XML 67 R48.htm IDEA: XBRL DOCUMENT v3.3.1.900
Guarantors (Tables)
12 Months Ended
Dec. 31, 2015
Condensed Financial Information of Parent Company Only Disclosure [Abstract]  
Condensed Balance Sheet
Consolidating Balance Sheets

IN MILLIONS
 
As of December 31, 2015
 
 
Parent
Guarantor
 
General
Partner
 
LP
Co-issuer
 
Finance
Co-issuer
 
Guarantor Subsidiaries
 
Non-
Guarantors
 
Eliminations/Consolidations
 
Total
Land
 
$

 
$

 
$

 
$

 
$
93.0

 
$

 
$

 
$
93.0

Buildings and improvements
 

 

 

 

 
865.6

 
39.6

 
0.1

 
905.3

Equipment
 

 

 

 

 
594.7

 
0.9

 
2.6

 
598.2

Construction in progress
 

 

 

 

 
229.8

 
0.1

 
1.2

 
231.1

Subtotal
 

 

 

 

 
1,783.1

 
40.6

 
3.9

 
1,827.6

Accumulated depreciation
 

 

 

 

 
(426.0
)
 
(9.6
)
 

 
(435.6
)
Net investment in real estate
 

 

 

 

 
1,357.1

 
31.0

 
3.9

 
1,392.0

Cash and cash equivalents
 

 

 

 

 
10.4

 
3.9

 

 
14.3

Investment in subsidiaries
 
817.7

 
8.2

 
850.6

 

 
0.7

 

 
(1,677.2
)
 

Restricted cash
 

 

 

 

 
1.5

 

 

 
1.5

Rent and other receivables
 

 

 

 

 
74.8

 
1.3

 

 
76.1

Intercompany receivable
 

 

 
991.3

 

 

 

 
(991.3
)
 

Goodwill
 

 

 

 

 
453.4

 

 

 
453.4

Intangible assets, net
 

 

 

 

 
170.3

 

 

 
170.3

Due from affiliates
 

 

 

 

 

 

 

 

Other assets
 

 

 

 

 
85.3

 
2.7

 

 
88.0

Total assets
 
$
817.7

 
$
8.2

 
$
1,841.9

 
$

 
$
2,153.5

 
$
38.9

 
$
(2,664.6
)
 
$
2,195.6

Accounts payable and accrued expenses
 
$

 
$

 
$
29.2

 

 
$
106.8

 
$
0.6

 
$

 
$
136.6

Deferred revenue
 

 

 

 

 
78.0

 
0.7

 

 
78.7

Intercompany payable
 

 

 

 

 
991.3

 

 
(991.3
)
 

Due to affiliates
 

 

 

 

 

 

 

 

Capital lease obligations
 

 

 

 

 
6.1

 
6.1

 

 
12.2

Long-term debt
 

 

 
995.0

 

 
1.5

 

 

 
996.5

Lease financing arrangements
 

 

 

 

 
119.2

 
30.8

 

 
150.0

Total liabilities
 

 

 
1,024.2

 

 
1,302.9

 
38.2

 
(991.3
)
 
1,374.0

Total shareholders' equity
 
817.7

 
8.2

 
817.7

 

 
850.6

 
0.7

 
(1,673.3
)
 
821.6

Noncontrolling interest
 

 

 

 

 

 

 

 

Total equity
 
817.7

 
8.2

 
817.7

 

 
850.6

 
0.7

 
(1,673.3
)
 
821.6

Total liabilities and equity
 
$
817.7

 
$
8.2

 
$
1,841.9

 
$

 
$
2,153.5

 
$
38.9


$
(2,664.6
)
 
$
2,195.6


IN MILLIONS

As of December 31, 2014


Parent
Guarantor

General
Partner

LP
Co-issuer

Finance
Co-issuer

Guarantor Subsidiaries

Non-
Guarantors

Eliminations/Consolidations

Total
Land

$

 
$

 
$

 
$

 
$
89.7

 
$

 
$


$
89.7

Buildings and improvements


 

 

 

 
770.9

 
41.7

 


