XML 60 R49.htm IDEA: XBRL DOCUMENT v3.5.0.2
Guarantors - Consolidating Statements of Cash Flows (Details) - USD ($)
1 Months Ended 3 Months Ended 9 Months Ended
Jul. 31, 2016
Sep. 30, 2016
Mar. 31, 2016
Sep. 30, 2015
Sep. 30, 2016
Sep. 30, 2015
Condensed Consolidating Statements of Cash Flows            
Net income (loss)   $ 4,400,000   $ (5,300,000) $ 19,100,000 $ (19,000,000)
Equity income (loss) related to investment in subsidiaries         0 0
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:            
Depreciation and amortization   50,600,000   39,100,000 134,600,000 101,600,000
Non-cash interest expense         11,100,000 2,300,000
Stock-based compensation expense         8,500,000 10,500,000
Provision for bad debt         900,000 300,000
Asset impairments and loss on disposal   0   4,900,000 0 13,500,000
Change in operating assets and liabilities:            
Rent receivables and other assets         (29,000,000) (16,900,000)
Accounts payable and accrued expenses         2,600,000 9,900,000
Deferred revenues         (6,200,000) 800,000
Due to affiliates         0 (1,500,000)
Net cash provided by operating activities         141,600,000 101,500,000
Cash flows from investing activities:            
Capital expenditures – purchase of fixed assets         (131,100,000) (17,300,000)
Capital expenditures – other development         (425,400,000) (140,900,000)
Business acquisition, net of cash acquired         0 (398,400,000)
Investment in and loans to subsidiaries         0 0
Changes in restricted cash         1,500,000 0
Return of investment         0 0
Intercompany borrowings         0  
Intercompany contributions/distributions           0
Net cash used in investing activities         (555,000,000) (556,600,000)
Cash flows from financing activities:            
Issuance of common stock     $ 256,000,000   448,600,000 799,300,000
Stock issuance costs         (1,600,000) (800,000)
Acquisition of operating partnership units         0 (596,400,000)
Dividends paid         (82,800,000) (58,300,000)
Intercompany borrowings         0 0
Borrowings from credit facility         530,000,000 220,000,000
Proceeds from issuance of debt         0 103,800,000
Payments on credit facility         (460,000,000) 0
Payments on capital leases and lease financing arrangements         (6,800,000) (3,800,000)
Tax payment upon exercise of equity awards         (13,700,000) 0
Contributions/distributions from parent         0 0
Payment of note payable $ (1,400,000)       (1,500,000) 0
Debt issuance costs         (2,100,000) (5,400,000)
Net cash provided by financing activities         410,100,000 458,400,000
Net increase (decrease) in cash and cash equivalents         (3,300,000) 3,300,000
Cash and cash equivalents at beginning of period     14,300,000   14,300,000 36,500,000
Cash and cash equivalents at end of period   11,000,000   39,800,000 11,000,000 39,800,000
General Partner            
Condensed Consolidating Statements of Cash Flows            
Net income (loss)   100,000   0 200,000 (200,000)
Equity income (loss) related to investment in subsidiaries         (200,000) 200,000
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:            
Depreciation and amortization   0   0 0 0
Non-cash interest expense         0 0
Stock-based compensation expense         0 0
Provision for bad debt         0 0
Asset impairments and loss on disposal       0 0 0
Change in operating assets and liabilities:            
Rent receivables and other assets         0 0
Accounts payable and accrued expenses         0 0
Deferred revenues         0 0
Due to affiliates           0
Net cash provided by operating activities         0 0
Cash flows from investing activities:            
Capital expenditures – purchase of fixed assets         0 0
Capital expenditures – other development         0 0
Business acquisition, net of cash acquired           0
Investment in and loans to subsidiaries         (4,500,000) 0
Changes in restricted cash         0  
Return of investment         0 (2,000,000)
Intercompany borrowings         0  
Intercompany contributions/distributions           0
Net cash used in investing activities         (4,500,000) (2,000,000)
Cash flows from financing activities:            
Issuance of common stock         0 0
Stock issuance costs         0 0
Acquisition of operating partnership units           0
Dividends paid         0 0
Intercompany borrowings         0 0
Borrowings from credit facility         0 0
Proceeds from issuance of debt           0
Payments on credit facility         0  
Payments on capital leases and lease financing arrangements         0 0
Tax payment upon exercise of equity awards         0  
Contributions/distributions from parent         4,500,000 2,000,000
Payment of note payable         0  
