XML 27 R32.htm IDEA: XBRL DOCUMENT v2.4.0.6
Investment in Unconsolidated Entities (Details 3) (USD $)
In Thousands, unless otherwise specified
3 Months Ended 6 Months Ended
Jun. 30, 2012
Jun. 30, 2011
Jun. 30, 2012
Jun. 30, 2011
Dec. 31, 2011
Dec. 31, 2010
Assets:            
Investment properties at cost $ 34,063,214   $ 34,063,214   $ 29,657,046  
Less - accumulated depreciation 8,827,205   8,827,205   8,388,130  
Investment properties, net 25,236,009   25,236,009   21,268,916  
Cash and cash equivalents 638,499 789,713 638,499 789,713 798,650 796,718
Tenant receivables and accrued revenue, net 423,917   423,917   486,731  
Investment in unconsolidated entities, at equity 2,000,509   2,000,509   1,378,084  
Deferred costs and other assets 1,745,496   1,745,496   1,633,544  
Total assets 31,986,583   31,986,583   26,216,925  
Liabilities and Partners' (Deficit) Equity:            
Mortgages and other indebtedness 22,466,558   22,466,558   18,446,440  
Accounts payable, accrued expenses, intangibles, and deferred revenues 1,168,636   1,168,636   1,091,712  
Other liabilities 226,675   226,675   170,971  
Total liabilities 24,592,505   24,592,505   20,404,692  
Total liabilities and equity 31,986,583   31,986,583   26,216,925  
Revenue:            
Minimum rent 746,198 649,570 1,448,295 1,293,902    
Overage rent 31,427 21,980 59,107 39,121    
Tenant reimbursements 330,470 285,623 636,857 567,048    
Other income 51,624 52,429 102,142 98,913    
Total revenue 1,188,066 1,040,861 2,307,035 2,060,735    
Operating Expenses:            
Property operating 116,018 109,025 220,758 208,567    
Depreciation and amortization 311,863 261,298 596,972 527,608    
Real estate taxes 106,777 93,424 205,479 186,688    
Repairs and maintenance 26,665 24,657 52,307 55,492    
Advertising and promotion 28,549 24,958 49,648 46,846    
(Recovery of)/Provision for credit losses 2,906 274 6,451 1,679    
Other 24,096 19,226 41,873 38,244    
Total operating expenses 666,711 573,289 1,270,072 1,142,273    
Operating Income 521,355 467,572 1,036,963 918,462    
Interest expense (288,560) (244,517) (546,636) (492,634)    
Income (loss) from unconsolidated entities 29,132 13,821 59,484 32,441    
Real Estate joint ventures
           
Assets:            
Investment properties at cost 14,491,236   14,491,236   20,481,657  
Less - accumulated depreciation 4,725,920   4,725,920   5,264,565  
Investment properties, net 9,765,316   9,765,316   15,217,092  
Cash and cash equivalents 483,433   483,433   806,895  
Tenant receivables and accrued revenue, net 198,773   198,773   359,208  
Investment in unconsolidated entities, at equity 39,855   39,855   133,576  
Deferred costs and other assets 366,900   366,900   526,101  
Total assets 10,854,277   10,854,277   17,042,872  
Liabilities and Partners' (Deficit) Equity:            
Mortgages and other indebtedness 11,499,568   11,499,568   15,582,321  
Accounts payable, accrued expenses, intangibles, and deferred revenues 527,701   527,701   775,733  
Other liabilities 308,912   308,912   981,711  
Total liabilities 12,336,181   12,336,181   17,339,765  
Preferred units 67,450   67,450   67,450  
Partners' (deficit) equity (1,549,354)   (1,549,354)   (364,343)  
Total liabilities and equity 10,854,277   10,854,277   17,042,872  
Our Share of:            
Partners' (deficit) equity (708,641)   (708,641)   (32,000)  
Add: Excess Investment 1,978,514   1,978,514   714,515  
Our net Investment in Unconsolidated Entities, at equity 1,269,873   1,269,873   682,515  
Revenue:            
Minimum rent 371,664 360,466 738,019 710,027    
Overage rent 36,143 27,126 84,837 57,354    
Tenant reimbursements 170,478 166,726 342,571 332,346    
Other income 37,488 40,546 88,435 71,898    
Total revenue 615,773 594,864 1,253,862 1,171,625    
Operating Expenses:            
Property operating 115,615 112,918 233,520 224,266    
Depreciation and amortization 126,783 123,032 258,174 245,092    
Real estate taxes 45,164 47,103 93,216 92,690    
Repairs and maintenance 15,919 15,595 30,807 32,311    
Advertising and promotion 12,917 11,559 28,344 25,000    
(Recovery of)/Provision for credit losses (1,102) 1,113 (114) 1,917    
Other 38,793 44,158 92,356 73,289    
Total operating expenses 354,089 355,478 736,303 694,565    
Operating Income 261,684 239,386 517,559 477,060    
Interest expense (155,393) (153,970) (315,554) (305,002)    
Income (loss) from unconsolidated entities (316) (631) (631) (459)    
Net Income from continuing operations 105,975 84,785 201,374 171,599    
Loss from operations of discontinued joint venture interests (1,173) (9,559) (11,623) (15,661)    
Gain on disposal or sale of discontinued operations, net   15,506   15,506    
Net Income 104,802 90,732 189,751 171,444    
Third-Party Investors' Share of Net Income 56,787 56,455 96,800 106,470    
Our Share of Net Income 48,015 34,277 92,951 64,974    
Amortization of Excess Investment (18,749) (12,703) (33,333) (24,780)    
Our Share of Gain on Sale or Disposal of Assets and Interests in Unconsolidated Entities, net   (7,753)   (7,753)    
Income from unconsolidated entities $ 29,266 $ 13,821 $ 59,618 $ 32,441    
Real Estate joint ventures | Maximum
           
Our Share of:            
Amortization period     40 years