XML 57 R45.htm IDEA: XBRL DOCUMENT v3.7.0.1
Adoption of Accounting Standards Codification Topic 842, Leases - SOP (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
Revenues:                      
Rental and related revenues                 $ 469,698 $ 574,332 $ 568,380
Tenant recoveries                 1,473 1,464 1,029
Total revenues $ 103,567 $ 123,667 $ 123,690 $ 120,247 $ 141,775 $ 146,000 $ 145,549 $ 142,472 471,171 575,796 569,409
Costs and expenses:                      
Depreciation and amortization                 165,555 244,624 247,914
Operating                 3,720 3,729 3,247
General and administrative                 22,058 23,907 20,690
Impairment charge                 167,057 227,383  
Interest                 25,019    
Total costs and expenses                 383,409 499,643 271,851
Other income:                      
Gain on sales of real estate                 10,583 39,140 (1,917)
Other income, net                 282 70 953
Total other income, net                 10,865 39,210 (964)
Income before income taxes and income from and impairment of equity method investment (105,262) 58,693 83,799 61,397 (63,675) 79,634 76,271 23,133 98,627 115,363 296,594
Income tax expense                 (17,482) (798) (765)
Income from equity method investment                   34,510 60,469
Impairment of equity method investment                   (35,882) (63,255)
Net income (loss) (104,730) $ 53,520 $ 83,593 $ 48,762 (88,672) $ 74,990 $ 89,908 $ 36,967 81,145 113,193 293,043
Comprehensive income (loss)                 81,145 113,193 293,043
Straight-line rent receivables, net 3,296       95,259       3,296 95,259  
Classified as DFL                      
Revenues:                      
Income from direct financing lease                 442,278 572,835 598,629
Rental and related revenues                 27,531 27,651 27,111
Tenant recoveries                 1,473 1,464 1,029
Total revenues                 471,282 601,950 626,769
Costs and expenses:                      
Depreciation and amortization                 5,862 5,880 4,979
Operating                 4,077 3,729 3,247
General and administrative                 21,701 19,907 20,690
Impairment charge                   1,295,504  
Interest                 25,019    
Total costs and expenses                 56,659 1,325,020 28,916
Other income:                      
Other income, net                 282 70 953
Total other income, net                 282 70 953
Income before income taxes and income from and impairment of equity method investment                 414,905 (723,000) 598,806
Income tax expense                 (17,482) (798) (765)
Income from equity method investment                   50,723 53,175
Impairment of equity method investment                   (45,895) (35,913)
Net income (loss)                 397,423 (718,970) 615,303
Comprehensive income (loss)                 397,423 (718,970) 615,303
Adjustment                      
Other income:                      
Net income (loss)                 (316,278) 832,163 (322,260)
Reported as Operating Lease                      
Revenues:                      
Rental and related revenues                 469,698 574,332 568,380
Tenant recoveries                 1,473 1,464 1,029
Total revenues                 471,171 575,796 569,409
Costs and expenses:                      
Depreciation and amortization                 165,555 244,624 247,914
Operating                 3,720 3,729 3,247
General and administrative                 22,058 23,907 20,690
Impairment charge                 167,057 227,383  
Interest                 25,019    
Total costs and expenses                 383,409 499,643 271,851
Other income:                      
Gain on sales of real estate                 10,583 39,140 (1,917)
Other income, net                 282 70 953
Total other income, net                 10,865 39,210 (964)
Income before income taxes and income from and impairment of equity method investment                 98,627 115,363 296,594
Income tax expense                 (17,482) (798) (765)
Income from equity method investment                   34,510 60,469
Impairment of equity method investment                   (35,882) (63,255)
Net income (loss)                 81,145 113,193 293,043
Comprehensive income (loss)                 81,145 113,193 293,043
Straight-line rent receivables, net 3,296       95,259       3,296 95,259  
ASU No. 2016 02, Leases (Topic 842) | Early Adoption | Adjustment                      
Revenues:                      
Income from direct financing lease                 (442,278) (572,835) (598,629)
Rental and related revenues                 442,167 546,681 541,269
Total revenues                 (111) (26,154) (57,360)
Costs and expenses:                      
Depreciation and amortization                 159,693 238,744 242,935
Operating                 (357)    
General and administrative                 357 4,000  
Impairment charge                 167,057 (1,068,121)  
Total costs and expenses                 326,750 (825,377) 242,935
Other income:                      
Gain on sales of real estate                 10,583 39,140 (1,917)
Total other income, net                 10,583 39,140 (1,917)
Income before income taxes and income from and impairment of equity method investment                 (316,278) 838,363 (302,212)
Income from equity method investment                   (16,213) 7,294
Impairment of equity method investment                   10,013 (27,342)
Comprehensive income (loss)                 (316,278) 832,163 $ (322,260)
Straight-line rent receivables, net $ 3,296       $ 95,259       $ 3,296 $ 95,259