XML 66 R50.htm IDEA: XBRL DOCUMENT v3.7.0.1
Segment Information - Income Statement (Details) - USD ($)
3 Months Ended 6 Months Ended
Jun. 30, 2017
Jun. 30, 2016
Jun. 30, 2017
Jun. 30, 2016
Segment Reporting Information [Line Items]        
Operating revenue $ 183,130,000 $ 186,654,000 $ 358,496,000 $ 376,795,000
Net operating income 63,271,000 67,533,000 122,066,000 128,776,000
Segment Reporting, Reconciling Item for Operating Profit (Loss) from Segment to Consolidated [Line Items]        
Interest expense (21,942,000) (30,131,000) (44,285,000) (61,543,000)
Depreciation and amortization expense     (92,310,000) (109,047,000)
Gain on property dispositions 5,895,000 3,832,000 6,702,000 24,353,000
Equity in earnings of unconsolidated joint ventures 3,990,000 5,583,000 9,721,000 10,497,000
General and administrative expense (15,282,000) (15,629,000) (32,224,000) (36,619,000)
Income taxes (324,000) (752,000) (946,000) (1,553,000)
Net income 52,818,000 51,057,000 97,062,000 110,120,000
Intersegment Eliminations [Member]        
Segment Reporting Information [Line Items]        
Operating revenue 0 0 0 0
Operating Segments [Member]        
Segment Reporting Information [Line Items]        
Operating revenue 164,551,000 186,547,000 328,631,000 376,960,000
Net operating income 110,518,000 120,544,000 217,720,000 240,176,000
Corporate, Non-Segment [Member]        
Segment Reporting Information [Line Items]        
Operating revenue 320,000 107,000 121,000 (165,000)
Segment Reporting, Reconciling Item for Operating Profit (Loss) from Segment to Consolidated [Line Items]        
Interest expense (21,942,000) (30,131,000) (44,285,000) (61,543,000)
Depreciation and amortization expense [1] (33,115,000) (39,161,000) (66,308,000) (78,959,000)
Gain on property dispositions 5,895,000 3,832,000 6,702,000 24,353,000
Equity in earnings of unconsolidated joint ventures 3,990,000 5,583,000 9,721,000 10,497,000
General and administrative expense [1] (11,047,000) (10,135,000) (23,301,000) (24,927,000)
Income taxes [1] 104,000 (653,000) (176,000) (1,222,000)
Other (1,585,000) 1,178,000 (3,011,000) 1,745,000
Development Service Fee Income [Member] | Segment Reconciling Items [Member]        
Segment Reporting Information [Line Items]        
Operating revenue 18,259,000 0 29,744,000 0
Carolinas Richmond [Member] | Operating Segments [Member] | North America [Member]        
Segment Reporting Information [Line Items]        
Operating revenue 18,225,000 16,174,000 36,282,000 31,934,000
Net operating income 13,094,000 11,219,000 26,077,000 22,059,000
Chicago Minneapolis [Member] | Operating Segments [Member] | North America [Member]        
Segment Reporting Information [Line Items]        
Operating revenue 15,767,000 21,891,000 31,642,000 43,430,000
Net operating income 10,011,000 11,872,000 19,360,000 23,243,000
Florida [Member] | Operating Segments [Member] | North America [Member]        
Segment Reporting Information [Line Items]        
Operating revenue 14,482,000 27,798,000 28,730,000 57,115,000
Net operating income 10,003,000 16,741,000 19,510,000 34,788,000
Houston [Member] | Operating Segments [Member] | North America [Member]        
Segment Reporting Information [Line Items]        
Operating revenue 14,779,000 14,204,000 29,553,000 28,971,000
Net operating income 7,761,000 8,036,000 14,562,000 16,869,000
Lehigh Central PA [Member] | Operating Segments [Member] | North America [Member]        
Segment Reporting Information [Line Items]        
Operating revenue 39,815,000 33,782,000 81,350,000 68,025,000
Net operating income 29,083,000 24,755,000 58,661,000 48,957,000
Philadelphia [Member] | Operating Segments [Member] | North America [Member]        
Segment Reporting Information [Line Items]        
Operating revenue 10,928,000 10,386,000 22,363,000 20,741,000
Net operating income 8,475,000 7,981,000 17,234,000 15,339,000
Southeastern PA [Member] | Operating Segments [Member] | North America [Member]        
Segment Reporting Information [Line Items]        
Operating revenue 15,127,000 24,343,000 29,742,000 50,226,000
Net operating income 8,507,000 14,549,000 16,619,000 28,300,000
United Kingdom [Member] | Operating Segments [Member] | UNITED KINGDOM        
Segment Reporting Information [Line Items]        
Operating revenue 3,262,000 3,525,000 6,431,000 7,077,000
Net operating income 1,649,000 2,438,000 3,506,000 4,842,000
Other Segments [Member] | Operating Segments [Member] | North America [Member]        
Segment Reporting Information [Line Items]        
Operating revenue 32,166,000 34,444,000 62,538,000 69,441,000
Net operating income $ 21,935,000 $ 22,953,000 $ 42,191,000 $ 45,779,000
[1] Excludes costs which are included in determining SNOI.