XML 103 R92.htm IDEA: XBRL DOCUMENT v3.7.0.1
Segments Disclosure - Schedule of Reconciliation of NOI to Net Income (Loss) Attributable to Common Stockholders (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Jun. 30, 2017
Jun. 30, 2016
Jun. 30, 2017
Jun. 30, 2016
Segment Reporting [Abstract]        
NOI $ 114,753 $ 112,670 $ 225,285 $ 223,654
Fee income 4,448 4,175 14,004 7,592
Depreciation and amortization expense (68,636) (67,287) (131,628) (142,099)
General and administrative expenses (16,573) (12,139) (30,154) (26,100)
Transaction related costs (502) (508) (777) (1,443)
NOI from unconsolidated joint ventures (4,958) (4,536) (9,781) (8,964)
Income from unconsolidated joint ventures 16,535 2,003 18,472 3,499
Loss from unconsolidated real estate funds (2,411) (960) (2,123) (1,286)
Interest and other income, net 2,486 1,030 5,686 2,730
Interest and debt expense (34,817) (38,009) (71,835) (75,128)
Debt breakage costs (5,162)   (7,877)  
Gain on sale of real estate 133,989   133,989  
Unrealized gain on interest rate swaps   10,073 1,802 16,933
Net income (loss) before income taxes 139,152 6,512 145,063 (612)
Income tax (expense) benefit (970) 1,398 (5,252) 1,035
Net income 138,182 7,910 139,811 423
Consolidated joint ventures (1,897) (4,107) (3,188) (5,359)
Consolidated real estate fund (20,169) 78 (20,081) 752
Operating Partnership (13,100) (693) (13,154) 878
Net income (loss) attributable to common stockholders $ 103,016 $ 3,188 $ 103,388 $ (3,306)