XML 71 R55.htm IDEA: XBRL DOCUMENT v3.10.0.1
Segment Information - Income Statement (Details) - USD ($)
3 Months Ended 6 Months Ended
Jun. 30, 2018
Jun. 30, 2017
Jun. 30, 2018
Jun. 30, 2017
Segment Reporting Information [Line Items]        
Operating revenue $ 176,604,000 $ 163,458,000 $ 359,198,000 $ 320,282,000
Net operating income (22,733,000) 54,490,000 32,423,000 105,373,000
Segment Reporting, Reconciling Item for Operating Profit (Loss) from Segment to Consolidated [Line Items]        
Interest expense (21,779,000) (20,657,000) (43,645,000) (41,421,000)
Development service fee income 19,824,000 18,259,000 46,176,000 29,744,000
Development service fee expense (79,808,000) (17,828,000) (107,875,000) (28,832,000)
Depreciation and amortization expense (42,708,000) (41,682,000) (84,781,000) (83,162,000)
Impairment charges - real estate assets 26,000,000 0 26,000,000 0
Equity in earnings of unconsolidated joint ventures 7,428,000 3,990,000 14,192,000 9,721,000
General and administrative expense (11,659,000) (15,203,000) (30,285,000) (32,196,000)
Expensed pursuit costs (59,000) (153,000) (383,000) (185,000)
Systems implementation expense (1,469,000) (15,000) (2,175,000) (15,000)
Income taxes (941,000) (324,000) (1,495,000) (946,000)
Income from continuing operations 13,220,000 45,302,000 59,320,000 83,190,000
Intersegment Eliminations [Member]        
Segment Reporting Information [Line Items]        
Operating revenue 0 0 0 0
Operating Segments [Member]        
Segment Reporting Information [Line Items]        
Operating revenue 169,483,000 164,551,000 341,573,000 328,631,000
Net operating income 115,916,000 110,518,000 234,068,000 217,730,000
Corporate, Non-Segment [Member]        
Segment Reporting Information [Line Items]        
Operating revenue (291,000) 320,000 (389,000) 121,000
Segment Reporting, Reconciling Item for Operating Profit (Loss) from Segment to Consolidated [Line Items]        
Interest expense [1] (23,202,000) (21,942,000) (46,661,000) (44,285,000)
Development service fee income 19,824,000 18,259,000 46,176,000 29,744,000
Development service fee expense (79,808,000) (17,828,000) (107,875,000) (28,832,000)
Depreciation and amortization expense [1],[2] (31,932,000) (33,115,000) (65,340,000) (66,308,000)
Impairment charges - real estate assets 26,000,000 0 26,000,000 0
Gain on property dispositions 48,582,000 5,895,000 52,703,000 6,702,000
Equity in earnings of unconsolidated joint ventures 7,428,000 3,990,000 14,192,000 9,721,000
General and administrative expense [1],[2] (7,036,000) (10,879,000) (21,722,000) (23,101,000)
Expensed pursuit costs (59,000) (153,000) (383,000) (185,000)
Systems implementation expense (1,469,000) (15,000) (2,175,000) (15,000)
Discontinued operations excluding (loss) gain on property dispositions (7,908,000) (7,516,000) (15,484,000) (13,872,000)
Income taxes [2] (6,000) 104,000 (18,000) (176,000)
Other (1,110,000) (2,016,000) (2,161,000) (3,933,000)
Discontinued operations | Segment Reconciling Items [Member]        
Segment Reporting Information [Line Items]        
Operating revenue (12,412,000) (19,672,000) (28,162,000) (38,214,000)
Development Service Fee Income [Member] | Segment Reconciling Items [Member]        
Segment Reporting Information [Line Items]        
Operating revenue 19,824,000 18,259,000 46,176,000 29,744,000
Carolinas Richmond [Member] | Operating Segments [Member] | North America [Member]        
Segment Reporting Information [Line Items]        
Operating revenue 19,513,000 18,225,000 39,306,000 36,282,000
Net operating income 14,271,000 13,094,000 28,318,000 26,077,000
Chicago Minneapolis [Member] | Operating Segments [Member] | North America [Member]        
Segment Reporting Information [Line Items]        
Operating revenue 16,622,000 15,767,000 33,139,000 31,642,000
Net operating income 10,223,000 10,011,000 20,125,000 19,360,000
Florida [Member] | Operating Segments [Member] | North America [Member]        
Segment Reporting Information [Line Items]        
Operating revenue 15,862,000 14,482,000 31,270,000 28,730,000
Net operating income 10,768,000 10,003,000 21,586,000 19,510,000
Houston [Member] | Operating Segments [Member] | North America [Member]        
Segment Reporting Information [Line Items]        
Operating revenue 16,091,000 14,779,000 31,954,000 29,553,000
Net operating income 9,114,000 7,761,000 18,711,000 14,562,000
Lehigh Central PA [Member] | Operating Segments [Member] | North America [Member]        
Segment Reporting Information [Line Items]        
Operating revenue 38,525,000 39,815,000 76,610,000 81,350,000
Net operating income 28,348,000 29,083,000 56,115,000 58,661,000
Philadelphia [Member] | Operating Segments [Member] | North America [Member]        
Segment Reporting Information [Line Items]        
Operating revenue 10,717,000 10,928,000 23,061,000 22,363,000
Net operating income 8,566,000 8,475,000 18,720,000 17,244,000
Southeastern PA [Member] | Operating Segments [Member] | North America [Member]        
Segment Reporting Information [Line Items]        
Operating revenue 6,694,000 15,127,000 16,876,000 29,742,000
Net operating income 4,516,000 8,507,000 11,405,000 16,619,000
United Kingdom [Member] | Operating Segments [Member] | UNITED KINGDOM        
Segment Reporting Information [Line Items]        
Operating revenue 3,783,000 3,262,000 8,056,000 6,431,000
Net operating income 1,577,000 1,649,000 4,006,000 3,506,000
Other Segments [Member] | Operating Segments [Member] | North America [Member]        
Segment Reporting Information [Line Items]        
Operating revenue 41,676,000 32,166,000 81,301,000 62,538,000
Net operating income $ 28,533,000 $ 21,935,000 $ 55,082,000 $ 42,191,000
[1] Includes activity on discontinued operations.
[2] Excludes costs that are included in determining SNOI.