| Dec 31,
2011 | Dec 31,
2012 | Dec 31,
2013 | Dec 31,
2014 | Dec 31,
2015 | Dec 31,
2016 | Dec 31,
2017 | Dec 31,
2018 | Dec 31,
2019 | Dec 31,
2020 | Dec 31,
2021 | Dec 31,
2022 | Dec 31,
2023 | Dec 31,
2024 |
|---|
| Net income (loss) | -26 | -241 | -111 | 16 | -6 | 100 | 180 | -18 | 334 | -31 | 138 | 600 | -55 | 107 |
|---|
| Depreciation and amortization | 64 | 71 | 72 | 74 | 65 | 54 | 50 | 59 | 58 | 58 | 59 | 5 | 10 | 10 |
|---|
| Stock-based compensation expense | 30 | 15 | 19 | 13 | 12 | 11 | 19 | 18 | 30 | 39 | 69 | -28 | 23 | 14 |
|---|
| Deferred operating lease income | - | 12 | 12 | 8 | 8 | 10 | 7 | 15 | 16 | 14 | 11 | 2 | 31 | 31 |
|---|
| Non-cash interest income from sales-type leases | - | - | - | - | - | - | - | - | - | - | - | - | 84 | 92 |
|---|
| Non-cash interest expense | - | - | - | - | - | - | - | - | - | - | - | - | - | 15 |
|---|
| Amortization of above and below Market Leases | - | - | - | - | - | - | - | - | - | - | - | - | 2 | 2 |
|---|
| Impairment of goodwill | - | - | - | - | - | - | - | - | - | - | - | - | 145 | - |
|---|
| Provision for credit losses | - | - | - | - | - | - | - | - | - | - | - | - | 3 | 9 |
|---|
| Earnings from equity method investments | 95 | 103 | 42 | 95 | 32 | 77 | 13 | -5 | 42 | 42 | 154 | 59 | 24 | 23 |
|---|
| Proceeds from Equity Method Investment, Distribution | 86 | 106 | 17 | 80 | 30 | 49 | 42 | 18 | 30 | 25 | 52 | 158 | 8 | 13 |
|---|
| Gain on sale of Ground Leases | - | - | - | - | - | - | - | - | - | - | - | - | 0 | - |
|---|
| Amortization of Debt Issuance Costs and Discounts | 32 | 32 | 21 | 17 | 17 | 17 | 14 | 15 | 14 | 13 | 9 | 9 | 7 | 7 |
|---|
| Management Fee Expense | - | - | - | - | - | - | - | - | - | - | - | - | 5 | - |
|---|
| Other income recognized from derivative transaction (refer to Note 11) | - | - | - | - | - | - | - | - | - | - | - | - | 15 | - |
|---|
| Other operating activities | - | 9 | 7 | 32 | 43 | 7 | 14 | 3 | 14 | -19 | 1 | -13 | -1 | -7 |
|---|
| Changes in deferred expenses and other assets, net | -11 | -9 | 23 | -5 | -3 | 6 | 16 | 2 | 6 | 5 | 12 | 18 | -13 | -5 |
|---|
| Increase (Decrease) in Accounts Payable and Accrued Liabilities | 7 | 12 | 6 | 7 | -17 | -0 | 7 | -28 | -48 | -2 | -2 | -51 | -6 | 8 |
|---|
| Cash flows provided by (used in) operating activities | -32 | -184 | -180 | -10 | -60 | 20 | 80 | -24 | -46 | 22 | -20 | 48 | 15 | 38 |
|---|
| Acquisitions of real estate | - | - | - | 5 | - | 38 | 7 | 19 | 240 | - | - | - | 13 | - |
|---|
| Origination/acquisition of net investment in sales-type leases and Ground Lease receivables | - | - | - | - | - | - | - | - | - | - | - | - | 317 | 304 |
|---|
| Origination of loans receivable, net | 20 | 49 | 258 | 622 | 479 | 411 | 522 | 482 | 256 | 119 | 75 | 7 | 114 | - |
|---|
| Payment for merger consideration | - | - | - | - | - | - | - | - | - | - | - | - | 89 | - |
|---|
| Cash Acquired from Acquisition | - | - | - | - | - | - | - | - | - | - | - | - | 3 | - |
|---|
