018
|
|
$
|
280,337
|
|
|
$
|
75,179
|
|
|
$
|
206,628
|
|
|
$
|
281,807
|
|
|
$
|
18,304
|
|
December 31, 2017
|
|
383,594
|
|
|
138,136
|
|
|
248,759
|
|
|
386,895
|
|
|
7,424
|
|
|
|
Year Ended December 31,
|
||||||||||
(In thousands)
|
|
2018
|
|
2017
|
|
2016
|
||||||
Average carrying value before allowance for loan losses
|
|
$
|
282,325
|
|
|
$
|
202,397
|
|
|
$
|
90,447
|
|
Total interest income recognized during the period impaired
|
|
7,127
|
|
|
10,192
|
|
|
3,929
|
|
|||
Cash basis interest income recognized
|
|
1,190
|
|
|
—
|
|
|
—
|
|
(In thousands)
|
|
January 2017
|
||
Contractually required payments including interest
|
|
$
|
1,154,596
|
|
Less: Nonaccretable difference
|
|
(878,257
|
)
|
|
Cash flows expected to be collected
|
|
276,339
|
|
|
Less: Accretable yield
|
|
(23,594
|
)
|
|
Fair value of loans acquired
|
|
$
|
252,745
|
|
|
|
Year Ended December 31,
|
||||||||||
(In thousands)
|
|
2018
|
|
2017
|
|
2016
|
||||||
Beginning accretable yield
|
|
$
|
42,435
|
|
|
$
|
52,572
|
|
|
$
|
66,639
|
|
Additions
|
|
—
|
|
|
23,594
|
|
|
22,493
|
|
|||
Dispositions
|
|
(5,484
|
)
|
|
—
|
|
|
—
|
|
|||
Changes in accretable yield
|
|
1,882
|
|
|
25,720
|
|
|
31,171
|
|
|||
Accretion recognized in earnings
|
|
(27,911
|
)
|
|
(61,809
|
)
|
|
(65,911
|
)
|
|||
Deconsolidation
|
|
(991
|
)
|
|
—
|
|
|
—
|
|
|||
Effect of changes in foreign exchange rates
|
|
(311
|
)
|
|
2,358
|
|
|
(1,820
|
)
|
|||
Ending accretable yield
|
|
$
|
9,620
|
|
|
$
|
42,435
|
|
|
$
|
52,572
|
|
|
|
December 31, 2018
|
|
December 31, 2017
|
||||||||||||
(In thousands)
|
|
Allowance for Loan Losses
|
|
Carrying Value
|
|
Allowance for Loan Losses
|
|
Carrying Value
|
||||||||
Non-PCI loans
|
|
$
|
18,304
|
|
|
$
|
75,179
|
|
|
$
|
7,424
|
|
|
$
|
138,136
|
|
PCI loans
|
|
14,636
|
|
|
54,440
|
|
|
45,285
|
|
|
169,789
|
|
||||
|
|
$
|
32,940
|
|
|
$
|
129,619
|
|
|
$
|
52,709
|
|
|
$
|
307,925
|
|
|
|
Year Ended December 31,
|
||||||||||
(In thousands)
|
|
2018
|
|
2017
|
|
2016
|
||||||
Allowance for loan losses at January 1
|
|
$
|
52,709
|
|
|
$
|
67,980
|
|
|
$
|
37,571
|
|
Contribution to Colony Credit (Note 4)
|
|
(518
|
)
|
|
—
|
|
|
—
|
|
|||
Deconsolidation
|
|
(5,983
|
)
|
|
—
|
|
|
—
|
|
|||
Provision for loan losses, net
|
|
43,034
|
|
|
19,741
|
|
|
34,864
|
|
|||
Charge-off
|
|
(56,302
|
)
|
|
(35,012
|
)
|
|
(4,455
|
)
|
|||
Allowance for loan losses at December 31
|
|
$
|
32,940
|
|
|
$
|
52,709
|
|
|
$
|
67,980
|
|
|
|
Year Ended December 31,
|
||||||||||
(In thousands)
|
|
2018
|
|
2017
|
|
2016
|
||||||
Non-PCI loans
|
|
$
|
22,557
|
|
|
$
|
7,534
|
|
|
$
|
5,815
|
|
PCI loans
(1)
|
|
20,477
|
|
|
12,207
|
|
|
29,190
|
|
|||
Total provision for loan losses, net
|
|
$
|
43,034
|
|
|
$
|
19,741
|
|
|
$
|
35,005
|
|
(1)
|
Net of recoveries in provision for loan losses on PCI loans of
$4.1 million
and
$6.3 million
for the
year ended December 31, 2018
and
2017
, respectively. There were
no
recoveries in provision for loan losses on PCI loans for the year ended December 31, 2016.
|
(In thousands)
|
|
December 31, 2018
|
|
December 31, 2017
|
||||
Equity method investments
|
|
|
|
|
||||
Investment ventures
|
|
$
|
2,151,847
|
|
|
$
|
1,297,180
|
|
Private funds
|
|
138,248
|
|
|
229,874
|
|
||
|
|
2,290,095
|
|
|
1,527,054
|
|
||
Other equity investments
|
|
|
|
|
||||
Marketable equity securities of consolidated funds
|
|
26,754
|
|
|
35,600
|
|
||
Investment ventures
|
|
95,196
|
|
|
89,261
|
|
||
Private funds and retail companies
|
|
34,291
|
|
|
38,924
|
|
||
|
|
$
|
2,446,336
|
|
|
$
|
1,690,839
|
|
($ in thousands)
|
|
|
|
Ownership Interest
at
December 31, 2018
(1)
|
|
Carrying Value at
|
||||||
Investments
|
|
Description
|
|
|
December 31, 2018
|
|
December 31, 2017
|
|||||
Colony Credit Real Estate, Inc.
|
|
Common equity in publicly traded commercial real estate credit REIT managed by the Company and membership units in its operating subsidiary
|
(2)
|
36.6%
|
|
$
|
1,037,754
|
|
|
$
|
—
|
|
NorthStar Realty Europe Corp
|
|
Common equity in publicly traded equity REIT managed by the Company
|
(2)
|
11.2%
|
|
87,696
|
|
|
73,578
|
|
||
RXR Realty
|
|
Common equity in investment venture with a real estate investor, developer and investment manager
|
|
27.2%
|
|
95,418
|
|
|
105,082
|
|
||
Preferred equity
|
|
Preferred equity investments with underlying real estate
|
(3)
|
NA
|
|
219,913
|
|
|
440,704
|
|
||
ADC investments
|
|
Investments in acquisition, development and construction loans in which the Company participates in residual profits from the projects, and the risk and rewards of the arrangements are more similar to those associated with investments in joint ventures
|
(4)
|
Various
|
|
481,477
|
|
|
331,268
|
|
||
Private funds
|
|
General partner and/or limited partner interests in private funds (excluding carried interest allocation)
|
|
Various
|
|
110,610
|
|
|
25,101
|
|
||
Private funds—carried interest
|
|
Disproportionate allocation of returns to the Company as general partner or equivalent based on the extent to which cumulative performance of the fund exceeds minimum return hurdles
|
|
Various
|
|
21,730
|
|
|
—
|
|
||
Other investment ventures
|
|
Interests in 18 investments, each with no more than $66 million carrying value at December 31, 2018
|
|
Various
|
|
154,412
|
|
|
187,420
|
|
||
Fair value option
|
|
Interests in initial stage or real estate development ventures and limited partnership interests in private equity funds
|
|
Various
|
|
81,085
|
|
|
363,901
|
|
||
|
|
|
|
|
|
$
|
2,290,095
|
|
|
$
|
1,527,054
|
|
(1)
|
The Company's ownership interest represents capital contributed to date and may not be reflective of the Company's economic interest in the entity because of provisions in operating agreements governing various matters, such as classes of partner or member interests, allocations of profits and losses, preferential returns and guaranty of debt. Each equity method investment has been determined to be either a VIE for which the Company was not deemed to be the primary beneficiary or a voting interest entity in which the Company does not have the power to control through a majority of voting interest or through other arrangements.
|
(2)
|
These entities are governed by their respective boards of directors. The Company's role as manager is under the supervision and direction of such entity's board of directors, which includes representatives from the Company but the majority of whom are independent directors. In connection with the Company's investment in NRE, the Company has an ownership waiver under NRE’s charter which allows the Company to own up to
45%
of NRE’s common stock, and to the extent the Company owns more than
25%
of NRE’s common stock, the Company will vote the excess shares in the same proportion that the remaining NRE shares not owned by the Company are voted.
|
(3)
|
Some preferred equity investments may not have a stated ownership interest.
|
(4)
|
The Company owns varying levels of stated equity interests in certain ADC investments as well as profit participation interests without a stated ownership interest in other ADC investments.
|
(In thousands)
|
|
December 31, 2018
|
|
December 31, 2017
|
||||
Total assets
|
|
$
|
15,499,159
|
|
|
$
|
9,537,068
|
|
Total liabilities
|
|
9,803,705
|
|
|
5,357,936
|
|
||
Owners' equity
|
|
5,511,548
|
|
|
3,662,764
|
|
||
Noncontrolling interests
|
|
183,906
|
|
|
516,368
|
|
|
|
Year Ended December 31,
|
||||||||||
(In thousands)
|
|
2018
|
|
2017
|
|
2016
|
||||||
Total revenues
|
|
$
|
1,486,511
|
|
|
$
|
1,519,728
|
|
|
$
|
819,726
|
|
Net income (loss)
|
|
220,191
|
|
|
174,222
|
|
|
(32,493
|
)
|
|||
Net income (loss) attributable to noncontrolling interests
|
|
23,878
|
|
|
(18,381
|
)
|
|
(3,494
|
)
|
|||
Net income (loss) attributable to owners
|
|
196,313
|
|
|
192,603
|
|
|
(28,999
|
)
|
|
|
|
|
Gross Cumulative Unrealized
|
|
|
||||||||||
(in thousands)
|
|
Amortized Cost
|
|
Gains
|
|
Losses
|
|
Fair Value
|
||||||||
December 31, 2018
|
|
|
|
|
|
|
|
|
||||||||
Available-for-sale debt securities:
|
|
|
|
|
|
|
|
|
||||||||
N-Star CDO bonds
|
|
$
|
67,513
|
|
|
$
|
1,565
|
|
|
$
|
(4,951
|
)
|
|
$
|
64,127
|
|
CMBS of consolidated fund
|
|
|
|
|
|
|
|
32,706
|
|
|||||||
|
|
|
|
|
|
|
|
$
|
96,833
|
|
||||||
December 31, 2017
|
|
|
|
|
|
|
|
|
||||||||
Available-for-sale debt securities:
|
|
|
|
|
|
|
|
|
||||||||
CRE securities of consolidated N-Star CDOs
(2)
:
|
|
|
|
|
|
|
|
|
||||||||
CMBS
|
|
$
|
144,476
|
|
|
$
|
3,999
|
|
|
$
|
(530
|
)
|
|
$
|
147,945
|
|
Other securities
(3)
|
|
61,302
|
|
|
5,994
|
|
|
(313
|
)
|
|
66,983
|
|
||||
N-Star CDO bonds
|
|
88,374
|
|
|
2,778
|
|
|
(219
|
)
|
|
90,933
|
|
||||
CMBS and other securities
(1)
|
|
13,829
|
|
|
3,739
|
|
|
(186
|
)
|
|
17,382
|
|
||||
|
|
307,981
|
|
|
16,510
|
|
|
(1,248
|
)
|
|
323,243
|
|
||||
CMBS of consolidated fund
|
|
|
|
|
|
|
|
25,099
|
|
|||||||
|
|
|
|
|
|
|
|
$
|
348,342
|
|
(1)
|
Other securities include a trust preferred security and certain investments in other third party CDO bonds.
|
|
|
Year Ended December 31,
|
||||||
(In thousands)
|
|
2018
|
|
2017
|
||||
Available-for-sale debt securities:
|
|
|
|
|
||||
Proceeds from sale
|
|
$
|
78,197
|
|
|
$
|
30,279
|
|
Gross realized gain
|
|
11,304
|
|
|
951
|
|
||
Gross realized (loss)
|
|
(592
|
)
|
|
—
|
|
|
December 31, 2018
|
|
December 31, 2017
|
||||||||||||
|
Less Than 12 Months
|
|
Less Than 12 Months
|
||||||||||||
(In thousands)
|
Fair Value
|
|
Gross Unrealized Loss
|
|
Fair Value
|
|
Gross Unrealized Loss
|
||||||||
CRE securities of consolidated N-Star CDOs:
|
|
|
|
|
|
|
|
||||||||
CMBS
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
2,229
|
|
|
$
|
(530
|
)
|
Other securities
|
—
|
|
|
—
|
|
|
8,218
|
|
|
(313
|
)
|
||||
N-Star CDO bonds
|
54,459
|
|
|
(4,951
|
)
|
|
13,392
|
|
|
(219
|
)
|
||||
CMBS and other securities
|
—
|
|
|
—
|
|
|
12,956
|
|
|
(186
|
)
|
||||
|
$
|
54,459
|
|
|
$
|
(4,951
|
)
|
|
$
|
36,795
|
|
|
$
|
(1,248
|
)
|
(In thousands)
|
|
December 31, 2018
|
|
December 31, 2017
|
||||
Outstanding principal
|
|
$
|
213,929
|
|
|
$
|
411,174
|
|
Amortized cost
|
|
2,757
|
|
|
26,761
|
|
||
Carrying value
|
|
3,619
|
|
|
31,789
|
|
(In thousands)
|
|
January 2017
|
||
Contractually required payments including interest
|
|
$
|
574,088
|
|
Less: Nonaccretable difference
|
|
(449,261
|
)
|
|
Cash flows expected to be collected
|
|
124,827
|
|
|
Less: Accretable yield
|
|
(70,283
|
)
|
|
Fair value of PCI debt securities acquired
|
|
$
|
54,544
|
|
|
|
Year Ended December 31,
|
||||||
(In thousands)
|
|
2018
|
|
2017
|
||||
Beginning accretable yield
|
|
$
|
44,610
|
|
|
$
|
—
|
|
Assumed through the Merger
|
|
—
|
|
|
70,283
|
|
||
Accretion recognized in earnings
|
|
(3,489
|
)
|
|
(12,461
|
)
|
||
Reduction due to payoffs, disposals or deconsolidation
|
|
(17,081
|
)
|
|
(8,963
|
)
|
||
Net reclassifications to nonaccretable difference
(1)
|
|
(24,040
|
)
|
|
(4,249
|
)
|
||
Ending accretable yield
|
|
$
|
—
|
|
|
$
|
44,610
|
|
(1)
|
Includes reclassifications to nonaccretable difference for PCI securities for which cash flows can no longer be reasonably estimated.
|
|
|
Year Ended December 31,
|
||||||||||
(In thousands)
|
|
2018
|
|
2017
|
|
2016
|
||||||
Beginning balance
|
|
$
|
1,534,561
|
|
|
$
|
680,127
|
|
|
$
|
678,267
|
|
Business combinations
(1)
|
|
—
|
|
|
1,440,229
|
|
|
1,860
|
|
|||
Transfer to held for sale
(2)
|
|
—
|
|
|
(20,000
|
)
|
|
—
|
|
|||
Disposition
(3)
|
|
—
|
|
|
(249,795
|
)
|
|
—
|
|
|||
Impairment
|
|
—
|
|
|
(316,000
|
)
|
|
—
|
|
|||
Ending balance
(4)
|
|
$
|
1,534,561
|
|
|
$
|
1,534,561
|
|
|
$
|
680,127
|
|
(1)
|
Includes the effects of measurement period adjustments within a one year period following the consummation of a business combination.
|
(2)
|
Represents goodwill assigned to the broker-dealer reporting unit that was acquired as part of the Merger and classified as held for sale in 2017 (Note
10
). The broker-dealer business was contributed to the Colony S2K joint venture, an equity method investee, in April 2018.
|
(3)
|
Represents goodwill assigned to the Townsend investment management reporting unit that was acquired as part of the Merger, subsequently transferred to held for sale and sold on December 29, 2017.
|
(4)
|
Total goodwill amount is not deductible for income tax purposes.
|
(In thousands)
|
|
December 31, 2018
|
|
December 31, 2017
|
||||
Balance by reportable segment:
|
|
|
|
|
||||
Industrial
|
|
$
|
20,000
|
|
|
$
|
20,000
|
|
Investment management
|
|
1,514,561
|
|
|
1,514,561
|
|
||
|
|
$
|
1,534,561
|
|
|
$
|
1,534,561
|
|
|
December 31, 2018
|
|
December 31, 2017
|
||||||||||||||||||||
(In thousands)
|
Carrying Amount (Net of Impairment)
(1)
|
|
Accumulated Amortization
|
|
Net Carrying Amount
|
|
Carrying Amount (Net of Impairment)
(1)
|
|
Accumulated Amortization
|
|
Net Carrying Amount
|
||||||||||||
Deferred Leasing Costs and Intangible Assets
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
In-place lease values
|
$
|
267,221
|
|
|
$
|
(112,673
|
)
|
|
$
|
154,548
|
|
|
$
|
243,037
|
|
|
$
|
(98,021
|
)
|
|
$
|
145,016
|
|
Above-market lease values
|
129,079
|
|
|
(43,412
|
)
|
|
85,667
|
|
|
166,571
|
|
|
(34,968
|
)
|
|
131,603
|
|
||||||
Below-market ground lease obligations
|
16,258
|
|
|
(984
|
)
|
|
15,274
|
|
|
29,625
|
|
|
(316
|
)
|
|
29,309
|
|
||||||
Deferred leasing costs
|
111,486
|
|
|
(46,666
|
)
|
|
64,820
|
|
|
121,765
|
|
|
(38,389
|
)
|
|
83,376
|
|
||||||
Lease incentives
|
14,576
|
|
|
(1,381
|
)
|
|
13,195
|
|
|
14,565
|
|
|
(298
|
)
|
|
14,267
|
|
||||||
Trade name
(2)
|
15,500
|
|
|
—
|
|
|
15,500
|
|
|
79,700
|
|
|
(3,131
|
)
|
|
76,569
|
|
||||||
Investment management contracts
|
194,698
|
|
|
(92,618
|
)
|
|
102,080
|
|
|
342,127
|
|
|
(70,394
|
)
|
|
271,733
|
|
||||||
Customer relationships
|
49,291
|
|
|
(15,027
|
)
|
|
34,264
|
|
|
59,400
|
|
|
(10,421
|
)
|
|
48,979
|
|
||||||
Other
(3)
|
59,157
|
|
|
(4,241
|
)
|
|
54,916
|
|
|
54,061
|
|
|
(2,041
|
)
|
|
52,020
|
|
||||||
Total deferred leasing costs and intangible assets
|
$
|
857,266
|
|
|
$
|
(317,002
|
)
|
|
$
|
540,264
|
|
|
$
|
1,110,851
|
|
|
$
|
(257,979
|
)
|
|
$
|
852,872
|
|
Intangible Liabilities
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Below-market lease values
|
$
|
204,066
|
|
|
$
|
(59,180
|
)
|
|
$
|
144,886
|
|
|
$
|
214,833
|
|
|
$
|
(36,426
|
)
|
|
$
|
178,407
|
|
Above-market ground lease obligations
|
16,080
|
|
|
(1,580
|
)
|
|
14,500
|
|
|
13,417
|
|
|
(715
|
)
|
|
12,702
|
|
||||||
Total intangible liabilities
|
$
|
220,146
|
|
|
$
|
(60,760
|
)
|
|
$
|
159,386
|
|
|
$
|
228,250
|
|
|
$
|
(37,141
|
)
|
|
$
|
191,109
|
|
(1)
|
For intangible assets and intangible liabilities recognized in connection with business combinations, purchase price allocations may be subject to adjustments during the measurement period, not to exceed twelve months from date of acquisition, based upon new information obtained about facts and circumstances that existed at time of acquisition. Amounts are presented net of impairments and write-offs, including contracts written off in connection with the Combination (Notes
4
and
14
).
|
(2)
|
The Colony trade name is determined to have an indefinite useful life and not currently subject to amortization. The NorthStar trade name, prior to its write-off in June 2018, was amortized over an estimated useful life of
20
years.
|
(3)
|
Represents primarily the value of certificates of need associated with certain healthcare portfolios which are not amortized and franchise agreements associated with certain hotel properties which are subject to amortization over the term of the respective agreements.
|
|
|
Year Ended December 31,
|
||||||||||
(In thousands)
|
|
2018
|
|
2017
|
|
2016
|
||||||
Above-market lease values
|
|
$
|
(29,444
|
)
|
|
$
|
(25,235
|
)
|
|
$
|
(8,658
|
)
|
Below-market lease values
|
|
35,919
|
|
|
40,079
|
|
|
7,089
|
|
|||
Lease incentives
|
|
(1,085
|
)
|
|
(218
|
)
|
|
—
|
|
|||
Net increase (decrease) to rental income
|
|
$
|
5,390
|
|
|
$
|
14,626
|
|
|
$
|
(1,569
|
)
|
|
|
|
|
|
|
|
||||||
Above-market ground lease obligations
|
|
$
|
(925
|
)
|
|
$
|
(752
|
)
|
|
$
|
482
|
|
Below-market ground lease obligations
|
|
669
|
|
|
854
|
|
|
(6
|
)
|
|||
Net increase (decrease) to ground rent expense
|
|
$
|
(256
|
)
|
|
$
|
102
|
|
|
$
|
476
|
|
|
|
|
|
|
|
|
||||||
In-place lease values
|
|
$
|
45,718
|
|
|
$
|
74,560
|
|
|
$
|
30,193
|
|
Deferred leasing costs
|
|
17,749
|
|
|
19,046
|
|
|
13,777
|
|
|||
Trade name
|
|
1,606
|
|
|
3,682
|
|
|
—
|
|
|||
Investment management contracts
|
|
22,386
|
|
|
38,640
|
|
|
11,446
|
|
|||
Customer relationships
|
|
4,606
|
|
|
12,514
|
|
|
3,343
|
|
|||
Other
|
|
2,291
|
|
|
10,215
|
|
|
—
|
|
|||
Amortization expense
|
|
$
|
94,356
|
|
|
$
|
158,657
|
|
|
$
|
58,759
|
|
|
Year Ending December 31,
|
|
|
||||||||||||||||||||||||
(In thousands)
|
2019
|
|
2020
|
|
2021
|
|
2022
|
|
2023
|
|
2024 and Thereafter
|
|
Total
|
||||||||||||||
Net increase (decrease) to rental income
|
$
|
10,761
|
|
|
$
|
9,553
|
|
|
$
|
9,769
|
|
|
$
|
8,811
|
|
|
$
|
9,003
|
|
|
$
|
(1,873
|
)
|
|
$
|
46,024
|
|
Net increase (decrease) to rent expense
|
(226
|
)
|
|
(224
|
)
|
|
(219
|
)
|
|
(216
|
)
|
|
(224
|
)
|
|
1,883
|
|
|
774
|
|
|||||||
Amortization expense
|
133,063
|
|
|
56,409
|
|
|
44,376
|
|
|
36,186
|
|
|
31,563
|
|
|
79,913
|
|
|
381,510
|
|
(In thousands)
|
|
December 31, 2018
|
|
December 31, 2017
|
||||
Assets
|
|
|
|
|
||||
Restricted cash
|
|
$
|
4,060
|
|
|
$
|
1,020
|
|
Real estate, net
|
|
852,402
|
|
|
720,686
|
|
||
Goodwill
(1)
|
|
—
|
|
|
20,000
|
|
||
Intangible assets, net
|
|
41,590
|
|
|
37,337
|
|
||
Other assets
|
|
43,206
|
|
|
2,587
|
|
||
Total assets held for sale
|
|
$
|
941,258
|
|
|
$
|
781,630
|
|
|
|
|
|
|
||||
Liabilities
|
|
|
|
|
||||
Secured debt, net
(2)
|
|
$
|
—
|
|
|
$
|
196,905
|
|
Lease intangibles and other liabilities, net
|
|
68,217
|
|
|
76,393
|
|
||
Total liabilities related to assets held for sale
|
|
$
|
68,217
|
|
|
$
|
273,298
|
|
(1)
|
Goodwill is associated with the broker-dealer business that was held for sale at
December 31, 2017
. The broker-dealer business was contributed to the Colony S2K joint venture, an equity method investee, in April 2018.
|
(2)
|
Represents only debt that is expected to be assumed by the buyer upon sale of the related asset.
|
(In thousands)
|
|
December 31, 2018
|
|
December 31, 2017
|
||||
Capital expenditures reserves
(1)
|
|
$
|
215,366
|
|
|
$
|
249,612
|
|
Real estate escrow reserves
(2)
|
|
51,352
|
|
|
42,420
|
|
||
Borrower escrow deposits
|
|
10,412
|
|
|
41,545
|
|
||
Working capital and other reserves
(3)
|
|
19,586
|
|
|
23,043
|
|
||
Tenant lock boxes
(4)
|
|
15,666
|
|
|
16,486
|
|
||
Restricted cash of consolidated N-Star CDOs
(5)
|
|
—
|
|
|
13,656
|
|
||
Other
|
|
54,376
|
|
|
84,316
|
|
||
Total restricted cash
|
|
$
|
366,758
|
|
|
$
|
471,078
|
|
(1)
|
Represents primarily capital improvements, furniture, fixtures and equipment, tenant improvements, lease renewal and replacement reserves related to real estate assets.
