XML 149 R136.htm IDEA: XBRL DOCUMENT v3.22.0.1
Quarterly Financial Data (Unaudited) - Schedule of Cash Flow Statement (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended 9 Months Ended 12 Months Ended
Sep. 30, 2021
Jun. 30, 2021
Mar. 31, 2021
Dec. 31, 2020
Sep. 30, 2020
Jun. 30, 2020
Mar. 31, 2020
Jun. 30, 2021
Jun. 30, 2020
Sep. 30, 2021
Sep. 30, 2020
Dec. 31, 2021
Dec. 31, 2020
Dec. 31, 2019
CASH FLOWS FROM OPERATING ACTIVITIES                            
Net income                       $ 26,030 $ (65,718) $ 23,234
Adjustments to reconcile net income (loss) to net cash provided by operating activities:                            
Depreciation and amortization                       123,439 147,229 122,580
Straight-line rents                       (6,726) (4,869) (4,185)
Noncash lease expense                       3,721 3,392 0
Net unrealized holding gains on investments                       (51,925) (72,391) 0
Distributions of operating income from unconsolidated affiliates                       3,828 3,286 11,273
Equity in (earnings) losses of unconsolidated affiliates                       (5,330) 3,057 (5,899)
Stock compensation expense                       12,430 10,912 10,006
Amortization of financing costs                       4,396 5,038 6,718
Impairment charges                       9,925 85,598 1,721
Allowance for credit loss                       (2,796) 24,569 2,742
Termination of ground lease                       (3,615) 0 0
Adjustments to straight-line rent reserves                       2,682 21,871 1,961
Other, net                       (5,304) (8,155) (11,575)
Changes in assets and liabilities:                            
Other liabilities                       7,856 (3,959) (4,850)
Lease liability - operating leases                       (3,636) (1,579) 2,014
Prepaid expenses and other assets                       (7,427) 4 8,206
Rents receivable                       7,384 (28,321) 1,089
Accounts payable and accrued expenses                       572 3,005 1,705
Net cash provided by operating activities                       104,983 103,947 131,382
CASH FLOWS FROM INVESTING ACTIVITIES                            
Acquisition of real estate                       (161,846) (21,208) (319,673)
Development, construction and property improvement costs                       (40,671) (36,579) (89,385)
Proceeds from the disposition of properties, net                       63,901 20,930 88,738
Investments in and advances to unconsolidated affiliates and other                       (14,835) (14,483) (164,922)
Return of capital from unconsolidated affiliates and other                       17,722 14,686 106,005
Issuance of notes receivable                       (57,895) (59,000) (3,608)
Return of deposits for properties under contract                       0 187 2,870
Payment of deferred leasing costs                       (4,914) (6,407) (6,782)
Net cash used in investing activities                       (198,538) (100,924) (410,538)
CASH FLOWS FROM FINANCING ACTIVITIES                            
Principal payments on mortgage and other notes                       (98,602) (51,949) (158,211)
Principal payments on unsecured debt                       (206,781) (136,490) (521,600)
Proceeds received on mortgage and other notes                       56,847 5,351 324,995
Proceeds from unsecured debt                       323,200 236,804 526,400
Payments of finance lease obligations                       (63) (903) (2,749)
Proceeds from the sale (repurchase) of Common Shares                       63,876 (22,386) 145,498
Capital contributions from noncontrolling interests                       30,164 52,174 161,365
Distributions to noncontrolling interests                       (30,410) (31,461) (101,364)