Debt issuance costs         0 0
Net cash provided by financing activities         4,500,000 2,000,000
Net increase (decrease) in cash and cash equivalents         0 0
Cash and cash equivalents at beginning of period     0   0 0
Cash and cash equivalents at end of period   0   0 0 0
Eliminations/Consolidations            
Condensed Consolidating Statements of Cash Flows            
Net income (loss)   (24,700,000)   (800,000) (71,200,000) 11,800,000
Equity income (loss) related to investment in subsidiaries         72,000,000 (10,500,000)
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:            
Depreciation and amortization   0   0 0 0
Non-cash interest expense         1,100,000 0
Stock-based compensation expense         0 0
Provision for bad debt         0 0
Asset impairments and loss on disposal       0 0 0
Change in operating assets and liabilities:            
Rent receivables and other assets         0 0
Accounts payable and accrued expenses         0 0
Deferred revenues         0 0
Due to affiliates           0
Net cash provided by operating activities         1,900,000 1,300,000
Cash flows from investing activities:            
Capital expenditures – purchase of fixed assets         0 0
Capital expenditures – other development         0 0
Business acquisition, net of cash acquired           0
Investment in and loans to subsidiaries         900,900,000 0
Changes in restricted cash         0  
Return of investment         (80,800,000) (97,300,000)
Intercompany borrowings         (70,300,000)  
Intercompany contributions/distributions           323,800,000
Net cash used in investing activities         749,800,000 226,500,000
Cash flows from financing activities:            
Issuance of common stock         0 0
Stock issuance costs         0 0
Acquisition of operating partnership units           0
Dividends paid         80,800,000 98,800,000
Intercompany borrowings         68,400,000 (323,800,000)
Borrowings from credit facility         0 0
Proceeds from issuance of debt           0
Payments on credit facility         0  
Payments on capital leases and lease financing arrangements         0 0
Tax payment upon exercise of equity awards         0  
Contributions/distributions from parent         (900,900,000) (2,800,000)
Payment of note payable         0  
Debt issuance costs         0 0
Net cash provided by financing activities         (751,700,000) (227,800,000)
Net increase (decrease) in cash and cash equivalents         0 0
Cash and cash equivalents at beginning of period     0   0 0
Cash and cash equivalents at end of period   0   0 0 0
Total Stockholders' Equity/ Parent’s Net Investment            
Condensed Consolidating Statements of Cash Flows            
Net income (loss)   4,600,000   (4,500,000) 17,500,000 (15,700,000)
Equity income (loss) related to investment in subsidiaries         (17,500,000) 15,700,000
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:            
Depreciation and amortization   0   0 0 0
Non-cash interest expense         0 0
Stock-based compensation expense         0 0
Provision for bad debt         0 0
Asset impairments and loss on disposal       0 0 0
Change in operating assets and liabilities:            
Rent receivables and other assets         0 0
Accounts payable and accrued expenses         0 0
Deferred revenues         0 0
Due to affiliates           0
Net cash provided by operating activities         0 0
Cash flows from investing activities:            
Capital expenditures – purchase of fixed assets         0 0
Capital expenditures – other development         0 0
Business acquisition, net of cash acquired           0
Investment in and loans to subsidiaries         (448,200,000) (202,900,000)
Changes in restricted cash         0  
Return of investment         80,800,000 41,300,000
Intercompany borrowings         14,900,000  
Intercompany contributions/distributions           1,700,000
Net cash used in investing activities         (352,500,000) (159,900,000)
Cash flows from financing activities:            
Issuance of common stock         448,600,000 799,300,000
Stock issuance costs         (1,600,000) (800,000)
Acquisition of operating partnership units           (596,400,000)
Dividends paid         (80,800,000) (40,500,000)
Intercompany borrowings         0 0
Borrowings from credit facility         0 0
Proceeds from issuance of debt           0
Payments on credit facility         0  
Payments on capital leases and lease financing arrangements         0 0
Tax payment upon exercise of equity awards         (13,700,000)  
Contributions/distributions from parent         0 0
Payment of note payable         0  
Debt issuance costs         0 0
Net cash provided by financing activities         352,500,000 161,600,000