|
(2)
|
Represents primarily insurance, real estate tax, repair and maintenance, tenant security deposits and other escrows related to real estate assets.
|
(3)
|
Represents reserves for working capital and property development expenditures, as well as in connection with letter of credit provisions, as required in joint venture arrangements with the Federal Deposit Insurance Corporation.
|
(4)
|
Represents tenant rents held in lock boxes controlled by the lender. The Company receives the monies after application of rent receipts to service its debt.
|
(5)
|
Balance at
December 31, 2017
represents proceeds from repayments and/or sales of debt securities which are pending distribution in consolidated N-Star CDOs. The Company sold all of its interest in the sponsored N-Star CDOs in May 2018 and deconsolidated the N-Star CDOs.
|
(In thousands)
|
|
December 31, 2018
|
|
December 31, 2017
|
||||
Interest receivable
|
|
$
|
14,005
|
|
|
$
|
21,529
|
|
Straight-line rents
|
|
61,196
|
|
|
45,598
|
|
||
Hotel-related reserves
(1)
|
|
21,636
|
|
|
29,208
|
|
||
Investment deposits and pending deal costs
|
|
34,179
|
|
|
1,706
|
|
||
Deferred financing costs, net
(2)
|
|
7,870
|
|
|
10,068
|
|
||
Contingent consideration escrow account
(3)
|
|
—
|
|
|
15,730
|
|
||
Derivative assets
(Note 13)
|
|
33,558
|
|
|
10,152
|
|
||
Prepaid taxes and deferred tax assets, net
|
|
71,656
|
|
|
79,063
|
|
||
Receivables from resolution of investments
(4)
|
|
30,770
|
|
|
15,215
|
|
||
Contributions receivable
(5)
|
|
55,252
|
|
|
25,501
|
|
||
Accounts receivable
(6)
|
|
67,005
|
|
|
87,744
|
|
||
Prepaid expenses
|
|
26,991
|
|
|
29,526
|
|
||
Other assets
|
|
31,267
|
|
|
20,296
|
|
||
Fixed assets, net
|
|
47,932
|
|
|
53,632
|
|
||
Total other assets
|
|
$
|
503,317
|
|
|
$
|
444,968
|
|
(1)
|
Represents reserves held by the Company's third party managers at certain of the Company's hotel properties to fund furniture, fixtures and equipment expenditures. Funding is made periodically based on a percentage of hotel operating income.
|
(2)
|
Deferred financing costs relate to revolving credit arrangements.
|
(3)
|
Contingent consideration escrow account holds certificates of deposit and cash for dividends paid on OP Units held in escrow for the contingent consideration that may be earned by certain executives in connection with the acquisition of the investment management business of Colony's former manager (Note
14
). Upon final measurement of the contingent consideration at the end of its earnout period on June 30, 2018, the final amount of dividends on class A common stock and OP Units payable to the executives was determined to be
$6.4 million
, which was settled in August 2018, and the remaining escrow balance was released back to the Company.
|
(4)
|
Represents primarily proceeds from loan repayments held in escrow and sales of marketable equity securities pending settlement.
|
(5)
|
Represents contributions receivable from noncontrolling interests in investment entities as a result of capital calls made at period end.
|
(6)
|
Includes receivables for hotel operating income, resident fees, rent and other tenant receivables.
|
(In thousands)
|
|
December 31, 2018
|
|
December 31, 2017
|
||||
Tenant security deposits and payable
|
|
$
|
29,070
|
|
|
$
|
27,560
|
|
Borrower escrow deposits
|
|
13,001
|
|
|
46,231
|
|
||
Deferred income
(1)
|
|
40,156
|
|
|
42,457
|
|
||
Interest payable
|
|
40,648
|
|
|
42,462
|
|
||
Derivative liabilities (Note 13)
|
|
132,808
|
|
|
204,848
|
|
||
Contingent consideration—THL Hotel Portfolio (Note 3)
|
|
8,903
|
|
|
7,419
|
|
||
Share repurchase payable
(2)
|
|
7,567
|
|
|
—
|
|
||
Current and deferred income tax liability
|
|
93,174
|
|
|
166,276
|
|
||
Accrued compensation
|
|
81,911
|
|
|
77,483
|
|
||
Accrued carried interest and contractual incentive fee compensation
|
|
12,182
|
|
|
—
|
|
||
Accrued real estate and other taxes
|
|
64,440
|
|
|
77,060
|
|
||
Other accrued expenses
|
|
89,745
|
|
|
107,508
|
|
||
Accounts payable and other liabilities
|
|
94,316
|
|
|
98,857
|
|
||
Total accrued and other liabilities
|
|
$
|
707,921
|
|
|
$
|
898,161
|
|
(1)
|
Represents primarily prepaid rental income and interest income held in reserve accounts. Includes deferred asset management fee income of
$3.2 million
at
December 31, 2018
and
$2.7 million
at
December 31, 2017
, which will be recognized as fee income on a straight-line basis through
2025
. Adoption of the new revenue recognition standard had resulted in approximately
$1.6 million
increase to deferred management fee income on January 1, 2018. For the
year ended December 31, 2018
,
$0.6 million
relating to the deferred asset management fee balance at January 1, 2018 was recognized as fee income.
|
(2)
|
Represents the Company's common stock repurchases transacted in December 2018 and settled in January 2019.
|
(In thousands)
|
|
Corporate Credit Facility
(1)
|
|
Convertible and Exchangeable Senior Notes
|
|
Secured and Unsecured Debt
(2)
|
|
Securitization Bonds Payable
(3)
|
|
Junior Subordinated Notes
|
|
Total Debt
|
||||||||||||
December 31, 2018
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Debt at amortized cost
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Principal
|
|
$
|
—
|
|
|
$
|
616,105
|
|
|
$
|
9,352,902
|
|
|
$
|
—
|
|
|
$
|
280,117
|
|
|
$
|
10,249,124
|
|
Premium (discount), net
|
|
—
|
|
|
2,697
|
|
|
(41,217
|
)
|
|
—
|
|
|
(81,031
|
)
|
|
(119,551
|
)
|
||||||
Deferred financing costs
|
|
—
|
|
|
(6,652
|
)
|
|
(82,964
|
)
|
|
—
|
|
|
—
|
|
|
(89,616
|
)
|
||||||
|
|
$
|
—
|
|
|
$
|
612,150
|
|
|
$
|
9,228,721
|
|
|
$
|
—
|
|
|
$
|
199,086
|
|
|
$
|
10,039,957
|
|
December 31, 2017
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Debt at amortized cost
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Principal
|
|
$
|
50,000
|
|
|
$
|
616,105
|
|
|
$
|
9,792,169
|
|
|
$
|
391,231
|
|
|
$
|
280,117
|
|
|
$
|
11,129,622
|
|
Premium (discount), net
|
|
—
|
|
|
3,131
|
|
|
(78,634
|
)
|
|
(87,319
|
)
|
|
(83,064
|
)
|
|
(245,886
|
)
|
||||||
Deferred financing costs
|
|
—
|
|
|
(8,905
|
)
|
|
(91,360
|
)
|
|
(203
|
)
|
|
—
|
|
|
(100,468
|
)
|
||||||
|
|
50,000
|
|
|
610,331
|
|
|
9,622,175
|
|
|
303,709
|
|
|
197,053
|
|
|
10,783,268
|
|
||||||
Debt at fair value
(4)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
44,542
|
|
|
—
|
|
|
44,542
|
|
||||||
|
|
$
|
50,000
|
|
|
$
|
610,331
|
|
|
$
|
9,622,175
|
|
|
$
|
348,251
|
|
|
$
|
197,053
|
|
|
$
|
10,827,810
|
|
(1)
|
Deferred financing costs related to the corporate credit facility are included in other assets.
|
(2)
|
Debt principal totaling
$425.9 million
at
December 31, 2018
and
$216.6 million
at
December 31, 2017
was related to financing on assets held for sale. Debt associated with assets held for sale that will be assumed by the buyer is included in liabilities related to assets held for sale (Note
10
).
|
(3)
|
Represents bonds payable issued by securitization trusts consolidated by the Company at
December 31, 2017
(Note
15
). Senior notes issued by these securitization trusts were generally sold to third parties and subordinated notes retained by the Company. The Company contributed its interests in
three
securitization trusts to Colony Credit upon closing of the Combination in the first quarter of 2018. In the second quarter of 2018, the Company sold its equity interests in
two
securitization trusts to third parties, resulting in a deconsolidation of these securitization trusts, while the underlying assets of the remaining securitization trust was liquidated. At
December 31, 2018
, the Company
no
longer has any consolidated securitization trusts.
|
(4)
|
Debt at fair value at
December 31, 2017
represents a securitization trust that was consolidated by a N-Star CDO and the N-Star CDO was in turn consolidated by the Company. The Company had elected the fair value option to value the bonds payable issued by the consolidated securitization trust (Note
14
). In May 2018, the Company sold its interests in the N-Star CDO and deconsolidated the N-Star CDO (Note
8
).
|
|
Fixed Rate
|
|
Variable Rate
|
|
Total
|
|||||||||||||||||||||
($ in thousands)
|
Outstanding Principal
|
|
Weighted Average Interest Rate (Per Annum)
|
|
Weighted Average Years Remaining to Maturity
|
|
Outstanding Principal
|
|
Weighted Average Interest Rate (Per Annum)
|
|
Weighted Average Years Remaining to Maturity
|
|
Outstanding Principal
|
|
Weighted Average Interest Rate (Per Annum)
|
|
Weighted Average Years Remaining to Maturity
|
|||||||||
December 31, 2018
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Recourse
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Corporate credit facility
|
$
|
—
|
|
|
N/A
|
|
|
N/A
|
|
$
|
—
|
|
|
N/A
|
|
|
2.0
|
|
$
|
—
|
|
|
N/A
|
|
|
2.0
|
Convertible and exchangeable senior notes
|
616,105
|
|
|
4.27
|
%
|
|
3.0
|
|
—
|
|
|
N/A
|
|
|
N/A
|
|
616,105
|
|
|
4.27
|
%
|
|
3.0
|
|||
Junior subordinated debt
|
—
|
|
|
N/A
|
|
|
N/A
|
|
280,117
|
|
|
5.66
|
%
|
|
17.4
|
|
280,117
|
|
|
5.66
|
%
|
|
17.4
|
|||
Secured debt
(1)
|
37,199
|
|
|
5.02
|
%
|
|
6.9
|
|
—
|
|
|
N/A
|
|
|
N/A
|
|
37,199
|
|
|
5.02
|
%
|
|
6.9
|
|||
|
653,304
|
|
|
|
|
|
|
280,117
|
|
|
|
|
|
|
933,421
|
|
|
|
|
|
||||||
Non-recourse
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Secured debt
(2)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Healthcare
(3)
|
2,130,999
|
|
|
4.62
|
%
|
|
1.9
|
|
1,109,681
|
|
|
6.64
|
%
|
|
2.7
|
|
3,240,680
|
|
|
5.31
|
%
|
|
2.2
|
|||
Industrial
|
1,071,721
|
|
|
3.83
|
%
|
|
10.6
|
|
5,474
|
|
|
5.27
|
%
|
|
4.2
|
|
1,077,195
|
|
|
3.84
|
%
|
|
10.6
|
|||
Hospitality
|
12,019
|
|
|
12.99
|
%
|
|
2.6
|
|
2,636,053
|
|
|
5.68
|
%
|
|
3.8
|
|
2,648,072
|
|
|
5.71
|
%
|
|
3.8
|
|||
Other Real Estate Equity
|
200,814
|
|
|
4.02
|
%
|
|
3.8
|
|
1,789,431
|
|
|
4.43
|
%
|
|
3.6
|
|
1,990,245
|
|
|
4.39
|
%
|
|
3.7
|
|||
Real Estate Debt
|
—
|
|
|
N/A
|
|
|
N/A
|
|
359,511
|
|
|
4.50
|
%
|
|
2.4
|
|
359,511
|
|
|
4.50
|
%
|
|
2.4
|
|||
|
3,415,553
|
|
|
|
|
|
|
5,900,150
|
|
|
|
|
|
|
9,315,703
|
|
|
|
|
|
||||||
|
$
|
4,068,857
|
|
|
|
|
|
|
$
|
6,180,267
|
|
|
|
|
|
|
$
|
10,249,124
|
|
|
|
|
|
|||
December 31, 2017
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Recourse
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Corporate credit facility
|
$
|
—
|
|
|
N/A
|
|
|
N/A
|
|
$
|
50,000
|
|
|
3.51
|
%
|
|
3.0
|
|
$
|
50,000
|
|
|
3.51
|
%
|
|
3.0
|
Convertible and exchangeable senior notes
|
616,105
|
|
|
4.27
|
%
|
|
4.0
|
|
—
|
|
|
N/A
|
|
|
N/A
|
|
616,105
|
|
|
4.27
|
%
|
|
4.0
|
|||
Junior subordinated debt
|
—
|
|
|
N/A
|
|
|
N/A
|
|
280,117
|
|
|
4.56
|
%
|
|
18.4
|
|
280,117
|
|
|
4.56
|
%
|
|
18.4
|
|||
Secured debt
(1)
|
39,219
|
|
|
5.02
|
%
|
|
7.9
|
|
—
|
|
|
N/A
|
|
|
N/A
|
|
39,219
|
|
|
5.02
|
%
|
|
7.9
|
|||
|
655,324
|
|
|
|
|
|
|
330,117
|
|
|
|
|
|
|
985,441
|
|
|
|
|
|
||||||
Non-recourse
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Securitization bonds payable
|
30,132
|
|
|
3.45
|
%
|
|
29.9
|
|
361,099
|
|
|
3.02
|
%
|
|
28.4
|
|
391,231
|
|
|
3.05
|
%
|
|
28.5
|
|||
Secured debt
(2)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Healthcare
|
2,168,936
|
|
|
4.65
|
%
|
|
2.9
|
|
1,119,320
|
|
|
5.75
|
%
|
|
3.0
|
|
3,288,256
|
|
|
5.03
|
%
|
|
3.0
|
|||
Industrial
|
1,014,229
|
|
|
3.50
|
%
|
|
11.4
|
|
—
|
|
|
N/A
|
|
|
N/A
|
|
1,014,229
|
|
|
3.50
|
%
|
|
11.4
|
|||
Hospitality
|
9,038
|
|
|
11.00
|
%
|
|
3.6
|
|
2,599,681
|
|
|
4.67
|
%
|
|
3.7
|
|
2,608,719
|
|
|
4.69
|
%
|
|
3.7
|
|||
Other Real Estate Equity
|
374,789
|
|
|
4.07
|
%
|
|
5.5
|
|
1,841,209
|
|
|
4.02
|
%
|
|
4.4
|
|
2,215,998
|
|
|
4.03
|
%
|
|
4.6
|
|||
Real Estate Debt
|
—
|
|
|
N/A
|
|
|
N/A
|
|
625,748
|
|
|
4.05
|
%
|
|
3.3
|
|
625,748
|
|
|
4.05
|
%
|
|
3.3
|
|||
|
3,597,124
|
|
|
|
|
|
|
6,547,057
|
|
|
|
|
|
|
10,144,181
|
|
|
|
|
|
||||||
|
$
|
4,252,448
|
|
|
|
|
|
|
$
|
6,877,174
|
|
|
|
|
|
|
$
|
11,129,622
|
|
|
|
|
|
(1)
|
The fixed rate recourse debt represents
two
promissory notes secured by the Company's aircraft.
|
(2)
|
Mortgage debt in the healthcare segment and other real estate equity segment with an aggregate outstanding principal of
$538.5 million
at
December 31, 2018
and
$384.5 million
at
December 31, 2017
was either in payment default or was not in compliance with certain debt and/or lease covenants. The Company is negotiating with the lenders and the tenants to restructure the debt and leases, as applicable, or otherwise refinance the debt.
|
(3)
|
In November 2018, the Company applied proceeds from the refinancing of a select portfolio of medical office buildings to repay in full a
$100.5 million
floating rate component of a
$1.8 billion
non-recourse mortgage debt on certain properties in the U.S. healthcare portfolio. The remaining
$1.7 billion
fixed rate component of the debt is scheduled to mature in December 2019. The Company is currently evaluating its options in connection with the scheduled debt maturity. In the fourth quarter of 2018, the Company impaired the real estate collateralizing the debt by
$109.1 million
based on a reassessment of the expected hold period, taking into consideration the upcoming debt maturity (see Note
14
). In pursuing the options available to the Company in connection with the scheduled debt maturity, the Company will continue to re-evaluate certain assumptions, including with respect to the holding period of the real estate collateralizing the debt, which could result in further impairment of the underlying real estate in a future period. At
December 31, 2018
, carrying value of the real estate collateralizing the remaining debt maturing in December 2019 was
$2.5 billion
.
|
Description
|
|
Issuance Date
|
|
Due Date
|
|
Interest Rate
|
|
Conversion or Exchange Price (per share of common stock)
|
|
Conversion or Exchange Ratio
(2)
(In Shares)
|
|
Conversion or Exchange Shares (in thousands)
|
|
Earliest Redemption Date
|
|
Outstanding Principal
|
||||||||||
|
|
|
|
|
|
|
|
December 31, 2018
|
|
December 31, 2017
|
||||||||||||||||
|
|
|
|
|
|
|
|
|
||||||||||||||||||
5.00% Convertible Notes
|
|
April 2013
|
|
April 15, 2023
|
|
5.00
|
|
$
|
15.76
|
|
|
63.4700
|
|
|
12,694
|
|
|
April 22, 2020
|
|
$
|
200,000
|
|
|
$
|
200,000
|
|
3.875% Convertible Notes
|
|
January and June 2014
|
|
January 15, 2021
|
|
3.875
|
|
16.57
|
|
|
60.3431
|
|
|
24,288
|
|
|
January 22, 2019
|
|
402,500
|
|
|
402,500
|
|
|||
5.375% Exchangeable Notes
|
|
June 2013
(1)
|
|
June 15, 2033
|
|
5.375
|
|
12.04
|
|
|
83.0837
|
|
|
1,130
|
|
|
June 15, 2023
|
|
13,605
|
|
|
13,605
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
616,105
|
|
|
$
|
616,105
|
|
(1)
|
Represents initial date of issuance of exchangeable senior notes by NRF prior to the Merger.
|
(2)
|
The conversion or exchange rate for convertible and exchangeable senior notes is subject to periodic adjustments to reflect the carried-forward adjustments relating to common stock splits, reverse stock splits, common stock adjustments in connection with spin-offs and cumulative cash dividends paid on the Company's common stock since the issuance of the convertible and exchangeable senior notes. The conversion or exchange ratios are presented in shares of common stock per
$1,000
principal of each convertible or exchangeable note.
|
(In thousands)
|
|
Corporate Credit Facility
|
|
Convertible and Exchangeable Senior Notes
|
|
Secured Debt
|
|
Junior Subordinated Notes
|
|
Total
|
||||||||||
Year Ending December 31,
|
|
|
|
|
|
|||||||||||||||
2019
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
2,468,980
|
|
|
$
|
—
|
|
|
$
|
2,468,980
|
|
2020
|
|
—
|
|
|
—
|
|
|
626,552
|
|
|
—
|
|
|
626,552
|
|
|||||
2021
|
|
—
|
|
|
402,500
|
|
|
945,987
|
|
|
—
|
|
|
1,348,487
|
|
|||||
2022
|
|
—
|
|
|
—
|
|
|
2,826,948
|
|
|
—
|
|
|
2,826,948
|
|
|||||
2023
|
|
—
|
|
|
200,000
|
|
|
192,667
|
|
|
—
|
|
|
392,667
|
|
|||||
2024 and thereafter
|
|
—
|
|
|
13,605
|
|
|
2,291,768
|
|
|
280,117
|
|
|
2,585,490
|
|
|||||
Total
|
|
$
|
—
|
|
|
$
|
616,105
|
|
|
$
|
9,352,902
|
|
|
$
|
280,117
|
|
|
$
|
10,249,124
|
|
|
|
Year Ended December 31,
|
||||||||||
(In thousands)
|
2018
|
|
2017
|
|
2016
|
|||||||
Interest expensed
|
|
$
|
595,551
|
|
|
$
|
574,822
|
|
|
$
|
170,083
|
|
Interest capitalized
|
|
5,554
|
|
|
—
|
|
|
—
|
|
|||
Total interest incurred
|
|
$
|
601,105
|
|
|
$
|
574,822
|
|
|
$
|
170,083
|
|
|
|
December 31, 2018
|
|
December 31, 2017
|
||||||||||||||||||||
(In thousands)
|
|
Designated Hedges
|
|
Non-Designated Hedges
|
|
Total
|
|
Designated Hedges
|
|
Non-Designated Hedges
|
|
Total
|
||||||||||||
Derivative Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Foreign exchange contracts
|
|
$
|
31,127
|
|
|
$
|
1,069
|
|
|
$
|
32,196
|
|
|
$
|
8,009
|
|
|
$
|
975
|
|
|
$
|
8,984
|
|
Interest rate contracts
|
|
862
|
|
|
500
|
|
|
1,362
|
|
|
—
|
|
|
1,168
|
|
|
1,168
|
|
||||||
Included in other assets
|
|
$
|
31,989
|
|
|
$
|
1,569
|
|
|
$
|
33,558
|
|
|
$
|
8,009
|
|
|
$
|
2,143
|
|
|
$
|
10,152
|
|
Derivative Liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Foreign exchange contracts
|
|
$
|
6,193
|
|
|
$
|
211
|
|
|
$
|
6,404
|
|
|
$
|
39,101
|
|
|
$
|
5,307
|
|
|
$
|
44,408
|
|
Interest rate contracts
|
|
—
|
|
|
126,404
|
|
|
126,404
|
|
|
—
|
|
|
160,440
|
|
|
160,440
|
|
||||||
Included in accrued and other liabilities
|
|
$
|
6,193
|
|
|
$
|
126,615
|
|
|
$
|
132,808
|
|
|
$
|
39,101
|
|
|
$
|
165,747
|
|
|
$
|
204,848
|
|
Hedged Currency
|
|
Instrument Type
|
|
Notional Amount
(in thousands) |
|
FX Rates
($ per unit of foreign currency) |
|
Range of Expiration Dates
|
||||||
|
|
Designated
|
|
Non-Designated
|
|
|
||||||||
EUR
|
|
FX Collar
|
|
€
|
84,549
|
|
|
€
|
114
|
|
|
Min $1.06/ Max $1.53
|
|
October 2019 to November 2020
|
GBP
|
|
FX Collar
|
|
£
|
39,881
|
|
|
£
|
2,309
|
|
|
Min $1.45 / Max $1.82
|
|
June 2019 to December 2019
|
EUR
|
|
FX Forward
|
|
€
|
431,874
|
|
|
€
|
14,944
|
|
|
Min $1.10 / Max $1.38
|
|
January 2019 to December 2023
|
GBP
|
|
FX Forward
|
|
£
|
88,313
|
|
|
£
|
26,257
|
|
|
Min $1.24 / Max $1.29
|
|
May 2019 to December 2020
|
•
|
forward contracts whereby the Company agrees to sell an amount of foreign currency for an agreed upon amount of U.S. dollars; and
|
•
|
foreign exchange collars (caps and floors) without upfront premium costs, which consist of a combination of currency options with single date expirations, whereby the Company gains protection against foreign currency weakening below a specified level and pays for that protection by giving up gains from foreign currency appreciation above a specified level.