Dividends paid to Common Shareholders                       (39,476) (50,182) (93,902)
Deferred financing and other costs                       (7,436) (2,215) (6,476)
Net cash provided by financing activities                       91,319 (1,257) 273,956
Increase (decrease) in cash and restricted cash                       (2,236) 1,766 (5,200)
Cash of $14,149 and restricted cash of $13,880 beginning of period     $ 29,795       $ 28,029 $ 29,795 $ 28,029 $ 29,795 $ 28,029 29,795 28,029 33,229
Cash of $32,534 and restricted cash of $13,465 end of period       $ 29,795               27,559 29,795 28,029
Previously Reported                            
CASH FLOWS FROM OPERATING ACTIVITIES                            
Net income $ 31,557 $ 1,231 1,860 (32,616) $ (38,289) $ 64,906 (60,039) 3,091 4,867 34,648 (33,422)   (66,038) 21,204
Adjustments to reconcile net income (loss) to net cash provided by operating activities:                            
Depreciation and amortization     31,390       33,377 62,735 67,170 93,601 101,627   149,793 125,443
Straight-line rents     1,128         2,765   4,244   5,096 0
Noncash lease expense     1,041         2,066   2,887   3,392  
Net unrealized holding gains on investments     (6,135)         (8,565) (64,937) (55,796) (57,031)   (72,391)  
Distributions of operating income from unconsolidated affiliates     390       1,898 1,387 2,206 2,004 2,829   3,286 11,273
Equity in (earnings) losses of unconsolidated affiliates (644) (1,106) (2,263) 1,082 624 786 (1,255) (3,369) (469) (4,013) 155   1,237 (8,922)
Stock compensation expense     4,511       3,819 7,135 6,136 9,780 8,551   10,912 10,957
Amortization of financing costs     1,269       1,763 2,546 2,920 3,901 4,040   5,169 7,577
Impairment charges 9,925 0 0 34,049 0 51,549 0 51,549 9,925 51,549   85,598 1,721
Gain on disposition of properties     (4,612)         (10,521) (485) (10,521) (509)      
Credit loss reserves             4,770   16,175   39,882      
Allowance for credit loss     3,065         1,238   973   24,770 0
Termination of ground lease               3,615   3,615        
Adjustments to straight-line rent reserves     817         511   254   22,074 0
Other, net     2,312       1,107 4,127 2,780 5,319 2,923   (8,753) (11,627)
Changes in assets and liabilities:                            
Other liabilities     3,847       (6,844) 3,114 (6,684) 1,833 (7,736)   (4,208) (4,466)
Lease liability - operating leases     (494)         (1,533)   (2,653)   (1,579)
Prepaid expenses and other assets     (1,859)       (2,107) 487 4,213 5,579 1,435   32 8,198
Rents receivable     2,408       (24) (2,801) 25,177 (4,104) 31,511   (29,810) (455)
Accounts payable and accrued expenses     237       (2,327) (609) 12,222 220 7,015   3,199 1,632
Net cash provided by operating activities     30,934       27,735 51,033 58,500 72,390 81,081   102,565 127,177
CASH FLOWS FROM INVESTING ACTIVITIES                            
Acquisition of real estate             (19,088)   (21,208) (63,425) (21,208)   (21,208) (319,673)
Development, construction and property improvement costs     (5,425)       (13,333) (16,620) (20,533) (27,197) (27,949)   (40,483) (89,270)
Proceeds from the disposition of properties, net     15,703       0 63,901 13,925 63,901 14,182   20,930 88,738
Investments in and advances to unconsolidated affiliates and other     1,725       1,525 3,976 3,270 6,111 3,662   4,291 151,281
Return of capital from unconsolidated affiliates and other     4,377       5,024 7,717 7,151 10,671 9,054   14,686 105,999
Issuance of notes receivable             (59,000) (15,995) (59,000) (57,957) (59,000)   (59,000) (3,608)
Return of deposits for properties under contract             200 (1,000) 187   187   187 2,870
Payment of deferred leasing costs     (1,438)       (2,763) (3,080) (4,885) (3,509) (5,422)   (7,979) (7,051)