812.6

Equipment


 

 

 

 
348.3

 
0.8

 


349.1

Construction in progress


 

 

 

 
124.8

 

 
2.2


127.0

Subtotal


 

 

 

 
1,333.7

 
42.5

 
2.2


1,378.4

Accumulated depreciation


 

 

 

 
(319.7
)
 
(7.3
)
 


(327.0
)
Net investment in real estate


 

 

 

 
1,014.0

 
35.2

 
2.2


1,051.4

Cash and cash equivalents


 

 

 

 
33.5

 
3.0

 


36.5

Investment in subsidiaries

458.5

 
7.1

 
734.3

 

 
3.6

 

 
(1,203.5
)


Rent and other receivables


 

 

 

 
57.9

 
3.0

 


60.9

Intercompany receivable


 

 
642.9

 

 

 

 
(642.9
)


Goodwill


 

 

 

 
276.2

 

 


276.2

Intangible assets, net


 

 

 

 
68.9

 

 


68.9

Due from affiliates


 

 

 

 
0.8

 

 


0.8

Other assets


 

 

 

 
73.1

 
3.2

 


76.3

Total assets

$
458.5


$
7.1


$
1,377.2


$


$
1,528.0


$
44.4

 
$
(1,844.2
)

$
1,571.0

Accounts payable and accrued expenses

$

 
$

 
$
12.5

 

 
$
56.9

 
$
0.5

 
$


$
69.9

Deferred revenue


 

 

 

 
65.1

 
0.6

 


65.7

Intercompany payable


 

 

 

 
642.9

 

 
(642.9
)


Due to affiliates


 

 
5.6

 

 
1.7

 

 


7.3

Capital lease obligations


 

 

 

 
6.2

 
7.2

 


13.4

Long-term debt


 

 
644.3

 

 

 

 


644.3

Lease financing arrangements


 

 

 

 
20.9

 
32.5

 


53.4

Total liabilities





662.4




793.7


40.8


(642.9
)

854.0

Total shareholders' equity
 
458.5

 
7.1

 
714.8

 

 
734.3

 
3.6

 
(1,457.5
)
 
460.8

Noncontrolling interest
 

 

 

 

 

 

 
256.2

 
256.2

Total equity

458.5

 
7.1

 
714.8

 

 
734.3

 
3.6

 
(1,201.3
)

717.0

Total liabilities and equity

$
458.5


$
7.1


$
1,377.2


$


$
1,528.0


$
44.4


$
(1,844.2
)

$
1,571.0

Condensed Income Statement
Consolidating Statements of Operations and Comprehensive Income (Loss)

IN MILLIONS
Year Ended December 31, 2015
 
 
Parent
Guarantor
 
General
Partner
 
LP
Co-issuer
 
Finance
Co-issuer
 
Guarantor Subsidiaries
 
Non-
Guarantors
 
Eliminations/Consolidations
 
Total
Revenue
 
$

 
$

 
$

 
$

 
$
393.8

 
$
5.5

 
$

 
$
399.3

Costs and expenses:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Property operating expenses
 

 

 

 

 
146.0

 
2.7

 

 
148.7

Sales and marketing
 

 

 

 

 
12.0

 
0.1

 

 
12.1

General and administrative
 

 

 

 

 
46.6

 

 

 
46.6

Depreciation and amortization
 

 

 

 

 
138.7

 
2.8

 

 
141.5

Transaction and acquisition integration costs
 

 

 

 

 
14.1

 

 

 
14.1

Asset impairments and loss on disposal
 

 

 

 

 
13.5

 

 

 
13.5

Total costs and expenses
 

 

 

 

 
370.9

 
5.6

 

 
376.5

Operating income (loss)
 

 

 

 

 
22.9

 
(0.1
)
 

 
22.8

Interest expense
 

 

 
39.7

 

 

 
3.2

 
(1.7
)
 
41.2

Loss on extinguishment of debt
 

 

 

 

 

 

 

 

(Loss) income before income taxes
 

 

 
(39.7
)
 

 
22.9

 
(3.3
)
 