|
|
|
Year Ended December 31,
|
|||||||||
(In thousands)
|
|
2018
|
|
2017
|
|
2016
|
|||||
Designated net investment hedges:
|
|
|
|
|
|
|
|||||
Realized gain (loss) transferred from AOCI to earnings
|
|
$
|
7,426
|
|
|
$
|
(3,931
|
)
|
|
62
|
|
|
|
Year Ended December 31,
|
|||||||||
(In thousands)
|
|
2018
|
|
2017
|
|
2016
|
|||||
Non-designated net investment hedges:
|
|
|
|
|
|
|
|||||
Unrealized gain (loss) transferred from AOCI to earnings
|
|
$
|
3,726
|
|
|
$
|
(3,928
|
)
|
|
1,600
|
|
|
|
Notional Amount
(in thousands)
|
|
|
|
Strike Rate / Forward Rate
|
|
|
||||||
Instrument Type
|
|
Designated
|
|
Non-Designated
|
|
Index
|
|
|
Expiration
|
|||||
Interest rate swap
(1)
|
|
$
|
—
|
|
|
$
|
2,000,000
|
|
|
3-Month LIBOR
|
|
3.39%
|
|
December 2019
|
Interest rate caps
|
|
$
|
—
|
|
|
$
|
4,009,957
|
|
|
1-Month LIBOR
|
|
3.0% - 4.5%
|
|
January 2019 to December 2020
|
Interest rate caps
|
|
$
|
—
|
|
|
$
|
52,155
|
|
|
3-Month LIBOR
|
|
2.24%
|
|
March 2019
|
Interest rate caps
|
|
€
|
247,513
|
|
|
€
|
441,151
|
|
|
3-Month EURIBOR
|
|
0.75% - 1.5%
|
|
October 2019 to November 2023
|
Interest rate caps
|
|
£
|
—
|
|
|
£
|
363,716
|
|
|
3-Month GBP LIBOR
|
|
1.5% - 2.5%
|
|
November 2019 to February 2020
|
Deliverable swap futures
|
|
$
|
—
|
|
|
$
|
19,000
|
|
|
(2)
|
|
(2)
|
|
March 2019
|
(1)
|
Represents a forward-starting interest rate swap that has a maturity date in December 2029, with mandatory settlement at fair value in December 2019.
|
(2)
|
A consolidated sponsored investment company sold a
10
-year USD deliverable swap futures contract to economically hedge the interest rate exposure on its long dated fixed rate securities.
|
|
|
Year Ended December 31,
|
||||||||||
(In thousands)
|
|
2018
|
|
2017
|
|
2016
|
||||||
Unrealized gain (loss):
|
|
|
|
|
|
|
||||||
Cash flow hedge ineffectiveness
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(401
|
)
|
Non-designated interest rate contracts
|
|
33,307
|
|
|
(15,080
|
)
|
|
(1,455
|
)
|
|
|
Gross Amounts of Assets (Liabilities) Included on Consolidated Balance Sheets
|
|
Gross Amounts Not Offset on Consolidated Balance Sheets
|
|
Net Amounts of Assets (Liabilities)
|
||||||||||
(In thousands)
|
|
|
(Assets) Liabilities
|
|
Cash Collateral Pledged
|
|
||||||||||
December 31, 2018
|
|
|
|
|
|
|
|
|
||||||||
Derivative Assets
|
|
|
|
|
|
|
|
|
||||||||
Foreign exchange contracts
|
|
$
|
32,196
|
|
|
$
|
(1,743
|
)
|
|
$
|
—
|
|
|
$
|
30,453
|
|
Interest rate contracts
|
|
1,362
|
|
|
(823
|
)
|
|
—
|
|
|
539
|
|
||||
|
|
$
|
33,558
|
|
|
$
|
(2,566
|
)
|
|
$
|
—
|
|
|
$
|
30,992
|
|
Derivative Liabilities
|
|
|
|
|
|
|
|
|
||||||||
Foreign exchange contracts
|
|
$
|
(6,404
|
)
|
|
$
|
1,743
|
|
|
$
|
—
|
|
|
$
|
(4,661
|
)
|
Interest rate contracts
|
|
(126,404
|
)
|
|
823
|
|
|
840
|
|
|
(124,741
|
)
|
||||
|
|
$
|
(132,808
|
)
|
|
$
|
2,566
|
|
|
$
|
840
|
|
|
$
|
(129,402
|
)
|
|
|
|
|
|
|
|
|
|
||||||||
December 31, 2017
|
|
|
|
|
|
|
|
|
||||||||
Derivative Assets
|
|
|
|
|
|
|
|
|
||||||||
Foreign exchange contracts
|
|
$
|
8,984
|
|
|
$
|
(8,944
|
)
|
|
$
|
—
|
|
|
$
|
40
|
|
Interest rate contracts
|
|
1,168
|
|
|
(4
|
)
|
|
—
|
|
|
1,164
|
|
||||
|
|
$
|
10,152
|
|
|
$
|
(8,948
|
)
|
|
$
|
—
|
|
|
$
|
1,204
|
|
Derivative Liabilities
|
|
|
|
|
|
|
|
|
||||||||
Foreign exchange contracts
|
|
$
|
(44,408
|
)
|
|
$
|
8,944
|
|
|
$
|
—
|
|
|
$
|
(35,464
|
)
|
Interest rate contracts
|
|
(160,440
|
)
|
|
4
|
|
|
1,900
|
|
|
(158,536
|
)
|
||||
|
|
$
|
(204,848
|
)
|
|
$
|
8,948
|
|
|
$
|
1,900
|
|
|
$
|
(194,000
|
)
|
|
|
Fair Value Measurements
|
||||||||||||||
(In thousands)
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
||||||||
December 31, 2018
|
|
|
|
|
|
|
|
|
||||||||
Assets
|
|
|
|
|
|
|
|
|
||||||||
Equity method investments
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
81,085
|
|
|
$
|
81,085
|
|
Equity securities of consolidated funds
|
|
26,754
|
|
|
—
|
|
|
—
|
|
|
26,754
|
|
||||
Debt securities available for sale
—
N-Star CDO bonds
|
|
—
|
|
|
—
|
|
|
64,127
|
|
|
64,127
|
|
||||
CMBS of consolidated fund
|
|
—
|
|
|
32,706
|
|
|
—
|
|
|
32,706
|
|
||||
Other assets—derivative assets
|
|
—
|
|
|
33,558
|
|
|
—
|
|
|
33,558
|
|
||||
Liabilities
|
|
|
|
|
|
|
|
|
||||||||
Other liabilities
—
derivative liabilities
|
|
—
|
|
|
132,808
|
|
|
—
|
|
|
132,808
|
|
||||
Other liabilities—contingent consideration for THL Hotel Portfolio
|
|
—
|
|
|
—
|
|
|
8,903
|
|
|
8,903
|
|
|
|
Fair Value Measurements
|
||||||||||||||
(In thousands)
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
||||||||
December 31, 2017
|
|
|
|
|
|
|
|
|
||||||||
Assets
|
|
|
|
|
|
|
|
|
||||||||
Loans receivable—securitized loans
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
45,423
|
|
|
$
|
45,423
|
|
Equity method investments
|
|
—
|
|
|
—
|
|
|
363,901
|
|
|
363,901
|
|
||||
Equity securities of consolidated fund
|
|
35,600
|
|
|
—
|
|
|
—
|
|
|
35,600
|
|
||||
Debt securities available for sale
|
|
|
|
|
|
|
|
|
||||||||
CRE securities of consolidated N-Star CDOs:
|
|
|
|
|
|
|
|
|
||||||||
CMBS
|
|
—
|
|
|
—
|
|
|
147,945
|
|
|
147,945
|
|
||||
Other securities
|
|
—
|
|
|
—
|
|
|
66,983
|
|
|
66,983
|
|
||||
N-Star CDO bonds
|
|
—
|
|
|
—
|
|
|
90,933
|
|
|
90,933
|
|
||||
CMBS and other securities
|
|
—
|
|
|
—
|
|
|
17,382
|
|
|
17,382
|
|
||||
CMBS of consolidated fund
|
|
—
|
|
|
25,099
|
|
|
—
|
|
|
25,099
|
|
||||
Other assets—derivative assets
|
|
—
|
|
|
10,152
|
|
|
—
|
|
|
10,152
|
|
||||
Liabilities
|
|
|
|
|
|
|
|
|
||||||||
Debt—securitization bonds payable
|
|
—
|
|
|
—
|
|
|
44,542
|
|
|
44,542
|
|
||||
Other liabilities
—
derivative liabilities
|
|
—
|
|
|
204,848
|
|
|
—
|
|
|
204,848
|
|
||||
Other liabilities—contingent consideration for THL Hotel Portfolio
|
|
—
|
|
|
—
|
|
|
7,419
|
|
|
7,419
|
|
||||
Due to affiliates—contingent consideration for Internalization
|
|
—
|
|
|
—
|
|
|
20,650
|
|
|
20,650
|
|
|
|
|
|
Valuation Technique
|
|
Key Unobservable Inputs
|
|
Input Value
|
|
Effect on Fair Value from Increase in Input Value
(1)
|
||
Financial Instrument
|
|
Fair Value
(In thousands)
|
|
|
|
Weighted Average
(Range)
|
|
|||||
December 31, 2018
|
|
|
|
|
|
|
|
|
|
|
||
Level 3 Assets
|
|
|
|
|
|
|
|
|
|
|
||
Equity method investments—third party private equity funds
|
|
$
|
5,908
|
|
|
Transaction price and NAV
(2)
|
|
Not applicable
|
|
Not applicable
|
|
Not applicable
|
Equity method investments—other
|
|
21,831
|
|
|
Discounted cash flows
|
|
Discount rate
|
|
17.5%
(9.1% - 18.4%) |
|
Decrease
|
|
Equity method investments—other
|
|
25,000
|
|
|
Multiple
|
|
Revenue multiple
|
|
5.8x
|
|
Increase
|
|
Equity method investments—other
|
|
28,346
|
|
|
Transaction price
(3)
|
|
Not applicable
|
|
Not applicable
|
|
Not applicable
|
|
N-Star CDO bonds
|
|
64,127
|
|
|
Discounted cash flows
|
|
Discount rate
|
|
21.6%
(13.6% - 56.5%) |
|
Decrease
|
|
Level 3 Liabilities
|
|
|
|
|
|
|
|
|
|
|
||
Other liabilities—contingent consideration for THL Hotel Portfolio
|
|
8,903
|
|
|
Discounted cash flows
|
|
Discount rate
|
|
20.0%
|
|
Decrease
|
|
|
|
|
|
|
|
|
|
|
|
|
||
December 31, 2017
|
|
|
|
|
|
|
|
|
|
|
||
Level 3 Assets
|
|
|
|
|
|
|
|
|
|
|
||
Equity method investments—third party private equity funds
|
|
$
|
204,774
|
|
|
Discounted cash flows
|
|
Discount rate
|
|
14.6%
(11.0% - 20.0%) |
|
Decrease
|
Equity method investments—other
|
|
26,408
|
|
|
Discounted cash flows
|
|
Discount rate
|
|
14.2%
(8.8% - 14.8%) |
|
Decrease
|
|
Equity method investments—other
|
|
132,719
|
|
|
Transaction price
(3)
|
|
Not applicable
|
|
Not applicable
|
|
Not applicable
|
|
N-Star CDO bonds
|
|
90,933
|
|
|
Discounted cash flows
|
|
Discount rate
|
|
24.0%
(10.8% - 87.4%) |
|
Decrease
|
|
Level 3 Liabilities
|
|
|
|
|
|
|
|
|
|
|
||
Due to affiliates—contingent consideration for Internalization
|
|
20,650
|
|
|
Monte Carlo simulation
|
|
Benchmark FFO volatility
|
|
11.8%
|
|
Increase
|
|
|
|
|
|
|
|
Equity volatility
|
|
18.7%
|
|
Increase
|
||
|
|
|
|
|
|
Correlation
(4)
|
|
80.0%
|
|
Increase
|
||
Other liabilities—contingent consideration for THL Hotel Portfolio
|
|
7,419
|
|
|
Discounted cash flows
|
|
Discount rate
|
|
20.0%
|
|
Decrease
|
(1)
|
Represents the directional change in fair value that would result from an increase to the corresponding unobservable input. A decrease to the unobservable input would have the reverse effect. Significant increases or decreases in these inputs in isolation could result in significantly higher or lower fair value measures.
|
(2)
|
Fair value was estimated based on a combination of inputs, namely indicative prices of investments sold by the Company as well as underlying NAV of the respective funds on a quarter lag.
|
(3)
|
Valued based upon transaction price of investments recently acquired or offer prices on investments pending sales.
|
(4)
|
Represents assumed correlation between Benchmark FFO and the Company's class A common stock price.
|
|
|
Level 3 Assets
|
|
Level 3 Liabilities
|
||||||||||||||||||||
(In thousands)
|
|
Loans Receivable
|
|
Equity Method Investments
|
|
Securities
|
|
Debt
|
|
Due to Affiliates—Contingent Consideration for Internalization
|
|
Other Liabilities—Contingent Consideration for THL Hotel Portfolio
|
||||||||||||
Fair value at December 31, 2015
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(52,990
|
)
|
|
$
|
—
|
|
Unrealized gain in earnings
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
11,740
|
|
|
—
|
|
||||||
Fair value at December 31, 2016
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(41,250
|
)
|
|
$
|
—
|
|
Unrealized gain related to balance recorded in earnings
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
11,740
|
|
|
$
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Fair value at December 31, 2016
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(41,250
|
)
|
|
$
|
—
|
|
Acquired through the Merger
|
|
—
|
|
|
362,269
|
|
|
427,560
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
Consideration for business combination
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(6,771
|
)
|
||||||
Consolidation of securitization trust
|
Consolidation of securitization trust
|
58,296
|
|
|
—
|
|
|
—
|
|
|
(56,928
|
)
|
|
—
|
|
|
—
|
|
||||||
Purchases, contributions or accretion
|
|
—
|
|
|
162,323
|
|
|
40,035
|
|
|
10,564
|
|
|
—
|
|
|
—
|
|
||||||
Paydowns or distributions
|
|
(10,564
|
)
|
|
(166,795
|
)
|
|
(120,728
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
Realized losses in earnings
|
|
—
|
|
|
—
|
|
|
(38,885
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
Unrealized gains:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
In earnings
|
|
(2,309
|
)
|
|
6,104
|
|
|
—
|
|
|
1,822
|
|
|
20,600
|
|
|
(648
|
)
|
||||||
In other comprehensive income
|
|
—
|
|
|
—
|
|
|
15,261
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
Fair value at December 31, 2017
|
|
$
|
45,423
|
|
|
$
|
363,901
|
|
|
$
|
323,243
|
|
|
$
|
(44,542
|
)
|
|
$
|
(20,650
|
)
|
|
$
|
(7,419
|
)
|
Unrealized gains (losses) on ending balance:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
In earnings
|
|
$
|
(2,309
|
)
|
|
$
|
6,104
|
|
|
$
|
—
|
|
|
$
|
1,822
|
|
|
$
|
20,600
|
|
|
$
|
(648
|
)
|
In other comprehensive income (loss)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
15,261
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Fair value at December 31, 2017
|
|
$
|
45,423
|
|
|
$
|
363,901
|
|
|
$
|
323,243
|
|
|
$
|
(44,542
|
)
|
|
$
|
(20,650
|
)
|
|
$
|
(7,419
|
)
|
Purchases, contributions or accretion
|
|
—
|
|
|
61,113
|
|
|
21,049
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
Paydowns, distributions or sales
|
|
(638
|
)
|
|
(188,409
|
)
|
|
(138,261
|
)
|
|
638
|
|
|
—
|
|
|
—
|
|
||||||
Deconsolidation
|
|
(44,070
|
)
|
|
—
|
|
|
(124,344
|
)
|
|
43,847
|
|
|
—
|
|
|
—
|
|
||||||
Transfer out of liabilities into equity
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
12,539
|
|
|
—
|
|
||||||
Transfers out of Level 3
|
|
—
|
|
|
(132,527
|
)
|
|
—
|
|
|
—
|
|
|
6,381
|
|
|
—
|
|
||||||
Contribution to Colony Credit (Note 4)
|
|
—
|
|
|
(26,134
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
Realized gains in earnings
|
|
—
|
|
|
3,208
|
|
|
3,877
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
Unrealized gains (losses):
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
In earnings
|
|
(715
|
)
|
|
(67
|
)
|
|
—
|
|
|
57
|
|
|
1,730
|
|
|
(1,484
|
)
|
||||||
In other comprehensive income (loss)
|
|
—
|
|
|
—
|
|
|
(21,437
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
Fair value at December 31, 2018
|
|
$
|
—
|
|
|
$
|
81,085
|
|
|
$
|
64,127
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(8,903
|
)
|
Unrealized gains (losses) on ending balance:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
In earnings
|
|
$
|
(715
|
)
|
|
$
|
(67
|
)
|
|
$
|
—
|
|
|
$
|
57
|
|
|
$
|
1,730
|
|
|
$
|
(1,484
|
)
|
In other comprehensive income (loss)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(3,386
|
)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
|
December 31, 2018
|
||||||
(In thousands)
|
|
Fair Value
|
|
Unfunded Commitments
|
||||
Private fund—real estate
|
|
$
|
12,617
|
|
|
$
|
13,658
|
|
Retail Companies—real estate
|
|
21,674
|
|
|
—
|
|
|
|
December 31, 2018
|
|
December 31, 2017
|
||||||||||||||||||||
(In thousands)
|
|
Level 2
|
|
Level 3
|
|
Total
|
|
Level 2
|
|
Level 3
|
|
Total
|
||||||||||||
Real estate held for sale
|
|
$
|
68,864
|
|
|
$
|
200,281
|
|
|
$
|
269,145
|
|
|
$
|
13,252
|
|
|
$
|
36,246
|
|
|
$
|
49,498
|
|
Real estate held for investment
|
|
—
|
|
|
416,272
|
|
|
416,272
|
|
|
—
|
|
|
224,935
|
|
|
224,935
|
|
||||||
Intangible assets—investment management contracts
|
|
—
|
|
|
36,400
|
|
|
36,400
|
|
|
—
|
|
|
51,100
|
|
|
51,100
|
|
||||||
Equity method investments
|
|
—
|
|
|
32,761
|
|
|
32,761
|
|
|
—
|
|
|
11,871
|
|
|
11,871
|
|
|
|
Year Ended December 31,
|
||||||||||
(In thousands)
|
|
2018
|
|
2017
|
|
2016
|
||||||
Impairment loss
|
|
|
|
|
|
|
||||||
Real estate held for sale
|
|
$
|
77,211
|
|
|
$
|
25,619
|
|
|
$
|
11,334
|
|
Real estate held for investment
|
|
280,418
|
|
|
19,668
|
|
|
57
|
|
|||
Intangible assets—lease intangibles
|
|
12,744
|
|
|
—
|
|
|
—
|
|
|||
Intangible assets—investment management contracts
|
|
147,429
|
|
|
59,073
|
|
|
320
|
|
|||
Intangible assets—customer relationships
|
|
10,109
|
|
|
—
|
|
|
—
|
|
|||
Intangible assets—trade name
|
|
59,464
|
|
|
—
|
|
|
—
|
|
|||
Equity method earnings
|
|
61,182
|
|
|
6,774
|
|
|
—
|
|
|
|
Fair Value Measurements
|
|
Carrying Value
|
||||||||||||||||
(In thousands)
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
|
|||||||||||
December 31, 2018
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Assets
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Loans at amortized cost
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
1,667,892
|
|
|
$
|
1,667,892
|
|
|
$
|
1,659,217
|
|
Liabilities
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Debt at amortized cost
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Convertible and exchangeable senior notes
|
|
547,300
|
|
|
13,095
|
|
|
—
|
|
|
560,395
|
|
|
612,150
|
|
|||||
Secured debt
|
|
—
|
|
|
—
|
|
|
9,218,692
|
|
|
9,218,692
|
|
|
9,228,721
|
|
|||||
Junior subordinated debt
|
|
—
|
|
|
—
|
|
|
169,619
|
|
|
169,619
|
|
|
199,086
|
|
|||||
December 31, 2017
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Assets
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Loans at amortized cost
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
3,232,301
|
|
|
$
|
3,232,301
|
|
|
$
|
3,178,339
|
|
Liabilities
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Debt at amortized cost
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Corporate credit facility
|
|
—
|
|
|
50,000
|
|
|
—
|
|
|
50,000
|
|
|
50,000
|
|
|||||
Convertible and exchangeable senior notes
|
|
608,491
|
|
|
13,979
|
|
|
—
|
|
|
622,470
|
|
|
610,331
|
|
|||||
Secured and unsecured debt
|
|
—
|
|
|
—
|
|
|
9,703,680
|
|
|
9,703,680
|
|
|
9,622,175
|
|
|||||
Securitization bonds payable
|
|
—
|
|
|
132,815
|
|
|
169,908
|
|
|
302,723
|
|
|
303,709
|
|
|||||
Junior subordinated debt
|
|
—
|
|
|
—
|
|
|
216,316
|
|
|
216,316
|
|
|
197,053
|
|
|
|
Number of Shares
|
|||||||
(In thousands)
|
|
Preferred Stock
|
|
Class A Common Stock
|
|
Class B Common Stock
|
|||
Shares outstanding at December 31, 2015
|
|
25,030
|
|
|
163,777
|
|
|
801
|
|
Repurchase of preferred stock
(1)
|
|
(964
|
)
|
|
—
|
|
|
—
|
|
Contribution of preferred stock to an affiliate
(1)
|
|
964
|
|
|
—
|
|
|
—
|
|
Shares issued upon redemption of OP units
|
|
—
|
|
|
1,370
|
|
|
—
|
|
Conversion of class B to class A common stock
|
|
—
|
|
|
31
|
|
|
(31
|
)
|
Equity-based compensation, net of forfeitures
|
|
—
|
|
|
1,478
|
|
|
—
|
|
Shares canceled for tax withholding on vested stock awards
|
|
—
|
|
|
(216
|
)
|
|
—
|
|
Shares outstanding at December 31, 2016
|
|
25,030
|
|
|
166,440
|
|
|
770
|
|
Consideration for the Merger
(2)
|
|
39,466
|
|
|
392,120
|
|
|
—
|
|
Issuance of preferred stock
|
|
26,400
|
|
|
—
|
|
|
—
|
|
Redemption of preferred stock
|
|
(25,432
|
)
|
|
—
|
|
|
—
|
|
Shares canceled
(3)
|
|
—
|
|
|
(2,984
|
)
|
|
—
|
|
Shares issued upon redemption of OP Units
|
|
—
|
|
|
1,684
|
|
|
—
|
|
Conversion of class B to class A common stock
|
|
—
|
|
|
34
|
|
|
(34
|
)
|
Repurchase of common stock
|
|
—
|
|
|
(23,371
|
)
|
|
—
|
|
Exchange of notes for class A common stock
|
|
—
|
|
|
233
|
|
|
—
|
|
Equity-based compensation, net of forfeitures
|
|
—
|
|
|
8,096
|
|
|
—
|
|
Redemption of restricted stock units
|
|
—
|
|
|
775
|
|
|
—
|
|
Shares canceled for tax withholding on vested stock awards
|
|
—
|
|
|
(428
|
)
|
|
—
|
|
Shares outstanding at December 31, 2017
|
|
65,464
|
|
|
542,599
|
|
|
736
|
|
Redemption of preferred stock
|
|
(8,000
|
)
|
|
—
|
|
|
—
|
|
Shares issued upon redemption of OP Units
(4)
|
|
—
|
|
|
2,074
|
|
|
—
|
|
Shares issued for settlement of contingent consideration—Internalization (Note 14)
|
|
—
|
|
|
15
|
|
|
40
|
|
Conversion of class B to class A common stock
|
|
—
|
|
|
42
|
|
|
(42
|
)
|
Repurchase of common stock
|
|
—
|
|
|
(61,418
|
)
|
|
|
|
Equity-based compensation, net of forfeitures
|
|
—
|
|
|
3,394
|
|
|
—
|
|
Shares canceled for tax withholding on vested stock awards
|
|
—
|
|
|
(3,359
|
)
|
|
—
|
|
Shares outstanding at December 31, 2018
|
|
57,464
|
|
|
483,347
|
|
|
734
|
|
(1)
|
In January 2016, the Company repurchased
963,718
shares in aggregate of its preferred stock for approximately
$20.0 million
. In March 2016, the Company contributed the preferred stock at its purchase price to an investment vehicle (the "REIT Securities Venture"), which is a joint venture with a private fund managed by the Company. The Company holds an approximate
4.4%
interest in the REIT Securities Venture, accounted for under the equity method. The REIT Securities Venture invests in equity of publicly traded U.S. REITs, including securities of the Company.
|
(2)
|
Shares were legally issued by the Company, as the surviving combined entity, as consideration for the Merger. However, as the Merger was accounted for as a reverse acquisition, the consideration transferred was measured based upon the number of shares of common stock and preferred stock that Colony, as the accounting acquirer, would theoretically have issued to the shareholders of NSAM and NRF to achieve the same ratio of ownership in the Company upon completion of the Merger (Note
3
).
|
(3)
|
Represents NRF shares held by NSAM that were canceled upon consummation of the Merger, after giving effect to the exchange ratio.
|
(4)
|
Includes
572,567
shares of class A common stock issued upon redemption of an equivalent number of OP Units that were issued for settlement of the contingent consideration in connection with the Internalization (Note
17
).
