XML 143 R120.htm IDEA: XBRL DOCUMENT v3.6.0.2
Segment Information - Reconciliation of Consolidated NOI to Consolidated Net Income (Loss) (Details) - USD ($)
$ in Thousands
3 Months Ended 12 Months Ended
Jan. 14, 2016
Dec. 31, 2016
Sep. 30, 2016
Jun. 30, 2016
Mar. 31, 2016
Dec. 31, 2015
Sep. 30, 2015
Jun. 30, 2015
Mar. 31, 2015
Dec. 31, 2016
Dec. 31, 2015
Dec. 31, 2014
Segment Reporting [Abstract]                        
Consolidated net operating income                   $ 316,015 $ 364,544 $ 361,017
Less:                        
Interest expense                   (84,708) (110,717) (124,329)
Interest expense - amortization of deferred financing costs                   (2,696) (4,557) (5,148)
Interest expense - financing obligation                   (679) (1,237) (1,144)
Depreciation and amortization                   (189,676) (219,029) (208,569)
General and administrative expenses                   (26,596) (29,406) (26,779)
Equity in loss of real estate ventures                   (11,503) (811) (790)
Provision for impairment       $ (1,800)           (40,517) (82,208) (1,765)
Plus:                        
Interest income                   1,236 1,224 3,974
Tax credit transaction income                   0 19,955 11,853
Recognized hedge activity                   0 0 (828)
Net gain from remeasurement of investments in real estate ventures                   0 758 458
Net gain on sales of interests in real estate                   116,983 20,496 4,901
Net gain on sale of undepreciated real estate                   9,232 3,019 1,184
Net gain (loss) on real estate venture transactions                   20,000 7,229 (417)
Loss on early extinguishment of debt $ (66,600)                 (66,590) 0 (7,594)
Income (loss) from continuing operations                   40,501 (30,740) 6,024
Income from discontinued operations                   0 0 918
Net income (loss)   $ (12,370) $ 7,884 $ (1,323) $ 46,310 $ (62,700) $ 20,308 $ 3,058 $ 8,594 $ 40,501 $ (30,740) $ 6,942