XML 48 R59.htm IDEA: XBRL DOCUMENT v3.2.0.727
Segment Disclosures - NOI (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Jun. 30, 2015
Jun. 30, 2014
Jun. 30, 2015
Jun. 30, 2014
Reconciliation of reported net (loss) income to NOI and adjusted NOI        
Net income (loss) $ 167,748 $ 222,279 $ (69,755) $ 485,902
Interest income (35,945) (16,937) (69,207) (33,633)
Investment management fee income (458) (444) (918) (893)
Interest expense 118,632 106,842 235,412 213,480
Depreciation and amortization 120,403 113,133 234,925 220,521
General and administrative 28,845 21,656 53,618 42,555
Acquisition and pursuit costs 18,407 7,406 21,797 7,901
Impairments 44,835   523,299  
Gain on sales of real estate, net of income taxes (61)   (6,325)  
Other non-operating income, net (11,055) (709) (12,779) (2,639)
Income tax (benefit) expense (4,563) 1,339 (4,640) 2,785
Equity income from unconsolidated joint ventures (12,001) (14,692) (25,602) (29,220)
Total discontinued operations       (29,746)
NOI 434,787 439,873 879,825 877,013
Straight-line rents (8,202) (12,487) (17,748) (26,455)
DFL accretion (21,210) (17,813) (41,514) (39,235)
Amortization of above and below market lease intangibles, net (258) (175) (636) (343)
Lease termination fees 8,142 (233) 9,185 (811)
NOI adjustments related to discontinued operations       (11)
Adjusted (Cash) NOI $ 413,259 $ 409,165 $ 829,112 $ 810,158