|
Description
|
|
Dividend Rate Per Annum
|
|
Initial Issuance Date
|
|
Shares Outstanding
(in thousands)
|
|
Par Value
(in thousands)
|
|
Liquidation Preference
(in thousands)
|
|
Earliest Redemption Date
|
||||||
Series B
|
|
8.25
|
%
|
|
February 2007
(1)
|
|
6,114
|
|
|
$
|
61
|
|
|
$
|
152,855
|
|
|
Currently redeemable
|
Series E
|
|
8.75
|
%
|
|
May 2014
(1)
|
|
10,000
|
|
|
100
|
|
|
250,000
|
|
|
May 15, 2019
|
||
Series G
|
|
7.5
|
%
|
|
June 2014
(1)
|
|
3,450
|
|
|
35
|
|
|
86,250
|
|
|
June 19, 2019
|
||
Series H
|
|
7.125
|
%
|
|
April 2015
(1)
|
|
11,500
|
|
|
115
|
|
|
287,500
|
|
|
April 13, 2020
|
||
Series I
|
|
7.15
|
%
|
|
June 2017
|
|
13,800
|
|
|
138
|
|
|
345,000
|
|
|
June 5, 2022
|
||
Series J
|
|
7.125
|
%
|
|
September 2017
|
|
12,600
|
|
|
126
|
|
|
315,000
|
|
|
September 22, 2022
|
||
|
|
|
|
|
|
57,464
|
|
|
$
|
575
|
|
|
$
|
1,436,605
|
|
|
|
(1)
|
Represents initial issuance date pre-Merger by NRF or Colony, as applicable.
|
(In thousands)
|
|
Company's Share in AOCI of Equity Method Investments
|
|
Unrealized Gain (Loss) on Securities
|
|
Unrealized Gain (Loss) on Cash Flow Hedges
|
|
Foreign Currency Translation Gain (Loss)
|
|
Unrealized Gain (Loss) on Net Investment Hedges
|
|
Total
|
||||||||||||
AOCI at December 31, 2015
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(245
|
)
|
|
$
|
(42,125
|
)
|
|
$
|
23,948
|
|
|
$
|
(18,422
|
)
|
Other comprehensive income (loss) before reclassifications
|
|
131
|
|
|
(112
|
)
|
|
7
|
|
|
(34,234
|
)
|
|
21,123
|
|
|
(13,085
|
)
|
||||||
Amounts reclassified from AOCI
|
|
(46
|
)
|
|
—
|
|
|
197
|
|
|
(67
|
)
|
|
(686
|
)
|
|
(602
|
)
|
||||||
AOCI at December 31, 2016
|
|
$
|
85
|
|
|
$
|
(112
|
)
|
|
$
|
(41
|
)
|
|
$
|
(76,426
|
)
|
|
$
|
44,385
|
|
|
$
|
(32,109
|
)
|
Other comprehensive income (loss) before reclassifications
|
|
5,450
|
|
|
(22,014
|
)
|
|
41
|
|
|
124,846
|
|
|
(68,581
|
)
|
|
39,742
|
|
||||||
Amounts reclassified from AOCI
|
|
81
|
|
|
36,544
|
|
|
—
|
|
|
(2,489
|
)
|
|
5,547
|
|
|
39,683
|
|
||||||
AOCI at December 31, 2017
|
|
$
|
5,616
|
|
|
$
|
14,418
|
|
|
$
|
—
|
|
|
$
|
45,931
|
|
|
$
|
(18,649
|
)
|
|
$
|
47,316
|
|
Cumulative effect of adoption of new accounting pronouncements
|
|
(202
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(202
|
)
|
||||||
Other comprehensive income (loss) before reclassifications
|
|
(1,785
|
)
|
|
(16,238
|
)
|
|
(91
|
)
|
|
(46,183
|
)
|
|
34,113
|
|
|
(30,184
|
)
|
||||||
Amounts reclassified from AOCI
|
|
—
|
|
|
(3,951
|
)
|
|
—
|
|
|
6,870
|
|
|
(8,446
|
)
|
|
(5,527
|
)
|
||||||
Deconsolidation of N-Star CDO
|
|
—
|
|
|
2,596
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,596
|
|
||||||
AOCI at December 31, 2018
|
|
$
|
3,629
|
|
|
$
|
(3,175
|
)
|
|
$
|
(91
|
)
|
|
$
|
6,618
|
|
|
$
|
7,018
|
|
|
$
|
13,999
|
|
(In thousands)
|
|
Unrealized Gain (Loss) on Securities
|
|
Unrealized Gain (Loss) on Cash Flow Hedges
|
|
Foreign Currency Translation Gain (Loss)
|
|
Unrealized Gain (Loss) on Net Investment Hedges
|
|
Total
|
||||||||||
AOCI at December 31, 2015
|
|
$
|
—
|
|
|
$
|
(149
|
)
|
|
$
|
51
|
|
|
$
|
(1
|
)
|
|
$
|
(99
|
)
|
Other comprehensive income (loss) before reclassifications
|
|
(527
|
)
|
|
—
|
|
|
(56,479
|
)
|
|
12,669
|
|
|
(44,337
|
)
|
|||||
Amounts reclassified from AOCI
|
|
—
|
|
|
149
|
|
|
(785
|
)
|
|
(870
|
)
|
|
(1,506
|
)
|
|||||
AOCI at December 31, 2016
|
|
$
|
(527
|
)
|
|
$
|
—
|
|
|
$
|
(57,213
|
)
|
|
$
|
11,798
|
|
|
$
|
(45,942
|
)
|
Other comprehensive income (loss) before reclassifications
|
|
981
|
|
|
—
|
|
|
97,840
|
|
|
(10,659
|
)
|
|
88,162
|
|
|||||
Amounts reclassified from AOCI
|
|
(454
|
)
|
|
—
|
|
|
(1,679
|
)
|
|
1,988
|
|
|
(145
|
)
|
|||||
AOCI at December 31, 2017
|
|
$
|
—
|
|
|
—
|
|
|
$
|
38,948
|
|
|
$
|
3,127
|
|
|
$
|
42,075
|
|
|
Other comprehensive income (loss) before reclassifications
|
|
—
|
|
|
(390
|
)
|
|
(39,621
|
)
|
|
8,696
|
|
|
(31,315
|
)
|
|||||
Amounts reclassified from AOCI
|
|
—
|
|
|
—
|
|
|
73
|
|
|
(2,179
|
)
|
|
(2,106
|
)
|
|||||
AOCI at December 31, 2018
|
|
$
|
—
|
|
|
$
|
(390
|
)
|
|
$
|
(600
|
)
|
|
$
|
9,644
|
|
|
$
|
8,654
|
|
(In thousands)
|
|
Year Ended December 31,
|
|
Affected Line Item in the
Consolidated Statements of Operations |
|||||||||||
Component of AOCI reclassified into earnings
|
|
2018
|
|
2017
|
|
2016
|
|
||||||||
Realized gain (loss) on marketable securities
|
|
$
|
10,100
|
|
|
$
|
(5,285
|
)
|
|
$
|
46
|
|
|
Other gain (loss), net
|
|
Other-than-temporary impairment and write-offs of securities
|
|
(6,149
|
)
|
|
(31,259
|
)
|
|
—
|
|
|
Other gain (loss), net
|
||||
Deconsolidation of N-Star CDO
|
|
(2,596
|
)
|
|
—
|
|
—
|
|
—
|
|
|
Other gain (loss), net
|
|||
Unrealized gain on ineffective cash flow hedge
|
|
—
|
|
|
—
|
|
|
(197
|
)
|
|
Other gain (loss), net
|
||||
Release of cumulative translation adjustments
|
|
(6,870
|
)
|
|
2,489
|
|
|
67
|
|
|
Other gain (loss), net
|
||||
Unrealized gain (loss) on dedesignated net investment hedges
|
|
1,454
|
|
|
(1,829
|
)
|
|
634
|
|
|
Other gain (loss), net
|
||||
Realized gain (loss) on net investment hedges
|
|
6,992
|
|
|
(3,718
|
)
|
|
52
|
|
|
Other gain (loss), net
|
||||
Release of equity in AOCI of unconsolidated ventures
|
|
—
|
|
|
(81
|
)
|
|
—
|
|
|
Earnings from investments in unconsolidated ventures
|
|
|
Year Ended December 31,
|
||||||
(In thousands)
|
|
2018
|
|
2017
|
||||
Beginning balance
|
|
$
|
34,144
|
|
|
$
|
—
|
|
Assumed through the Merger
|
|
—
|
|
|
78,843
|
|
||
Assumed through consolidation of sponsored private fund
|
|
—
|
|
|
24,763
|
|
||
Contributions
|
|
354
|
|
|
8,550
|
|
||
Distributions and redemptions
|
|
(21,405
|
)
|
|
(100,830
|
)
|
||
Net income (loss)
|
|
(3,708
|
)
|
|
23,543
|
|
||
Currency translation adjustment and other
|
|
—
|
|
|
(725
|
)
|
||
Ending balance
|
|
$
|
9,385
|
|
|
$
|
34,144
|
|
|
|
Year Ended December 31,
|
||||||
(In thousands)
|
|
2018
|
|
2017
|
||||
Revenues
|
|
|
|
|
||||
Property operating income
|
|
$
|
1,186
|
|
|
$
|
43,269
|
|
Other income
|
|
—
|
|
|
2,352
|
|
||
Expenses
|
|
|
|
|
||||
Property operating expenses
|
|
1,159
|
|
|
20,530
|
|
||
Interest expense
|
|
—
|
|
|
9,028
|
|
||
Loss on sale of real estate assets
|
|
—
|
|
|
2,108
|
|
||
Other expenses
|
|
129
|
|
|
400
|
|
||
Net income (loss) from discontinued operations
|
|
(102
|
)
|
|
13,555
|
|
||
Income tax expense
|
|
—
|
|
|
—
|
|
||
Net income (loss) from discontinued operations after tax
|
|
(102
|
)
|
|
13,555
|
|
||
Net income (loss) from discontinued operations attributable to:
|
|
|
|
|
||||
Noncontrolling interests in investment entities
|
|
(45
|
)
|
|
427
|
|
||
Noncontrolling interests in Operating Company
|
|
(4
|
)
|
|
31
|
|
||
Net income (loss) from discontinued operations attributable to Colony Capital, Inc.
|
|
$
|
(53
|
)
|
|
$
|
13,097
|
|
|
|
Year Ended December 31,
|
||||||||||
(In thousands, except per share data)
|
|
2018
|
|
2017
|
|
2016
|
||||||
Net income (loss) allocated to common stockholders
|
|
|
|
|
|
|
||||||
Income (loss) from continuing operations
|
|
$
|
(495,073
|
)
|
|
$
|
(78,168
|
)
|
|
$
|
290,726
|
|
Income (loss) from discontinued operations
|
|
(102
|
)
|
|
13,555
|
|
|
—
|
|
|||
Net income (loss)
|
|
(495,175
|
)
|
|
(64,613
|
)
|
|
290,726
|
|
|||
Net (income) loss attributable to noncontrolling interests:
|
|
|
|
|
|
|
||||||
Redeemable noncontrolling interests
|
|
3,708
|
|
|
(23,543
|
)
|
|
—
|
|
|||
Investment entities
|
|
(67,994
|
)
|
|
(129,996
|
)
|
|
(163,084
|
)
|
|||
Operating Company
|
|
39,854
|
|
|
20,261
|
|
|
(12,324
|
)
|
|||
Net income (loss) attributable to Colony Capital, Inc.
|
|
(519,607
|
)
|
|
(197,891
|
)
|
|
115,318
|
|
|||
Preferred stock redemption
|
|
3,995
|
|
|
(4,530
|
)
|
|
—
|
|
|||
Preferred dividends
|
|
(117,097
|
)
|
|
(130,672
|
)
|
|
(48,159
|
)
|
|||
Net income (loss) attributable to common stockholders
|
|
(632,709
|
)
|
|
(333,093
|
)
|
|
67,159
|
|
|||
Net income allocated to participating securities
|
|
(2,504
|
)
|
|
(9,168
|
)
|
|
(2,293
|
)
|
|||
Net income (loss) allocated to common stockholders—basic
|
|
(635,213
|
)
|
|
(342,261
|
)
|
|
64,866
|
|
|||
Interest expense attributable to convertible notes
(1)
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
Net income (loss) allocated to common stockholders—diluted
|
|
$
|
(635,213
|
)
|
|
$
|
(342,261
|
)
|
|
$
|
64,866
|
|
Weighted average common shares outstanding
(2)
|
|
|
|
|
|
|
||||||
Weighted average number of common shares outstanding—basic
|
|
496,993
|
|
|
532,600
|
|
|
164,570
|
|
|||
Weighted average effect of dilutive shares
(1)(3)(4)
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
Weighted average number of common shares outstanding—diluted
|
|
496,993
|
|
|
532,600
|
|
|
164,570
|
|
|||
Basic earnings (loss) per share
|
|
|
|
|
|
|
||||||
Income (loss) from continuing operations
|
|
$
|
(1.28
|
)
|
|
$
|
(0.66
|
)
|
|
$
|
0.39
|
|
Income from discontinued operations
|
|
—
|
|
|
0.02
|
|
|
—
|
|
|||
Net income (loss) attributable to common stockholders per basic common share
|
|
$
|
(1.28
|
)
|
|
$
|
(0.64
|
)
|
|
$
|
0.39
|
|
Diluted earnings (loss) per share
|
|
|
|
|
|
|
||||||
Income (loss) from continuing operations
|
|
$
|
(1.28
|
)
|
|
$
|
(0.66
|
)
|
|
$
|
0.39
|
|
Income from discontinued operations
|
|
—
|
|
|
0.02
|
|
|
—
|
|
|||
Net income (loss) attributable to common stockholders per diluted common share
|
|
$
|
(1.28
|
)
|
|
$
|
(0.64
|
)
|
|
$
|
0.39
|
|
(1)
|
For the
years ended
December 31, 2018
,
2017
and
2016
, excluded from the calculation of diluted earnings per share is the effect of adding back
$28.6 million
,
$28.9 million
and
$27.3 million
of interest expense, respectively, and
38,112,100
,
38,564,400
and
36,582,700
weighted average dilutive common share equivalents, respectively, for the assumed conversion or exchange of the Company's outstanding convertible and exchangeable notes, as applicable, as their inclusion would be antidilutive.
|
(2)
|
As a result of the Merger, each outstanding share of common stock of Colony was exchanged for
1.4663
of newly issued common shares of the Company. Accordingly, the historical share counts used to calculate the weighted average number of shares post-Merger reflect the exchange ratio of
1.4663
applied to shares outstanding prior to the Closing Date.
|
(3)
|
The calculation of diluted earnings per share excludes the effect of weighted average unvested non-participating restricted shares of
571,500
,
534,100
and
0
for the years ended
December 31, 2018
,
2017
and
2016
, as well as the weighted average shares of class A common stock that are contingently issuable in relation to PSUs (Note
21
) of
532,900
for the
year ended December 31, 2018
, as the effect would be antidilutive.
|
(4)
|
OP Units, subject to lock-up agreements, may be redeemed for registered or unregistered class A common shares on a
one
-for-one basis. At
December 31, 2018
,
2017
and
2016
, there were
31,358,500
,
32,282,500
and
30,296,100
redeemable OP Units, respectively. These OP Units would not be dilutive and were not included in the computation of diluted earnings per share for all periods presented.
|
|
|
Year Ended December 31,
|
||||||||||
(In thousands)
|
|
2018
|
|
2017
|
|
2016
|
||||||
Institutional funds
|
|
$
|
56,002
|
|
|
$
|
60,988
|
|
|
$
|
67,731
|
|
Non-traded REITs
|
|
29,597
|
|
|
88,081
|
|
|
—
|
|
|||
Public companies (Colony Credit, NRE)
|
|
65,258
|
|
|
14,003
|
|
|
—
|
|
|||
Broker-dealer, Townsend and other clients
|
|
964
|
|
|
57,717
|
|
|
—
|
|
|||
|
|
$
|
151,821
|
|
|
$
|
220,789
|
|
|
$
|
67,731
|
|
|
|
Year Ended December 31,
|
||||||||||
(In thousands)
|
|
2018
|
|
2017
|
|
2016
|
||||||
Base management fees ($137,762, $165,436 and $63,212 from affiliates, respectively)
|
|
$
|
138,784
|
|
|
$
|
183,838
|
|
|
$
|
63,212
|
|
Asset management fees—from affiliates
|
|
2,078
|
|
|
3,069
|
|
|
4,519
|
|
|||
Acquisition and disposition fees—from affiliates
|
|
1,922
|
|
|
16,237
|
|
|
—
|
|
|||
Incentive fees ($5,445, $172, $0 from affiliates, respectively)
|
|
5,445
|
|
|
1,043
|
|
|
—
|
|
|||
Other fee income ($3,389, $0 and $0 from affiliates, respectively)
|
|
3,592
|
|
|
16,602
|
|
|
—
|
|
|||
Total fee income
|
|
$
|
151,821
|
|
|
$
|
220,789
|
|
|
$
|
67,731
|
|
•
|
Private Funds
—
generally
1%
per annum of the limited partners' net funded capital;
|
•
|
Non-Traded REITs—
1%
to
1.25%
per annum of gross assets for NorthStar/RXR NY Metro (through its liquidation in October 2018) and for NorthStar I and NorthStar II (through January 31, 2018 upon closing of the Combination), as well as
1.5%
per annum of most recently published net asset value (as may be subsequently adjusted for any special distribution) for NorthStar Healthcare. Effective January 1, 2018,
$2.5 million
per quarter of base management fee for NorthStar Healthcare will be paid in shares of NorthStar Healthcare common stock at a price per share equal to its most recently published NAV per share (as may be subsequently adjusted for any special distribution);
|
•
|
NRE
—
a variable fee of
1.5%
per annum of NRE's reported European Public Real Estate Association Net Asset Value ("EPRA NAV" as defined in its management agreement) for EPRA NAV up to and including
$2.0 billion
, and
1.25%
per annum for EPRA NAV amounts exceeding
$2.0 billion
. Prior to 2018, it was a fixed fee of
$14.2 million
per annum, subject to increase by an amount equal to
1.5%
per annum of certain provisions in accordance with terms set out in its governing agreement. The management agreement had provided for the Company's management of NRE through at least January 1, 2023. On November 7, 2018, NRE and the Company reached an agreement to terminate the management agreement upon a sale of NRE or, if no sale is consummated, upon internalization of the management of NRE. Such termination will result in a termination payment to the Company of
$70 million
, less any incentive fees. The strategic review committee of NRE's board of directors is in the process of evaluating strategic alternatives to maximize NRE's shareholder value, which includes the potential sale of NRE; and
|
•
|
Colony Credit
—
1.5%
per annum of Colony Credit's stockholders' equity (as defined in its management agreement).
|
|
2018 PSU Grant
|
|
Expected volatility of the Company's class A common stock
(1)
|
38
|
%
|
Expected annual dividend yield
(2)
|
7.6
|
%
|
Risk-free rate (per annum)
(3)
|
2.44
|
%
|
(1)
|
Based on a combination of implied volatilities on actively traded stock options and historical volatilities, on the stock of the Company and the specified peer group.
|
(2)
|
Based on an average of the Company's current and historical dividend yields.
|
(3)
|
Based on the prevailing 3-year zero coupon US Treasury yield on grant date.
|
|
|
Year Ended December 31,
|
||||||||||
(In thousands)
|
|
2018
|
|
2017
|
|
2016
|
||||||
Compensation expense (including $270, $0 and $0 amortization of fair value of dividend equivalent right)
|
|
$
|
41,876
|
|
|
$
|
149,820
|
|
|
$
|
13,638
|
|
Earnings from investments in unconsolidated ventures
|
|
—
|
|
|
61
|
|
|
—
|
|
|||
Investment and servicing expense
|
|
—
|
|
|
4,070
|
|
|
—
|
|
|||
|
|
$
|
41,876
|
|
|
$
|
153,951
|
|
|
$
|
13,638
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted Average Grant Date Fair Value
|
|||||||||||
|
|
Restricted Stock
|
|
LTIP Units
|
|
DSUs
|
|
PSUs
(1)
|
|
Total
|
|
PSUs
|
|
All Other Awards
|
|||||||||
Unvested shares and units at December 31, 2017
|
|
9,149,516
|
|
|
3,506,387
|
|
|
78,267
|
|
|
—
|
|
|
12,734,170
|
|
|
$
|
—
|
|
|
$
|
14.53
|
|
Granted
|
|
3,605,137
|
|
|
—
|
|
|
263,506
|
|
|
2,138,858
|
|
|
6,007,501
|
|
|
5.09
|
|
|
6.19
|
|
||
Vested
|
|
(7,121,545
|
)
|
|
(3,506,387
|
)
|
|
(158,639
|
)
|
|
—
|
|
|
(10,786,571
|
)
|
|
—
|
|
|
14.27
|
|
||
Forfeited
|
|
(211,018
|
)
|
|
—
|
|
|
—
|
|
|
(94,909
|
)
|
|
(305,927
|
)
|
|
5.09
|
|
|
11.42
|
|
||
Unvested shares and units at December 31, 2018
|
|
5,422,090
|
|
|
—
|
|
|
183,134
|
|
|
2,043,949
|
|
|
7,649,173
|
|
|
$
|
5.09
|
|
|
$
|
9.39
|
|
(1)
|
Represents the number of PSUs granted which does not reflect potential increases or decreases that could result from the final outcome of the total shareholder return at the end of the performance period.
No
PSUs were granted during 2017 and 2016.
|
(In thousands)
|
|
December 31, 2018
|
|
December 31, 2017
|
||||
Due from Affiliates
|
|
|
|
|
||||
Investment vehicles and unconsolidated ventures
|
|
|
|
|
||||
Fee income
|
|
$
|
34,429
|
|
|
$
|
19,366
|
|
Cost reimbursements and recoverable expenses
|
|
10,754
|
|
|
30,749
|
|
||
Employees and other affiliates
|
|
596
|
|
|
1,403
|
|
||
|
|
$
|
45,779
|
|
|
$
|
51,518
|
|
Due to Affiliates
|
|
|
|
|
||||
Investment vehicles and unconsolidated ventures
|
|
$
|
—
|
|
|
$
|
2,884
|
|
Employees
|
|
—
|
|
|
20,650
|
|
||
|
|
$
|
—
|
|
|
$
|
23,534
|
|
•
|
Direct and indirect operating costs, including but not limited to compensation, overhead and other administrative costs, for managing the operations of the non-traded REITs, investment companies and Colony Credit, with reimbursements for non-traded REITs limited to the greater of
2%
of average invested assets or
25%
of net income (net of base management fees);
|
•
|
Direct costs of personnel dedicated solely to NRE plus
20%
of such personnel costs for related overhead charges, not to exceed, in aggregate, specified thresholds as set out in the NRE management agreement;
|
•
|
Costs incurred in performing investment due diligence for retail companies and private funds managed by the Company (presented gross on the consolidated statement of operations effective January 1, 2018);
|
•
|
Equity awards granted by NRE and Colony Credit to employees of the Company, which are presented gross on the consolidated statement of operations as other income and compensation expense (see Note
21
);
|
•
|
Certain expenses incurred on behalf of the clients of Townsend such as legal, due diligence and investment advisory team travel expenses (in 2017 only);
|
•
|
Services provided to the Company's unconsolidated investment ventures for servicing and managing their loan portfolios, including foreclosed properties;
|
•
|
Administrative services provided to an equity method investee (through July 2017 only); and
|
•
|
Administrative services provided to certain senior executives of the Company.