1.7

 
(18.4
)
Income tax expense
 

 

 

 

 
(1.8
)
 

 

 
(1.8
)
Equity (loss) earnings related to investment in subsidiaries
 
(17.1
)
 
(0.2
)
 
17.8

 

 
(3.3
)
 

 
2.8

 

Net (loss) income
 
(17.1
)
 
(0.2
)
 
(21.9
)
 

 
17.8

 
(3.3
)
 
4.5

 
(20.2
)
Noncontrolling interest in net loss
 

 

 

 

 

 

 
4.8

 
4.8

Net (loss) income attributed to common shareholders
 
(17.1
)
 
(0.2
)
 
(21.9
)
 

 
17.8

 
(3.3
)
 
9.3

 
(15.4
)
Other comprehensive loss
 

 

 

 

 

 
(0.2
)
 

 
(0.2
)
Comprehensive loss attributable to common shareholders
 
$
(17.1
)
 
$
(0.2
)
 
$
(21.9
)
 
$

 
$
17.8

 
$
(3.5
)
 
$
9.3

 
$
(15.6
)

IN MILLIONS
Year Ended December 31, 2014
 
 
Parent
Guarantor
(1)
 
General
Partner
 
LP
Co-issuer
 
Finance
Co-issuer
 
Guarantor Subsidiaries
 
Non-
Guarantors
 
Eliminations/Consolidations
 
Total
Revenue
 
$

 
$

 
$

 
$

 
$
325.1

 
$
5.8

 
$

 
$
330.9

Costs and expenses:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Property operating expenses
 

 

 

 

 
121.9

 
2.6

 

 
124.5

Sales and marketing
 

 

 

 

 
12.6

 
0.2

 

 
12.8

General and administrative
 

 

 

 

 
34.2

 
0.4

 

 
34.6

Depreciation and amortization
 

 

 

 

 
115.0

 
3.0

 

 
118.0

Transaction and acquisition integration costs
 

 

 

 

 
1.0

 

 

 
1.0

Total costs and expenses
 

 

 

 

 
284.7

 
6.2

 

 
290.9

Operating income (loss)
 

 

 

 

 
40.4

 
(0.4
)
 

 
40.0

Interest expense
 

 

 
38.2

 

 

 
3.5

 
(2.2
)
 
39.5

Loss on extinguishment of debt
 

 

 
13.6

 

 

 

 

 
13.6

(Loss) income before income taxes
 

 

 
(51.8
)
 

 
40.4

 
(3.9
)
 
2.2

 
(13.1
)
Income tax expense
 

 

 

 

 
(1.4
)
 

 

 
(1.4
)
Equity (loss) earnings related to investment in subsidiaries
 
(10.0
)
 
(0.2
)
 
35.1

 

 
(3.9
)
 

 
(21.0
)
 

Net loss
 
(10.0
)
 
(0.2
)
 
(16.7
)
 

 
35.1

 
(3.9
)
 
(18.8
)
 
(14.5
)
Noncontrolling interest in net loss
 

 

 

 

 

 

 
6.7

 
6.7

Net (loss) income attributed to common shareholders
 
(10.0
)
 
(0.2
)
 
(16.7
)
 

 
35.1

 
(3.9
)
 
(12.1
)
 
(7.8
)
Other comprehensive loss
 

 

 

 

 

 
(0.3
)
 

 
(0.3
)
Comprehensive loss attributable to noncontrolling interests
 

 

 

 

 

 

 
0.1

 
0.1

Comprehensive loss attributable to common shareholders
 
$
(10.0
)
 
$
(0.2
)
 
$
(16.7
)
 
$

 
$
35.1

 
$
(4.2
)
 
$
(12.0
)
 
$
(8.0
)
IN MILLIONS
 
Period Ended December 31, 2013
 
 
Parent
Guarantor
 
General
Partner
 
LP
Co-issuer
 
Finance
Co-issuer
 
Guarantor Subsidiaries
 
Non-
Guarantors
 
Eliminations/Consolidations
 
Total
Revenue
 
$

 
$

 
$

 
$

 
$
244.3

 
$
4.1

 
$

 
$
248.4

Costs and expenses:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Property operating expenses
 

