XML 127 R112.htm IDEA: XBRL DOCUMENT v3.19.3
Combined Guarantor Subsidiiaries - Combined Statements of Cash Flows - Summary (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended 9 Months Ended 12 Months Ended
Sep. 30, 2019
Jun. 30, 2019
Mar. 31, 2019
Sep. 30, 2018
Jun. 30, 2018
Mar. 31, 2018
Jun. 30, 2018
Sep. 30, 2019
Sep. 30, 2018
Dec. 31, 2018
Sep. 30, 2019
Dec. 31, 2018
Sep. 30, 2018
CASH FLOWS FROM OPERATING ACTIVITIES:                          
Net loss $ (92,034)     $ (2,971)       $ (168,531) $ (33,608)        
Adjustments to reconcile net loss to net cash provided by operating activities:                          
Depreciation and amortization               198,438 217,261        
Net amortization of deferred financing costs, debt premiums and discounts               6,328 5,451        
Net amortization of intangible lease assets and liabilities               (1,212) 198        
Gain on sales of real estate assets               (13,811) (15,998)        
Gain on insurance proceeds               (421) 0        
Write-off of development projects               41 377        
Loss on impairment 135,688     14,600       202,121 84,644        
Gain on extinguishment of debt               (71,722) 0        
Change in estimate of uncollectable rental revenues               1,504 3,273        
Changes in:                          
Tenant and other receivables               (2,926) 3,493        
Other assets               (5,541) (4,640)        
Accounts payable and accrued liabilities               75,071 16,034        
Net cash provided by operating activities               225,243 280,407        
CASH FLOWS FROM INVESTING ACTIVITIES:                          
Additions to real estate assets               (90,436) (107,981)        
Acquisitions of real estate assets               0 (3,301)        
Proceeds from sales of real estate assets               128,364 70,419        
Proceeds from insurance               740 0        
Payments received on mortgage and other notes receivable               1,853 775        
Changes in other assets               (2,497) (5,903)        
Net cash provided by (used in) investing activities               55,870 (14,325)        
CASH FLOWS FROM FINANCING ACTIVITIES:                          
Principal payments on mortgage and other indebtedness               (1,232,480) (649,904)        
Net cash used in financing activities               (275,369) (278,109)        
NET CHANGE IN CASH, CASH EQUIVALENTS AND RESTRICTED CASH               5,744 (12,027)        
CASH, CASH EQUIVALENTS AND RESTRICTED CASH, beginning of period     $ 57,512     $ 68,172 $ 68,172 57,512 68,172 $ 68,172      
CASH, CASH EQUIVALENTS AND RESTRICTED CASH, end of period 63,256     56,145       63,256 56,145 57,512      
Reconciliation from condensed consolidated statements of cash flows to condensed consolidated balance sheets:                          
Cash and cash equivalents 34,565 [1]     20,695       34,565 [1] 20,695 25,138 [1]      
Restricted cash                          
Restricted cash [2]                     $ 180   $ 4,681
Mortgage escrows [2]                     28,511   30,769
CASH, CASH EQUIVALENTS AND RESTRICTED CASH, end of period 63,256   57,512 56,145   68,172 68,172 57,512 68,172 57,512 63,256 $ 57,512 56,145
SUPPLEMENTAL INFORMATION:                          
Cash paid for interest, net of amounts capitalized               136,117 136,301        
Guarantor Subsidiaries                          
CASH FLOWS FROM OPERATING ACTIVITIES:                          
Net loss 21,036 $ 22,775 62,109 27,094 $ 27,117 29,615   105,920 83,826        
Adjustments to reconcile net loss to net cash provided by operating activities:                          
Depreciation and amortization               71,499 73,587        
Net amortization of deferred financing costs, debt premiums and discounts               186 3        
Net amortization of intangible lease assets and liabilities               (1,224) (2,539)        
Gain on sales of real estate assets             (698) (20) (2,406)        
Gain on insurance proceeds               (9) 0        
Write-off of development projects               0 228        
Loss on impairment 0     0       22,770 0        
Gain on extinguishment of debt               (61,796) 0        
Change in estimate of uncollectable rental revenues               1,262 1,154        
Changes in:                          
Tenant and other receivables               (1,923) 395        
Other assets               (1,924) (1,830)        
Accounts payable and accrued liabilities               (3,160) (582)        
Net cash provided by operating activities               131,581 151,836        
CASH FLOWS FROM INVESTING ACTIVITIES:                          
Additions to real estate assets               (26,475) (33,302)        
Acquisitions of real estate assets               0 (3,301)        
Proceeds from sales of real estate assets               22 3,453        
Proceeds from insurance               653 0        
Payments received on mortgage and other notes receivable               12,744 65,412        
Changes in other assets               (1,263) (1,031)        
Net cash provided by (used in) investing activities               (14,319) 31,231        
CASH FLOWS FROM FINANCING ACTIVITIES:                          
Principal payments on mortgage and other indebtedness               (11,138) (43,361)        
Distributions to owners               (163,113) (223,696)        
Contributions from owners               57,892 79,355        
Net cash used in financing activities               (116,359) (187,702)        
NET CHANGE IN CASH, CASH EQUIVALENTS AND RESTRICTED CASH               903 (4,635)        
CASH, CASH EQUIVALENTS AND RESTRICTED CASH, beginning of period     13,020     14,544 14,544 13,020 14,544 14,544      
CASH, CASH EQUIVALENTS AND RESTRICTED CASH, end of period 13,923     9,909       13,923 9,909 13,020      
Reconciliation from condensed consolidated statements of cash flows to condensed consolidated balance sheets:                          
Cash and cash equivalents 9,796     2,954       9,796 2,954 5,880      
Restricted cash                          
Restricted cash                     0   3,773
Mortgage escrows                     4,127 7,139 3,182
CASH, CASH EQUIVALENTS AND RESTRICTED CASH, end of period $ 13,923   $ 13,020 $ 9,909   $ 14,544 $ 14,544 13,020 14,544 $ 13,020 $ 13,923 $ 13,020 $ 9,909
SUPPLEMENTAL INFORMATION:                          
Cash paid for interest, net of amounts capitalized               $ 10,099 $ 15,167        
[1]
As of September 30, 2019, includes $484,345 of assets related to consolidated variable interest entities that can be used only to settle obligations of the consolidated variable interest entities and $346,999 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.