| Fiscal period | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
|---|
| Period End Date | 12/31/2019 | 12/31/2018 | 12/31/2017 | 12/31/2016 | 12/31/2015 | 12/31/2014 | 12/31/2013 | 12/31/2012 | 12/31/2011 | 12/31/2010 |
|---|
| Minimum rents | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- |
| Percentage rents | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- |
| Rental income | 291.19 | 208.76 | 198.94 | 152.81 | 158.63 | 145.10 | 122.73 | 84.00 | 65.78 | 75.08 |
| Management fee income from related parties | -- | -- | -- | -- | -- | -- | -- | -- | -- | 1.42 |
| Interest income | -- | -- | -- | -- | -- | 12.61 | 11.80 | 8.03 | 11.71 | 19.16 |
| Other | 4.14 | 5.17 | 6.41 | 4.84 | 4.13 | 1.94 | 5.38 | 2.53 | 2.50 | 0.84 |
| Expense reimbursements | -- | 48.28 | 44.91 | 32.28 | 36.31 | 32.64 | 28.37 | 20.43 | 17.87 | 19.88 |
| Other property income | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- |
| Lease termination income | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- |
| Total Revenues | 295.33 | 262.21 | 250.26 | 189.94 | 199.06 | 192.29 | 168.29 | 114.99 | 97.86 | 116.39 |
| Property operating | 51.15 | 45.21 | 41.67 | 24.24 | 28.42 | 24.83 | 21.03 | 17.43 | 13.42 | 19.51 |
| Real estate taxes | 39.32 | 36.71 | 35.95 | 25.63 | 25.38 | 23.06 | 20.92 | 16.39 | 13.16 | 14.01 |
| Depreciation and amortization | 125.44 | 117.55 | 104.93 | 70.01 | 60.75 | 49.65 | 40.30 | 27.89 | 20.98 | 23.42 |
| General and administrative | 35.42 | 34.34 | 33.76 | 40.65 | 30.37 | 27.43 | 25.56 | 21.22 | 23.00 | 20.21 |
| Abandoned project costs | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- |
| Other income (expense) | -- | (0.86) | (2.18) | (7.52) | (4.68) | (3.78) | (4.61) | (3.90) | (1.46) | 0.00 |
| Reserve for notes receivable | -- | -- | -- | -- | -- | -- | -- | (0.41) | 0.00 | 0.00 |
| Impairment of asset | (1.72) | -- | (14.46) | -- | (5.00) | 0.00 | (1.50) | -- | -- | -- |
| Gain on disposition of properties | 30.32 | -- | -- | -- | -- | -- | -- | -- | -- | -- |
| Total operating expenses | 253.05 | 234.67 | 232.94 | 168.05 | 154.60 | 128.75 | 113.91 | 87.23 | 72.00 | 77.14 |
| Operating Income (Loss) | 72.60 | 27.54 | 17.32 | 21.89 | 44.46 | 63.54 | 54.38 | 27.76 | 25.86 | 39.25 |
| Interest expense | 73.79 | 69.98 | 58.98 | 34.65 | 37.30 | 39.43 | 39.47 | 22.81 | 23.34 | 34.41 |
| Impairment of investment in unconsolidated affiliate | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- |
| Gain (loss) on sale of land | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- |
| Gain on involuntary conversion of asset | -- | -- | -- | -- | -- | -- | -- | 2.37 | -- | -- |
| Equity in earnings of unconsolidated partnerships | 8.92 | 9.30 | 23.37 | 39.45 | 37.33 | 111.58 | 12.38 | 0.55 | 1.56 | 12.45 |
| Minority interest | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- |
| Interest income | 7.99 | 13.23 | 29.14 | 25.83 | 16.60 | -- | -- | -- | -- | -- |
| Other interest income | -- | -- | -- | -- | 1.60 | 2.72 | -- | -- | -- | 0.41 |
| Other income | 6.95 | -- | -- | -- | -- | -- | -- | -- | -- | -- |
| Gain on debt extinguishment | -- | -- | -- | -- | -- | -- | (0.77) | (0.20) | 1.27 | 0.00 |
| Gain on bargain purchase | -- | -- | -- | -- | -- | -- | -- | -- | -- | 33.81 |
| Impairment of unconsolidated affiliates | -- | -- | -- | -- | -- | -- | -- | (2.03) | -- | -- |
| Gain (loss) on sale of unconsolidated affiliates | -- | -- | -- | -- | -- | -- | -- | 3.06 | -- | (1.48) |
| Gain on change in control | -- | -- | 5.57 | -- | -- | -- | -- | -- | -- | -- |
| Income before income taxes | 22.67 | (19.90) | 16.43 | 52.52 | 62.69 | 138.42 | 26.52 | 8.69 | 5.34 | 50.02 |
| Provision for Income Taxes - Total | 1.47 | 0.93 | 1.00 | (0.11) | 1.79 | 0.63 | 0.02 | (0.57) | 0.46 | 2.87 |
| Gain on disposition of properties, net of tax | -- | 5.14 | 48.89 | 81.97 | -- | -- | -- | -- | -- | -- |