|
|
|
Year Ended December 31,
|
||||||||||
(In thousands)
|
|
2018
|
|
2017
|
|
2016
|
||||||
Retail companies
|
|
$
|
4,672
|
|
|
$
|
19,545
|
|
|
$
|
—
|
|
Public companies—NRE and Colony Credit
|
|
10,747
|
|
|
—
|
|
|
—
|
|
|||
Private funds and other
|
|
9,198
|
|
|
3,779
|
|
|
4,296
|
|
|||
Equity awards of NRE and Colony Credit (Note 21)
|
|
10,078
|
|
|
—
|
|
|
—
|
|
|||
Townsend
|
|
—
|
|
|
2,306
|
|
|
—
|
|
|||
|
|
$
|
34,695
|
|
|
$
|
25,630
|
|
|
$
|
4,296
|
|
|
|
Year ended December 31,
|
||||||||||
(In thousands)
|
|
2018
|
|
2017
|
|
2016
|
||||||
Current
|
|
|
|
|
|
|
||||||
Federal
|
|
$
|
2,881
|
|
|
$
|
(20,316
|
)
|
|
$
|
(2,720
|
)
|
State and local
|
|
1,168
|
|
|
(3,606
|
)
|
|
(1,436
|
)
|
|||
Foreign
|
|
(13,698
|
)
|
|
(16,138
|
)
|
|
(8,244
|
)
|
|||
Total current tax benefit (expense)
|
|
(9,649
|
)
|
|
(40,060
|
)
|
|
(12,400
|
)
|
|||
Deferred
|
|
|
|
|
|
|
||||||
Federal
|
|
64,962
|
|
|
110,711
|
|
|
6,214
|
|
|||
State and local
|
|
1,320
|
|
|
18,235
|
|
|
(713
|
)
|
|||
Foreign
|
|
3,148
|
|
|
9,513
|
|
|
2,117
|
|
|||
Total deferred tax benefit
|
|
69,430
|
|
|
138,459
|
|
|
7,618
|
|
|||
Total income tax benefit (expense)
|
|
$
|
59,781
|
|
|
$
|
98,399
|
|
|
$
|
(4,782
|
)
|
(In thousands)
|
|
December 31, 2018
|
|
December 31, 2017
|
||||
Deferred tax assets
|
|
|
|
|
||||
Net operating and capital loss carry forwards
(1)
|
|
$
|
56,609
|
|
|
$
|
30,019
|
|
Equity-based compensation
|
|
17,162
|
|
|
28,071
|
|
||
Basis difference
—
investment in partnerships
|
|
7,745
|
|
|
—
|
|
||
Foreign tax credits
(2)
|
|
892
|
|
|
1,682
|
|
||
Straight-line and prepaid rent expense
|
|
7,850
|
|
|
3,601
|
|
||
Deferred income
|
|
—
|
|
|
1,932
|
|
||
Deferred interest expense
|
|
472
|
|
|
1,924
|
|
||
Other
|
|
2,904
|
|
|
7,947
|
|
||
Gross deferred tax assets
|
|
93,634
|
|
|
75,176
|
|
||
Valuation allowance
(3)
|
|
(22,062
|
)
|
|
(23,852
|
)
|
||
Deferred tax assets, net of valuation allowance
|
|
71,572
|
|
|
51,324
|
|
||
Deferred tax liabilities
|
|
|
|
|
||||
Management contract intangibles
|
|
33,693
|
|
|
90,605
|
|
||
Basis difference
—
investment in partnerships
|
|
—
|
|
|
5,822
|
|
||
Basis difference
—
real estate
|
|
63,901
|
|
|
68,687
|
|
||
Deferred income
|
|
1,263
|
|
|
—
|
|
||
Other
|
|
108
|
|
|
1,643
|
|
||
Gross deferred tax liabilities
|
|
98,965
|
|
|
166,757
|
|
||
Net deferred tax liability
|
|
$
|
(27,393
|
)
|
|
$
|
(115,433
|
)
|
(1)
|
At
December 31, 2018
and
2017
, deferred tax asset was recognized on net operating losses of
$251.2 million
and
$121.3 million
, respectively. Net operating losses attributable to U.S. federal and state, where applicable, generally begin to expire in
2030
, or can be carried forward indefinitely. Net operating losses attributable to foreign operations can generally be carried forward indefinitely.
|
(2)
|
Foreign tax credits expire beginning
2026
.
|
(3)
|
The ending balance of the valuation allowance at
December 31, 2017
reflects a
$12.3 million
reduction resulting from the impact of the Tax Cuts and Jobs Act.
|
|
|
Year Ended December 31,
|
||||||||||
(Amounts in thousands)
|
|
2018
|
|
2017
|
|
2016
|
||||||
Income (loss) from continuing and discontinued operations before income taxes
|
|
$
|
(554,956
|
)
|
|
$
|
(163,012
|
)
|
|
$
|
295,508
|
|
Pre-tax income attributable to pass-through subsidiaries
|
|
312,939
|
|
|
(89,104
|
)
|
|
(306,644
|
)
|
|||
Pre-tax loss attributable to taxable subsidiaries
|
|
(242,017
|
)
|
|
(252,116
|
)
|
|
(11,136
|
)
|
|||
Federal tax benefit at statutory tax rate (21%, 35% and 35%, respectively)
|
|
50,824
|
|
|
88,241
|
|
|
3,365
|
|
|||
State and local income taxes, net of federal income tax benefit
|
|
10,983
|
|
|
9,380
|
|
|
88
|
|
|||
Foreign income tax differential
|
|
(3,533
|
)
|
|
6
|
|
|
(5,441
|
)
|
|||
Nondeductible expenses
|
|
(4,648
|
)
|
|
(20,372
|
)
|
|
(1,128
|
)
|
|||
Excess inclusion income tax expense
|
|
—
|
|
|
—
|
|
|
(1,311
|
)
|
|||
Valuation allowance, net
|
|
2,874
|
|
|
(3,555
|
)
|
|
(692
|
)
|
|||
Impact of Tax Cuts and Jobs Act
|
|
2,190
|
|
|
24,908
|
|
|
—
|
|
|||
Other
|
|
1,091
|
|
|
(209
|
)
|
|
337
|
|
|||
Income tax benefit (expense)
|
|
$
|
59,781
|
|
|
$
|
98,399
|
|
|
$
|
(4,782
|
)
|
Year Ending December 31,
|
|
(In thousands)
|
||
2019
|
|
$
|
9,380
|
|
2020
|
|
9,007
|
|
|
2021
|
|
8,617
|
|
|
2022
|
|
7,602
|
|
|
2023
|
|
7,045
|
|
|
2024 and thereafter
|
|
29,615
|
|
|
Total
|
|
$
|
71,266
|
|
•
|
Healthcare—
The Company's healthcare segment is composed of a diverse portfolio of senior housing, skilled nursing facilities, medical office buildings, and hospitals. The Company earns rental income from senior housing, skilled nursing facilities and hospital assets that are under net leases to single tenants/operators and from medical office buildings which are both single tenant and multi-tenant. In addition, certain of the Company's senior housing properties are managed by operators under a RIDEA (REIT Investment Diversification and Empowerment Act) structure, which effectively allows the Company to gain financial exposure to underlying operations of the facility in a tax efficient manner versus receiving contractual rent under a net lease arrangement.
|
•
|
Industrial—
The Company's industrial segment is composed of and primarily invests in light industrial assets throughout the U.S. that serve as the “last mile” of the logistics chain, which are vital for e-commerce and tenants that require increasingly quick delivery times. These properties are generally multi-tenant warehouses that are less than 250,000 square feet.
|
•
|
Hospitality—
The Company's hospitality portfolio is composed of primarily extended stay and select service hotels located mainly in major metropolitan and high-demand suburban markets in the U.S., with the majority affiliated with top hotel brands such as Marriott and Hilton.
|
•
|
CLNC
—This represents the Company's investment in Colony Credit, a commercial real estate credit REIT with a diverse portfolio consisting primarily of CRE senior mortgage loans, mezzanine loans, preferred equity, debt securities and net lease properties primarily in the U.S.
|
•
|
Other Equity and Debt—
The Company's other equity and debt segment consists of a diversified group of strategic and non-strategic real estate and real estate-related debt and equity investments. Strategic investments include investments for which the Company acts as a general partner and/or manager (“GP Co-Investments”) and receives various forms of investment management economics on related third-party capital. Non-strategic investments are composed of those investments the Company does not intend to own for the long term including other real estate equity, real estate debt, and net leased assets, among other holdings.
|
•
|
Investment Management—
The Company's
investment management business raises, invests and manages funds on behalf of a diverse set of institutional and individual investors, for which the Company earns management fees,
|
(In thousands)
|
|
Healthcare
|
|
Industrial
|
|
Hospitality
|
|
CLNC
|
|
Other Equity and Debt
|
|
Investment Management
|
|
Amounts Not Allocated to Segments
|
|
Total
|
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Year Ended December 31, 2018
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Total revenues
|
|
$
|
592,455
|
|
|
$
|
290,956
|
|
|
$
|
849,513
|
|
|
$
|
—
|
|
|
$
|
739,167
|
|
|
$
|
183,946
|
|
|
$
|
9,239
|
|
|
$
|
2,665,276
|
|
Property operating expenses
|
|
271,166
|
|
|
83,003
|
|
|
563,453
|
|
|
—
|
|
|
316,037
|
|
|
—
|
|
|
—
|
|
|
1,233,659
|
|
||||||||
Interest expense
|
|
194,898
|
|
|
42,713
|
|
|
153,395
|
|
|
—
|
|
|
150,032
|
|
|
—
|
|
|
54,513
|
|
|
595,551
|
|
||||||||
Depreciation and amortization
|
|
164,389
|
|
|
129,104
|
|
|
144,528
|
|
|
—
|
|
|
99,525
|
|
|
28,653
|
|
|
6,207
|
|
|
572,406
|
|
||||||||
Provision for loan losses
|
|
213
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
42,821
|
|
|
—
|
|
|
—
|
|
|
43,034
|
|
||||||||
Impairment loss
|
|
217,524
|
|
|
948
|
|
|
72,469
|
|
|
—
|
|
|
79,432
|
|
|
217,850
|
|
|
—
|
|
|
588,223
|
|
||||||||
Gain on sale of real estate
|
|
—
|
|
|
7,633
|
|
|
—
|
|
|
—
|
|
|
159,598
|
|
|
—
|
|
|
—
|
|
|
167,231
|
|
||||||||
Equity method earnings (losses)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(65,366
|
)
|
|
99,400
|
|
|
(43,435
|
)
|
|
—
|
|
|
(9,401
|
)
|
||||||||
Equity method earnings—carried interest
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
19,961
|
|
|
—
|
|
|
19,961
|
|
||||||||
Income tax benefit (expense)
|
|
(4,991
|
)
|
|
(40
|
)
|
|
9,875
|
|
|
—
|
|
|
(4,298
|
)
|
|
59,030
|
|
|
205
|
|
|
59,781
|
|
||||||||
Income (loss) from continuing operations
|
|
(283,516
|
)
|
|
26,749
|
|
|
(90,581
|
)
|
|
(65,366
|
)
|
|
268,870
|
|
|
(128,255
|
)
|
|
(222,974
|
)
|
|
(495,073
|
)
|
||||||||
Loss from discontinued operations
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(102
|
)
|
|
—
|
|
|
—
|
|
|
(102
|
)
|
||||||||
Net income (loss)
|
|
(283,516
|
)
|
|
26,749
|
|
|
(90,581
|
)
|
|
(65,366
|
)
|
|
268,768
|
|
|
(128,255
|
)
|
|
(222,974
|
)
|
|
(495,175
|
)
|
||||||||
Net income (loss) attributable to Colony Capital, Inc.
|
|
(199,277
|
)
|
|
4,246
|
|
|
(82,798
|
)
|
|
(61,457
|
)
|
|
143,065
|
|
|
(120,286
|
)
|
|
(203,100
|
)
|
|
(519,607
|
)
|
(In thousands)
|
|
Healthcare
|
|
Industrial
|
|
Hospitality
|
|
CLNC
|
|
Other Equity and Debt
|
|
Investment Management
|
|
Amounts Not Allocated to Segments
|
|
Total
|
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Year Ended December 31, 2017
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Total revenues
|
|
$
|
613,169
|
|
|
$
|
243,172
|
|
|
$
|
815,831
|
|
|
$
|
—
|
|
|
$
|
873,046
|
|
|
$
|
244,654
|
|
|
$
|
6,862
|
|
|
$
|
2,796,734
|
|
Property operating expenses
|
|
274,528
|
|
|
67,196
|
|
|
537,884
|
|
|
—
|
|
|
233,901
|
|
|
—
|
|
|
—
|
|
|
1,113,509
|
|
||||||||
Interest expense
|
|
185,256
|
|
|
38,566
|
|
|
134,729
|
|
|
—
|
|
|
161,993
|
|
|
—
|
|
|
54,278
|
|
|
574,822
|
|
||||||||
Depreciation and amortization
|
|
183,897
|
|
|
109,265
|
|
|
133,269
|
|
|
—
|
|
|
128,942
|
|
|
56,616
|
|
|
5,790
|
|
|
617,779
|
|
||||||||
Provision for loan losses
|
|
1,588
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
18,153
|
|
|
—
|
|
|
—
|
|
|
19,741
|
|
||||||||
Impairment loss
|
|
14,375
|
|
|
44
|
|
|
—
|
|
|
—
|
|
|
30,867
|
|
|
375,074
|
|
|
—
|
|
|
420,360
|
|
||||||||
Gain on sale of real estate
|
|
—
|
|
|
24,612
|
|
|
—
|
|
|
—
|
|
|
112,758
|
|
|
—
|
|
|
—
|
|
|
137,370
|
|
||||||||
Equity method earnings
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
265,079
|
|
|
20,072
|
|
|
—
|
|
|
285,151
|
|
||||||||
Income tax benefit (expense)
|
|
(5,639
|
)
|
|
(2,252
|
)
|
|
(2,779
|
)
|
|
—
|
|
|
(3,950
|
)
|
|
111,205
|
|
|
1,814
|
|
|
98,399
|
|
||||||||
Income (loss) from continuing operations
|
|
(64,767
|
)
|
|
37,497
|
|
|
(9,863
|
)
|
|
—
|
|
|
567,752
|
|
|
(170,168
|
)
|
|
(438,619
|
)
|
|
(78,168
|
)
|
||||||||
Income from discontinued operations
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
995
|
|
|
—
|
|
|
12,560
|
|
|
13,555
|
|
||||||||
Net income (loss)
|
|
(64,767
|
)
|
|
37,497
|
|
|
(9,863
|
)
|
|
—
|
|
|
568,747
|
|
|
(170,168
|
)
|
|
(426,059
|
)
|
|
(64,613
|
)
|
||||||||
Net income (loss) attributable to Colony Capital, Inc.
|
|
(51,428
|
)
|
|
12,537
|
|
|
(9,199
|
)
|
|
—
|
|
|
426,052
|
|
|
(182,038
|
)
|
|
(393,815
|
)
|
|
(197,891
|
)
|
||||||||
Year Ended December 31, 2016
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total revenues
|
|
$
|
—
|
|
|
$
|
196,357
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
569,780
|
|
|
$
|
68,331
|
|
|
$
|
4,389
|
|
|
$
|
838,857
|
|
Property operating expenses
|
|
—
|
|
|
55,924
|
|
|
—
|
|
|
—
|
|
|
62,537
|
|
|
—
|
|
|
—
|
|
|
118,461
|
|
||||||||
Interest expense
|
|
—
|
|
|
44,834
|
|
|
—
|
|
|
—
|
|
|
80,503
|
|
|
—
|
|
|
44,746
|
|
|
170,083
|
|
||||||||
Depreciation and amortization
|
|
—
|
|
|
88,854
|
|
|
—
|
|
|
—
|
|
|
63,480
|
|
|
14,767
|
|
|
4,581
|
|
|
171,682
|
|
||||||||
Provision for loan losses
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
35,005
|
|
|
—
|
|
|
—
|
|
|
35,005
|
|
||||||||
Impairment loss
|
|
—
|
|
|
407
|
|
|
—
|
|
|
—
|
|
|
10,990
|
|
|
320
|
|
|
—
|
|
|
11,717
|
|
||||||||
Gain on sale of real estate
|
|
—
|
|
|
2,888
|
|
|
—
|
|
|
—
|
|
|
70,728
|
|
|
—
|
|
|
—
|
|
|
73,616
|
|
||||||||
Equity method earnings
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
97,188
|
|
|
2,187
|
|
|
—
|
|
|
99,375
|
|
||||||||
Income tax benefit (expense)
|
|
—
|
|
|
(586
|
)
|
|
—
|
|
|
—
|
|
|
(10,143
|
)
|
|
6,608
|
|
|
(661
|
)
|
|
(4,782
|
)
|
||||||||
Net income (loss)
|
|
—
|
|
|
(3,003
|
)
|
|
—
|
|
|
—
|
|
|
431,903
|
|
|
21,229
|
|
|
(159,403
|
)
|
|
290,726
|
|
||||||||
Net income (loss) attributable to Colony Capital, Inc.
|
|
—
|
|
|
(911
|
)
|
|
—
|
|
|
—
|
|
|
226,202
|
|
|
17,903
|
|
|
(127,876
|
)
|
|
115,318
|
|
(In thousands)
|
|
Healthcare
|
|
Industrial
|
|
Hospitality
|
|
CLNC
|
|
Other Equity and Debt
|
|
Investment Management
|
|
Amounts Not Allocated to Segments
|
|
Total
|
||||||||||||||||
December 31, 2018
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Total assets
|
|
$
|
5,395,550
|
|
|
$
|
3,185,906
|
|
|
$
|
3,980,988
|
|
|
$
|
1,037,754
|
|
|
$
|
6,371,999
|
|
|
$
|
1,983,911
|
|
|
$
|
259,141
|
|
|
$
|
22,215,249
|
|
Equity method investments
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,037,754
|
|
|
1,054,295
|
|
|
194,304
|
|
|
3,742
|
|
|
2,290,095
|
|
||||||||
December 31, 2017
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Total assets
|
|
$
|
5,813,552
|
|
|
$
|
2,810,135
|
|
|
$
|
4,094,596
|
|
|
$
|
—
|
|
|
$
|
9,251,963
|
|
|
$
|
2,714,840
|
|
|
$
|
100,564
|
|
|
$
|
24,785,650
|
|
Equity method investments
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,315,670
|
|
|
207,642
|
|
|
3,742
|
|
|
1,527,054
|
|
|
|
Year Ended December 31,
|
||||||||||
(In thousands)
|
|
2018
|
|
2017
|
|
2016
|
||||||
Total income by geography:
|
|
|
|
|
|
|
||||||
United States
|
|
$
|
2,311,230
|
|
|
$
|
2,741,862
|
|
|
$
|
732,928
|
|
Europe
|
|
329,609
|
|
|
310,783
|
|
|
194,923
|
|
|||
Other
|
|
302
|
|
|
3,610
|
|
|
6,083
|
|
|||
Total
(1)
|
|
$
|
2,641,141
|
|
|
$
|
3,056,255
|
|
|
$
|
933,934
|
|
(In thousands)
|
|
December 31, 2018
|
|
December 31, 2017
|
||||
Long-lived assets by geography:
|
|
|
|
|
||||
United States
|
|
$
|
12,454,871
|
|
|
$
|
13,244,197
|
|
Europe
|
|
1,600,623
|
|
|
1,749,282
|
|
||
Total
(2)
|
|
$
|
14,055,494
|
|
|
$
|
14,993,479
|
|
(1)
|
Total income includes earnings from investments in unconsolidated ventures and excludes cost reimbursement income from affiliates.
|
(2)
|
Long-lived assets comprise real estate, real estate related intangible assets, and fixed assets, and exclude financial instruments, assets held for sale and investment management related intangible assets.
