XML 60 R41.htm IDEA: XBRL DOCUMENT v3.23.2
Investments in Unconsolidated Entities and International Investments - Combined Statements of Operations (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Jun. 30, 2023
Jun. 30, 2022
Jun. 30, 2023
Jun. 30, 2022
REVENUE:        
Lease income $ 1,254,958 $ 1,194,700 $ 2,503,143 $ 2,402,566
Other income 81,136 56,331 154,850 116,799
Total revenue 1,369,601 1,279,842 2,720,450 2,575,763
EXPENSES:        
Property operating 118,263 112,408 230,012 216,071
Depreciation and amortization 319,534 298,273 626,592 608,436
Real estate taxes 111,837 111,989 222,996 223,680
Repairs and maintenance 23,002 20,050 45,176 42,354
Advertising and promotion 33,745 20,064 57,904 45,327
Other 45,231 33,421 91,132 75,836
Total operating expenses 711,676 653,081 1,399,802 1,328,611
OPERATING INCOME BEFORE OTHER ITEMS 657,925 626,761 1,320,648 1,247,152
Interest expense (218,086) (187,316) (417,515) (372,473)
Gain on sale or disposal of, or recovery on, assets and interests in unconsolidated entities, net (4,356) (17,875) (4,356) (16,384)
CONSOLIDATED NET INCOME 557,505 569,480 1,076,760 1,057,790
Income from Unconsolidated Entities 90,455 190,073 112,355 271,257
Unconsolidated properties | Equity Method Investees excluding Jamestown, Klepierre, TRG and other platform investments        
EXPENSES:        
Third-Party Investors' Share of Net Income 114,808 93,041 205,067 197,697
Our Share of Net Income 111,823 92,795 202,258 199,000
Amortization of Excess Investment (14,928) (15,086) (29,848) (30,225)
Our Share of Gain on Sale or Disposal of, or Recovery on, Assets and Interests in Unconsolidated Entities, net (454)   (454)  
Income from Unconsolidated Entities 96,441 77,709 171,956 168,775
Unconsolidated properties | Equity Method Investees excluding Jamestown, Klepierre, TRG and other platform investments        
REVENUE:        
Lease income 733,761 714,215 1,468,809 1,431,985
Other income 138,193 73,506 228,239 186,090
Total revenue 871,954 787,721 1,697,048 1,618,075
EXPENSES:        
Property operating 155,036 142,697 309,958 292,212
Depreciation and amortization 159,329 164,913 323,802 335,474
Real estate taxes 64,939 63,365 128,943 128,689
Repairs and maintenance 17,643 19,209 36,418 40,690
Advertising and promotion 18,804 16,247 39,514 35,565
Other 63,208 47,867 116,516 96,710
Total operating expenses 478,959 454,298 955,151 929,340
OPERATING INCOME BEFORE OTHER ITEMS 392,995 333,423 741,897 688,735
Interest expense (167,498) (147,587) (335,706) (292,038)
Gain on sale or disposal of, or recovery on, assets and interests in unconsolidated entities, net 1,134   1,134  
CONSOLIDATED NET INCOME $ 226,631 $ 185,836 $ 407,325 $ 396,697