XML 75 R65.htm IDEA: XBRL DOCUMENT v3.10.0.1
SEGMENTS (Summary of Segment Operating Results) (Details)
$ in Thousands
3 Months Ended 9 Months Ended 12 Months Ended
Sep. 30, 2018
USD ($)
Sep. 30, 2017
USD ($)
Sep. 30, 2018
USD ($)
segment
Sep. 30, 2017
USD ($)
Dec. 31, 2017
USD ($)
Segments reporting          
Number of reportable segments | segment     3    
Total revenues $ 257,160 $ 258,736 $ 599,844 $ 799,137  
Total operating expenses 211,138 234,441 559,844 676,280  
Operating income before other items 46,022 24,295 40,000 122,857  
Depreciation and amortization (31,123) (35,899) (88,398) (96,193)  
Other (loss) income, net (3,710) (160) (3,444) 750  
Equity in earnings from real estate and other affiliates 8,612 7,467 39,297 25,821  
Gains on sales of properties 0 237 0 32,452  
Segment EBT 31,334 16,362 25,430 51,141  
Net income 23,847 10,516 19,802 19,295  
Net income attributable to noncontrolling interests (482) (12) (51) (12)  
Net income attributable to common stockholders 23,365 10,504 19,751 19,283  
Operating Segments          
Segments reporting          
Total revenues 257,160 258,736 599,844 799,137  
Total operating expenses 149,318 170,140 363,002 501,574  
Operating income before other items 107,842 88,596 236,842 297,563  
Depreciation and amortization (28,880) (33,979) (82,085) (90,342)  
Interest (expense) income, net (7,946) (2,602) (14,800) (9,781)  
Other (loss) income, net (3,319) (127) (2,782) (128)  
Equity in earnings from real estate and other affiliates 8,609 7,467 39,294 25,821  
Gains on sales of properties 0 237 0 32,452  
Segment EBT 76,306 59,592 176,469 255,585  
Operating Segments | Operating          
Segments reporting          
Total revenues 101,000 79,533 285,481 243,498  
Total operating expenses 59,779 41,837 149,169 123,879  
Operating income before other items 41,221 37,696 136,312 119,619  
Depreciation and amortization (28,329) (33,885) (79,190) (88,918)  
Interest (expense) income, net (18,891) (15,940) (52,886) (46,004)  
Other (loss) income, net (2,887) (249) (2,723) (265)  
Equity in earnings from real estate and other affiliates (529) 317 1,056 3,739  
Gains on sales of properties 0 0 0 0  
Segment EBT (9,415) (12,061) 2,569 (11,829)  
Operating Segments | MPC          
Segments reporting          
Total revenues 143,135 64,929 261,665 211,711  
Total operating expenses 70,237 37,223 143,608 113,171  
Operating income before other items 72,898 27,706 118,057 98,540  
Depreciation and amortization (79) (76) (245) (247)  
Interest (expense) income, net 6,626 6,355 19,826 17,902  
Other (loss) income, net 18 0 18 0  
Equity in earnings from real estate and other affiliates 9,454 6,480 34,682 21,552  
Gains on sales of properties 0 0 0 0  
Segment EBT 88,917 40,465 172,338 137,747  
Operating Segments | Strategic          
Segments reporting          
Total revenues 13,025 114,274 52,698 343,928  
Total operating expenses 19,302 91,080 70,225 264,524  
Operating income before other items (6,277) 23,194 (17,527) 79,404  
Depreciation and amortization (472) (18) (2,650) (1,177)  
Interest (expense) income, net 4,319 6,983 18,260 18,321  
Other (loss) income, net (450) 122 (77) 137  
Equity in earnings from real estate and other affiliates (316) 670 3,556 530  
Gains on sales of properties 0 237 0 32,452 $ 32,500
Segment EBT (3,196) 31,188 1,562 129,667  
Property damage repair charge     13,400    
Corporate expenses and other items          
Segments reporting          
Corporate expenses and other items $ 52,459 $ 49,076 $ 156,667 $ 236,290