XML 91 R76.htm IDEA: XBRL DOCUMENT v3.8.0.1
Segment Information - Reconciliation of Consolidated Net Income to Consolidated NOI (Details) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2017
Sep. 30, 2016
Sep. 30, 2017
Sep. 30, 2016
Segment Reporting [Abstract]        
Net income $ 19,046 $ 7,884 $ 48,015 $ 52,871
Plus:        
Interest expense 19,732 20,814 61,473 64,334
Interest expense - amortization of deferred financing costs 577 645 1,807 2,063
Interest expense - financing obligation 0 156 0 679
Depreciation and amortization 42,429 46,956 132,584 142,736
General and administrative expenses 5,813 5,515 21,797 20,711
Equity in loss of Real Estate Ventures 5,723 7,254 5,387 9,323
Provision for impairment 0 0 3,057 13,069
Loss on early extinguishment of debt 0 0 0 66,590
Less:        
Interest income 79 291 635 970
Income tax benefit 793 0 1,032 0
Net gain (loss) on disposition of real estate 0 (104) 8,411 114,625
Net gain on sale of undepreciated real estate 953 188 953 188
Net gain on Real Estate Venture transactions 13,758 10,472 28,340 19,529
Consolidated net operating income $ 77,737 $ 78,377 $ 234,749 $ 237,064