Change in control of previously unconsolidated affiliate             0   950   950      
Net cash used in investing activities     11,492       (90,485) 30,947 (86,683) (83,627) (92,868)   (96,208) (397,057)
CASH FLOWS FROM FINANCING ACTIVITIES                            
Principal payments on mortgage and other notes     (20,406)       (1,488) (52,408) (14,360) (69,766) (18,981)   (55,449) (168,211)
Principal payments on unsecured debt     (33,250)       (5,000) (102,800) (69,930) (160,387) (123,750)   (136,490) (521,600)
Proceeds received on mortgage and other notes     3,809       689 8,818 3,340 12,654 5,523   7,261 326,268
Proceeds from unsecured debt     536       122,245 49,295 181,700 211,854 215,554   236,804 526,400
Payments of finance lease obligations             (625)   (833) (63) (903)   (903) (2,749)
Proceeds from the sale (repurchase) of Common Shares             (22,352) 45,675 (22,386) 45,865 (22,386)   (22,386) 145,498
Capital contributions from noncontrolling interests     11,241       7,268 17,109 28,309 26,627 36,736   52,674 161,628
Distributions to noncontrolling interests     (6,800)       (4,914) (12,202) (8,178) (23,781) (28,418)   (31,461) (101,370)
Dividends paid to Common Shareholders             (25,245) (12,945) (50,182) (26,208) (50,182)   (50,182) (93,902)
Deferred financing and other costs     (333)       (222) (6,707) (960) (7,296) (1,635)   (2,311) (6,920)
Net cash provided by financing activities     (45,203)       70,356 (66,165) 46,520 9,499 11,558   (2,443) 265,042
Increase (decrease) in cash and restricted cash     (2,777)       7,606 15,815 18,337 (1,738) (229)   3,914 (4,838)
Cash of $14,149 and restricted cash of $13,880 beginning of period 49,739 31,147 33,924 29,781 48,347 37,616 30,010 33,924 30,010 33,924 30,010 33,924 30,010 34,848
Cash of $32,534 and restricted cash of $13,465 end of period 32,186 49,739 31,147 33,924 29,781 48,347 37,616 49,739 48,347 32,186 29,781   33,924 30,010
Adjustments                            
CASH FLOWS FROM OPERATING ACTIVITIES                            
Net income (485) (779) (1,163) (309) 446 (2,101) 2,284 (1,942) 183 (2,427) 629   320 2,030
Adjustments to reconcile net income (loss) to net cash provided by operating activities:                            
Depreciation and amortization     (750)       (729) (1,555) (1,145) (2,357) (1,842)   (2,564) (2,863)
Straight-line rents     (36)       1,094 (80) 2,807 (137) 3,861   (227) (4,185)
Noncash lease expense           619 1,368 0 2,382   0  
Net unrealized holding gains on investments               0   0  
Distributions of operating income from unconsolidated affiliates             0   0 0
Equity in (earnings) losses of unconsolidated affiliates 272 207 381 446 612 394 368 588 762 860 1,374   1,820 3,023
Stock compensation expense             0   0 (951)
Amortization of financing costs     (18)       (42) (36) (71) (239) (99)   (131) (859)
Impairment charges   0 0 0 0 0 0 0   0   0 0
Gain on disposition of properties               0      
Credit loss reserves             (4,770)   (16,175)   (39,882)      
Allowance for credit loss     (123)       1,238 (144) 9,620 (200) 20,381   (201) 2,742
Termination of ground lease                 0        
Adjustments to straight-line rent reserves     79       967 73 6,404 66 19,483   (203) 1,961
Other, net     (1,386)       (1) (2,258) (3) (3,060) 306   (598) 52
Changes in assets and liabilities:                            
Other liabilities     (48)       122 (74) 175 (85) 153   249 384
Lease liability - operating leases           (376) (807) 0 (957)   0 2,014
Prepaid expenses and other assets     105       177 (37) 343 102 164   (28) 8
Rents receivable     (90)       (2,457) 24 (3,943) (14) (4,735)   1,489 1,544
Accounts payable and accrued expenses     275       24 267 (2,375) 269 53   (194) 73