 

 

 

 
85.9

 
2.5

 

 
88.4

Sales and marketing
 

 

 

 

 
9.7

 
0.2

 

 
9.9

General and administrative
 

 

 

 

 
26.3

 
0.2

 

 
26.5

Depreciation and amortization
 

 

 

 

 
87.1

 
2.8

 

 
89.9

Restructuring charges
 

 

 

 

 
0.7

 

 

 
0.7

Transaction costs
 

 

 

 

 
1.3

 

 

 
1.3

Asset impairment
 

 

 

 

 
2.8

 

 

 
2.8

Total costs and expenses
 

 

 

 

 
213.8

 
5.7

 

 
219.5

Operating loss
 

 

 

 

 
30.5

 
(1.6
)
 

 
28.9

Interest expense
 

 

 
36.5

 

 
1.8

 
2.9

 

 
41.2

Other income
 

 

 

 

 
(0.1
)
 

 

 
(0.1
)
Loss on extinguishment of debt
 

 

 

 

 
1.3

 

 

 
1.3

Loss before income taxes
 

 

 
(36.5
)
 

 
27.5

 
(4.5
)
 

 
(13.5
)
Income tax expense
 

 

 

 

 
(1.9
)
 

 

 
(1.9
)
Equity loss related to investment in subsidiaries
 
(5.3
)
 
(0.2
)
 
20.9

 

 
(4.5
)
 

 
(10.9
)
 

Loss on sale of real estate improvements
 

 

 

 

 
(0.2
)
 

 

 
(0.2
)
Net loss
 
(5.3
)
 
(0.2
)
 
(15.6
)
 

 
20.9

 
(4.5
)
 
(10.9
)
 
(15.6
)
Noncontrolling interest in net loss
 

 

 

 

 

 

 
(10.3
)
 
(10.3
)
Net income (loss) attributed to common shareholders
 
$
(5.3
)
 
$
(0.2
)
 
$
(15.6
)
 
$

 
$
20.9

 
$
(4.5
)
 
$
(0.6
)
 
$
(5.3
)

IN MILLIONS
 
Period Ended January 23, 2013
 
 
Parent
Guarantor
 
General
Partner
 
LP
Co-issuer
 
Finance
Co-issuer
 
Guarantor Subsidiaries
 
Non-
Guarantors
 
Eliminations/Consolidations
 
Total
Revenue
 
$

 
$

 
$

 
$

 
$
14.9

 
$
0.2

 
$

 
$
15.1

Costs and expenses:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Property operating expenses
 

 

 

 

 
4.8

 

 

 
4.8

Sales and marketing
 

 

 

 

 
0.7

 

 

 
0.7

General and administrative
 

 

 

 

 
1.4

 
0.1

 

 
1.5

Transaction-related compensation
 

 

 

 

 
20.0

 

 

 
20.0

Depreciation and amortization
 

 

 

 

 
5.2

 
0.1

 

 
5.3

Transaction costs
 

 

 

 

 
0.1

 

 

 
0.1

Total costs and expenses
 

 

 

 

 
32.2

 
0.2

 

 
32.4

Operating (loss) income
 

 

 

 

 
(17.3
)
 

 

 
(17.3
)
Interest expense
 

 

 
2.3

 

 
0.1

 
0.1

 

 
2.5

Loss before income taxes
 

 

 
(2.3
)
 

 
(17.4
)
 
(0.1
)
 

 
(19.8
)
Income tax expense
 

 

 

 

 
(0.4
)
 

 

 
(0.4
)
Equity loss related to investment in subsidiaries
 

 

 
(17.9
)
 

 
(0.1
)
 

 
18.0

 

Net loss
 
$

 
$

 
$
(20.2
)
 
$

 
$
(17.9
)
 
$
(0.1
)
 
$
18.0

 
$
(20.2
)
Condensed Cash Flow Statement
Consolidating Statements of Cash Flows
IN MILLIONS
 
