XML 82 R69.htm IDEA: XBRL DOCUMENT v3.25.1
Supplementary Unrestricted Subsidiary Information - Schedule of Consolidating Statement of Income (Loss) of Such Unrestricted Subsidiaries (Details) - USD ($)
$ in Thousands
3 Months Ended
Mar. 31, 2025
Mar. 31, 2024
Revenues:    
Total revenues $ 293,909 $ 286,418
Costs and Expenses:    
Interest expense, net 137,987 123,211
Depreciation and amortization 79,683 77,485
General and administrative expense 28,309 28,133
Transaction related and other costs 7,847 5,687
Gain on sale of real estate 0 (18,999)
Other (income) expense, net 0 282
Total costs and expenses 286,207 250,433
Income before income taxes and equity in earnings from unconsolidated entities 7,702 35,985
Income tax benefit (4,518) (5,363)
Net income 12,220 41,348
Eliminations    
Revenues:    
Total revenues (11,465) 0
Costs and Expenses:    
Interest expense, net 0 0
Depreciation and amortization 0 0
General and administrative expense (1,986) 0
Operating expense (exclusive of depreciation, accretion and amortization) (9,479) 0
Transaction related and other costs 0 0
Gain on sale of real estate   0
Other (income) expense, net   0
Total costs and expenses (11,465) 0
Income before income taxes and equity in earnings from unconsolidated entities 0 0
Income tax benefit 0 0
Net income 0 0
Consolidated    
Revenues:    
Total revenues 293,909 286,418
Costs and Expenses:    
Interest expense, net 137,987 123,211
Depreciation and amortization 79,683 77,485
General and administrative expense 28,309 28,133
Operating expense (exclusive of depreciation, accretion and amortization) 32,381 35,198
Transaction related and other costs 7,847 5,687
Gain on sale of real estate   (18,999)
Other (income) expense, net   (282)
Total costs and expenses 286,207 250,433
Income before income taxes and equity in earnings from unconsolidated entities 7,702 35,985
Income tax benefit (4,518) (5,363)
Net income 12,220 41,348
Unrestricted Subsidiaries    
Revenues:    
Total revenues 32,025 5,581
Costs and Expenses:    
Interest expense, net 12,296 2,295
Depreciation and amortization 5,790 0
General and administrative expense 5,010 72
Operating expense (exclusive of depreciation, accretion and amortization) 9,308 0
Transaction related and other costs 0 0
Gain on sale of real estate   0
Other (income) expense, net   0
Total costs and expenses 32,404 2,367
Income before income taxes and equity in earnings from unconsolidated entities (379) 3,214
Income tax benefit 0 0
Net income (379) 3,214
Restricted Subsidiaries    
Revenues:    
Total revenues 273,349 280,837
Costs and Expenses:    
Interest expense, net 125,691 120,916
Depreciation and amortization 73,893 77,485
General and administrative expense 25,285 28,061
Operating expense (exclusive of depreciation, accretion and amortization) 32,552 35,198
Transaction related and other costs 7,847 5,687
Gain on sale of real estate   (18,999)
Other (income) expense, net   (282)
Total costs and expenses 265,268 248,066
Income before income taxes and equity in earnings from unconsolidated entities 8,081 32,771
Income tax benefit (4,518) (5,363)
Net income $ 12,599 $ 38,134