XML 60 R41.htm IDEA: XBRL DOCUMENT v3.23.3
Investments in Unconsolidated Entities and International Investments - Combined Statements of Operations (Details) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2023
Sep. 30, 2022
Sep. 30, 2023
Sep. 30, 2022
REVENUE:        
Lease income $ 1,298,737 $ 1,215,470 $ 3,801,880 $ 3,618,035
Other income 82,156 71,662 237,007 188,464
Total revenue 1,410,948 1,315,786 4,131,398 3,891,550
EXPENSES:        
Property operating 136,541 120,858 366,553 336,929
Depreciation and amortization 315,259 301,754 941,851 910,190
Real estate taxes 115,456 109,932 338,452 333,611
Repairs and maintenance 22,660 21,639 67,837 63,993
Advertising and promotion 28,809 27,102 86,713 72,429
Other 41,240 30,810 132,369 106,649
Total operating expenses 716,714 663,590 2,116,515 1,992,202
OPERATING INCOME BEFORE OTHER ITEMS 694,234 652,196 2,014,883 1,899,348
Interest expense (212,210) (187,878) (629,725) (560,353)
Gain on sale or disposal of, or recovery on, assets and interests in unconsolidated entities, net (5,541) 17,262 (9,897) 879
CONSOLIDATED NET INCOME 680,762 621,847 1,757,522 1,679,637
Income from Unconsolidated Entities 95,480 163,086 207,835 434,343
Unconsolidated properties | Equity Method Investees excluding Jamestown, Klepierre, TRG and other platform investments        
EXPENSES:        
Third-Party Investors' Share of Net Income 124,272 83,222 329,338 280,919
Our Share of Net Income 104,518 91,086 306,777 290,086
Amortization of Excess Investment (14,933) (14,928) (44,781) (45,153)
Our Share of Gain on Sale or Disposal of, or Recovery on, Assets and Interests in Unconsolidated Entities, net   (2,532) (454) (2,532)
Income from Unconsolidated Entities 89,585 73,626 261,542 242,401
Unconsolidated properties | Equity Method Investees excluding Jamestown, Klepierre, TRG and other platform investments        
REVENUE:        
Lease income 743,388 710,084 2,212,197 2,142,068
Other income 129,021 72,355 357,261 258,446
Total revenue 872,409 782,439 2,569,458 2,400,514
EXPENSES:        
Property operating 165,406 153,002 475,364 445,214
Depreciation and amortization 159,560 169,453 483,361 504,926
Real estate taxes 63,607 59,008 192,550 187,697
Repairs and maintenance 19,034 17,632 55,452 58,322
Advertising and promotion 19,188 17,153 58,702 52,718
Other 63,696 48,866 180,213 146,595
Total operating expenses 490,491 465,114 1,445,642 1,395,472
OPERATING INCOME BEFORE OTHER ITEMS 381,918 317,325 1,123,816 1,005,042
Interest expense (172,523) (147,539) (508,230) (438,559)
Gain on sale or disposal of, or recovery on, assets and interests in unconsolidated entities, net 19,395 4,522 20,529 4,522
CONSOLIDATED NET INCOME $ 228,790 $ 174,308 $ 636,115 $ 571,005