XML 45 R67.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Investments in and Advances to Unconsolidated Affiliates - Unconsolidated Affiliates - Schedule of Condensed Income Statement (Details) - USD ($)
$ in Thousands
3 Months Ended 12 Months Ended
Dec. 31, 2019
Sep. 30, 2019
Jun. 30, 2019
Mar. 31, 2019
Dec. 31, 2018
Sep. 30, 2018
Jun. 30, 2018
Mar. 31, 2018
Dec. 31, 2019
Dec. 31, 2018
Dec. 31, 2017
Combined and Condensed Statements of Income                      
Revenues $ 77,786 $ 73,327 $ 70,229 $ 73,985 $ 69,727 $ 65,527 $ 62,201 $ 62,226 $ 295,327 $ 259,681 $ 248,552
Operating and other expenses                 (253,048) (232,140) (231,233)
Depreciation and amortization                 (125,443) (117,549) (104,934)
Company’s share of equity in net income of unconsolidated affiliates                 11,772 12,345 26,039
Company’s equity in earnings of unconsolidated affiliates                 8,922 9,302 23,371
Unconsolidated Affiliates                      
Combined and Condensed Statements of Income                      
Revenues                 88,585 80,184 83,222
Operating and other expenses                 (24,624) (23,586) (24,711)
Interest expense                 (21,874) (19,954) (18,733)
Depreciation and amortization                 (25,358) (22,228) (24,192)
Loss on debt extinguishment                     (154)
(Loss) gain on disposition of properties                   (1,673) 18,957
Net income attributable to unconsolidated affiliates                 16,729 12,743 34,389
Operating Partnership, as General Partner or Managing Member                      
Combined and Condensed Statements of Income                      
Basis differential amortization                 $ (2,850) $ (3,043) $ (2,668)