Net cash provided by operating activities     40       892 (472) (1,265) (1,004) 2,079   1,382 4,205
CASH FLOWS FROM INVESTING ACTIVITIES                            
Acquisition of real estate                   0   0
Development, construction and property improvement costs     (46)       (489) (880) (1,555) (1,262) (1,064)   (3,904) 115
Proceeds from the disposition of properties, net           0   0   0
Investments in and advances to unconsolidated affiliates and other     336       951 647 1,289 921 2,023   (10,192) 13,641
Return of capital from unconsolidated affiliates and other     1,000         1,000   1,400   6
Issuance of notes receivable                 0   0
Return of deposits for properties under contract                     0  
Payment of deferred leasing costs     (410)       17 (360) (1,631) (318) (1,620)   1,572 269
Change in control of previously unconsolidated affiliate             0            
Net cash used in investing activities     1,120       (479) 1,593 1,897 2,059 661   (4,716) (13,481)
CASH FLOWS FROM FINANCING ACTIVITIES                            
Principal payments on mortgage and other notes               0   3,500 27,627
Principal payments on unsecured debt               0   0
Proceeds received on mortgage and other notes     (2,990)         (2,990) (1,000) (2,990) (1,910)   (1,910) (18,900)
Proceeds from unsecured debt               0   0
Payments of finance lease obligations                   0   0
Proceeds from the sale (repurchase) of Common Shares                 0   0
Capital contributions from noncontrolling interests               0   (500) (263)
Distributions to noncontrolling interests     (1,000)         (1,000)   (1,400)   0 6
Dividends paid to Common Shareholders                 0   0
Deferred financing and other costs               0   96 444
Net cash provided by financing activities     (1,990)         (1,990) (1,000) (1,590) (1,910)   1,186 8,914
Increase (decrease) in cash and restricted cash     (830)       413 (869) (368) (535) 830   (2,148) (362)
Cash of $14,149 and restricted cash of $13,880 beginning of period (4,998) (4,959) (4,129) (1,151) (2,349) (1,568) (1,981) (4,129) (1,981) (4,129) (1,981) (4,129) (1,981) (1,619)
Cash of $32,534 and restricted cash of $13,465 end of period (4,664) (4,998) (4,959) (4,129) (1,151) (2,349) (1,568) (4,998) (2,349) (4,664) (1,151)   (4,129) (1,981)
As Restated                            
CASH FLOWS FROM OPERATING ACTIVITIES                            
Net income 31,072 452 697 (32,925) (37,843) 62,805 (57,755) 1,149 5,050 32,221 (32,793)   (65,718) 23,234
Adjustments to reconcile net income (loss) to net cash provided by operating activities:                            
Depreciation and amortization     30,640       32,648 61,180 66,025 91,244 99,785   147,229 122,580
Straight-line rents     1,092       1,094 2,685 2,807 4,107 3,861   4,869 (4,185)
Noncash lease expense     1,041       619 2,066 1,368 2,887 2,382   3,392  
Net unrealized holding gains on investments     (6,135)         (8,565) (64,937) (55,796) (57,031)   (72,391)  
Distributions of operating income from unconsolidated affiliates     390       1,898 1,387 2,206 2,004 2,829   3,286 11,273
Equity in (earnings) losses of unconsolidated affiliates (372) (899) (1,882) 1,528 1,236 1,180 (887) (2,781) 293 (3,153) 1,529   3,057 (5,899)
Stock compensation expense     4,511       3,819 7,135 6,136 9,780 8,551   10,912 10,006
Amortization of financing costs     1,251       1,721 2,510 2,849 3,662 3,941   5,038 6,718
Impairment charges 9,925 0 0 34,049 0 51,549 0 51,549 9,925 51,549   85,598 1,721
Gain on disposition of properties     (4,612)         (10,521) (485) (10,521) (509)      
Credit loss reserves                          
Allowance for credit loss     2,942       1,238 1,094 9,620 773 20,381   24,569 2,742
