XML 128 R112.htm IDEA: XBRL DOCUMENT v3.19.2
Combined Guarantor Subsidiiaries - Combined Statements of Cash Flows - Summary (Details) - USD ($)
$ in Thousands
 3 Months Ended 6 Months Ended 12 Months Ended
Jun. 30, 2019
Mar. 31, 2019
Jun. 30, 2018
Mar. 31, 2018
Jun. 30, 2019
Jun. 30, 2018
Dec. 31, 2018
Jun. 30, 2019
Dec. 31, 2018
Jun. 30, 2018
CASH FLOWS FROM OPERATING ACTIVITIES:                    
Net loss $ (29,688)   $ (29,976)   $ (76,497) $ (30,637)        
Adjustments to reconcile net loss to net cash provided by operating activities:                    
Depreciation and amortization         134,270 145,316        
Net amortization of deferred financing costs, debt premiums and discounts         4,306 3,593        
Net amortization of intangible lease assets and liabilities         (1,071) (1,436)        
Gain on sales of real estate assets         (5,755) (8,118)        
Gain on insurance proceeds         (421) 0        
Write-off of development projects         34 339        
Loss on impairment 41,608   51,983   66,433 70,044        
Gain on extinguishment of debt         (71,722) 0        
Change in estimate of uncollectable rental revenues         1,692 2,786        
Changes in:                    
Tenant and other receivables         (473) 6,173        
Other assets         (2,036) (1,269)        
Accounts payable and accrued liabilities         68,104 (9,489)        
Net cash provided by operating activities         126,032 179,882        
CASH FLOWS FROM INVESTING ACTIVITIES:                    
Additions to real estate assets         (51,148) (65,988)        
Acquisitions of real estate assets         0 (2,051)        
Proceeds from sales of real estate assets         69,238 19,556        
Proceeds from insurance         740 0        
Payments received on mortgage and other notes receivable         1,346 516        
Changes in other assets         (857) (4,878)        
Net cash provided by (used in) investing activities         27,104 (22,837)        
CASH FLOWS FROM FINANCING ACTIVITIES:                    
Principal payments on mortgage and other indebtedness         (1,113,337) (263,486)        
Net cash used in financing activities         (165,132) (164,706)        
NET CHANGE IN CASH, CASH EQUIVALENTS AND RESTRICTED CASH         (11,996) (7,661)        
CASH, CASH EQUIVALENTS AND RESTRICTED CASH, beginning of period   $ 57,512   $ 68,172 57,512 68,172 $ 68,172      
CASH, CASH EQUIVALENTS AND RESTRICTED CASH, end of period 45,516   60,511   45,516 60,511 57,512      
Reconciliation from condensed consolidated statements of cash flows to condensed consolidated balance sheets:                    
Cash and cash equivalents 20,483   23,428   20,483 23,428 25,138 [1]      
Restricted cash                    
Restricted cash [2]               $ 84   $ 5,829
Mortgage escrows [2]               24,949   31,254
CASH, CASH EQUIVALENTS AND RESTRICTED CASH, end of period 45,516 57,512 60,511 68,172 57,512 68,172 57,512 45,516 $ 57,512 60,511
SUPPLEMENTAL INFORMATION:                    
Cash paid for interest, net of amounts capitalized         105,621 100,185        
Guarantor Subsidiaries                    
CASH FLOWS FROM OPERATING ACTIVITIES:                    
Net loss 22,775 62,109 27,117 29,615 84,884 56,732        
Adjustments to reconcile net loss to net cash provided by operating activities:                    
Depreciation and amortization         46,818 49,106        
Net amortization of deferred financing costs, debt premiums and discounts         124 (59)        
Net amortization of intangible lease assets and liabilities         (983) (1,471)        
Gain on sales of real estate assets         0 (1,708)        
Gain on insurance proceeds         (9) 0        
Write-off of development projects         0 192        
Loss on impairment 0   0   22,770 0        
Gain on extinguishment of debt         (61,796) 0        
Change in estimate of uncollectable rental revenues         1,168 766        
Changes in:                    
Tenant and other receivables         116 795        
Other assets         (703) (463)        
Accounts payable and accrued liabilities         (8,423) (1,243)        
Net cash provided by operating activities         83,966 102,647        
CASH FLOWS FROM INVESTING ACTIVITIES:                    
Additions to real estate assets         (14,280) (23,775)        
Acquisitions of real estate assets         0 (2,051)        
Proceeds from sales of real estate assets         0 2,544        
Proceeds from insurance         653 0        
Payments received on mortgage and other notes receivable         177 4,779        
Changes in other assets         (329) (656)        
Net cash provided by (used in) investing activities         (13,779) (19,159)        
CASH FLOWS FROM FINANCING ACTIVITIES:                    
Principal payments on mortgage and other indebtedness         (8,916) (41,430)        
Distributions to owners         (95,970) (108,858)        
Contributions from owners         33,921 65,191        
Net cash used in financing activities         (70,965) (85,097)        
NET CHANGE IN CASH, CASH EQUIVALENTS AND RESTRICTED CASH         (778) (1,609)        
CASH, CASH EQUIVALENTS AND RESTRICTED CASH, beginning of period   13,020   14,544 13,020 14,544 14,544      
CASH, CASH EQUIVALENTS AND RESTRICTED CASH, end of period 12,242   12,935   12,242 12,935 13,020      
Reconciliation from condensed consolidated statements of cash flows to condensed consolidated balance sheets:                    
Cash and cash equivalents 8,808   4,935   8,808 4,935 5,880      
Restricted cash                    
Restricted cash               0   4,921
Mortgage escrows               3,434 7,139 3,079
CASH, CASH EQUIVALENTS AND RESTRICTED CASH, end of period $ 12,242 $ 13,020 $ 12,935 $ 14,544 13,020 14,544 $ 13,020 $ 12,242 $ 13,020 $ 12,935
SUPPLEMENTAL INFORMATION:                    
Cash paid for interest, net of amounts capitalized         $ 6,751 $ 7,701        
[1]
As of June 30, 2019, includes $601,069 of assets related to consolidated variable interest entities that can be used only to settle obligations of the consolidated variable interest entities and $410,719 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.