Year Ended December 31, 2015
 
 
Parent
Guarantor
 
General
Partner
 
LP
Co-issuer
 
Finance
Co-issuer
 
Guarantor Subsidiaries
 
Non-
Guarantors
 
Eliminations/Consolidations
 
Total
Net (loss) income
 
$
(17.1
)
 
(0.2
)
 
$
(21.9
)
 
$

 
17.8

 
$
(3.3
)
 
$
4.5

 
$
(20.2
)
Equity earnings (loss) related to investment in subsidiaries
 
17.1

 
0.2

 
(17.8
)
 

 
3.3

 

 
(2.8
)
 

Adjustments to reconcile net (loss) income to net cash provided by (used in) operating activities:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Depreciation and amortization
 

 

 

 

 
138.7

 
2.8

 

 
141.5

Stock-based compensation expense
 

 

 

 

 
14.4

 

 

 
14.4

Non-cash interest expense
 

 

 
3.4

 

 

 

 

 
3.4

Provision for bad debt write off
 

 

 

 

 

 

 

 

Loss on extinguishment of debt
 

 

 

 

 

 

 

 

Asset impairments and loss on disposal
 

 

 

 

 
13.5

 

 

 
13.5

Changes in operating assets and liabilities:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 


Rent receivables and other assets
 

 

 

 

 
(26.1
)
 
2.2

 

 
(23.9
)
Accounts payable and accrued expenses
 

 

 
16.7

 

 
(9.8
)
 
0.1

 

 
7.0

Deferred revenues
 

 

 

 

 
5.3

 
0.1

 

 
5.4

Due to affiliates
 

 

 

 

 
(0.9
)
 

 

 
(0.9
)
Net cash (used in) provided by operating activities
 

 

 
(19.6
)
 

 
156.2

 
1.9

 
1.7

 
140.2

Cash flows from investing activities:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Capital expenditures - acquisitions of real estate
 

 

 

 

 
(17.3
)
 

 

 
(17.3
)
Capital expenditures - other development
 

 

 

 

 
(216.7
)
 
(0.5
)
 

 
(217.2
)
Business acquisition, net of cash acquired
 

 

 

 

 
(398.4
)
 

 

 
(398.4
)
Release of restricted cash
 

 

 

 

 
7.3

 

 

 
7.3

Investment in and loans to subsidiaries
 
(203.1
)
 
(2.0
)
 
(203.1
)
 

 
(0.4
)
 

 
408.6

 

Return of investment
 
62.6

 

 
102.0

 

 
(17.9
)
 

 
(146.7
)
 

Intercompany contributions/distributions
 

 

 
(348.4
)
 

 

 

 
348.4

 

Net cash provided by (used in) investing activities
 
(140.5
)
 
(2.0
)
 
(449.5
)
 

 
(643.4
)
 
(0.5
)
 
610.3

 
(625.6
)
Cash flows from financing activities:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Issuance of common stock
 
799.5

 

 

 

 

 

 

 
799.5

Stock issuance costs
 
(0.8
)
 

 

 

 

 

 

 
(0.8
)
Acquisition of operating partnership units
 
(596.4
)
 

 

 

 

 

 

 
(596.4
)
Dividends paid
 
(61.0
)
 

 
(80.8
)
 

 
(80.8
)
 

 
141.8

 
(80.8
)
Intercompany borrowings
 

 

 

 

 
348.4

 

 
(348.4
)
 

Borrowings from credit facility
 

 

 
260.0

 

 

 

 

 
260.0

Proceeds from issuance of debt
 

 

 
103.8

 

 

 

 

 
103.8

Payments on credit facility
 

 

 
(10.0
)
 

 

 

 

 
(10.0
)
Payments on senior notes
 

 

 

 

 

 

 

 

Payments on capital leases and other financing arrangements
 

 

 

 

 
(5.0
)
 
(0.9
)
 

 
(5.9
)
Tax payment upon exercise of equity awards
 
(0.8
)
 

 

 

 

 

 

 
(0.8
)
Contributions from/(distributions to) parent, net
 

 
2.0

 
201.5

 

 
201.5

 
0.4

 
(405.4
)
 