Net increase (decrease) in cash and cash equivalents         0 1,700,000
Cash and cash equivalents at beginning of period     0   0 0
Cash and cash equivalents at end of period   0   1,700,000 0 1,700,000
LP Co-issuer            
Condensed Consolidating Statements of Cash Flows            
Net income (loss)   4,600,000   (5,200,000) 17,500,000 (20,300,000)
Equity income (loss) related to investment in subsidiaries         (53,500,000) (7,800,000)
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:            
Depreciation and amortization   0   0 0 0
Non-cash interest expense         10,000,000 2,300,000
Stock-based compensation expense         0 0
Provision for bad debt         0 0
Asset impairments and loss on disposal       0 0 0
Change in operating assets and liabilities:            
Rent receivables and other assets         0 (800,000)
Accounts payable and accrued expenses         (100,000) 9,300,000
Deferred revenues         0 0
Due to affiliates           0
Net cash provided by operating activities         (26,100,000) (17,300,000)
Cash flows from investing activities:            
Capital expenditures – purchase of fixed assets         0 0
Capital expenditures – other development         0 0
Business acquisition, net of cash acquired           0
Investment in and loans to subsidiaries         (448,200,000) 0
Changes in restricted cash         0  
Return of investment         0 81,000,000
Intercompany borrowings         55,900,000  
Intercompany contributions/distributions           (323,800,000)
Net cash used in investing activities         (392,300,000) (242,800,000)
Cash flows from financing activities:            
Issuance of common stock         0 0
Stock issuance costs         0 0
Acquisition of operating partnership units           0
Dividends paid         (82,800,000) (58,300,000)
Intercompany borrowings         (14,900,000) 0
Borrowings from credit facility         530,000,000 220,000,000
Proceeds from issuance of debt           103,800,000
Payments on credit facility         (460,000,000)  
Payments on capital leases and lease financing arrangements         0 0
Tax payment upon exercise of equity awards         0  
Contributions/distributions from parent         448,200,000 0
Payment of note payable         0  
Debt issuance costs         (2,100,000) (5,400,000)
Net cash provided by financing activities         418,400,000 260,100,000
Net increase (decrease) in cash and cash equivalents         0 0
Cash and cash equivalents at beginning of period     0   0 0
Cash and cash equivalents at end of period   0   0 0 0
Finance Co-issuer            
Condensed Consolidating Statements of Cash Flows            
Net income (loss)   0   0 0 0
Equity income (loss) related to investment in subsidiaries         0 0
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:            
Depreciation and amortization   0   0 0 0
Non-cash interest expense         0 0
Stock-based compensation expense         0 0
Provision for bad debt         0 0
Asset impairments and loss on disposal       0 0 0
Change in operating assets and liabilities:            
Rent receivables and other assets         0 0
Accounts payable and accrued expenses         0 0
Deferred revenues         0 0
Due to affiliates           0
Net cash provided by operating activities         0 0
Cash flows from investing activities:            
Capital expenditures – purchase of fixed assets         0 0
Capital expenditures – other development         0 0
Business acquisition, net of cash acquired           0
Investment in and loans to subsidiaries         0 0
Changes in restricted cash         0  
Return of investment         0 0
Intercompany borrowings         0  
Intercompany contributions/distributions           0
Net cash used in investing activities         0 0
Cash flows from financing activities:            
Issuance of common stock         0 0
Stock issuance costs         0 0
Acquisition of operating partnership units           0
Dividends paid         0 0
Intercompany borrowings         0 0
Borrowings from credit facility         0 0
Proceeds from issuance of debt           0
Payments on credit facility         0  
Payments on capital leases and lease financing arrangements         0 0
Tax payment upon exercise of equity awards         0  
Contributions/distributions from parent         0 0
Payment of note payable         0  
Debt issuance costs         0 0
Net cash provided by financing activities         0 0
Net increase (decrease) in cash and cash equivalents         0 0
Cash and cash equivalents at beginning of period     0   0 0
Cash and cash equivalents at end of period   0   0 0 0
Guarantor Subsidiaries            
Condensed Consolidating Statements of Cash Flows            
Net income (loss)   16,800,000   6,000,000 53,500,000 7,800,000