Termination of ground lease               3,615   3,615        
Adjustments to straight-line rent reserves     896       967 584 6,404 320 19,483   21,871 1,961
Other, net     926       1,106 1,869 2,777 2,259 3,229   (8,155) (11,575)
Changes in assets and liabilities:                            
Other liabilities     3,799       (6,722) 3,040 (6,509) 1,748 (7,583)   (3,959) (4,850)
Lease liability - operating leases     (494)       (376) (1,533) (807) (2,653) (957)   (1,579) 2,014
Prepaid expenses and other assets     (1,754)       (1,930) 450 4,556 5,681 1,599   4 8,206
Rents receivable     2,318       (2,481) (2,777) 21,234 (4,118) 26,776   (28,321) 1,089
Accounts payable and accrued expenses     512       (2,303) (342) 9,847 489 7,068   3,005 1,705
Net cash provided by operating activities     30,974       28,627 50,561 57,235 71,386 83,160   103,947 131,382
CASH FLOWS FROM INVESTING ACTIVITIES                            
Acquisition of real estate             (19,088)   (21,208) (63,425) (21,208)   (21,208) (319,673)
Development, construction and property improvement costs     (5,379)       (12,844) (15,740) (18,978) (25,935) (26,885)   (36,579) (89,385)
Proceeds from the disposition of properties, net     15,703       0 63,901 13,925 63,901 14,182   20,930 88,738
Investments in and advances to unconsolidated affiliates and other     2,061       2,476 4,623 4,559 7,032 5,685   14,483 164,922
Return of capital from unconsolidated affiliates and other     5,377       5,024 8,717 7,151 12,071 9,054   14,686 106,005
Issuance of notes receivable             (59,000) (15,995) (59,000) (57,957) (59,000)   (59,000) (3,608)
Return of deposits for properties under contract             200 (1,000) 187   187   187 2,870
Payment of deferred leasing costs     (1,028)       (2,780) (2,720) (3,254) (3,191) (3,802)   (6,407) (6,782)
Change in control of previously unconsolidated affiliate             0   950   950      
Net cash used in investing activities     12,612       (90,964) 32,540 (84,786) (81,568) (92,207)   (100,924) (410,538)
CASH FLOWS FROM FINANCING ACTIVITIES                            
Principal payments on mortgage and other notes     (20,406)       (1,488) (52,408) (14,360) (69,766) (18,981)   (51,949) (140,584)
Principal payments on unsecured debt     (33,250)       (5,000) (102,800) (69,930) (160,387) (123,750)   (136,490) (521,600)
Proceeds received on mortgage and other notes     819       689 5,828 2,340 9,664 3,613   5,351 307,368
Proceeds from unsecured debt     536       122,245 49,295 181,700 211,854 215,554   236,804 526,400
Payments of finance lease obligations             (625)   (833) (63) (903)   (903) (2,749)
Proceeds from the sale (repurchase) of Common Shares             (22,352) 45,675 (22,386) 45,865 (22,386)   (22,386) 145,498
Capital contributions from noncontrolling interests     11,241       7,268 17,109 28,309 26,627 36,736   52,174 161,365
Distributions to noncontrolling interests     (5,800)       (4,914) (11,202) (8,178) (22,381) (28,418)   (31,461) (101,364)
Dividends paid to Common Shareholders             (25,245) (12,945) (50,182) (26,208) (50,182)   (50,182) (93,902)
Deferred financing and other costs     (333)       (222) (6,707) (960) (7,296) (1,635)   (2,215) (6,476)
Net cash provided by financing activities     (47,193)       70,356 (68,155) 45,520 7,909 9,648   (1,257) 273,956
Increase (decrease) in cash and restricted cash     (3,607)       8,019 14,946 17,969 (2,273) 601   1,766 (5,200)
Cash of $14,149 and restricted cash of $13,880 beginning of period 44,741 26,188 29,795 28,630 45,998 36,048 28,029 29,795 28,029 29,795 28,029 $ 29,795 28,029 33,229
Cash of $32,534 and restricted cash of $13,465 end of period $ 27,522 $ 44,741 $ 26,188 $ 29,795 $ 28,630 $ 45,998 $ 36,048 $ 44,741 $ 45,998 $ 27,522 $ 28,630   $ 29,795 $ 28,029