XML 60 R40.htm IDEA: XBRL DOCUMENT v3.10.0.1
Investments in Unconsolidated Entities - Combined Statements of Operations (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Jun. 30, 2018
Jun. 30, 2017
Jun. 30, 2018
Jun. 30, 2017
OPERATING EXPENSES:        
Income from Unconsolidated Entities $ 100,828 $ 92,017 $ 190,854 $ 161,101
Equity Method Investees excluding Klepierre, Aeropostale and HBS | Unconsolidated properties        
REVENUE:        
Minimum rent 483,976 465,705 959,931 916,760
Overage rent 51,067 46,447 110,728 97,816
Tenant reimbursements 220,426 212,465 443,916 428,246
Other income 78,378 71,753 159,487 136,079
Total revenue 833,847 796,370 1,674,062 1,578,901
OPERATING EXPENSES:        
Property operating 139,553 132,028 285,845 265,013
Depreciation and amortization 166,299 159,748 326,134 313,202
Real estate taxes 68,576 63,977 136,843 130,560
Repairs and maintenance 20,736 20,471 43,933 40,701
Advertising and promotion 20,884 21,836 45,108 44,034
Provision for credit losses 5,577 2,789 12,078 6,566
Other 49,885 45,030 99,617 88,384
Total operating expenses 471,510 445,879 949,558 888,460
Operating Income 362,337 350,491 724,504 690,441
Interest expense (190,751) (146,440) (341,684) (288,647)
Gain on sale or disposal of, or recovery on, assets and interests in unconsolidated entities, net 25,792   25,792  
Net Income 197,378 204,051 408,612 401,794
Third-Party Investors’ Share of Net Income 96,240 104,265 202,424 203,950
Our Share of Net Income 101,138 99,786 206,188 197,844
Amortization of Excess Investment (21,395) (22,979) (42,921) (45,436)
Our Share of Gain on Sale or Disposal of, or Recovery on, Assets and Interests in Unconsolidated Entities, net (9,672)   (9,672)  
Income from Unconsolidated Entities $ 70,071 $ 76,807 $ 153,595 $ 152,408