|
|
|
Year Ended December 31,
|
||||||||||
(In thousands)
|
|
2018
|
|
2017
|
|
2016
|
||||||
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:
|
|
|
|
|
|
|
||||||
Cash paid for interest, net of amounts capitalized
|
|
$
|
507,495
|
|
|
$
|
452,726
|
|
|
$
|
118,365
|
|
Cash paid for income taxes, net of refunds
|
|
14,476
|
|
|
53,017
|
|
|
7,190
|
|
|||
SUPPLEMENTAL DISCLOSURE OF NONCASH INVESTING AND FINANCING ACTIVITIES:
|
|
|
|
|
|
|
||||||
Dividends and distributions payable
|
|
$
|
84,013
|
|
|
$
|
188,202
|
|
|
$
|
65,972
|
|
Net assets of CLNY Investment Entities deconsolidated, net of cash and restricted cash contributed (Note 4)
|
|
936,547
|
|
|
—
|
|
|
—
|
|
|||
Redemption of OP Units for common stock
|
|
29,034
|
|
|
22,831
|
|
|
18,571
|
|
|||
Improvements in operating real estate in accrued and other liabilities
|
|
2,249
|
|
|
18,221
|
|
|
—
|
|
|||
Deconsolidation of net assets of securitization trusts (Note 15)
|
|
131,386
|
|
|
—
|
|
|
—
|
|
|||
Increase in contributions receivable from noncontrolling interests
|
|
29,721
|
|
|
—
|
|
|
—
|
|
|||
Assets held for sale contributed to equity method investee
|
|
20,350
|
|
|
—
|
|
|
—
|
|
|||
Deferred tax liabilities assumed by buyer of related real estate
|
|
26,629
|
|
|
—
|
|
|
—
|
|
|||
Debt assumed by buyer in sale of real estate
|
|
196,416
|
|
|
1,258,558
|
|
|
—
|
|
|||
Foreclosures and exchanges of loans receivable for real estate
|
|
47,097
|
|
|
54,615
|
|
|
128,124
|
|
|||
Share repurchase payable
|
|
7,567
|
|
|
—
|
|
|
—
|
|
|||
Proceeds from loan repayments and asset sales held in escrow
|
|
19,425
|
|
|
27,426
|
|
|
—
|
|
|||
Distributions payable to noncontrolling interests included in other liabilities
|
|
19,297
|
|
|
10,786
|
|
|
—
|
|
|||
Net assets of investment entity deconsolidated, net of cash and restricted cash contributed
|
|
—
|
|
|
153,368
|
|
|
—
|
|
|||
Investment deposits applied to acquisition of loans receivable, real estate and CPI Group
|
|
—
|
|
|
66,020
|
|
|
—
|
|
|||
Assets acquired in Merger, net of cash and restricted cash assumed (Note 3)
|
|
—
|
|
|
16,684,675
|
|
|
—
|
|
|||
Liabilities assumed in Merger (Note 3)
|
|
—
|
|
|
11,249,183
|
|
|
—
|
|
|||
Noncontrolling interests assumed in Merger (Note 3)
|
|
—
|
|
|
592,690
|
|
|
—
|
|
|||
Common stock issued for acquisition of NSAM and NRF (Note 3)
|
|
—
|
|
|
5,710,134
|
|
|
—
|
|
|||
Preferred stock issued for acquisition of NRF (Note 3)
|
|
—
|
|
|
1,010,320
|
|
|
—
|
|
|
|
Year Ended December 31,
|
||||||||||
(In thousands)
|
|
2018
|
|
2017
|
|
2016
|
||||||
Net assets acquired in CPI restructuring, net of cash and restricted cash assumed (Note 3)
|
|
—
|
|
|
219,278
|
|
|
—
|
|
|||
Net assets acquired in THL Hotel Portfolio, net of cash and restricted cash assumed (Note 3)
|
|
—
|
|
|
326,679
|
|
|
—
|
|
|||
Net assets of sponsored fund consolidated, net of cash and restricted cash assumed (Note 15)
|
|
—
|
|
|
13,370
|
|
|
—
|
|
|||
Contributions receivable from noncontrolling interests
|
|
|
|
|
25,501
|
|
|
—
|
|
|||
Exchange of notes for class A common shares
|
|
—
|
|
|
3,279
|
|
|
—
|
|
|||
Assets of consolidated securitization trust
|
|
—
|
|
|
58,296
|
|
|
—
|
|
|||
Liabilities of consolidated securitization trust
|
|
—
|
|
|
56,928
|
|
|
—
|
|
|||
Net settlement of redemption and investment in equity method investee
|
|
—
|
|
|
—
|
|
|
117,241
|
|
|
|
Year Ended December 31,
|
||||||||||
(In thousands)
|
|
2018
|
|
2017
|
|
2016
|
||||||
Balance at January 1
|
|
$
|
6,869
|
|
|
$
|
1,708
|
|
|
$
|
1,786
|
|
Allowance for doubtful accounts
|
|
26,860
|
|
|
14,602
|
|
|
3,314
|
|
|||
Charge-offs
|
|
(19,155
|
)
|
|
(9,531
|
)
|
|
(3,316
|
)
|
|||
Effect of changes in foreign exchange rates
|
|
(60
|
)
|
|
90
|
|
|
(76
|
)
|
|||
Balance at December 31
|
|
$
|
14,514
|
|
|
$
|
6,869
|
|
|
$
|
1,708
|
|
(Amounts in thousands)
|
|
|
|
|
|
Initial Cost
|
|
Costs Capitalized Subsequent to Acquisition (1)
|
|
Gross Cost Basis at December 31, 2018
|
|
Accumulated Depreciation (2)
|
|
Net Carrying Amount
(3) |
|
Date of Acquisition
(4) |
|||||||||||||||||||||||||
Property Description / Location
|
|
Number of Properties
|
|
Encumbrances
|
|
Land
|
|
Buildings and Improvements
|
|
|
Land
|
|
Buildings and Improvements
|
|
Total
|
|
|
|
|||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Healthcare
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Assisted Living Facilities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
Alabama
|
|
1
|
|
|
$
|
4,540
|
|
|
$
|
337
|
|
|
$
|
2,583
|
|
|
$
|
1,469
|
|
|
$
|
337
|
|
|
$
|
4,052
|
|
|
$
|
4,389
|
|
|
$
|
233
|
|
|
$
|
4,156
|
|
|
2017
|
Arizona
|
|
1
|
|
|
8,998
|
|
|
536
|
|
|
14,434
|
|
|
1,234
|
|
|
536
|
|
|
15,668
|
|
|
16,204
|
|
|
851
|
|
|
15,353
|
|
|
2017
|
|||||||||
California
|
|
5
|
|
|
36,361
|
|
|
12,157
|
|
|
76,393
|
|
|
809
|
|
|
12,157
|
|
|
77,202
|
|
|
89,359
|
|
|
4,151
|
|
|
85,208
|
|
|
2017
|
|||||||||
Colorado
|
|
2
|
|
|
104,052
|
|
|
7,734
|
|
|
138,276
|
|
|
2,228
|
|
|
7,734
|
|
|
140,504
|
|
|
148,238
|
|
|
7,574
|
|
|
140,664
|
|
|
2017
|
|||||||||
Florida
|
|
2
|
|
|
725
|
|
|
419
|
|
|
303
|
|
|
—
|
|
|
419
|
|
|
303
|
|
|
722
|
|
|
51
|
|
|
671
|
|
|
2017
|
|||||||||
Georgia
|
|
1
|
|
|
7,227
|
|
|
516
|
|
|
14,220
|
|
|
314
|
|
|
516
|
|
|
14,534
|
|
|
15,050
|
|
|
853
|
|
|
14,197
|
|
|
2017
|
|||||||||
Illinois
|
|
23
|
|
|
161,951
|
|
|
9,433
|
|
|
289,465
|
|
|
6,289
|
|
|
9,433
|
|
|
295,754
|
|
|
305,187
|
|
|
16,235
|
|
|
288,952
|
|
|
2017
|
|||||||||
Indiana
|
|
9
|
|
|
25,835
|
|
|
7,170
|
|
|
26,900
|
|
|
100
|
|
|
7,170
|
|
|
27,000
|
|
|
34,170
|
|
|
1,826
|
|
|
32,344
|
|
|
2017
|
|||||||||
Kansas
|
|
1
|
|
|
6,128
|
|
|
915
|
|
|
12,105
|
|
|
(5,203
|
)
|
|
915
|
|
|
6,902
|
|
|
7,817
|
|
|
768
|
|
|
7,049
|
|
|
2017
|
|||||||||
Massachusetts
|
|
5
|
|
|
9,900
|
|
|
1,346
|
|
|
1,523
|
|
|
198
|
|
|
1,346
|
|
|
1,721
|
|
|
3,067
|
|
|
182
|
|
|
2,885
|
|
|
2017
|
|||||||||
Minnesota
|
|
11
|
|
|
31,436
|
|
|
3,763
|
|
|
66,922
|
|
|
(27,784
|
)
|
|
3,763
|
|
|
39,138
|
|
|
42,901
|
|
|
3,669
|
|
|
39,232
|
|
|
2017
|
|||||||||
North Carolina
|
|
8
|
|
|
99,712
|
|
|
11,656
|
|
|
151,555
|
|
|
297
|
|
|
11,656
|
|
|
151,852
|
|
|
163,508
|
|
|
8,141
|
|
|
155,367
|
|
|
2017
|
|||||||||
Nebraska
|
|
1
|
|
|
2,602
|
|
|
559
|
|
|
3,161
|
|
|
104
|
|
|
559
|
|
|
3,265
|
|
|
3,824
|
|
|
207
|
|
|
3,617
|
|
|
2017
|
|||||||||
Ohio
|
|
30
|
|
|
186,107
|
|
|
16,108
|
|
|
247,227
|
|
|
2,705
|
|
|
16,108
|
|
|
249,932
|
|
|
266,040
|
|
|
14,253
|
|
|
251,787
|
|
|
2017
|
|||||||||
Oklahoma
|
|
5
|
|
|
10,580
|
|
|
1,419
|
|
|
17,467
|
|
|
1,400
|
|
|
1,419
|
|
|
18,867
|
|
|
20,286
|
|
|
1,370
|
|
|
18,916
|
|
|
2017
|
|||||||||
Oregon
|
|
25
|
|
|
181,352
|
|
|
20,905
|
|
|
269,521
|
|
|
(2,254
|
)
|
|
20,905
|
|
|
267,267
|
|
|
288,172
|
|
|
15,364
|
|
|
272,808
|
|
|
2017
|
|||||||||
South Carolina
|
|
1
|
|
|
16,183
|
|
|
1,105
|
|
|
17,975
|
|
|
238
|
|
|
1,105
|
|
|
18,213
|
|
|
19,318
|
|
|
1,022
|
|
|
18,296
|
|
|
2017
|
|||||||||
Tennessee
|
|
2
|
|
|
12,269
|
|
|
2,179
|
|
|
24,880
|
|
|
735
|
|
|
2,179
|
|
|
25,615
|
|
|
27,794
|
|
|
1,487
|
|
|
26,307
|
|
|
2017
|
|||||||||
Texas
|
|
8
|
|
|
119,707
|
|
|
18,144
|
|
|
138,400
|
|
|
4,495
|
|
|
18,144
|
|
|
142,895
|
|
|
161,039
|
|
|
8,422
|
|
|
152,617
|
|
|
2017
|
|||||||||
Washington
|
|
6
|
|
|
45,483
|
|
|
3,765
|
|
|
68,188
|
|
|
757
|
|
|
3,765
|
|
|
68,945
|
|
|
72,710
|
|
|
3,824
|
|
|
68,886
|
|
|
2017
|
|||||||||
United Kingdom
|
|
45
|
|
|
272,529
|
|
|
124,664
|
|
|
492,612
|
|
|
20,957
|
|
|
124,664
|
|
|
513,569
|
|
|
638,233
|
|
|
25,107
|
|
|
613,126
|
|
|
2017-2018
|
|||||||||
Hospitals
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
California
|
|
5
|
|
|
103,968
|
|
|
17,079
|
|
|
135,979
|
|
|
—
|
|
|
17,079
|
|
|
135,979
|
|
|
153,058
|
|
|
6,976
|
|
|
146,082
|
|
|
2017
|
|||||||||
Georgia
|
|
1
|
|
|
13,566
|
|
|
2,047
|
|
|
16,650
|
|
|
—
|
|
|
2,047
|
|
|
16,650
|
|
|
18,697
|
|
|
855
|
|
|
17,842
|
|
|
2017
|
|||||||||
Louisiana
|
|
1
|
|
|
11,993
|
|
|
1,591
|
|
|
13,991
|
|
|
—
|
|
|
1,591
|
|
|
13,991
|
|
|
15,582
|
|
|
713
|
|
|
14,869
|
|
|
2017
|
|||||||||
Missouri
|
|
3
|
|
|
31,264
|
|
|
3,586
|
|
|
22,684
|
|
|
—
|
|
|
3,586
|
|
|
22,684
|
|
|
26,270
|
|
|
1,209
|
|
|
25,061
|
|
|
2017
|
|||||||||
Oklahoma
|
|
1
|
|
|
11,499
|
|
|
536
|
|
|
15,954
|
|
|
—
|
|
|
536
|
|
|
15,954
|
|
|
16,490
|
|
|
811
|
|
|
15,679
|
|
|
2017
|
|||||||||
Texas
|
|
2
|
|
|
35,222
|
|
|
3,191
|
|
|
52,444
|
|
|
2,037
|
|
|
3,191
|
|
|
54,481
|
|
|
57,672
|
|
|
2,699
|
|
|
54,973
|
|
|
2017
|
|||||||||
Utah
|
|
1
|
|
|
14,464
|
|
|
2,151
|
|
|
7,073
|
|
|
—
|
|
|
2,151
|
|
|
7,073
|
|
|
9,224
|
|
|
374
|
|
|
8,850
|
|
|
2017
|
|||||||||
Medical Office Buildings
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Alabama
|
|
2
|
|
|
31,466
|
|
|
—
|
|
|
56,271
|
|
|
(23,484
|
)
|
|
—
|
|
|
32,787
|
|
|
32,787
|
|
|
3,116
|
|
|
29,671
|
|
|
2017
|
|||||||||
Arkansas
|
|
1
|
|
|
494
|
|
|
—
|
|
|
1,343
|
|
|
—
|
|
|
—
|
|
|
1,343
|
|
|
1,343
|
|
|
200
|
|
|
1,143
|
|
|
2017
|
|||||||||
California
|
|
2
|
|
|
20,908
|
|
|
5,708
|
|
|
33,859
|
|
|
982
|
|
|
5,708
|
|
|
34,841
|
|
|
40,549
|
|
|
2,139
|
|
|
38,410
|
|
|
2017
|
(Amounts in thousands)
|
|
|
|
|
|
Initial Cost
|
|
Costs Capitalized Subsequent to Acquisition (1)
|
|
Gross Cost Basis at December 31, 2018
|
|
Accumulated Depreciation (2)
|
|
Net Carrying Amount
(3) |
|
Date of Acquisition
(4) |
|||||||||||||||||||||||||
Property Description / Location
|
|
Number of Properties
|
|
Encumbrances
|
|
Land
|
|
Buildings and Improvements
|
|
|
Land
|
|
Buildings and Improvements
|
|
Total
|
|
|
|
|||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Industrial
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Atlanta
|
|
50
|
|
|
200,821
|
|
|
52,210
|
|
|
345,503
|
|
|
11,278
|
|
|
52,210
|
|
|
356,781
|
|
|
408,991
|
|
|
43,624
|
|
|
365,367
|
|
|
2014-2018
|
|||||||||
Austin
|
|
6
|
|
|
—
|
|
|
9,174
|
|
|
60,537
|
|
|
955
|
|
|
9,174
|
|
|
61,492
|
|
|
70,666
|
|
|
6,066
|
|
|
64,600
|
|
|
2014-2017
|
|||||||||
Chicago
|
|
25
|
|
|
—
|
|
|
29,857
|
|
|
116,251
|
|
|
7,549
|
|
|
29,857
|
|
|
123,800
|
|
|
153,657
|
|
|
19,082
|
|
|
134,575
|
|
|
2014
|
|||||||||
Dallas
|
|
59
|
|
|
192,007
|
|
|
69,662
|
|
|
335,274
|
|
|
11,673
|
|
|
69,662
|
|
|
346,947
|
|
|
416,609
|
|
|
44,688
|
|
|
371,921
|
|
|
2014-2018
|
|||||||||
Denver
|
|
8
|
|
|
38,689
|
|
|
14,253
|
|
|
60,415
|
|
|
4,359
|
|
|
14,253
|
|
|
64,774
|
|
|
79,027
|
|
|
7,565
|
|
|
71,462
|
|
|
2014-2017
|
|||||||||
Houston
|
|
8
|
|
|
21,446
|
|
|
20,934
|
|
|
109,946
|
|
|
2,980
|
|
|
20,934
|
|
|
112,926
|
|
|
133,860
|
|
|
13,147
|
|
|
120,713
|
|
|
2014-2017
|
|||||||||
Jacksonville
|
|
13
|
|
|
5,474
|
|
|
21,565
|
|
|
103,560
|
|
|
12,400
|
|
|
21,565
|
|
|
115,960
|
|
|
137,525
|
|
|
3,755
|
|
|
133,770
|
|
|
2017-2018
|
|||||||||
Kansas City
|
|
14
|
|
|
49,000
|
|
|
13,423
|
|
|
75,709
|
|
|
3,635
|
|
|
13,423
|
|
|
79,344
|
|
|
92,767
|
|
|
9,902
|
|
|
82,865
|
|
|
2014-2017
|
|||||||||
Las Vegas
|
|
8
|
|
|
—
|
|
|
24,553
|
|
|
77,093
|
|
|
11,394
|
|
|
24,553
|
|
|
88,487
|
|
|
113,040
|
|
|
2,670
|
|
|
110,370
|
|
|
2017-2018
|
|||||||||
Maryland-BWI
|
|
20
|
|
|
113,198
|
|
|
51,042
|
|
|
170,623
|
|
|
1,537
|
|
|
51,042
|
|
|
172,160
|
|
|
223,202
|
|
|
11,158
|
|
|
212,044
|
|
|
2015-2018
|
|||||||||
Minneapolis
|
|
13
|
|
|
102,755
|
|
|
23,064
|
|
|
130,113
|
|
|
6,258
|
|
|
23,064
|
|
|
136,371
|
|
|
159,435
|
|
|
19,831
|
|
|
139,604
|
|
|
2014-2016
|
|||||||||
New Jersey, Northern
|
|
10
|
|
|
—
|
|
|
20,133
|
|
|
70,432
|
|
|
812
|
|
|
20,133
|
|
|
71,244
|
|
|
91,377
|
|
|
1,645
|
|
|
89,732
|
|
|
2018
|
|||||||||
New Jersey, South / Philadelphia
|
|
24
|
|
|
58,852
|
|
|
34,023
|
|
|
135,624
|
|
|
4,680
|
|
|
34,023
|
|
|
140,304
|
|
|
174,327
|
|
|
22,618
|
|
|
151,709
|
|
|
2014-2017
|
|||||||||
Oakland
|
|
2
|
|
|
60,000
|
|
|
20,648
|
|
|
74,993
|
|
|
1,660
|
|
|
20,648
|
|
|
76,653
|
|
|
97,301
|
|
|
1,907
|
|
|
95,394
|
|
|
2018
|
|||||||||
Orlando
|
|
16
|
|
|
131,500
|
|
|
27,610
|
|
|
180,144
|
|
|
5,996
|
|
|
27,610
|
|
|
186,140
|
|
|
213,750
|
|
|
17,726
|
|
|
196,024
|
|
|
2014-2017
|
|||||||||
Phoenix
|
|
22
|
|
|
59,000
|
|
|
31,983
|
|
|
181,795
|
|
|
5,068
|
|
|
31,983
|
|
|
186,863
|
|
|
218,846
|
|
|
16,429
|
|
|
202,417
|
|
|
2014-2018
|
|||||||||
Salt Lake City
|
|
15
|
|
|
44,453
|
|
|
18,892
|
|
|
85,594
|
|
|
3,131
|
|
|
18,892
|
|
|
88,725
|
|
|
107,617
|
|
|
10,206
|
|
|
97,411
|
|
|
2014-2017
|
|||||||||
San Antonio
|
|
3
|
|
|
—
|
|
|
11,045
|
|
|
61,638
|
|
|
459
|
|
|
11,045
|
|
|
62,097
|
|
|
73,142
|
|
|
1,596
|
|
|
71,546
|
|
|
2018
|
|||||||||
St. Louis
|
|
8
|
|
|
—
|
|
|
8,813
|
|
|
43,702
|
|
|
3,140
|
|
|
8,813
|
|
|
46,842
|
|
|
55,655
|
|
|
7,403
|
|
|
48,252
|
|
|
2014
|
|||||||||
Tampa
|
|
4
|
|
|
—
|
|
|
4,278
|
|
|
32,138
|
|
|
2,317
|
|
|
4,278
|
|
|
34,455
|
|
|
38,733
|
|
|
5,505
|
|
|
33,228
|
|
|
2014
|
|||||||||
|
|
328
|
|
|
1,077,195
|
|
|
507,162
|
|
|
2,451,084
|
|
|
101,281
|
|
|
507,162
|
|
|
2,552,365
|
|
|
3,059,527
|
|
|
266,523
|
|
|
2,793,004
|
|
|
|
|||||||||
Hospitality
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Extended Stay
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Arizona
|
|
1
|
|
|
12,861
|
|
|
1,897
|
|
|
15,843
|
|
|
249
|
|
|
1,897
|
|
|
16,092
|
|
|
17,989
|
|
|
1,146
|
|
|
16,843
|
|
|
2017
|
|||||||||
California
|
|
8
|
|
|
220,715
|
|
|
59,120
|
|
|
241,574
|
|
|
6,846
|
|
|
59,120
|
|
|
248,420
|
|
|
307,540
|
|
|
18,276
|
|
|
289,264
|
|
|
2017
|
|||||||||
Colorado
|
|
3
|
|
|
61,776
|
|
|
13,163
|
|
|
67,804
|
|
|
5,736
|
|
|
13,163
|
|
|
73,540
|
|
|
86,703
|
|
|
5,757
|
|
|
80,946
|
|
|
2017
|
|||||||||
Connecticut
|
|
2
|
|
|
25,056
|
|
|
3,454
|
|
|
30,231
|
|
|
1,498
|
|
|
3,454
|
|
|
31,729
|
|
|
35,183
|
|
|
2,356
|
|
|
32,827
|
|
|
2017
|
|||||||||
Florida
|
|
2
|
|
|
12,943
|
|
|
2,991
|
|
|
50,761
|
|
|
621
|
|
|
2,991
|
|
|
51,382
|
|
|
54,373
|
|
|
3,884
|
|
|
50,489
|
|
|
2017
|
|||||||||
Georgia
|
|
2
|
|
|
43,517
|
|
|
7,278
|
|
|
52,967
|
|
|
505
|
|
|
7,278
|
|
|
53,472
|
|
|
60,750
|
|
|
3,760
|
|
|
56,990
|
|
|
2017
|
|||||||||
Illinois
|
|
1
|
|
|
27,884
|
|
|
4,375
|
|
|
34,567
|
|
|
317
|
|
|
4,375
|
|
|
34,884
|
|
|
39,259
|
|
|
2,729
|
|
|
36,530
|
|
|
2017
|
|||||||||
Kentucky
|
|
2
|
|
|
16,809
|
|
|
2,956
|
|
|
29,407
|
|
|
(8,126
|
)
|
|
2,956
|
|
|
21,281
|
|
|
24,237
|
|
|
2,169
|
|
|
22,068
|
|
|
2017
|
|||||||||
Louisiana
|
|
1
|
|
|
12,168
|
|
|
1,874
|
|
|
15,043
|
|
|
719
|
|
|
1,874
|
|
|
15,762
|
|
|
17,636
|
|
|
1,683
|
|
|
15,953
|
|
|
2017
|
|||||||||
Massachusetts
|
|
3
|
|
|
60,054
|
|
|
8,274
|
|
|
74,973
|
|
|
637
|
|
|
8,274
|
|
|
75,610
|
|
|
83,884
|
|
|
5,294
|
|
|
78,590
|
|
|
2017
|
|||||||||
Maryland
|
|
1
|
|
|
19,889
|
|
|
3,003
|
|
|
24,644
|
|
|
302
|
|
|
3,003
|
|
|
24,946
|
|
|
27,949
|
|
|
1,903
|
|
|
26,046
|
|
|
2017
|
|||||||||
Maine
|
|
1
|
|
|
13,346
|
|
|
1,572
|
|
|
15,610
|
|
|
1,735
|
|
|
1,572
|
|
|
17,345
|
|
|
18,917
|
|
|
1,426
|
|
|
17,491
|
|
|
2017
|
|||||||||
Michigan
|
|
2
|
|
|
32,982
|
|
|
4,521
|
|
|
39,797
|
|
|
1,776
|
|
|
4,521
|
|
|
41,573
|
|
|
46,094
|
|
|
2,880
|
|
|
43,214
|
|
|
2017
|
|||||||||
North Carolina
|
|
1
|
|
|
18,108
|
|
|
1,693
|
|
|
23,893
|
|
|
423
|
|
|
1,693
|
|
|
24,316
|
|
|
26,009
|
|
|
2,295
|
|
|
23,714
|
|
|
2017
|
|||||||||
New Hampshire
|
|
3
|
|
|
48,084
|
|
|
7,167
|
|
|
59,440
|
|
|
801
|
|
|
7,167
|
|
|
60,241
|
|
|
67,408
|
|
|
4,437
|
|
|
62,971
|
|
|
2017
|
(Amounts in thousands)
|
|
|
|
|
|
Initial Cost
|
|
Costs Capitalized Subsequent to Acquisition (1)
|
|
Gross Cost Basis at December 31, 2018
|
|
Accumulated Depreciation (2)
|
|
Net Carrying Amount
(3) |
|
Date of Acquisition
(4) |
|||||||||||||||||||||||||
Property Description / Location
|
|
Number of Properties
|
|
Encumbrances
|
|
Land
|
|
Buildings and Improvements
|
|
|
Land
|
|
Buildings and Improvements
|
|
Total
|
|
|
|
|||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Other Equity and Debt
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Hotel—Arizona
|
|
5
|
|
|
41,363
|
|
|
10,917
|
|
|
43,884
|
|
|
7,124
|
|
|
10,917
|
|
|
51,008
|
|
|
61,925
|
|
|
3,596
|
|
|
58,329
|
|
|
2017
|
|||||||||
Hotel—California
|
|
21
|
|
|
290,323
|
|
|
57,970
|
|
|
274,907
|
|
|
19,254
|
|
|
57,970
|
|
|
294,161
|
|
|
352,131
|
|
|
20,202
|
|
|
331,929
|
|
|
2017
|
|||||||||
Hotel—Florida
|
|
3
|
|
|
25,822
|
|
|
8,508
|
|
|
24,764
|
|
|
4,281
|
|
|
8,508
|
|
|
29,045
|
|
|
37,553
|
|
|
2,051
|
|
|
35,502
|
|
|
2017
|
|||||||||
Hotel—Georgia
|
|
1
|
|
|
10,753
|
|
|
1,905
|
|
|
9,296
|
|
|
751
|
|
|
1,905
|
|
|
10,047
|
|
|
11,952
|
|
|
759
|
|
|
11,193
|
|
|
2017
|
|||||||||
Hotel—Iowa
|
|
3
|
|
|
17,346
|
|
|
—
|
|
|
15,832
|
|
|
71
|
|
|
—
|
|
|
15,903
|
|
|
15,903
|
|
|
1,066
|
|
|
14,837
|
|
|
2017
|
|||||||||
Hotel—Illinois
|
|
5
|
|
|
28,805
|
|
|
4,553
|
|
|
30,274
|
|
|
261
|
|
|
4,553
|
|
|
30,535
|
|
|
35,088
|
|
|
2,672
|
|
|
32,416
|
|
|
2017
|
|||||||||
Hotel—Indiana
|
|
1
|
|
|
9,183
|
|
|
1,232
|
|
|
9,325
|
|
|
410
|
|
|
1,232
|
|
|
9,735
|
|
|
10,967
|
|
|
693
|
|
|
10,274
|
|
|
2017
|
|||||||||
Hotel—Kansas
|
|
1
|
|
|
4,866
|
|
|
517
|
|
|
4,930
|
|
|
1,065
|
|
|
517
|
|
|
5,995
|
|
|
6,512
|
|
|
498
|
|
|
6,014
|
|
|
2017
|
|||||||||
Hotel—Kentucky
|
|
1
|
|
|
6,122
|
|
|
1,358
|
|
|
5,576
|
|
|
11
|
|
|
1,358
|
|
|
5,587
|
|
|
6,945
|
|
|
429
|
|
|
6,516
|
|
|
2017
|
|||||||||
Hotel—Massachusetts
|
|
1
|
|
|
9,183
|
|
|
1,152
|
|
|
9,261
|
|
|
1,846
|
|
|
1,152
|
|
|
11,107
|
|
|
12,259
|
|
|
721
|
|
|
11,538
|
|
|
2017
|
|||||||||
Hotel—Michigan
|
|
3
|
|
|
23,860
|
|
|
3,276
|
|
|
22,820
|
|
|
773
|
|
|
3,276
|
|
|
23,593
|
|
|
26,869
|
|
|
1,815
|
|
|
25,054
|
|
|
2017
|
|||||||||
Hotel—Missouri
|
|
1
|
|
|
4,788
|
|
|
471
|
|
|
5,597
|
|
|
561
|
|
|
471
|
|
|
6,158
|
|
|
6,629
|
|
|
509
|
|
|
6,120
|
|
|
2017
|
|||||||||
Hotel—Nevada
|
|
4
|
|
|
84,687
|
|
|
27,160
|
|
|
71,823
|
|
|
2,951
|
|
|
27,160
|
|
|
74,774
|
|
|
101,934
|
|
|
5,211
|
|
|
96,723
|
|
|
2017
|
|||||||||
Hotel—New Jersey
|
|
2
|
|
|
15,776
|
|
|
3,572
|
|
|
13,553
|
|
|
2,154
|
|
|
3,572
|
|
|
15,707
|
|
|
19,279
|
|
|
1,514
|
|
|
17,765
|
|
|
2017
|
|||||||||
Hotel—New York
|
|
8
|
|
|
28,962
|
|
|
3,791
|
|
|
25,267
|
|
|
6,863
|
|
|
3,791
|
|
|
32,130
|
|
|
35,921
|
|
|
2,991
|
|
|
32,930
|
|
|
2019
|
|||||||||
Hotel—Ohio
|
|
7
|
|
|
24,488
|
|
|
4,557
|
|
|
31,786
|
|
|
4,554
|
|
|
4,557
|
|
|
36,340
|
|
|
40,897
|
|
|
3,127
|
|
|
37,770
|
|
|
2017
|
|||||||||
Hotel—Oklahoma
|
|
1
|
|
|
2,826
|
|
|
—
|
|
|
4,751
|
|
|
42
|
|
|
—
|
|
|
4,793
|
|
|
4,793
|
|
|
488
|
|
|
4,305
|
|
|
2017
|
|||||||||
Hotel—Oregon
|
|
1
|
|
|
16,247
|
|
|
2,413
|
|
|
12,142
|
|
|
71
|
|
|
2,413
|
|
|
12,213
|
|
|
14,626
|
|
|
796
|
|
|
13,830
|
|
|
2017
|
|||||||||
Hotel—Pennsylvania
|
|
8
|
|
|
60,592
|
|
|
12,148
|
|
|
71,347
|
|
|
4,238
|
|
|
12,148
|
|
|
75,585
|
|
|
87,733
|
|
|
5,689
|
|
|
82,044
|
|
|
2017
|
|||||||||
Hotel—Rhode Island
|
|
1
|
|
|
6,750
|
|
|
910
|
|
|
7,017
|
|
|
972
|
|
|
910
|
|
|
7,989
|
|
|
8,899
|
|
|
728
|
|
|
8,171
|
|
|
2017
|
|||||||||
Hotel—Tennessee
|
|
1
|
|
|
9,575
|
|
|
2,020
|
|
|
8,803
|
|
|
58
|
|
|
2,020
|
|
|
8,861
|
|
|
10,881
|
|
|
713
|
|
|
10,168
|
|
|
2017
|
|||||||||
Hotel—Texas
|
|
14
|
|
|
115,140
|
|
|
16,720
|
|
|
90,428
|
|
|
10,909
|
|
|
16,720
|
|
|
101,337
|
|
|
118,057
|
|
|
6,738
|
|
|
111,319
|
|
|
2017
|
|||||||||
Hotel—Virginia
|
|
3
|
|
|
38,459
|
|
|
8,446
|
|
|
37,575
|
|
|
171
|
|
|
8,446
|
|
|
37,746
|
|
|
46,192
|
|
|
2,733
|
|
|
43,459
|
|
|
2017
|
|||||||||
Industrial—France
|
|
4
|
|
|
37,075
|
|
|
13,034
|
|
|
36,185
|
|
|
604
|
|
|
13,034
|
|
|
36,789
|
|
|
49,823
|
|
|
1,960
|
|
|
47,863
|
|
|
2017
|
|||||||||
Industrial—Spain
|
|
1
|
|
|
—
|
|
|
—
|
|
|
2,346
|
|
|
9
|
|
|
—
|
|
|
2,355
|
|
|
2,355
|
|
|
146
|
|
|
2,209
|
|
|
2017
|
|||||||||
Mixed-Use—Italy
|
|
1
|
|
|
10,467
|
|
|
13,293
|
|
|
18,972
|
|
|
4,232
|
|
|
13,293
|
|
|
23,204
|
|
|
36,497
|
|
|
1,521
|
|
|
34,976
|
|
|
2015
|
|||||||||
Multifamily—US
|
|
1
|
|
|
—
|
|
|
1,659
|
|
|
269
|
|
|
14,156
|
|
|
1,659
|
|
|
14,425
|
|
|
16,084
|
|
|
392
|
|
|
15,692
|
|
|
2017
|
|||||||||
Office—France
|
|
33
|
|
|
142,126
|
|
|
60,301
|
|
|
139,169
|
|
|
15,448
|
|
|
60,301
|
|
|
154,617
|
|
|
214,918
|
|
|
7,573
|
|
|
207,345
|
|
|
2016-2017
|
|||||||||
Office—Spain
|
|
2
|
|
|
12,931
|
|
|
96,002
|
|
|
88,770
|
|
|
168
|
|
|
96,002
|
|
|
88,938
|
|
|
184,940
|
|
|
4,731
|
|
|
180,209
|
|
|
2017
|
|||||||||
Office—US
|
|
6
|
|
|
73,015
|
|
|
24,510
|
|
|
198,612
|
|
|
11,508
|
|
|
24,510
|
|
|
210,120
|
|
|
234,630
|
|
|
28,039
|
|
|
206,591
|
|
|
2013-2017
|
|||||||||
Office/Industrial—France
|
|
206
|
|
|
346,727
|
|
|
109,406
|
|
|
329,735
|
|
|
663
|
|
|
109,406
|
|
|
330,398
|
|
|
439,804
|
|
|
1,798
|
|
|
438,006
|
|
|
2018
|
|||||||||
Retail—France
|
|
1
|
|
|
11,349
|
|
|
4,876
|
|
|
8,871
|
|
|
62
|
|
|
4,876
|
|
|
8,933
|
|
|
13,809
|
|
|
427
|
|
|
13,382
|
|
|
2017
|
|||||||||
Retail—UK
|
|
1
|
|
|
8,405
|
|
|
911
|
|
|
11,766
|
|
|
(3,705
|
)
|
|
911
|
|
|
8,061
|
|
|
8,972
|
|
|
1,563
|
|
|
7,409
|
|
|
2015
|
|||||||||
|
|
352
|
|
|
1,518,011
|
|
|
497,588
|
|
|
1,665,653
|
|
|
112,536
|
|
|
497,588
|
|
|
1,778,189
|
|
|
2,275,777
|
|
|
113,889
|
|
|
2,161,888
|
|
|
|
|||||||||
Real estate held for investment
|
|
1,251
|
|
|
$
|
8,408,958
|
|
|
$
|
1,971,497
|
|
|
$
|
12,486,269
|
|
|
$
|
97,165
|
|
|
$
|
1,950,412
|
|
|
$
|
12,604,519
|
|
|
$
|
14,554,931
|
|
|
$
|
935,917
|
|
|
13,619,014
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Amounts in thousands)
|
|
|
|
|
|
Initial Cost
|
|
Costs Capitalized Subsequent to Acquisition (1)
|
|
Gross Cost Basis at December 31, 2018
|
|
Accumulated Depreciation (2)
|
|
Net Carrying Amount
(3) |
|
Date of Acquisition
(4) |
|||||||||||||||||||||||||
Property Description / Location
|
|
Number of Properties
|
|
Encumbrances
|
|
Land
|
|
Buildings and Improvements
|
|
|
Land
|
|
Buildings and Improvements
|
|
Total
|
|
|
|
|||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Real estate held for sale
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Hotel
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
69,699
|
|
|
2017
|
||||||||||||||||||
Industrial
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
131,400
|
|
|
2014
|
||||||||||||||||||
Other Equity & Debt—US
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
180,029
|
|
|
Various
|
||||||||||||||||||
Other Equity & Debt—Europe
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
471,274
|
|
|
Various
|
||||||||||||||||||
Total real estate assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
14,471,416
|
|
|
|
(1)
|
Includes adjustment for impairment of real estate.
