|
Total Revenue
|
|
$398.1m
|
$391.6m
|
$30.6m
|
$5.3m
|
$330.4m
|
$344.0m
|
$321.2m
|
$6.3m
|
$4.1m
|
$4.1m
|
|
Revenues:
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of Revenue
|
|
$353.9m
|
$347.1m
|
$23.0m
|
$4.0m
|
$299.3m
|
$307.2m
|
$281.6m
|
$4.7m
|
$3.1m
|
$3.1m
|
|
Gross Profit (Calculated) (derived)
|
|
$44.1m
|
$44.5m
|
$7.7m
|
$1.3m
|
$31.1m
|
$36.8m
|
$39.6m
|
($52.1m)
|
($56.4m)
|
($60.3m)
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
Additional Financial Items
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (Loss) from Equity Method Investments
|
|
$7.6m
|
($848k)
|
$1.7m
|
$2.9m
|
($169k)
|
($190k)
|
$16.0m
|
$1.4m
|
($3.2m)
|
($4.4m)
|
|
Operating Lease, Lease Income
|
|
—
|
$391.6m
|
$395.3m
|
$320.6m
|
$325.8m
|
$339.9m
|
$314.0m
|
$334.2m
|
$354.4m
|
$346.1m
|
|
Deconsolidation, Revaluation of Retained Investment, Gain (Loss), Amount
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
$209k
|
$0
|
|
Gain (Loss) Related to Litigation Settlement
|
|
—
|
($2.0m)
|
$0
|
$0
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Income (Loss) from Continuing Operations, Per Basic Share
|
|
$0
|
$0
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Income (Loss) from Continuing Operations, Per Diluted Share
|
|
$0
|
$0
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Lease Income
|
|
—
|
$391.6m
|
$395.3m
|
$320.6m
|
$325.8m
|
$339.9m
|
$314.0m
|
$334.2m
|
$354.4m
|
$346.1m
|
|
Sales-type Lease, Selling Profit (Loss)
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$47.1m
|
$0
|
$0
|
—
|
|
Rental revenue
|
|
—
|
$391.6m
|
$395.3m
|
$320.6m
|
$325.8m
|
$339.9m
|
$314.0m
|
$334.2m
|
$354.4m
|
$346.1m
|
|
Other revenue
|
|
$31.4m
|
$31.8m
|
$30.6m
|
$5.3m
|
$4.6m
|
$4.1m
|
$7.3m
|
$6.3m
|
$4.1m
|
$4.1m
|
|
Depreciation and amortization
|
|
($166.0m)
|
($174.0m)
|
($168.2m)
|
($147.6m)
|
($161.6m)
|
($176.7m)
|
($180.6m)
|
($183.5m)
|
($192.9m)
|
($196.6m)
|
|
Property operating
|
|
($47.4m)
|
($49.2m)
|
($42.7m)
|
($42.0m)
|
($41.9m)
|
($47.7m)
|
($54.9m)
|
($58.4m)
|
($60.5m)
|
($64.4m)
|
|
General and administrative
|
|
($31.1m)
|
($34.2m)
|
($31.7m)
|
($30.8m)
|
($30.4m)
|
($35.5m)
|
($38.7m)
|
($36.3m)
|
($40.0m)
|
($40.1m)
|
|
Non-operating income
|
|
$13.0m
|
$10.4m
|
$3.5m
|
$2.3m
|
$743k
|
$1.4m
|
$935k
|
$3.0m
|
$7.7m
|
$2.8m
|
|
Loss on debt satisfaction, net
|
|
($975k)
|
$6.2m
|
($2.6m)
|
($4.5m)
|
$21.5m
|
($13.9m)
|
($119k)
|
($132k)
|
$0
|
($11.8m)
|
|
Impairment charges
|
|
$0
|
—
|
($95.8m)
|
($5.3m)
|
($14.5m)
|
($5.5m)
|
($3.0m)
|
($16.5m)
|
$0
|
$0
|
|
Change in allowance for credit loss
|
|
—
|
—
|
—
|
—
|
$0
|
$0
|
($93k)
|
$32k
|
$61k
|
$0
|
|
Gain on sale or disposal of, and recovery on, real estate, net
|
|
—
|
—
|
$252.9m
|
$250.9m
|
$139.0m
|
$367.3m
|
$59.1m
|
$33.0m
|
$39.8m
|
$145.6m
|
|
Gain on change in control of a subsidiary
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$0
|
$0
|
$209k
|
$0
|
|
Benefit (provision) for income taxes
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($1.1m)
|
($703k)
|
$127k
|
($699k)
|
|
Equity in (earnings) losses of non-consolidated entities
|
|
$7.6m
|
($848k)
|
$1.7m
|
$2.9m
|
($169k)
|
($190k)
|
$16.0m
|
$1.4m
|
($3.2m)
|
($4.4m)
|
|
Net (income) loss attributable to noncontrolling interests
|
|
($826k)
|
($1.0m)
|
($3.5m)
|
($5.4m)