Debt issuance costs
 

 

 
(5.4
)
 

 

 

 

 
(5.4
)
Net cash (used in) provided by financing activities
 
140.5

 
2.0

 
469.1

 

 
464.1

 
(0.5
)
 
(612.0
)
 
463.2

Net (decrease) increase in cash and cash equivalents
 

 

 

 

 
(23.1
)
 
0.9

 

 
(22.2
)
Cash and cash equivalents at beginning of period
 

 

 

 

 
33.5

 
3.0

 

 
36.5

Cash and cash equivalents at end of period
 
$

 
$

 
$

 
$

 
$
10.4

 
$
3.9

 
$

 
$
14.3

IN MILLIONS
 
Year Ended December 31, 2014
 
 
Parent
Guarantor
 
General
Partner
 
LP
Co-issuer
 
Finance
Co-issuer
 
Guarantor Subsidiaries
 
Non-
Guarantors
 
Eliminations/Consolidations
 
Total
Net (loss) income
 
$
(10.0
)
 
(0.2
)
 
$
(16.7
)
 
$

 
35.1

 
$
(3.9
)
 
$
(18.8
)
 
$
(14.5
)
Equity earnings (loss) related to investment in subsidiaries
 
10.0

 
0.2

 
(35.1
)
 

 
3.9

 

 
21.0

 

Adjustments to reconcile net (loss) income to net cash provided by (used in) operating activities:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Depreciation and amortization
 

 

 

 

 
115.0

 
3.0

 

 
118.0

Stock-based compensation expense
 

 

 

 

 
10.3

 

 

 
10.3

Non-cash interest expense
 

 

 
3.4

 

 

 

 

 
3.4

Provision for bad debt write off
 

 

 

 

 
0.8

 

 

 
0.8

Loss on extinguishment of debt
 

 

 
13.6

 

 

 

 

 
13.6

Changes in operating assets and liabilities:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Rent receivables and other assets
 

 

 
0.4

 

 
(35.3
)
 
(2.1
)
 

 
(37.0
)
Accounts payable and accrued expenses
 

 

 
4.7

 

 
2.1

 
0.1

 

 
6.9

Due to affiliates
 

 

 

 

 
(0.2
)
 

 

 
(0.2
)
Deferred revenues
 

 

 

 

 
10.0

 
(0.2
)
 

 
9.8

Net cash provided by (used in) operating activities
 

 

 
(29.7
)
 

 
141.7

 
(3.1
)
 
2.2

 
111.1

Cash flows from investing activities:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Capital expenditures - other development
 

 

 

 

 
(283.9
)
 
(0.3
)
 

 
(284.2
)
Return of investment
 
25.2

 

 
97.3

 

 
(45.4
)
 

 
(77.1
)
 

Intercompany receipts
 

 

 
180.2

 

 

 

 
(180.2
)
 

Intercompany distributions
 

 

 
(315.0
)
 

 

 

 
315.0

 

Net cash (used in) provided by investing activities
 
25.2

 

 
(37.5
)
 

 
(329.3
)
 
(0.3
)
 
57.7

 
(284.2
)
Cash flows from financing activities:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Issuance of common stock
 
356.0

 

 

 

 

 

 

 
356.0

Stock issuance costs
 
(1.3
)
 

 

 

 

 

 

 
(1.3
)
Acquisition of operating partnership units
 
(355.9
)
 

 

 

 

 

 

 
(355.9
)
Dividends paid
 
(24.0
)
 

 
(50.9
)
 

 
(50.9
)
 

 
74.9

 
(50.9
)
Intercompany borrowings
 

 

 

 

 
315.0

 

 
(315.0
)
 

Intercompany payments
 

 

 

 

 
(180.2
)
 

 
180.2

 

Borrowings from credit facility
 

 

 
315.0

 

 

 

 

 
315.0

Payments on credit facility
 

 

 
(30.0
)
 

 

 

 

 
(30.0
)
Payments on senior notes
 

 

 
(150.2
)
 

 

 

 

 
(150.2
)
Payments on capital leases obligations
 

 

 

 

 
(2.4
)
 