|
(2)
|
Depreciation is calculated using a useful life ranging from
4
months based on the shortest remaining lease term for improvements and up to
51
years for buildings.
|
(3)
|
The aggregate gross cost of total real estate assets for federal income tax purposes is
$13.2 billion
at
December 31, 2018
.
|
(4)
|
Properties consolidated upon the Internalization reflect an acquisition date of April 2, 2015, the effective date of consolidation.
|
(1)
|
Includes transaction costs capitalized for asset acquisitions.
|
(2)
|
Includes amounts classified as held for sale during the year and disposed before the end of the year.
|
(3)
|
Amounts classified as held for sale during the year and remain as held for sale at the end of the year.
|
(Dollars in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Loan Type / Collateral / Location
(1)
|
|
Number of Loans
|
|
Payment
Terms
(2)
|
|
Interest
Rate Range
(3)
|
|
Maturity Date Range
(4)
|
|
Prior
Liens
(5)
|
|
Unpaid Principal Balance
|
|
Carrying Amount
(6)(7)
|
|
Principal Amount Subject to Delinquent Principal or Interest
(8)
|
|||||||||
Loans at amortized cost
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
First mortgage:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Residential—France
|
|
1
|
|
|
I/O
|
|
15.0%
|
|
October 2020
|
|
$
|
—
|
|
|
$
|
19,254
|
|
|
$
|
18,788
|
|
|
$
|
—
|
|
Multifamily—Ireland
|
|
1
|
|
|
I/O
|
|
3.1%
|
|
January 2018
|
|
—
|
|
|
83,220
|
|
|
83,218
|
|
|
83,220
|
|
||||
Office—France
|
|
1
|
|
|
I/O
|
|
4.0%
|
|
December 2018
|
|
—
|
|
|
866
|
|
|
732
|
|
|
—
|
|
||||
Office—Ireland
|
|
1
|
|
|
I/O
|
|
2.3%
|
|
January 2018
|
|
—
|
|
|
45,220
|
|
|
45,216
|
|
|
45,220
|
|
||||
Office—Ireland
|
|
1
|
|
|
I/O
|
|
12.5%
|
|
December 2021
|
|
—
|
|
|
125,594
|
|
|
125,594
|
|
|
—
|
|
||||
Retail—Various, USA
|
|
1
|
|
|
I/O
|
|
8.6%
|
|
May 2019
|
|
—
|
|
|
45,575
|
|
|
46,038
|
|
|
—
|
|
||||
Retail—France
|
|
1
|
|
|
I/O
|
|
3.5%
|
|
June 2018
|
|
—
|
|
|
2,497
|
|
|
2,920
|
|
|
2,497
|
|
||||
Hospitality—France
|
|
1
|
|
|
I/O
|
|
10.0%
|
|
December 2021
|
|
—
|
|
|
91,652
|
|
|
91,470
|
|
|
—
|
|
||||
Hospitality—Spain
|
|
1
|
|
|
I/O
|
|
11.0%
|
|
July 2019
|
|
—
|
|
|
42,692
|
|
|
44,392
|
|
|
—
|
|
||||
Healthcare—UK
|
|
5
|
|
|
I/O
|
|
7.5%
|
|
March 2022
|
|
—
|
|
|
48,330
|
|
|
48,330
|
|
|
—
|
|
||||
Land—TX, USA
|
|
1
|
|
|
I/O
|
|
14.0%
|
|
May 2019
|
|
—
|
|
|
34,745
|
|
|
34,639
|
|
|
—
|
|
||||
Other—France
|
|
3
|
|
|
I/O
|
|
3.5% - 15.0%
|
|
June 2018 to December 2020
|
|
—
|
|
|
6,743
|
|
|
6,866
|
|
|
1,633
|
|
||||
|
|
18
|
|
|
|
|
|
|
|
|
—
|
|
|
546,388
|
|
|
548,203
|
|
|
132,570
|
|
||||
Subordinated mortgage and mezzanine:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Multifamily—CA, USA
|
|
2
|
|
|
I/O
|
|
13.4%
|
|
April 2021 to September 2021
|
|
—
|
|
|
27,772
|
|
|
27,417
|
|
|
—
|
|
||||
Office—Various, USA
|
|
2
|
|
|
I/O
|
|
8.0% - 12.0%
|
|
July 2019 to April 2025
|
|
78,000
|
|
|
31,027
|
|
|
28,107
|
|
|
—
|
|
||||
Office—Ireland / France
|
|
1
|
|
|
I/O
|
|
11.0%
|
|
January 2022
|
|
161,854
|
|
|
124,020
|
|
|
136,009
|
|
|
—
|
|
||||
Retail—NC, USA
|
|
1
|
|
|
P&I
|
|
5.7%
|
|
December 2018
|
|
74,712
|
|
|
37,766
|
|
|
21,500
|
|
|
37,766
|
|
||||
Retail—Germany
|
|
1
|
|
|
I/O
|
|
10.0%
|
|
June 2020
|
|
126,485
|
|
|
114,449
|
|
|
123,282
|
|
|
—
|
|
||||
Retail—UK
|
|
1
|
|
|
I/O
|
|
12.0%
|
|
August 2019
|
|
118,314
|
|
|
64,161
|
|
|
64,161
|
|
|
64,161
|
|
||||
Mixed Use—CA, USA
|
|
1
|
|
|
I/O
|
|
12.9%
|
|
July 2020
|
|
254,297
|
|
|
262,402
|
|
|
262,061
|
|
|
—
|
|
||||
|
|
9
|
|
|
|
|
|
|
|
|
813,662
|
|
|
661,597
|
|
|
662,537
|
|
|
101,927
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Dollars in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Loan Type / Collateral / Location
(1)
|
|
Number of Loans
|
|
Payment
Terms
(2)
|
|
Interest
Rate Range
(3)
|
|
Maturity Date Range
(4)
|
|
Prior
Liens
(5)
|
|
Unpaid Principal Balance
|
|
Carrying Amount
(6)(7)
|
|
Principal Amount Subject to Delinquent Principal or Interest
(8)
|
|||||||||
Purchased credit-impaired loans
(9)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Residential—WI, USA
|
|
1
|
|
|
|
|
|
|
|
|
|
|
444
|
|
|
—
|
|
|
—
|
|
|||||
Multifamily—Various, USA
|
|
99
|
|
|
|
|
|
|
|
|
|
|
43,913
|
|
|
29,140
|
|
|
7,425
|
|
|||||
Multifamily—Ireland
|
|
2
|
|
|
|
|
|
|
|
|
|
|
5,360
|
|
|
739
|
|
|
—
|
|
|||||
Industrial—Ireland
|
|
3
|
|
|
|
|
|
|
|
|
|
|
89,477
|
|
|
14,740
|
|
|
—
|
|
|||||
Office—NC, USA
|
|
1
|
|
|
|
|
|
|
|
|
|
|
475
|
|
|
—
|
|
|
—
|
|
|||||
Office—France
|
|
1
|
|
|
|
|
|
|
|
|
|
|
6,032
|
|
|
4,578
|
|
|
—
|
|
|||||
Office—Ireland
|
|
7
|
|
|
|
|
|
|
|
|
|
|
73,206
|
|
|
20,318
|
|
|
—
|
|
|||||
Office—Ireland
|
|
1
|
|
|
|
|
|
|
|
|
|
|
182,569
|
|
|
168,940
|
|
|
182,569
|
|
|||||
Office—Spain
|
|
1
|
|
|
|
|
|
|
|
|
|
|
9,585
|
|
|
4,733
|
|
|
—
|
|
|||||
Retail—VA, USA
|
|
1
|
|
|
|
|
|
|
|
|
|
|
19,555
|
|
|
19,455
|
|
|
—
|
|
|||||
Retail—Ireland
|
|
7
|
|
|
|
|
|
|
|
|
|
|
101,862
|
|
|
22,168
|
|
|
—
|
|
|||||
Hospitality—France
|
|
1
|
|
|
|
|
|
|
|
|
|
|
16,259
|
|
|
17,581
|
|
|
—
|
|
|||||
Hospitality—Ireland
|
|
7
|
|
|
|
|
|
|
|
|
|
|
55,293
|
|
|
—
|
|
|
—
|
|
|||||
Land—Ireland
|
|
4
|
|
|
|
|
|
|
|
|
|
|
107,099
|
|
|
25,642
|
|
|
—
|
|
|||||
Other—NY, USA
|
|
1
|
|
|
|
|
|
|
|
|
|
|
3,216
|
|
|
2,628
|
|
|
—
|
|
|||||
Other—Bahamas
|
|
1
|
|
|
|
|
|
|
|
|
|
|
25,397
|
|
|
2,997
|
|
|
25,397
|
|
|||||
Other—Ireland
|
|
38
|
|
|
|
|
|
|
|
|
|
|
591,970
|
|
|
7,022
|
|
|
—
|
|
|||||
|
|
176
|
|
|
|
|
|
|
|
|
—
|
|
|
1,331,712
|
|
|
340,681
|
|
|
215,391
|
|
||||
Corporate loans
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
N/A
(10)
|
|
2
|
|
|
I/O
|
|
8.0% - 13.0%
|
|
March 2019 to January 2027
|
|
—
|
|
|
41,935
|
|
|
41,608
|
|
|
—
|
|
||||
N/A
(10)
|
|
1
|
|
|
I/O
|
|
14.0%
|
|
January 2025
|
|
—
|
|
|
67,009
|
|
|
66,188
|
|
|
—
|
|
||||
|
|
3
|
|
|
|
|
|
|
|
|
—
|
|
|
108,944
|
|
|
107,796
|
|
|
—
|
|
||||
Total
|
|
206
|
|
|
|
|
|
|
|
|
$
|
813,662
|
|
|
$
|
2,648,641
|
|
|
$
|
1,659,217
|
|
|
$
|
449,888
|
|
(1)
|
Loans with carrying amounts that are individually less than
3%
of the total carrying amount have been aggregated according to collateral type and location.
|
(2)
|
Payment terms: P&I = Periodic payment of principal and interest; I/O = Periodic payment of interest only with principal at maturity
|
(3)
|
Variable rate loans are determined based on the applicable index in effect at
December 31, 2018
.
|
(4)
|
Represents contractual maturity that does not contemplate exercise of extension option.
|
(5)
|
Prior liens represent loan amounts owned by third parties that are senior to the Company’s subordinated or mezzanine positions and are approximate.
|
(6)
|
Carrying amounts at
December 31, 2018
are presented net of
$32.9 million
of allowance for loan losses.
|
(7)
|
The aggregate cost basis of loans held for investment for federal income tax purposes was approximately
$1.7 billion
at
December 31, 2018
.
|
(8)
|
Represents principal balance of loans which are 90 days or more past due as to principal or interest. For purchased credit-impaired loans, amounts represent principal balance of loans on nonaccrual status for which the Company is not able to determine a reasonable expectation of cash flows to be collected.
|
(9)
|
Purchased credit-impaired loans are acquired loans with evidence of credit quality deterioration for which it is probable at acquisition that the Company will collect less than the contractually required payments. Payment terms, stated interest rate and contractual maturity are not presented as they are not meaningful for purchased credit-impaired loans.
|
(10)
|
Corporate loans are either unsecured or secured by the assets of the parent entities that own the underlying real estate operations but are not secured by mortgages on the real estate.
|
|
|
Year Ended December 31,
|
||||||||||
(In thousands)
|
|
2018
|
|
2017
|
|
2016
|
||||||
Balance at January 1
|
|
$
|
3,223,762
|
|
|
$
|
3,430,608
|
|
|
$
|
4,046,093
|
|
Loans acquired in Merger
|
|
—
|
|
|
359,541
|
|
|
—
|
|
|||
Loan acquisitions and originations
|
|
386,532
|
|
|
991,239
|
|
|
551,456
|
|
|||
Paid-in-kind interest added to loan principal
|
|
52,234
|
|
|
56,131
|
|
|
43,864
|
|
|||
Discount and net loan fee amortization
|
|
14,524
|
|
|
43,877
|
|
|
27,038
|
|
|||
Loan repayments
|
|
(166,267
|
)
|
|
(902,190
|
)
|
|
(735,162
|
)
|
|||
Payments received from PCI loans
|
|
(187,140
|
)
|
|
(419,232
|
)
|
|
(197,453
|
)
|
|||
Accretion on PCI loans
|
|
27,911
|
|
|
61,809
|
|
|
65,911
|
|
|||
Transfer to loans held for sale
|
|
—
|
|
|
(50,894
|
)
|
|
(56,357
|
)
|
|||
Carrying value of loans sold
|
|
(111,864
|
)
|
|
—
|
|
|
(118,068
|
)
|
|||
Transfer to real estate assets upon foreclosure
|
|
(47,097
|
)
|
|
(515,055
|
)
|
|
(128,124
|
)
|
|||
Loans receivable contributed to Colony Credit (Note 4)
|
|
(1,287,994
|
)
|
|
—
|
|
|
—
|
|
|||
Deconsolidation of loans receivable in securitization trusts
|
|
(149,447
|
)
|
|
—
|
|
|
—
|
|
|||
Provision for loan losses
|
|
(43,034
|
)
|
|
(19,741
|
)
|
|
(34,864
|
)
|
|||
Other loss
|
|
—
|
|
|
(2,309
|
)
|
|
—
|
|
|||
Consolidation of loans receivable held by investment entities and securitization trusts (Notes 3 and 6)
|
|
—
|
|
|
58,296
|
|
|
—
|
|
|||
Effect of changes in foreign exchange rates
|
|
(52,903
|
)
|
|
131,682
|
|
|
(33,726
|
)
|
|||
Balance at December 31
|
|
$
|
1,659,217
|
|
|
$
|
3,223,762
|
|
|
$
|
3,430,608
|
|
Exhibit Number
|
|
Description
|
|
|
|
2.1
|
|
|
2.2
|
|
|
2.3
|
|
|
2.4
|
|
|
2.5
|
|
|
2.6
|
|
|
3.1
|
|
|
3.2
|
|
|
3.3
|
|
|
3.4
|
|
|
3.5
|
|
|
4.1
|
|
|
4.2
|
|
|
4.3
|
|
|
4.4
|
|
|
4.5
|
|
|
4.6
|
|
Exhibit Number
|
|
Description
|
|
|
|
4.7
|
|
|
4.8
|
|
|
4.9
|
|
|
4.10
|
|
|
4.11
|
|
|
4.12
|
|
|
4.13
|
|
|
4.14
|
|
|
4.15
|
|
|
4.16
|
|
|
4.17
|
|
|
4.18
|
|
|
4.19
|
|
|
4.20
|
|
|
4.21
|
|
|
4.22
|
|
|
4.23
|
|
|
4.24
|
|
|
4.25
|
|
Exhibit Number
|
|
Description
|
|
|
|
4.26
|
|
|
4.27
|
|
|
4.28
|
|
|
4.29
|
|
|
4.30
|
|
|
4.31
|
|
|
4.32
|
|
|
4.33
|
|
|
4.34
|
|
|
4.35
|
|
|
4.36
|
|
|
4.37
|
|
|
4.38
|
|
|
4.39
|
|
|
4.40
|
|
|
4.41
|
|
|
4.42
|
|
Exhibit Number
|
|
Description
|
|
|
|
10.13
|
|
|
10.14
|
|
|
10.15
|
|
|
10.16
|
|
|
10.17
|
|
|
10.18†
|
|
|
10.19†
|
|
|
10.20†
|
|
|
10.21†
|
|
|
10.22†
|
|
|
10.23†
|
|
|
10.24
|
|
|
10.25†
|
|
|
10.26†
|
|
|
10.27†
|
|
|
10.28†
|
|
|
10.29†
|
|
|
10.30†*
|
|
|
10.31†*
|
|
|
10.32
|
|
|
10.33
|
|
|
10.34
|
|
|
10.35†
|
|
Exhibit Number
|
|
Description
|
|
|
|
10.36†
|
|
|
10.37
|
|
|
10.38
|
|
|
10.39
|
|
|
10.40
|
|
|
10.41*
|
|
|
10.42
|
|
|
21.1*
|
|
|
23.1*
|
|
|
31.1*
|
|
|
31.2*
|
|
|
32.1*
|
|
|
32.2*
|
|
|
101**
|
|
Financial statements from the Annual Report on Form 10-K of Colony Capital, Inc. for the year ended December 31, 2018, formatted in XBRL (eXtensible Business Reporting Language): (1) Consolidated Balance Sheets, (2) Consolidated Statements of Operations, (3) Consolidated Statements of Comprehensive Income, (4) Consolidated Statements of Equity, (5) Consolidated Statements of Cash Flows and (6) Notes to Consolidated Financial Statements.
|
†
|
Denotes a management contract or compensatory plan contract or arrangement.
|
*
|
Filed herewith.
|
**
|
Pursuant to Rule 406T of Regulation S-T, the interactive data files on Exhibit 101 hereto are deemed not filed or part of a registration statement or prospectus for purposes of Sections 11 or 12 of the Securities Act of 1933, as amended, are deemed not filed for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, and otherwise are not subject to liability under those sections.
|
|
|
COLONY CAPITAL, INC.
|
||
|
|
|
|
|
Dated:
|
March 1, 2019
|
By:
|
/s/ Thomas J. Barrack, Jr.
|
|
|
|
|
|
Thomas J. Barrack, Jr.
|
|
|
|
|
Chief Executive Officer
|
Signature
|
|
Title
|
|
Date
|
/s/ Thomas J. Barrack, Jr.
|
|
Executive Chairman of Board of Directors and Chief Executive Officer (Principal Executive Officer)
|
|
March 1, 2019
|
Thomas J. Barrack, Jr.
|
|
|
|
|
/s/ Mark M. Hedstrom
|
|
Chief Financial Officer (Principal Financial Officer)
|
|
March 1, 2019
|
Mark M. Hedstrom
|
|
|
|
|
/s/ Neale W. Redington
|
|
Chief Accounting Officer (Principal Accounting Officer)
|
|
March 1, 2019
|
Neale W. Redington
|
|
|
|
|
/s/ Douglas Crocker II
|
|
Director
|
|
March 1, 2019
|
Douglas Crocker II
|
|
|
|
|
/s/ Nancy A. Curtin
|
|
Director
|
|
March 1, 2019
|
Nancy A. Curtin
|
|
|
|
|
/s/ Jon A. Fosheim
|
|
Director
|
|
March 1, 2019
|
Jon A. Fosheim
|
|
|
|
|
/s/ Craig Hatkoff
|
|
Director
|
|
March 1, 2019
|
Craig Hatkoff
|
|
|
|
|
/s/ Justin Metz
|
|
Director
|
|
March 1, 2019
|
Justin Metz
|
|
|
|
|
/s/ Raymond Mikulich
|
|
Director
|
|
March 1, 2019
|
Raymond Mikulich
|
|
|
|
|
/s/ George G.C. Parker
|
|
Director
|
|
March 1, 2019
|
George G.C. Parker
|
|
|
|
|
/s/ Charles W. Schoenherr
|
|
Director
|
|
March 1, 2019
|
Charles W. Schoenherr
|
|
|
|
|
/s/ John A. Somers
|
|
Director
|
|
March 1, 2019
|
John A. Somers
|
|
|
|
|
/s/ John L. Steffens
|
|
Director
|
|
March 1, 2019
|
John L. Steffens
|
|
|
|
|
Evidence of Issuance
|
The issuance of the shares of Stock under the Grant of Restricted Stock evidenced by this Agreement shall be evidenced in such a manner as the Company, in its discretion, deems appropriate, including, without limitation, book-entry, direct registration, or issuance of one or more share certificates, with any unvested Restricted Stock bearing the appropriate restrictions imposed by this Agreement. As your interest in the Restricted Stock vests, the recordation of the number of shares of Restricted Stock attributable to you will be appropriately modified if necessary.
|
Forfeiture of Unvested
Restricted Stock
|
Unless the termination of your Service triggers accelerated vesting of your Restricted Stock or other treatment pursuant to the terms of this Agreement, the Plan, or any other written agreement between an Applicable Entity and you, you will automatically forfeit to the Company all of the unvested Restricted Stock in the event you are no longer providing Service.
|
Forfeiture of Rights
|
If you should take actions in violation or breach of or in conflict with any (a) Services Agreement, (b) secondment agreement, (c) Company policy or procedure, (d) other agreement, or (e) any other obligation to any Applicable Entity, the Company has the right to cause an immediate forfeiture of your rights to the Restricted Stock under this Agreement, and you will immediately forfeit the Restricted Stock to the Company.
