XML 60 R41.htm IDEA: XBRL DOCUMENT v3.22.2.2
Investments in Unconsolidated Entities and International Investments - Combined Statements of Operations (Details) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2022
Sep. 30, 2021
Sep. 30, 2022
Sep. 30, 2021
REVENUE:        
Lease income $ 1,215,470 $ 1,207,923 $ 3,618,035 $ 3,511,806
Other income 71,662 61,607 188,464 200,465
Total revenue 1,315,786 1,296,554 3,891,550 3,790,652
EXPENSES:        
Property operating 120,858 108,556 336,929 291,248
Depreciation and amortization 301,754 311,381 910,190 942,851
Real estate taxes 109,932 117,094 333,611 347,800
Repairs and maintenance 21,639 21,735 63,993 62,126
Advertising and promotion 27,102 38,635 72,429 87,685
Other 30,810 31,253 106,649 84,180
Total operating expenses 663,590 684,230 1,992,202 1,968,994
OPERATING INCOME BEFORE OTHER ITEMS 652,196 612,324 1,899,348 1,821,658
Interest expense (187,878) (199,772) (560,353) (602,207)
Gain on sale or disposal of, or recovery on, assets and interests in unconsolidated entities, net 17,262 108,543 879 201,600
CONSOLIDATED NET INCOME 621,847 778,648 1,679,637 1,994,977
Income from Unconsolidated Entities 163,086 198,524 434,343 562,138
Unconsolidated properties | Equity Method Investees excluding Klepierre and TRG and other platform investments        
EXPENSES:        
Third-Party Investors' Share of Net Income 83,222 82,639 280,919 243,525
Our Share of Net Income 91,086 82,504 290,086 240,723
Amortization of Excess Investment (14,928) (15,199) (45,153) (49,794)
Our Share of Gain on Sale or Disposal of Assets and Interest in Other Income in the Consolidated Financial Statements       (14,941)
Our Share of Gain on Sale or Disposal of Assets and Interests in Unconsolidated Entities, net (2,532)   (2,532)  
Income from Unconsolidated Entities 73,626 67,305 242,401 175,988
Unconsolidated properties | Equity Method Investees excluding Klepierre and TRG and other platform investments        
REVENUE:        
Lease income 710,084 719,723 2,142,068 2,053,826
Other income 72,355 67,630 258,446 204,923
Total revenue 782,439 787,353 2,400,514 2,258,749
EXPENSES:        
Property operating 153,002 151,008 445,214 420,174
Depreciation and amortization 169,453 170,568 504,926 512,165
Real estate taxes 59,008 66,221 187,697 203,242
Repairs and maintenance 17,632 18,274 58,322 53,625
Advertising and promotion 17,153 18,238 52,718 52,479
Other 48,866 43,400 146,595 113,042
Total operating expenses 465,114 467,709 1,395,472 1,354,727
OPERATING INCOME BEFORE OTHER ITEMS 317,325 319,644 1,005,042 904,022
Interest expense (147,539) (154,501) (438,559) (453,145)
Gain on sale or disposal of, or recovery on, assets and interests in unconsolidated entities, net 4,522   4,522 33,371
CONSOLIDATED NET INCOME $ 174,308 $ 165,143 $ 571,005 $ 484,248