XML 15 R39.htm IDEA: XBRL DOCUMENT v3.2.0.727
Investment in Unconsolidated Entities (Details 8) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Jun. 30, 2015
Jun. 30, 2014
Jun. 30, 2015
Jun. 30, 2014
Revenue:        
Minimum rent $ 768,138 $ 728,486 $ 1,521,583 $ 1,450,768
Overage rent 37,029 39,160 75,986 70,834
Tenant reimbursements 364,309 342,250 704,479 667,721
Other income 139,607 37,944 188,191 84,932
Total revenue 1,349,110 1,181,982 2,565,345 2,339,004
Operating Expenses:        
Property operating 99,841 92,630 199,598 187,577
Depreciation and amortization 295,778 287,214 583,883 567,708
Real estate taxes 106,487 99,396 213,374 193,699
Repairs and maintenance 22,676 21,656 52,410 51,421
Advertising and promotion 41,215 38,149 59,971 60,768
Provision for credit losses 2,685 2,442 6,533 6,866
Other 23,352 18,407 42,426 37,769
Total operating expenses 646,725 620,451 1,263,789 1,216,508
OPERATING INCOME 702,385 561,531 1,301,556 1,122,496
Interest expense (230,974) (254,930) (463,147) (509,164)
Income from Unconsolidated Entities 70,196 55,764 135,068 112,842
Equity Method Investments | Unconsolidated properties        
Revenue:        
Minimum rent 443,485 427,899 877,266 852,684
Overage rent 41,342 41,589 92,522 90,386
Tenant reimbursements 199,142 193,006 393,629 385,799
Other income 61,545 61,929 115,539 174,635
Total revenue 745,514 724,423 1,478,956 1,503,504
Operating Expenses:        
Property operating 132,257 131,643 263,061 293,064
Depreciation and amortization 148,607 142,047 290,265 294,195
Real estate taxes 56,477 52,797 115,051 107,588
Repairs and maintenance 17,086 15,944 37,447 35,585
Advertising and promotion 17,388 17,113 34,090 35,923
Provision for credit losses 1,296 970 3,149 4,078
Other 38,924 44,554 83,351 97,483
Total operating expenses 412,035 405,068 826,414 867,916
OPERATING INCOME 333,479 319,355 652,542 635,588
Interest expense (149,041) (150,059) (296,062) (301,696)
Income from Continuing Operations 184,438 169,296 356,480 333,892
Income from operations of discontinued joint venture interests   2,094   5,079
Gain on sale or disposal of assets and interests in unconsolidated entities 35,779   35,779  
Net Income 220,217 171,390 392,259 338,971
Third-Party Investors' Share of Net Income 112,763 88,217 201,877 177,530
Our Share of Net Income 107,454 83,173 190,382 161,441
Amortization of Excess Investment (24,387) (24,383) (48,541) (49,981)
Our Share of Loss from Unconsolidated Discontinued Operations   (307)   (652)
Our Share of Gain on Sale or Disposal of Assets and Interests in Unconsolidated Entities, net (16,339)   (16,339)  
Income from Unconsolidated Entities $ 66,728 $ 58,483 $ 125,502 $ 110,808