Equity income (loss) related to investment in subsidiaries         (800,000) 2,400,000
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:            
Depreciation and amortization   53,600,000   38,300,000 136,300,000 99,500,000
Non-cash interest expense         0 0
Stock-based compensation expense         8,500,000 10,500,000
Provision for bad debt         900,000 300,000
Asset impairments and loss on disposal       4,900,000 0 13,500,000
Change in operating assets and liabilities:            
Rent receivables and other assets         (29,000,000) (17,900,000)
Accounts payable and accrued expenses         2,600,000 (700,000)
Deferred revenues         (6,200,000) 800,000
Due to affiliates           (1,500,000)
Net cash provided by operating activities         165,800,000 114,700,000
Cash flows from investing activities:            
Capital expenditures – purchase of fixed assets         (131,100,000) (17,300,000)
Capital expenditures – other development         (424,400,000) (140,200,000)
Business acquisition, net of cash acquired           (398,400,000)
Investment in and loans to subsidiaries         0 202,900,000
Changes in restricted cash         1,500,000  
Return of investment         0 (23,000,000)
Intercompany borrowings         0  
Intercompany contributions/distributions           (1,700,000)
Net cash used in investing activities         (554,000,000) (377,700,000)
Cash flows from financing activities:            
Issuance of common stock         0 0
Stock issuance costs         0 0
Acquisition of operating partnership units           0
Dividends paid         0 (58,300,000)
Intercompany borrowings         (53,500,000) 323,800,000
Borrowings from credit facility         0 0
Proceeds from issuance of debt           0
Payments on credit facility         0  
Payments on capital leases and lease financing arrangements         (6,000,000) (3,000,000)
Tax payment upon exercise of equity awards         0  
Contributions/distributions from parent         448,200,000 0
Payment of note payable         (1,500,000)  
Debt issuance costs         0 0
Net cash provided by financing activities         387,200,000 262,500,000
Net increase (decrease) in cash and cash equivalents         (1,000,000) (500,000)
Cash and cash equivalents at beginning of period     10,400,000   10,400,000 33,500,000
Cash and cash equivalents at end of period   9,400,000   33,000,000 9,400,000 33,000,000
Non-Guarantor Subsidiaries            
Condensed Consolidating Statements of Cash Flows            
Net income (loss)   3,000,000   (800,000) 1,600,000 (2,400,000)
Equity income (loss) related to investment in subsidiaries         0 0
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:            
Depreciation and amortization   (3,000,000)   800,000 (1,700,000) 2,100,000
Non-cash interest expense         0 0
Stock-based compensation expense         0 0
Provision for bad debt         0 0
Asset impairments and loss on disposal       0 0 0
Change in operating assets and liabilities:            
Rent receivables and other assets         0 1,800,000
Accounts payable and accrued expenses         100,000 1,300,000
Deferred revenues         0 0
Due to affiliates           0
Net cash provided by operating activities         0 2,800,000
Cash flows from investing activities:            
Capital expenditures – purchase of fixed assets         0 0
Capital expenditures – other development         (1,000,000) (700,000)
Business acquisition, net of cash acquired           0
Investment in and loans to subsidiaries         0 0
Changes in restricted cash         0  
Return of investment         0 0
Intercompany borrowings         (500,000)  
Intercompany contributions/distributions           0
Net cash used in investing activities         (1,500,000) (700,000)
Cash flows from financing activities:            
Issuance of common stock         0 0
Stock issuance costs         0 0
Acquisition of operating partnership units           0
Dividends paid         0 0
Intercompany borrowings         0 0
Borrowings from credit facility         0 0
Proceeds from issuance of debt           0
Payments on credit facility         0  
Payments on capital leases and lease financing arrangements         (800,000) (800,000)
Tax payment upon exercise of equity awards         0  
Contributions/distributions from parent         0 800,000
Payment of note payable         0  
Debt issuance costs         0 0
Net cash provided by financing activities         (800,000) 0
Net increase (decrease) in cash and cash equivalents         (2,300,000) 2,100,000
Cash and cash equivalents at beginning of period     $ 3,900,000   3,900,000 3,000,000
Cash and cash equivalents at end of period   $ 1,600,000   $ 5,100,000 $ 1,600,000 $ 5,100,000