| Income from continuing operations | -- | -- | -- | -- | 60.91 | 137.79 | 26.50 | 9.27 | 4.88 | 47.15 |
| Discontinued Operations: Minority interest | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- |
| Discontinued operations: Operating (loss) income from discontinued operations | -- | -- | -- | -- | -- | 1.22 | 6.82 | 12.01 | 8.93 | 3.52 |
| Discontinued operations: Impairment of real estate | -- | -- | -- | -- | -- | -- | (6.68) | -- | (6.93) | 0.00 |
| Discontinued operations: (Loss) gain on sale of properties | -- | -- | -- | -- | 89.06 | 13.14 | 18.80 | 71.20 | 46.83 | 0.00 |
| Discontinued Operations: Loss on debt extinguishment | -- | -- | -- | -- | -- | -- | (0.80) | (2.54) | 0.00 | 0.00 |
| Income before extraordinary item and cumulative effect of a change in accounting | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- |
| Extraordinary item: Share of extraordinary gain from investment in unconsolidated affiliate | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- |
| Extraordinary item: Income tax provision | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- |
| Cumulative effect of a change in accounting principle | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- |
| Consolidated net income (loss) | 21.20 | (15.70) | 64.31 | 134.59 | 149.97 | 152.15 | 44.64 | 89.94 | 53.72 | 50.67 |
| Loss (income) attributable to noncontrolling interests in subsidiaries:Continuing operations | -- | -- | -- | -- | 84.26 | 80.06 | (7.52) | (14.35) | (13.73) | 18.91 |
| Loss (income) attributable to noncontrolling interests in subsidiaries:Discontinued operations | -- | -- | -- | -- | -- | 1.02 | 12.05 | 64.58 | 15.89 | 1.70 |
| Net loss (income) attributable to noncontrolling interests in subsidiaries | (31.84) | (47.14) | 2.84 | 61.82 | -- | -- | -- | -- | -- | -- |
| Less: Net Income attributable toparticipating securities | 0.41 | 0.27 | 0.64 | 0.79 | 0.93 | -- | -- | -- | -- | -- |
| Net loss (income) attributable to noncontrolling interests in subsidiaries: Continuing operations | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- |
| Net loss (income) attributable to noncontrolling interests in subsidiaries: Discontinued operations | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- |
| Net loss (income) attributable to noncontrolling interests in subsidiaries: Extraordinary item | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- |
| Net income (loss) available to common shareholders | 52.63 | 31.17 | 60.83 | 71.98 | 64.78 | 71.06 | 40.12 | 39.71 | 51.56 | 30.06 |
| Income from continuing operations | -- | -- | -- | -- | 0.94 | 1.18 | 0.61 | 0.51 | 0.45 | 0.69 |
| Income (Loss) from discontinued operations | -- | -- | -- | -- | -- | -- | 0.11 | 0.34 | 0.80 | 0.04 |
| Extraordinary item | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- |
| Cumulative effect of a change in accounting principal | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- |
| Net Earnings Per Share (Basic) | 0.62 | 0.38 | 0.73 | 0.94 | 0.94 | 1.18 | 0.72 | 0.85 | 1.25 | 0.73 |
| Income from continuing operations | -- | -- | -- | -- | 0.94 | 1.18 | 0.61 | 0.51 | 0.45 | 0.69 |
| Income (Loss) from discontinued operations | -- | -- | -- | -- | -- | -- | 0.11 | 0.34 | 0.80 | 0.04 |
| Extraordinary item | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- |
| Cumulative effect of a change in accounting principal | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- |
| Net Earnings Per Share (Diluted) | 0.62 | 0.38 | 0.73 | 0.94 | 0.94 | 1.18 | 0.72 | 0.85 | 1.25 | 0.73 |
| Weighted Average Shares Outstanding (Basic) | 84.44 | 82.08 | 83.68 | 76.23 | 68.85 | 59.40 | 54.92 | 45.85 | 40.70 | 40.14 |
| Weighted Average Shares Outstanding (Diluted) | 84.44 | 82.08 | 83.69 | 76.24 | 68.87 | 59.43 | 54.96 | 45.89 | 40.72 | 40.41 |
| Funds from operations (FFO) | 126.86 | 118.87 | 134.67 | 117.07 | 111.56 | 78.88 | 67.16 | 48.83 | 42.91 | 50.44 |