(0.6
)
 

 
(3.0
)
Payments on financing arrangements
 

 

 

 

 
(0.7
)
 
(0.2
)
 

 
(0.9
)
Payment of debt extinguishment costs
 

 

 
(12.8
)
 

 

 

 

 
(12.8
)
Contributions from/(distributions to) parent, net
 

 

 
1.3

 

 
(6.5
)
 
5.2

 

 

Debt issuance costs
 

 

 
(5.2
)
 

 

 

 

 
(5.2
)
Net cash provided by (used in) financing activities
 
(25.2
)
 

 
67.2

 

 
74.3

 
4.4

 
(59.9
)
 
60.8

Net (decrease) increase in cash and cash equivalents
 

 

 

 

 
(113.3
)
 
1.0

 

 
(112.3
)
Cash and cash equivalents at beginning of period
 

 

 

 

 
146.8

 
2.0

 

 
148.8

Cash and cash equivalents at end of period
 
$

 
$

 
$

 
$

 
$
33.5

 
$
3.0

 
$

 
$
36.5

IN MILLIONS
 
Period Ended December 31, 2013
 
 
Parent
Guarantor
 
General
Partner
 
LP
Co-issuer
 
Finance
Co-issuer
 
Guarantor Subsidiaries
 
Non-
Guarantors
 
Eliminations/Consolidations
 
Total
Net (loss) income
 
$
(5.3
)
 
$
(0.2
)
 
$
(15.6
)
 
$

 
$
20.9

 
$
(4.5
)
 
$
(10.9
)
 
$
(15.6
)
Equity loss related to investment in subsidiaries
 
5.3

 
0.2

 
(20.9
)
 

 
4.5

 

 
10.9

 

Adjustments to reconcile net (loss) income to net cash provided by operating activities:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 


Depreciation and amortization
 

 

 

 

 
87.1

 
2.8

 

 
89.9

Stock-based compensation expense
 

 

 

 

 
6.0

 

 

 
6.0

Non-cash interest expense
 

 

 
4.0

 

 

 

 

 
4.0

Provision for bad debt write off
 

 

 

 

 
0.4

 

 

 
0.4

Loss on extinguishment of debt
 

 

 

 

 
1.3

 

 

 
1.3

Asset impairments and loss on disposal
 

 

 

 

 
2.8

 

 

 
2.8

Deferred income tax expense, including valuation allowance change
 

 

 

 

 
0.6

 

 

 
0.6

Other, net
 
(7.1
)
 

 
(13.4
)
 

 
(16.2
)
 

 
36.7

 

Changes in operating assets and liabilities:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Rent receivables and other assets
 
9.4

 

 

 

 
(9.9
)
 
(3.0
)
 
(12.2
)
 
(15.7
)
Accounts payable and accrued expenses
 
(2.3
)
 

 
4.8

 

 
0.2

 
0.3

 
(17.6
)
 
(14.6
)
Due to affiliates
 

 

 
6.8

 

 
18.4

 

 
(6.8
)
 
18.4

Deferred revenues
 

 

 

 

 
(0.3
)
 
0.2

 

 
(0.1
)
Net cash provided by operating activities
 

 

 
(34.3
)
 

 
115.8

 
(4.2
)
 
0.1

 
77.4

Cash flows from investing activities:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Capital expenditures - acquisitions of real estate
 

 

 

 

 
(48.0
)
 

 

 
(48.0
)
Capital expenditures - other development
 

 

 

 

 
(172.9
)
 

 

 
(172.9
)
Investment in subsidiaries
 
(337.1
)
 

 
(337.1
)
 

 

 

 
674.2

 

Release of restricted cash
 

 

 

 

 
4.4

 

 

 
4.4

Return of investment
 
10.6

 

 
66.5

 

 

 

 
(77.1
)
 

Other
 

 

 

 

 
(0.2
)
 

 

 
(0.2
)
Net cash provided by (used in) investing activities
 
(326.5
)
 

 
(270.6
)
 

 
(216.7
)
 

 
597.1

 
(216.7
)
Cash flows from financing activities:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 