|
($3.1m)
|
($2.4m)
|
($2.5m)
|
($5.5m)
|
$1.7m
|
($4.5m)
|
|
Dividends attributable to preferred shares - Series C
|
|
($6)
|
($6)
|
($6)
|
($6)
|
($6)
|
($6)
|
($6)
|
($6)
|
($6)
|
($6)
|
|
Allocation to participating securities
|
|
($225k)
|
($226k)
|
($287k)
|
($395k)
|
($224k)
|
($510k)
|
($186k)
|
($230k)
|
($322k)
|
($401k)
|
|
Total gross revenues
|
|
$429.5m
|
$391.6m
|
$395.3m
|
$326.0m
|
$330.4m
|
$344.0m
|
$321.2m
|
$340.5m
|
$358.5m
|
$350.2m
|
|
Income (Loss) from Continuing Operations, Net of Tax, Including Portion Attributable to Noncontrolling Interest
|
|
$96.5m
|
$86.6m
|
$230.9m
|
$285.3m
|
$186.4m
|
$385.1m
|
$116.2m
|
$35.9m
|
$42.8m
|
$117.6m
|
|
Income (Loss) from Discontinued Operations, Net of Tax, Including Portion Attributable to Noncontrolling Interest
|
|
$0
|
$0
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Income before benefit (provision) for income taxes and equity in income (losses) of non-consolidated entities
|
|
$90.3m
|
$89.4m
|
$230.9m
|
$283.8m
|
$188.1m
|
$386.6m
|
$101.3m
|
$35.3m
|
$45.9m
|
$122.7m
|
|
Net Income (Loss) Attributable to Parent
|
|
$95.6m
|
$85.6m
|
$227.4m
|
$279.9m
|
$183.3m
|
$382.6m
|
$113.8m
|
$30.4m
|
$44.5m
|
$113.2m
|
|
Net Income (Loss) Available to Common Stockholders, Basic
|
|
$89.1m
|
$79.1m
|
$220.8m
|
$273.2m
|
$176.8m
|
$375.8m
|
$107.3m
|
$23.9m
|
$37.9m
|
$106.5m
|
|
Net Income (Loss) Attributable to Noncontrolling Interest
|
|
$826k
|
$1.0m
|
$3.5m
|
$5.4m
|
$3.1m
|
$2.4m
|
$2.5m
|
$5.5m
|
($1.7m)
|
$4.5m
|
|
Earnings Per Share, Basic
|
|
$0.38
|
$0.33
|
$0.93
|
$1.15
|
$0.66
|
$1.35
|
$0.38
|
$0.08
|
$0.13
|
$1.82
|
|
Earnings Per Share, Diluted
|
|
$0.37
|
$0.33
|
$0.93
|
$1.15
|
$0.66
|
$1.34
|
$0.38
|
$0.08
|
$0.13
|
$1.82
|
|
Common Stock, Dividends, Per Share, Declared
|
|
$0.38
|
$0.33
|
$0.93
|
$1.15
|
$0.66
|
$1.35
|
$0.38
|
$0.08
|
$0.52
|
$2.70
|
|
Weighted Average Number of Shares Outstanding, Basic
|
|
233.6m
|
237.8m
|
236.7m
|
237.6m
|
266.9m
|
277.6m
|
279.9m
|
290.2m
|
291.5m
|
58.4m
|
|
Weighted-average common shares outstanding - basic (in shares)
|
|
233.6m
|
237.8m
|
236.7m
|
237.6m
|
266.9m
|
277.6m
|
279.9m
|
290.2m
|
291.5m
|
58.4m
|
|
Weighted-average common shares outstanding - diluted (in shares)
|
|
237.7m
|
241.5m
|
240.8m
|
237.9m
|
268.2m
|
287.4m
|
282.5m
|
291.2m
|
291.6m
|
58.6m
|
|
Weighted Average Number of Shares Outstanding, Diluted
|
|
237.7m
|
241.5m
|
240.8m
|
237.9m
|
268.2m
|
287.4m
|
282.5m
|
291.2m
|
291.6m
|
58.6m
|
|
General and Administrative Expense
|
|
$31.1m
|
$34.2m
|
$31.7m
|
$30.8m
|
$30.4m
|
$35.5m
|
$38.7m
|
$36.3m
|
$40.0m
|
$40.1m
|
|
Business Combination, Acquisition Related Costs
|
|
$836k
|
$2.2m
|
—
|
—
|
—
|
—
|
$4.2m
|
$4k
|
$498k
|
$178k
|
|
Interest and amortization expense
|
|
($88.0m)
|
($77.9m)
|
($79.9m)
|
($65.1m)
|
($55.2m)
|
($46.7m)
|
($45.4m)
|
($46.4m)
|
($66.5m)
|
($62.9m)
|
|
Transaction costs
|
|
—
|
—
|
—
|
—
|
($255k)
|
($432k)
|
($4.2m)
|
($4k)
|
($498k)
|
($178k)
|
|
Interest Expense (non-operating)
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
$66.5m
|
$62.9m
|
|
Interest Expense
|
|
$88.0m
|
$77.9m
|
$79.9m
|
$65.1m
|
$55.2m
|
$46.7m
|
$45.4m
|
$46.4m
|
—
|
—
|
|
Income Tax Expense (Benefit)
|
|
$1.4m
|
$1.9m
|
$1.7m
|
$1.4m
|
$1.6m
|
$1.3m
|
$1.1m
|
$703k
|
($127k)
|
$163k
|