XML 61 R41.htm IDEA: XBRL DOCUMENT v3.20.2
Investments in Unconsolidated Entities and International Investments - Combined Statements of Operations (Details) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2020
Sep. 30, 2019
Sep. 30, 2020
Sep. 30, 2019
REVENUE:        
Lease income $ 993,831 $ 1,308,908 $ 3,269,572 $ 3,887,532
Other income 45,498 79,670 134,957 295,274
Total revenue 1,060,674 1,416,554 3,476,074 4,266,574
EXPENSES:        
Property operating 91,236 121,735 267,479 339,404
Depreciation and amortization 333,755 334,944 986,157 1,016,193
Real estate taxes 112,311 118,031 347,075 349,404
Repairs and maintenance 18,971 23,979 57,482 73,752
Advertising and promotion 14,751 36,583 60,967 109,128
Other 42,650 22,083 99,527 75,318
Total operating expenses 656,650 711,252 1,966,313 2,135,619
OPERATING INCOME BEFORE OTHER ITEMS 404,024 705,302 1,509,761 2,130,955
Interest expense (201,858) (202,382) (586,545) (599,541)
Gain on sale or disposal of assets and interests in unconsolidated entities, net (91,285) 10,141 (98,168) 12,822
CONSOLIDATED NET INCOME 168,646 628,724 964,598 1,832,772
Income from Unconsolidated Entities 61,823 119,706 156,610 316,691
Equity Method Investees excluding Klepierre, ABG, HBS, RGG, Forever 21 and SPARC Group | Unconsolidated properties        
REVENUE:        
Lease income 601,522 766,740 1,919,618 2,285,848
Other income 94,630 79,025 215,349 234,337
Total revenue 696,152 845,765 2,134,967 2,520,185
EXPENSES:        
Property operating 129,024 149,759 383,363 434,742
Depreciation and amortization 175,716 171,407 512,705 512,070
Real estate taxes 68,464 64,172 197,487 200,698
Repairs and maintenance 16,457 20,729 49,661 61,938
Advertising and promotion 9,901 19,831 42,669 63,852
Other 41,857 45,747 107,822 142,806
Total operating expenses 441,419 471,645 1,293,707 1,416,106
OPERATING INCOME BEFORE OTHER ITEMS 254,733 374,120 841,260 1,104,079
Interest expense (154,579) (159,971) (463,629) (473,914)
Gain on sale or disposal of assets and interests in unconsolidated entities, net       21,587
CONSOLIDATED NET INCOME 100,154 214,149 377,631 651,752
Third-Party Investors' Share of Net Income 46,785 108,792 193,633 332,078
Our Share of Net Income 53,369 105,357 183,998 319,674
Amortization of Excess Investment (20,543) (20,846) (62,144) (62,413)
Our Share of Gain on Sale or Disposal of Assets and Interest in Other Income in the Consolidated Financial Statements       (9,156)
Income from Unconsolidated Entities $ 32,826 $ 84,511 $ 121,854 $ 248,105