Issuance of common stock/partnership units
 
360.5

 

 
337.1

 

 

 

 
(337.1
)
 
360.5

IPO costs
 
(23.4
)
 

 

 

 
(3.2
)
 

 

 
(26.6
)
Dividends paid
 
(10.6
)
 

 
(31.0
)
 

 
(31.0
)
 

 
41.6

 
(31.0
)
Payments on capital leases
 

 

 

 

 
(4.4
)
 
(0.9
)
 

 
(5.3
)
Payments on financing obligations
 

 

 

 

 
(0.5
)
 
(0.2
)
 

 
(0.7
)
Payment to buyout capital leases
 

 

 

 

 
(9.6
)
 

 

 
(9.6
)
Payment to buyout other financing arrangements
 

 

 

 

 
(10.2
)
 

 

 
(10.2
)
Contributions from parent guarantor
 

 

 

 

 
295.4

 
6.3

 
(301.7
)
 

Debt issuance costs
 

 

 
(1.3
)
 

 

 

 

 
(1.3
)
Net cash provided by (used in) financing activities
 
326.5

 

 
304.8

 

 
236.5

 
5.2

 
(597.2
)
 
275.8

Net increase (decrease) in cash and cash equivalents
 

 

 
(0.1
)
 

 
135.6

 
1.0

 

 
136.5

Cash and cash equivalents at beginning of period
 

 

 
0.1

 

 
11.2

 
1.0

 

 
12.3

Cash and cash equivalents at end of period
 
$

 
$

 
$

 
$

 
$
146.8

 
$
2.0

 
$

 
$
148.8




IN MILLIONS
 
Period Ended January 23, 2013
 
 
Parent
Guarantor
 
General
Partner
 
LP
Co-issuer
 
Finance
Co-issuer
 
Guarantor Subsidiaries
 
Non-
Guarantors
 
Eliminations/Consolidations
 
Total
Net (loss) income
 
$

 
$

 
$
(20.2
)
 
$

 
$
(17.9
)
 
$
(0.1
)
 
$
18.0

 
$
(20.2
)
Equity loss related to investment in subsidiaries
 

 

 
17.9

 

 
0.1

 

 
(18.0
)
 

Adjustments to reconcile net (loss) income to net cash provided by operating activities
 

 

 
0.2

 

 
5.6

 
0.1

 

 
5.9

Changes in operating assets and liabilities:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Rent receivables and other assets
 

 

 

 

 
(9.6
)
 

 

 
(9.6
)
Accounts payable and accrued expenses
 

 

 
2.1

 

 
18.4

 

 

 
20.5

Due to affiliates
 

 

 

 

 
1.5

 

 

 
1.5

Other changes in assets and liabilities
 

 

 

 

 
3.8

 
0.1

 

 
3.9

Net cash provided by operating activities
 

 

 

 

 
1.9

 
0.1

 

 
2.0

Cash flows from investing activities:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Capital expenditures - other development
 

 

 

 

 
(7.7
)
 

 

 
(7.7
)
Release of restricted cash
 

 

 

 

 
1.9

 

 

 
1.9

Intercompany advances, net
 

 

 
0.1

 

 
(0.1
)
 

 

 

Net cash provided by (used in) investing activities
 

 

 
0.1

 

 
(5.9
)
 

 

 
(5.8
)
Cash flows from financing activities:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Payments on capital lease obligations
 

 

 

 

 
(0.6
)
 

 

 
(0.6
)
Contributions from/(distributions to) parent, net
 

 

 

 

 
0.2

 

 

 
0.2

Net cash used in financing activities
 

 

 

 

 
(0.4
)
 

 

 
(0.4
)
Net increase (decrease) in cash and cash equivalents
 

 

 
0.1

 

 
(4.4
)
 
0.1

 

 
(4.2
)
Cash and cash equivalents at beginning of period
 

 

 

 

 
15.6

 
0.9

 

 
16.5

Cash and cash equivalents at end of period
 
$

 
$

 
$
0.1

 
$

 
$
11.2

 
$
1.0

 
$

 
$
12.3