XML 84 R33.htm IDEA: XBRL DOCUMENT v2.4.0.8
Investment in Unconsolidated Entities (Details 2) (USD $)
In Thousands, unless otherwise specified
3 Months Ended 6 Months Ended 6 Months Ended 12 Months Ended 3 Months Ended 6 Months Ended 6 Months Ended
Jun. 30, 2013
Jun. 30, 2012
Jun. 30, 2013
Jun. 30, 2012
Dec. 31, 2012
Dec. 31, 2011
Jun. 30, 2013
Retail Property
property
Dec. 31, 2012
Retail Property
property
Dec. 31, 2012
Malls
property
Mar. 22, 2012
The Mills acquisition
property
Jun. 30, 2013
Equity Method Investments
Jun. 30, 2012
Equity Method Investments
Jun. 30, 2013
Equity Method Investments
Jun. 30, 2012
Equity Method Investments
Dec. 31, 2012
Equity Method Investments
Jun. 30, 2013
Equity Method Investments
Maximum
Schedule of Equity Method Investments                                
Number of income-producing properties                   9            
Number of properties disposed             1 3 1              
Assets:                                
Investment properties, at cost $ 34,636,100   $ 34,636,100   $ 34,252,521           $ 14,621,714   $ 14,621,714   $ 14,607,291  
Less - accumulated depreciation 9,544,943   9,544,943   9,068,388           5,027,179   5,027,179   4,926,511  
Investment properties, net 25,091,157   25,091,157   25,184,133           9,594,535   9,594,535   9,680,780  
Cash and cash equivalents 1,095,829 638,499 1,095,829 638,499 1,184,518 798,650         551,059   551,059   619,546  
Tenant receivables and accrued revenue, net 491,388   491,388   521,301           225,178   225,178   252,774  
Investment in unconsolidated entities, at equity 1,958,503   1,958,503   2,108,966           38,958   38,958   39,589  
Deferred costs and other assets 1,474,421   1,474,421   1,570,734           707,343   707,343   438,399  
Total assets 32,015,137   32,015,137   32,586,606           11,117,073   11,117,073   11,031,088  
Liabilities and Partners' Deficit:                                
Mortgages and unsecured indebtedness 22,687,622   22,687,622   23,113,007           11,964,864   11,964,864   11,584,863  
Accounts payable, accrued expenses, intangibles, and deferred revenue 1,273,211   1,273,211   1,374,172           596,283   596,283   672,483  
Other liabilities 231,774   231,774   303,588           657,205   657,205   447,132  
Total liabilities 25,028,872   25,028,872   25,515,511           13,218,352   13,218,352   12,704,478  
Preferred units                     67,450   67,450   67,450  
Partners' deficit                     (2,168,729)   (2,168,729)   (1,740,840)  
Total liabilities and equity 32,015,137   32,015,137   32,586,606           11,117,073   11,117,073   11,031,088  
Our Share of:                                
Partners' deficit                     (992,395)   (992,395)   (799,911)  
Add: Excess Investment                     2,114,633   2,114,633   2,184,133  
Our net Investment in unconsolidated entities, at equity                     1,122,238   1,122,238   1,384,222  
Life of joint ventures with excess investment                               40 years
Revenue:                                
Minimum rent 778,159 746,198 1,556,066 1,448,295             399,391 363,541 793,544 721,517    
Overage rent 40,248 31,427 77,947 59,107             40,014 36,064 87,781 84,620    
Tenant reimbursements 353,163 330,470 692,132 636,857             187,151 165,623 371,550 332,153    
Other income 33,179 51,624 63,933 102,142             39,528 36,597 81,602 86,934    
Total revenue 1,236,563 1,188,066 2,451,621 2,307,035             666,084 601,825 1,334,477 1,225,224    
Operating Expenses:                                
Property operating 117,479 116,018 227,388 220,758             123,296 111,967 239,165 226,801    
Depreciation and amortization 318,638 311,863 635,272 596,972             126,701 122,475 254,386 249,453    
Real estate taxes 109,409 106,777 219,114 205,479             50,072 42,450 104,778 87,550    
Repairs and maintenance 27,107 26,665 56,832 52,307             16,339 15,427 32,503 29,851    
Advertising and promotion 29,360 28,549 50,619 49,648             14,103 12,688 30,023 27,895    
Provision for (Recovery of) credit losses (1,301) 2,906 1,433 6,451             336 (793) 1,580 399    
Other 18,604 21,124 36,605 37,788             36,496 38,549 72,181 92,043    
Total operating expenses 671,673 663,739 1,329,043 1,265,987             367,343 342,763 734,616 713,992    
Operating Income 564,890 524,327 1,122,578 1,041,048             298,741 259,062 599,861 511,232    
Interest expense (279,966) (288,560) (564,991) (546,636)             (154,508) (148,980) (301,994) (302,690)    
Income from Continuing Operations                     144,233 110,082 297,867 208,542    
Loss from operations of discontinued joint venture interests                     (26) (5,280) (346) (18,791)    
Gain on disposal of discontinued operations, net                     18,356   18,356      
Net Income                     162,563 104,802 315,877 189,751    
Third-Party Investors' Share of Net Income                     94,949 56,787 178,715 96,800    
Our Share of Net Income                     67,614 48,015 137,162 92,951    
Amortization of Excess Investment                     (24,853) (18,749) (49,682) (33,333)    
Income from Unconsolidated Entities                     $ 42,761 $ 29,266 $ 87,480 $ 59,618