XML 82 R53.htm IDEA: XBRL DOCUMENT v3.24.0.1
Investments in Unconsolidated Entities and International Investments - Combined Statements of Operations (Details) - USD ($)
$ in Thousands
3 Months Ended 12 Months Ended
Dec. 31, 2023
Sep. 30, 2023
Jun. 30, 2023
Mar. 31, 2023
Dec. 31, 2022
Sep. 30, 2022
Jun. 30, 2022
Mar. 31, 2022
Dec. 31, 2023
Dec. 31, 2022
Dec. 31, 2021
REVENUE:                      
Lease income                 $ 5,164,335 $ 4,905,175 $ 4,736,719
Other income                 368,506 269,368 273,587
Total revenue $ 1,527,438 $ 1,410,948 $ 1,369,601 $ 1,350,849 $ 1,399,898 $ 1,315,786 $ 1,279,842 $ 1,295,922 5,658,836 5,291,447 5,116,789
EXPENSES:                      
Property operating                 489,346 464,135 415,720
Depreciation and amortization                 1,262,107 1,227,371 1,262,715
Real estate taxes                 441,783 443,224 458,953
Repairs and maintenance                 97,257 93,595 96,391
Advertising and promotion                 127,346 107,793 114,303
Other                 187,844 152,213 140,518
Total operating expenses                 2,851,814 2,707,894 2,703,599
OPERATING INCOME BEFORE OTHER ITEMS 792,139 694,234 657,925 662,723 684,205 652,196 626,761 620,391 2,807,022 2,583,553 2,413,190
Interest expense                 (854,648) (761,253) (795,712)
Gain on sale or disposal of, or recovery on, assets and interests in unconsolidated entities, net                 (3,056) 5,647 206,855
CONSOLIDATED NET INCOME $ 859,496 $ 680,762 $ 557,505 $ 519,255 $ 772,748 $ 621,847 $ 569,480 $ 488,310 2,617,018 2,452,385 2,568,707
Income from Unconsolidated Entities                 375,663 647,977 782,837
Unconsolidated properties | Equity Method Investees excluding Jamestown, Klepierre, TRG and other platform investments                      
EXPENSES:                      
Third-Party Investors' Share of Net Income                 436,408 423,816 333,304
Our Share of Net Income                 417,578 383,619 334,757
Amortization of Excess Investment                 (59,707) (60,109) (64,974)
Our Share of Gain on Sale or Disposal of Assets and Interests in Other Income in the Consolidated Financial Statements                     (14,941)
Our Share of Gain on Sale or Disposal of, or Recovery on, Assets and Interests in Unconsolidated Entities, net                 (454) (2,532) (541)
Income from Unconsolidated Entities                 357,417 320,978 254,301
Unconsolidated properties | Equity Method Investees excluding Jamestown, Klepierre, TRG and other platform investments                      
REVENUE:                      
Lease income                 2,984,455 2,894,611 2,797,221
Other income                 464,058 341,923 319,956
Total revenue                 3,448,513 3,236,534 3,117,177
EXPENSES:                      
Property operating                 638,638 605,018 575,584
Depreciation and amortization                 656,089 666,762 686,790
Real estate taxes                 237,809 246,707 263,325
Repairs and maintenance                 77,093 81,522 79,300
Advertising and promotion                 83,279 74,776 72,441
Other                 236,955 205,405 200,899
Total operating expenses                 1,929,863 1,880,190 1,878,339
OPERATING INCOME BEFORE OTHER ITEMS                 1,518,650 1,356,344 1,238,838
Interest expense                 (685,193) (599,245) (605,591)
Gain on sale or disposal of, or recovery on, assets and interests in unconsolidated entities, net                 20,529 50,336 34,814
CONSOLIDATED NET INCOME                 $ 853,986 $ 807,435 $ 668,061