XML 124 R108.htm IDEA: XBRL DOCUMENT v3.19.1
Combined Guarantor Subsidiiaries - Combined Statements of Cash Flows - Summary (Details) - USD ($)
$ in Thousands
3 Months Ended 12 Months Ended
Mar. 31, 2019
Mar. 31, 2018
Dec. 31, 2018
Mar. 31, 2019
Dec. 31, 2018
Mar. 31, 2018
CASH FLOWS FROM OPERATING ACTIVITIES:            
Net loss $ (46,809) $ (661)        
Adjustments to reconcile net loss to net cash provided by operating activities:            
Depreciation and amortization 69,792 71,750        
Net amortization of deferred financing costs, debt premiums and discounts 2,304 1,709        
Net amortization of intangible lease assets and liabilities (551) (475)        
Gain on sales of real estate assets (228) (4,371)        
Loss on insurance proceeds (690) 0        
Loss on impairment 24,825 18,061        
Gain on extinguishment of debt (71,722) 0        
Change in estimate of uncollectable rental revenues 1,540 2,041        
Changes in:            
Tenant and other receivables (387) 1,826        
Other assets (3,826) (2,339)        
Accounts payable and accrued liabilities 76,771 8,635        
Net cash provided by operating activities 55,488 98,227        
CASH FLOWS FROM INVESTING ACTIVITIES:            
Additions to real estate assets (26,429) (39,997)        
Proceeds from sales of real estate assets 35,260 11,848        
Proceeds from insurance 548 0        
Payments received on mortgage and other notes receivable 266 267        
Changes in other assets (321) (2,277)        
Net cash provided by (used in) investing activities 13,737 (28,532)        
CASH FLOWS FROM FINANCING ACTIVITIES:            
Principal payments on mortgage and other indebtedness (978,006) (123,634)        
Net cash used in financing activities (81,321) (79,332)        
NET CHANGE IN CASH, CASH EQUIVALENTS AND RESTRICTED CASH (12,096) (9,637)        
CASH, CASH EQUIVALENTS AND RESTRICTED CASH, beginning of period 57,512 68,172 $ 68,172      
CASH, CASH EQUIVALENTS AND RESTRICTED CASH, end of period 45,416 58,535 57,512      
Reconciliation from condensed consolidated statements of cash flows to condensed consolidated balance sheets:            
Cash and cash equivalents 21,055 23,346 25,138 [1]      
Restricted cash            
Restricted cash [2]       $ 79   $ 3,212
Mortgage escrows [2]       24,282   31,977
CASH, CASH EQUIVALENTS AND RESTRICTED CASH, end of period 57,512 68,172 68,172 45,416 $ 57,512 58,535
SUPPLEMENTAL INFORMATION:            
Cash paid for interest, net of amounts capitalized 35,659 34,896        
Guarantor Subsidiaries            
CASH FLOWS FROM OPERATING ACTIVITIES:            
Net loss 62,109 29,615        
Adjustments to reconcile net loss to net cash provided by operating activities:            
Depreciation and amortization 24,101 24,499        
Net amortization of deferred financing costs, debt premiums and discounts 62 (122)        
Net amortization of intangible lease assets and liabilities (611) (568)        
Gain on sales of real estate assets 0 (1,718)        
Loss on insurance proceeds 64 0        
Loss on impairment 22,770 0        
Gain on extinguishment of debt (61,796) 0        
Change in estimate of uncollectable rental revenues 584 476        
Changes in:            
Tenant and other receivables (367) (844)        
Other assets (632) (883)        
Accounts payable and accrued liabilities (10,251) (3,016)        
Net cash provided by operating activities 36,033 47,439        
CASH FLOWS FROM INVESTING ACTIVITIES:            
Additions to real estate assets (6,207) (13,032)        
Proceeds from sales of real estate assets 0 2,547        
Proceeds from insurance 367 0        
Payments received on mortgage and other notes receivable 17 4,457        
Changes in other assets (313) (142)        
Net cash provided by (used in) investing activities (6,136) (6,170)        
CASH FLOWS FROM FINANCING ACTIVITIES:            
Principal payments on mortgage and other indebtedness (6,709) (39,516)        
Distributions to owners (41,658) (56,447)        
Contributions from owners 17,363 50,514        
Net cash used in financing activities (31,004) (45,449)        
NET CHANGE IN CASH, CASH EQUIVALENTS AND RESTRICTED CASH (1,107) (4,180)        
CASH, CASH EQUIVALENTS AND RESTRICTED CASH, beginning of period 13,020 14,544 14,544      
CASH, CASH EQUIVALENTS AND RESTRICTED CASH, end of period 11,913 10,364 13,020      
Reconciliation from condensed consolidated statements of cash flows to condensed consolidated balance sheets:            
Cash and cash equivalents 8,057 5,085 5,880      
Restricted cash            
Restricted cash       0   2,309
Mortgage escrows       3,856 7,139 2,970
CASH, CASH EQUIVALENTS AND RESTRICTED CASH, end of period 13,020 14,544 $ 14,544 $ 11,913 $ 13,020 $ 10,364
SUPPLEMENTAL INFORMATION:            
Cash paid for interest, net of amounts capitalized $ 3,375 $ 4,217        
[1] As of March 31, 2019, includes $609,856 of assets related to consolidated variable interest entities that can be used only to settle obligations of the consolidated variable interest entities and $406,466 of liabilities of consolidated variable interest entities for which creditors do not have recourse to the general credit of the Company. See Note 7.
[2] Included in intangible lease assets and other assets in the condensed consolidated balance sheets.