In addition, if you have vested in Restricted Stock during the two (2)
-
year period prior to your actions, you will owe the Company a cash payment (or forfeiture of shares of Stock) in an amount determined as follows: (1) for any shares of Stock that you have sold prior to receiving notice from the Company, the amount will be the proceeds received from the sale(s), and (2) for any shares of Stock that you still own, the amount will be the number of shares of Stock owned times the Fair Market Value of the shares of Stock on the date you receive notice from the Company (provided, that the Company may require you to satisfy your payment obligations hereunder either by forfeiting and returning to the Company the Restricted Stock or any other shares of Stock or making a cash payment or a combination of these methods as determined by the Company in its sole discretion).
|
Leaves of Absence
|
For purposes of this Agreement, your Service does not terminate when you go on a
bona fide
leave of absence that was approved by your employer in writing if the terms of the leave provide for continued Service crediting, or when continued Service crediting is required by applicable law. Your Service terminates in any event when the approved leave ends unless you immediately return to active employee work.
Your employer may determine, in its discretion, which leaves count for this purpose, and when your Service terminates for all purposes under the Plan in accordance with the provisions of the Plan. Notwithstanding the foregoing, the Company may determine, in its discretion, that a leave counts for this purpose even if your employer does not agree.
|
Legends
|
If and to the extent that the Restricted Stock is represented by share certificates rather than book entry, all share certificates representing the Stock issued under this Grant shall, where applicable, have endorsed thereon the following legends:
“THE SHARES REPRESENTED BY THIS CERTIFICATE ARE SUBJECT TO CERTAIN VESTING, FORFEITURE, AND OTHER RESTRICTIONS ON TRANSFER SET FORTH IN AN AGREEMENT BETWEEN THE COMPANY AND THE REGISTERED HOLDER, OR HIS OR HER PREDECESSOR IN INTEREST. A COPY OF SUCH AGREEMENT IS ON FILE AT THE PRINCIPAL OFFICE OF THE COMPANY AND WILL BE FURNISHED UPON WRITTEN REQUEST TO THE SECRETARY OF THE COMPANY BY THE HOLDER OF RECORD OF THE SHARES REPRESENTED BY THIS CERTIFICATE.”
To the extent the Stock is represented by a book entry, such book entry will contain an appropriate legend or restriction similar to the foregoing.
|
Clawback
|
This Grant is subject to mandatory repayment by you to the Company to the extent you are or in the future become subject to any Company “clawback” or recoupment policy that requires the repayment by you to the Company of compensation paid by the Company to you in the event that you fail to comply with, or violate, the terms or requirements of such policy.
If the Company is required to prepare an accounting restatement due to the material noncompliance of the Company, as a result of misconduct, with any financial reporting requirement under the securities laws and you knowingly engaged in the misconduct, were grossly negligent in engaging in the misconduct, knowingly failed to prevent the misconduct or were grossly negligent in failing to prevent the misconduct, you shall reimburse the Company the amount of any payment in settlement of this Grant earned or accrued during the twelve (12)-month period following the first public issuance or filing with the United States Securities and Exchange Commission (whichever first occurred) of the financial document that contained information affected by such material noncompliance.
|
Applicable Law
|
This Agreement will be interpreted and enforced under the laws of the State of New York, other than any conflicts or choice of law rule or principle that might otherwise refer construction or interpretation of this Agreement to the substantive law of another jurisdiction.
|
The Plan
|
The text of the Plan is incorporated into this Agreement by reference.
Certain capitalized terms used in this Agreement are defined in the Plan and have the meaning set forth in the Plan.
This Agreement and the Plan constitute the entire understanding between you and the Company regarding this Grant. Any prior agreements, commitments, or negotiations concerning this Grant are superseded; except that any written employment, consulting, confidentiality, non-competition, non-solicitation, and/or severance agreement between you and any Applicable Entity (each a “
Services Agreement
”) shall supersede this Agreement with respect to its subject matter.
|
|
“Involuntary Termination
” means termination of your service by reason of (i) your involuntary dismissal by an Applicable Entity for reasons other than Cause; or (ii) your voluntary resignation for Good Reason as defined in any applicable employment or severance agreement, plan, or arrangement between you and an Applicable Entity, or if none, then your voluntary resignation following (x) a substantial adverse alteration in your title or responsibilities from those in effect immediately prior to the Change in Control; (y) a reduction in your annual base salary as of immediately prior to the Change in Control (or as the same may be increased from time to time) or a material reduction in your annual target bonus opportunity as of immediately prior to the Change in Control; or (z) the relocation of your principal place of employment to a location more than thirty-five (35) miles from your principal place of employment as of the Change in Control or an Applicable Entity requiring you to be based anywhere other than such principal place of employment (or permitted relocation thereof) except for required travel on the Applicable Entity’s business to an extent substantially consistent with your business travel obligations as of immediately prior to the Change in Control. To qualify as an “Involuntary Termination,” you must provide notice to the Applicable Entity of any of the foregoing occurrences within ninety (90) days of the initial occurrence, and the Applicable Entity shall have thirty (30) days to remedy such occurrence.
“
Service
” means service as a Service Provider to any Applicable Entity. Unless otherwise stated in the applicable Award Agreement, a Grantee’s change in position or duties shall not result in interrupted or terminated Service, so long as such Grantee continues to be a Service Provider to any Applicable Entity. Notwithstanding any other provision to the contrary, for any individual providing services solely as a director, only service to the Company or any of its Subsidiaries constitutes Service. If the Service Provider’s employment or other service relationship is with an Affiliate of the Company and that entity ceases to be an Affiliate of the Company, a termination of Service shall be deemed to have occurred when the entity ceases to be an Affiliate of the Company unless otherwise determined by the Administrator or the Service Provider transfers his or her employment or other service relationship to the Company or its remaining Affiliates.
“
Service Provider
” means an officer, director (including a Non-Employee Director), employee, co-employee, consultant or advisor providing services to an Applicable Entity.
|
Company Name
|
Colony Capital, Inc.
|
||
Plan
|
2014 Omnibus Stock Incentive Plan
|
||
Participant ID
|
/$OptioneeID$/
|
||
Participant Name
|
/$ParticipantName$/
|
||
Participant Address
|
/$ParticipantAddress$/
|
||
Grant/Award Type
|
Restricted Stock Award
|
||
Share Amount
|
/$AwardsGranted$/
|
||
Grant Date
|
/$GrantDate$/
|
||
Vesting Schedule
|
|||
|
/$VestingSchedule$/
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
If the Company consummates a Change in Control prior to the Third Anniversary Date and you do not remain in Service as of such Change in Control, you will vest in the number of Restricted Stock Units equal to your Target Number of Restricted Stock Units, if any, that then remain outstanding multiplied by: (x) in the case of a Change in Control that occurs prior to fifty percent of the Performance Cycle having elapsed, one (1), and (z) in the case of a Change in Control that occurs on or after fifty percent of the Performance Cycle having elapsed, the level of achievement of the Performance Goals, treating the consummation of the Change in Control as the Cycle End Date, and assuming no further dividends are paid after the date of the Change in Control, unless such dividends are declared with a record date on or prior to the date of the Change in Control.
|
Forfeiture of Unvested
Restricted Stock Units
|
To the extent that some or all of the Restricted Stock Units do not become vested based on achievement of the Performance Goals set forth in
Exhibit A
and the online acceptance form accompanying this Agreement for the Performance Cycle or, if earlier, upon an intervening Change in Control prior to the Third Anniversary Date, such unvested Restricted Stock Units and all Dividend Equivalent Rights associated with such unvested Restricted Stock Units shall thereupon automatically be forfeited without payment of any consideration therefor.
|
Dividend Equivalent Rights
|
For each Restricted Stock Unit that vests, a Dividend Equivalent Right shall become payable as of the vesting date. Each Dividend Equivalent Right that becomes payable shall be paid in cash, unless otherwise determined by the Company, at the time of settlement of the underlying Restricted Stock Units, in an amount equal to the total dividends per share of Stock with applicable record dates occurring during the period beginning on the Grant Date and ending on the delivery date of the shares of Stock. If the Restricted Stock Unit linked to a Dividend Equivalent Right fails to vest or fails to remain outstanding and is forfeited for any reason, then (a) the linked Dividend Equivalent Right shall be forfeited as well; (b) any amounts otherwise payable in respect of such Dividend Equivalent Right shall be forfeited without payment; and (c) the Company shall have no further obligations in respect of such Dividend Equivalent Right. The Grantee shall not be entitled to any payment under a Dividend Equivalent Right with respect to any dividend with an applicable record date that occurs prior to the Grant Date or after settlement of the Restricted Stock Unit. Any payment in respect of Dividend Equivalent Rights shall be treated separately from the Restricted Stock Units for purposes of the designation of time and form of payments required by Code Section 409A.
|
Delivery
|
Delivery of the shares of Stock represented by your vested Restricted Stock Units, if any, shall be made as soon as administratively practicable after the date on which your Restricted Stock Units vest, and in any event, by no later than 15 days following the Certification Date.
|
Evidence of Issuance
|
The issuance of the shares of Stock with respect to the Grant of Restricted Stock Units evidenced by this Agreement shall be evidenced in such a manner as the Company, in its discretion, deems appropriate, including, without limitation, book-entry, direct registration, or issuance of one or more share certificates.
|
Forfeiture of Rights
|
If you should take actions in violation or breach of or in conflict with any (a) Services Agreement, (b) secondment agreement, (c) Company policy or procedure, (d) other agreement, or (e) any other obligation to any Applicable Entity, the Company has the right to cause an immediate forfeiture of your rights to the Restricted Stock Units under this Agreement, and you will immediately forfeit the Restricted Stock Units to the Company.
|
|
In addition, if you have vested in Restricted Stock Units during the two (2)
-
year period prior to your actions, you will owe the Company a cash payment (or forfeiture of shares of Stock) in an amount determined as follows: (a) for any shares of Stock that you have sold prior to receiving notice from the Company, the amount will be the proceeds received from the sale(s), and (b) for any shares of Stock that you still own, the amount will be the number of shares of Stock owned times the Fair Market Value of the shares of Stock on the date you receive notice from the Company (provided, that the Company may require you to satisfy your payment obligations hereunder either by forfeiting and returning to the Company the Restricted Stock Units or any other shares of Stock or making a cash payment or a combination of these methods as determined by the Company in its sole discretion).
|
Leaves of Absence
|
For purposes of this Agreement, your Service does not terminate when you go on a
bona fide
leave of absence that was approved by your employer in writing if the terms of the leave provide for continued Service crediting, or when continued Service crediting is required by applicable law. Your Service terminates in any event when the approved leave ends unless you immediately return to active employee work.
Your employer may determine, in its discretion, which leaves count for this purpose, and when your Service terminates for all purposes under the Plan in accordance with the provisions of the Plan. Notwithstanding the foregoing, the Company may determine, in its discretion, that a leave counts for this purpose even if your employer does not agree.
|
Withholding Taxes
|
You agree as a condition of this Grant that you will make acceptable arrangements to pay any withholding or other taxes that may be due as a result of the Restricted Stock Units, the issuance of shares of Stock with respect to the Restricted Stock Units, or the payment of Dividend Equivalent Rights. In the event that any Applicable Entity determines that any federal, state, local, or foreign tax or withholding payment is required relating to the Restricted Stock Units or Dividend Equivalent Rights, the Applicable Entity shall have the right to require such payments from you, or withhold such amounts from other payments due to you from the Applicable Entity (including withholding the delivery of vested shares of Stock otherwise deliverable under this Agreement).
|
Retention Rights
|
This Agreement and the Grant evidenced hereby do not give you the right to be retained by any Applicable Entity in any capacity. Unless otherwise specified in an employment or other written agreement between the Applicable Entity and you, the Applicable Entity reserves the right to terminate your Service at any time and for any reason.
|
Stockholder Rights
|
You have no rights as a stockholder with respect to the Restricted Stock Units unless and until shares of Stock relating to the Restricted Stock Units have been issued to you and either a certificate evidencing your Stock has been issued or an appropriate entry has been made on the Company’s books. Other than with respect to the Dividend Equivalent Rights provided in this Agreement, no adjustment shall be made for a dividend or other right for which the record date is prior to the date on which your share certificate is issued (or an appropriate entry is made).
Your Grant shall be subject to the terms of any applicable agreement of merger, liquidation, or reorganization in the event the Company is subject to such corporate activity.
|
Clawback
|
This Grant is subject to mandatory repayment by you to the Company to the extent you are or in the future become subject to any Company “clawback” or recoupment policy that requires the repayment by you to the Company of compensation paid by the Company to you in the event that you fail to comply with, or violate, the terms or requirements of such policy.
If the Company is required to prepare an accounting restatement due to the material noncompliance of the Company, as a result of misconduct, with any financial reporting requirement under the securities laws and you knowingly engaged in the misconduct, were grossly negligent in engaging in the misconduct, knowingly failed to prevent the misconduct or were grossly negligent in failing to prevent the misconduct, you shall reimburse the Company the amount of any payment in settlement of this Grant earned or accrued during the twelve (12)-month period following the first public issuance or filing with the United States Securities and Exchange Commission (whichever first occurred) of the financial document that contained such material noncompliance.
|
Applicable Law
|
This Agreement will be interpreted and enforced under the laws of the State of New York, other than any conflicts or choice of law rule or principle that might otherwise refer construction or interpretation of this Agreement to the substantive law of another jurisdiction.
|
The Plan
|
The text of the Plan is incorporated into this Agreement by reference.
Certain capitalized terms used in this Agreement are defined in the Plan and have the meaning set forth in the Plan.
This Agreement and the Plan constitute the entire understanding between you and the Company regarding this Grant. Any prior agreements, commitments, or negotiations concerning this Grant are superseded; except that any written employment, consulting, confidentiality, non-competition, non-solicitation, and/or severance agreement between you and any Applicable Entity (each a “
Services Agreement
”) shall supersede this Agreement with respect to its subject matter.
|
Data Privacy
|
In order to administer the Plan, an Applicable Entity may process personal data about you. Such data includes, but is not limited to, information provided in this Agreement and any changes thereto, other appropriate personal and financial data about you, such as your contact information, payroll information, and any other information that might be deemed appropriate by the Applicable Entity to facilitate the administration of the Plan.
By accepting this Grant, you give explicit consent to any Applicable Entity to process any such personal data.
|
Code Section 409A
|
The Grant of Restricted Stock Units under this Agreement is intended to be exempt from, or to comply with, Code Section 409A to the extent subject thereto, and, accordingly, to the maximum extent permitted, this Agreement will be interpreted and administered to be in compliance with Code Section 409A. Notwithstanding anything to the contrary in the Plan or this Agreement, neither an Applicable Entity nor the Administrator will have any obligation to take any action to prevent the assessment of any excise tax or penalty on you under Code Section 409A, and neither an Applicable Entity nor the Administrator will have any liability to you for such tax or penalty.
|
|
To the extent that the Restricted Stock Units constitute “deferred compensation” under Section 409A, a termination of Service occurs only upon an event that would be a “Separation from Service” within the meaning of Section 409A. If, at the time of your Separation from Service, (a) you are a “specified employee” within the meaning of Section 409A, and (b) the Company makes a good faith determination that an amount payable on account of your Separation from Service constitutes deferred compensation (within the meaning of Section 409A), the payment of which is required to be delayed pursuant to the six (6)-month delay rule set forth in Section 409A to avoid taxes or penalties under Section 409A (the “
Delay Period
”), then the Company will not pay such amount on the otherwise scheduled payment date but will instead pay it in a lump sum on the first business day after the Delay Period (or upon your death, if earlier), without interest. Each installment of Restricted Stock Units that vest under this Agreement (if there is more than one installment) will be considered one of a series of separate payments for purposes of Section 409A.
|
Certain Definitions
|
For the purposes of this Agreement, the following terms shall be defined as set forth below:
“
Affiliate
” means, with respect to the Company, any company or other trade or business that controls, is controlled by, or is under common control with the Company within the meaning of Rule 405 of Regulation C under the Securities Act, including, without limitation, any Subsidiary or, in the Administrator’s discretion, any majority-owned Subsidiary of the Company.
“
Applicable Entity
” means the Company and its Affiliates.
“
Cause
” means, with respect to any Grantee, as determined by the Company unless otherwise provided in an applicable agreement between such Grantee and the Applicable Entity, (a) repeated violations by such Grantee of such Grantee’s obligations to the Applicable Entity (other than as a result of incapacity due to physical or mental illness) which are demonstrably willful and deliberate on such Grantee’s part, which are committed in bad faith or without reasonable belief that such violations are in the best interests of the Applicable Entity, and which are not remedied within a reasonable period of time after such Grantee’s receipt of written notice from the Applicable Entity specifying such violations; (b) the conviction of such Grantee of a felony involving an act of dishonesty intended to result in substantial personal enrichment of such Grantee at the expense of the Applicable Entity; or (c) prior to a Change in Control, such other events as shall be determined by the Administrator in its sole discretion. Any determination by the Administrator whether an event constituting Cause shall have occurred shall be final, binding, and conclusive.
“
Disability
” means the Grantee is unable to perform each of the essential duties of such Grantee’s position by reason of a medically determinable physical or mental impairment which is potentially permanent in character or which can be expected to last for a continuous period of not less than twelve (12) months;
provided
,
however
, that, with respect to rules regarding expiration of an Incentive Stock Option following termination of the Grantee’s Service, Disability shall mean the Grantee is unable to engage in any substantial gainful activity by reason of a medically determinable physical or mental impairment which can be expected to result in death or which has lasted or can be expected to last for a continuous period of not less than twelve (12) months.
“
First Anniversary Date
” means the first anniversary of the Grant Date.
“
Second Anniversary Date
” means the second anniversary of the Grant Date.
|
|
“
Service
” means service as a Service Provider to any Applicable Entity. Unless otherwise stated in the applicable award agreement, a Grantee’s change in position or duties shall not result in interrupted or terminated Service, so long as such Grantee continues to be a Service Provider to any Applicable Entity. Notwithstanding any other provision to the contrary, for any individual providing services solely as a director, only service to the Company or any of its Subsidiaries constitutes Service. If the Service Provider’s employment or other service relationship is with an Affiliate of the Company and that entity ceases to be an Affiliate of the Company, a termination of Service shall be deemed to have occurred when the entity ceases to be an Affiliate of the Company unless otherwise determined by the Administrator or the Service Provider transfers his or her employment or other service relationship to the Company or its remaining Affiliates.
“ Service Provider ” means an officer, director (including a Non-Employee Director), employee, co-employee, consultant or advisor providing services to an Applicable Entity.
“
Third Anniversary Date
” means the third anniversary of the Grant Date.
|
|
|
|
|
2
|
|
|
3
|
|
To Recipient at:
|
Thomas J. Barrack, Jr.
|
|
515 S. Flower St, 44th Floor
|
|
Los Angeles, CA 90071
|
|
Fax: +1-310-407-7322
|
|
Tel.: +1-310-552-7240
|
|
4
|
|
To Provider at:
|
Colony Capital Advisors, LLC
|
|
515 S. Flower St, 44th Floor
|
|
Los Angeles, CA 90071
|
|
Attention: Mark M. Hedstrom
|
|
Fax: +1-310-407-7431
|
|
Tel.: +1-310-282-8820
|
|
5
|
|
|
6
|
|
PROVIDER
|
RECIPIENT
|
Colony Capital Advisors, LLC
By: __
/s/ Mark M. Hedstrom
____________
|
By:__
/s/ Thomas J. Barrack, Jr.
________
Thomas J. Barrack, Jr. |
Mark M. Hedstrom
Title: Vice-President
|
|
|
7
|
|
Subsidiary Name
|
|
State or Jurisdiction of Formation
|
CDCF IV GP Holdco, LLC
|
|
Delaware
|
CDCF IV Holdco Subsidiary A, LLC
|
|
Delaware
|
CFI RE Holdco, LLC
|
|
Delaware
|
CIR III-1, REIT
|
|
Texas
|
CMP I Holdings-T, LLC
|
|
Delaware
|
CNI Advisor Holdings, LLC
|
|
Delaware
|
CNI NSAM Investments, LLC
|
|
Delaware
|
ColFin Cobalt GP, LLC
|
|
Delaware
|
ColFin Cobalt Partnership, L.P.
|
|
Delaware
|
ColFin Cobalt REIT, Inc.
|
|
Maryland
|
Colony Capital Advisors, LLC
|
|
Delaware
|
Colony Capital Investment Advisors, LLC
|
|
Delaware
|
Colony Capital Investment Holdco, LLC
|
|
Delaware
|
Colony Capital OP Subsidiary, LLC
|
|
Delaware
|
Colony Capital Operating Company, LLC
|
|
Delaware
|
Colony Capital US, LLC
|
|
Delaware
|
Colony Industrial Fund JV, L.P.
|
|
Delaware
|
HA Portfolio Holdings-T, LLC
|
|
Delaware
|
Healthcare GA Holdings, GP
|
|
Delaware
|
Healthcare GA Holdings-T, LLC
|
|
Delaware
|
Healthcare GA Limited Partner-T, LLC
|
|
Delaware
|
Healthcare GA Operating Partnership-T, LLC
|
|
Delaware
|
NorthStar Asset Management Group, LLC
|
|
Delaware
|
NorthStar Healthcare JV Holdings, LLC
|
|
Delaware
|
NorthStar Healthcare JV, LLC
|
|
Delaware
|
NorthStar Realty Healthcare, LLC
|
|
Delaware
|
NRF Holdco, LLC
|
|
Delaware
|
NRFC Healthcare Holding Company, LLC
|
|
Delaware
|
(1)
|
Registration Statement (Form S-8 No. 333-215509) of Colony Capital, Inc (formerly known as Colony NorthStar, Inc.) pertaining to the 2014 Omnibus Stock Incentive Plan;
|
(2)
|
Registration Statement (Form S-3 ASR No. 333-215506) of Colony Capital, Inc (formerly known as Colony NorthStar, Inc.) pertaining to the registration of its class A common stock, preferred stock, depositary shares, warrants, and rights;
|
(3)
|
Registration Statement (Form S-8 No. 333-197104-01) of Colony Capital, Inc (formerly known as Colony NorthStar, Inc.) pertaining to the 2014 Omnibus Stock Incentive Plan;
|
1.
|
I have reviewed this
Annual
Report on Form
10-K
of Colony Capital, Inc.;
|
2.
|
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
|
3.
|
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
|
4.
|
The registrant’s other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:
|
(a)
|
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
(b)
|
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
(c)
|
Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
(d)
|
Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and
|
5.
|
The registrant’s other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):
|
(a)
|
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
|
(b)
|
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.
|
Date:
|
March 1, 2019
|
|
|
|
/s/ Thomas J. Barrack, Jr.
|
|
|
|
|
|
Thomas J. Barrack, Jr.
Chief Executive Officer
|
1.
|
I have reviewed this
Annual
Report on Form
10-K
of Colony Capital, Inc.;
|
2.
|
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
|
3.
|
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
|
4.
|
The registrant’s other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:
|
(a)
|
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
(b)
|
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
(c)
|
Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
(d)
|
Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and
|
5.
|
The registrant’s other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):
|
(a)
|
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
|
(b)
|
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.
|
Date:
|
March 1, 2019
|
|
|
|
/s/ Mark M. Hedstrom
|
|
|
|
|
|
Mark M. Hedstrom
Chief Financial Officer
|
Date:
|
March 1, 2019
|
|
|
/s/ Thomas J. Barrack, Jr.
|
|
|
|
|
Thomas J. Barrack, Jr.
Chief Executive Officer
|
Date:
|
March 1, 2019
|
|
|
/s/ Mark M. Hedstrom
|
|
|
|
|
Mark M. Hedstrom
Chief Financial Officer
|