Year Ended December 31, | |||||||||||
2017 | 2016 | 2015 | |||||||||
Net income adjusted for noncontrolling interests | $ | 335,274 | $ | 238,933 | $ | 174,352 | |||||
Net loss (income) of taxable REIT subsidiary included above | 4,220 | (14,497 | ) | 340 | |||||||
Net income from REIT operations | 339,494 | 224,436 | 174,692 | ||||||||
Book depreciation and amortization | 162,964 | 162,534 | 145,940 | ||||||||
Tax depreciation and amortization | (95,512 | ) | (104,734 | ) | (87,416 | ) | |||||
Book/tax difference on gains/losses from capital transactions | 6,261 | (64,917 | ) | (53,902 | ) | ||||||
Deferred/prepaid/above and below-market rents, net | (11,146 | ) | (13,114 | ) | (5,375 | ) | |||||
Impairment loss from REIT operations | 5,071 | 369 | 1,536 | ||||||||
Other book/tax differences, net | (244 | ) | (2,694 | ) | (1,679 | ) | |||||
REIT taxable income | 406,888 | 201,880 | 173,796 | ||||||||
Dividends paid deduction (1) | (406,888 | ) | (201,880 | ) | (174,628 | ) | |||||
Dividends paid in excess of taxable income | $ | — | $ | — | $ | (832 | ) | ||||
(1) | For 2017 and 2016, the dividends paid deduction includes designated dividends of $112.8 million and $16.8 million from 2018 and 2017, respectively. |
Year Ended December 31, | ||||||||
2017 | 2016 | 2015 | ||||||
Ordinary income | 23.0 | % | 80.7 | % | 92.7 | % | ||
Capital gain distributions | 77.0 | % | 19.3 | % | 4.3 | % | ||
Return of capital (nontaxable distribution) | — | % | — | % | 3.0 | % | ||
Total | 100.0 | % | 100.0 | % | 100.0 | % | ||
December 31, | |||||||
2017 | 2016 | ||||||
Deferred tax assets (1): | |||||||
Impairment loss (2) | $ | 7,220 | $ | 13,476 | |||
Allowance on other assets | 15 | 117 | |||||
Interest expense | 5,703 | 9,246 | |||||
Net operating loss carryforwards (3) | 7,428 | 8,413 | |||||
Straight-line rentals | 916 | 813 | |||||
Book-tax basis differential | 1,676 | 4,380 | |||||
Other | 188 | 348 | |||||
Total deferred tax assets | 23,146 | 36,793 | |||||
Valuation allowance (4) | (15,587 | ) | (25,979 | ) | |||
Total deferred tax assets, net of allowance | $ | 7,559 | $ | 10,814 | |||
Deferred tax liabilities (1): | |||||||
Book-tax basis differential (2) | $ | 6,618 | $ | 10,998 | |||
Other | 517 | 553 | |||||
Total deferred tax liabilities | $ | 7,135 | $ | 11,551 | |||
(1) | As of December 31, 2017 and 2016, deferred tax assets and liabilities were measured at the statutory rate of 21% and 35%, respectively, as a result of the enactment of the Tax Act on December 22, 2017. |
(2) | Impairment losses and book-tax basis differential liabilities will not be recognized until the related properties are sold. Realization of impairment losses is dependent upon generating sufficient taxable income in the year the property is sold. |
(3) | We have net operating loss carryforwards of $35.4 million that expire between the years of 2029 and 2037. |
(4) | Management believes it is more likely than not that a portion of the deferred tax assets, which primarily consists of impairment losses, interest expense and net operating losses, will not be realized and established a valuation allowance. However, the amount of the deferred tax asset considered realizable could be reduced if estimates of future taxable income are reduced. |
Year Ended December 31, | |||||||||||
2017 | 2016 | 2015 | |||||||||
Net (loss) income before taxes of taxable REIT subsidiary | $ | (5,788 | ) | $ | 20,295 | $ | (989 | ) | |||
Federal (benefit) provision at statutory rate of 35% | $ | (2,026 | ) | $ | 7,103 | $ | (346 | ) | |||
Valuation allowance decrease | — | (1,251 | ) | (309 | ) | ||||||
Effect of change in statutory rate on net deferrals | 282 | — | — | ||||||||
Other | 176 | (54 | ) | 6 | |||||||
Federal income tax (benefit) provision of taxable REIT subsidiary (1) | (1,568 | ) | 5,798 | (649 | ) | ||||||
Texas franchise tax | 1,551 | 1,058 | 701 | ||||||||
Total | $ | (17 | ) | $ | 6,856 | $ | 52 | ||||
(1) | All periods presented are open for examination by the IRS. |