| Contributions to equity method investments | - | - | - | - | - | - | - | 95 | 657 | 260 | 217 | 275 | 52 | 10 |
|---|
| Distributions from equity method investments | - | - | - | 61 | 120 | 92 | 50 | 41 | 63 | 40 | 35 | 175 | - | 52 |
|---|
| Funding reserves received from Ground Lease tenant net of disbursements | - | - | - | - | - | - | - | - | - | - | - | - | 0 | - |
|---|
| Net proceeds from sale of Ground Leases | - | - | - | - | - | - | - | - | - | - | - | - | 4 | - |
|---|
| Return of Funding of Collateral on Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | 19 |
|---|
| Funding of cash collateral for debt obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | 19 |
|---|
| Proceeds from Sale, Real Estate, Held-for-Investment | 37 | 563 | 438 | - | - | - | - | - | 330 | 48 | 157 | 2,022 | 2 | 6 |
|---|
| Return of deposits on Ground Lease investments | - | - | - | - | - | - | - | - | - | - | - | - | - | 2 |
|---|
| Proceeds received from derivative transactions | - | - | - | - | - | - | - | - | - | - | - | - | - | 11 |
|---|
| Proceeds received from the settlement of derivative transactions | - | - | - | - | - | - | - | - | - | - | - | - | - | 32 |
|---|
| Other investing activities | -1 | 1 | -5 | -1 | -8 | 25 | -1 | -41 | 21 | 1 | -0 | -9 | 1 | 1 |
|---|
| Cash flows provided by (used in) investing activities | 1,471 | 1,259 | 893 | 160 | 184 | 467 | 269 | 779 | -398 | 31 | 514 | 2,788 | -577 | -212 |
|---|
| Proceeds from issuance of common stock | - | - | - | - | - | - | - | - | - | - | - | - | 152 | - |
|---|
| Proceeds from debt obligations | - | - | - | - | - | - | - | - | - | - | - | - | 577 | 2,272 |
|---|
| Repayments of debt obligations | - | - | - | - | - | - | - | - | - | - | - | - | 150 | 2,008 |
|---|
| Payments for deferred financing costs | 36 | 22 | 18 | 20 | 2 | 10 | 32 | 5 | 20 | 8 | 14 | 0 | 5 | 24 |
|---|
| Dividends paid to common shareholders | - | - | - | - | - | - | - | - | - | - | - | - | 46 | 51 |
|---|
| Payment of offering costs | - | - | - | - | - | - | - | - | - | - | - | - | 8 | 0 |
|---|
| Payments for withholding taxes upon vesting for stock-based compensation | - | - | - | - | - | - | 1 | 5 | 4 | 3 | 4 | 11 | - | 5 |
|---|
| Redemption of redeemable noncontrolling interests | - | - | - | - | - | - | - | - | - | - | - | - | - | 18 |
|---|
| Distributions to noncontrolling interests | - | - | - | - | - | - | - | - | - | - | - | - | - | 1 |
|---|
| Acquisition of noncontrolling interest | - | - | - | - | - | - | - | - | - | - | - | - | - | 48 |
|---|
| Proceeds from Noncontrolling Interests | - | - | - | - | - | - | - | - | 3 | 0 | 11 | 8 | 40 | 29 |
|---|
| Other financing activities | 1 | 2 | -22 | 1 | -7 | -10 | -1 | 22 | -0 | - | - | - | -0 | - |
|---|
| Cash flows provided by (used in) financing activities | -1,588 | -1,176 | -456 | -191 | 114 | -869 | -21 | -458 | -179 | -255 | -250 | -1,781 | 560 | 145 |
|---|
| Changes in cash, cash equivalents and restricted cash | - | - | - | - | - | - | - | 297 | -622 | -202 | 243 | 1,055 | -2 | -30 |
|---|