XML 86 R64.htm IDEA: XBRL DOCUMENT v3.6.0.2
REAL ESTATE AND RELATED LEASE INTANGIBLES, NET - Unaudited Pro Forma (Details) - USD ($)
$ in Thousands
3 Months Ended 12 Months Ended
Dec. 31, 2016
Sep. 30, 2016
Jun. 30, 2016
Mar. 31, 2016
Dec. 31, 2015
Sep. 30, 2015
Jun. 30, 2015
Mar. 31, 2015
Dec. 31, 2016
Dec. 31, 2015
Dec. 31, 2014
Business Acquisition, Pro Forma Information, Nonrecurring Adjustment [Line Items]                      
Operating lease income                 $ 77,277 $ 80,465 $ 56,649
Net income $ 71,621 $ 49,598 $ 3,945 $ (11,444) $ 56,676 $ 2,798 $ 68,697 $ 17,963 113,720 146,134 97,626
Net loss attributable to noncontrolling interest in consolidated joint ventures                 138 (1,568) 370
Pre-IPO net loss attributable to predecessor unitholders                 0 0 12,628
Net (income) loss attributable to noncontrolling interest in operating partnership (29,467) (22,429) (908) 5,673 (27,407) 430 (35,171) (8,597) (47,131) (70,745) (66,437)
Net income attributable to Class A common shareholders $ 41,856 $ 27,608 $ 2,802 $ (5,539) $ 27,123 $ 3,313 $ 34,210 $ 9,175 66,727 73,821 44,187
2016 Acquisitions                      
Business Acquisition, Pro Forma Information, Nonrecurring Adjustment [Line Items]                      
Revenue recorded from acquisitions                 2,800    
Earnings (losses) recorded from acquisitions                 (300)    
2015 Acquisitions                      
Business Acquisition, Pro Forma Information, Nonrecurring Adjustment [Line Items]                      
Revenue recorded from acquisitions                   14,000  
Earnings (losses) recorded from acquisitions                   3,200  
2014 Acquisitions                      
Business Acquisition, Pro Forma Information, Nonrecurring Adjustment [Line Items]                      
Revenue recorded from acquisitions                     7,300
Earnings (losses) recorded from acquisitions                     (1,600)
Acquisitions                      
Business Acquisition, Pro Forma Information, Nonrecurring Adjustment [Line Items]                      
Operating lease income                 2,473 10,966 34,446
Net income                 2,080 7,363 10,518
Net loss attributable to noncontrolling interest in consolidated joint ventures                 0 0 257
Pre-IPO net loss attributable to predecessor unitholders                     0
Net (income) loss attributable to noncontrolling interest in operating partnership                 (865) (3,334) (4,922)
Net income attributable to Class A common shareholders                 1,215 4,029 5,852
Consolidated Pro Forma                      
Business Acquisition, Pro Forma Information, Nonrecurring Adjustment [Line Items]                      
Operating lease income                 79,750 91,431 91,095
Net income                 115,800 153,497 108,144
Net loss attributable to noncontrolling interest in consolidated joint ventures                 138 (1,568) 627
Pre-IPO net loss attributable to predecessor unitholders                     12,628
Net (income) loss attributable to noncontrolling interest in operating partnership                 (47,996) (74,079) (71,359)
Net income attributable to Class A common shareholders                 $ 67,942 $ 77,850 $ 50,039