XML 29 R79.htm IDEA: XBRL DOCUMENT v2.4.0.8
Segment Disclosures (Details 2) (USD $)
In Thousands, unless otherwise specified
3 Months Ended 12 Months Ended
Dec. 31, 2013
Sep. 30, 2013
Jun. 30, 2013
Mar. 31, 2013
Dec. 31, 2012
Sep. 30, 2012
Jun. 30, 2012
Mar. 31, 2012
Dec. 31, 2013
Dec. 31, 2012
Dec. 31, 2011
Reconciliation from reported net income to NOI and adjusted NOI                      
Net income $ 297,639 $ 236,858 $ 216,725 $ 233,784 $ 246,260 $ 199,043 $ 204,975 $ 196,564 $ 985,006 $ 846,842 $ 554,494
Interest income                 (86,159) (24,536) (99,864)
Investment management fee income                 (1,847) (1,895) (2,073)
Interest expense                 435,252 416,172 415,455
Depreciation and amortization                 423,312 353,704 346,055
General and administrative                 109,233 79,395 96,059
Litigation provision                     125,000
Impairments                   7,878 15,400
Other income, net                 (18,216) (2,976) (12,933)
Income taxes                 5,815 (1,654) 1,301
Equity income from unconsolidated joint ventures                 (64,433) (54,455) (46,750)
Total discontinued operations (59,489) (9,824) (2,828) (2,232) (33,909) (3,607) (2,456) (5,671) (74,373) (45,652) (18,364)
NOI                 1,713,590 1,572,823 1,373,780
Straight-line rents                 (39,587) (47,311) (59,173)
DFL accretion                 (86,055) (94,240) (74,007)
Amortization of above and below market lease intangibles, net                 (6,646) (2,232) (4,510)
Lease termination fees                 (217) (636) (5,873)
NOI adjustments related to discontinued operations                 (47) 1,585 2,329
Adjusted (Cash) NOI                 $ 1,581,038 $ 1,429,989 $ 1,232,546