XML 53 R35.htm IDEA: XBRL DOCUMENT v3.8.0.1
Earning Per Share and Earnings Per Unit (Tables)
9 Months Ended
Sep. 30, 2017
Schedule of Calculation of Numerator and Denominator in Earning Per Share and Earnings Per Unit

The following tables set forth the computation of net income per share basic and net income per share diluted for the Company (amounts in thousands except per share amounts):

 

 

 

Nine Months Ended September 30,

 

 

Quarter Ended September 30,

 

 

 

2017

 

 

2016

 

 

2017

 

 

2016

 

Numerator for net income per share – basic:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from continuing operations

 

$

498,297

 

 

$

4,177,599

 

 

$

144,196

 

 

$

217,246

 

Allocation to Noncontrolling Interests – Operating

   Partnership, net

 

 

(17,931

)

 

 

(160,437

)

 

 

(5,166

)

 

 

(8,344

)

Net (income) attributable to Noncontrolling

   Interests – Partially Owned Properties

 

 

(2,354

)

 

 

(2,368

)

 

 

(801

)

 

 

(823

)

Preferred distributions

 

 

(2,318

)

 

 

(2,318

)

 

 

(772

)

 

 

(773

)

Income from continuing operations available to

   Common Shares, net of Noncontrolling Interests

 

 

475,694

 

 

 

4,012,476

 

 

 

137,457

 

 

 

207,306

 

Discontinued operations, net of Noncontrolling Interests

 

 

 

 

 

119

 

 

 

 

 

 

237

 

Numerator for net income per share – basic

 

$

475,694

 

 

$

4,012,595

 

 

$

137,457

 

 

$

207,543

 

Numerator for net income per share – diluted:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from continuing operations

 

$

498,297

 

 

$

4,177,599

 

 

$

144,196

 

 

$

217,246

 

Net (income) attributable to Noncontrolling

   Interests – Partially Owned Properties

 

 

(2,354

)

 

 

(2,368

)

 

 

(801

)

 

 

(823

)

Preferred distributions

 

 

(2,318

)

 

 

(2,318

)

 

 

(772

)

 

 

(773

)

Income from continuing operations available to Common Shares

 

 

493,625

 

 

 

4,172,913

 

 

 

142,623

 

 

 

215,650

 

Discontinued operations, net

 

 

 

 

 

124

 

 

 

 

 

 

246

 

Numerator for net income per share – diluted

 

$

493,625

 

 

$

4,173,037

 

 

$

142,623

 

 

$

215,896

 

Denominator for net income per share – basic and diluted:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Denominator for net income per share – basic

 

 

366,809

 

 

 

364,917

 

 

 

366,996

 

 

 

365,109

 

Effect of dilutive securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OP Units

 

 

12,907

 

 

 

13,828

 

 

 

12,910

 

 

 

13,899

 

Long-term compensation shares/units

 

 

2,924

 

 

 

3,539

 

 

 

3,039

 

 

 

3,365

 

Denominator for net income per share – diluted

 

 

382,640

 

 

 

382,284

 

 

 

382,945

 

 

 

382,373

 

Net income per share – basic

 

$

1.30

 

 

$

11.00

 

 

$

0.37

 

 

$

0.57

 

Net income per share – diluted

 

$

1.29

 

 

$

10.92

 

 

$

0.37

 

 

$

0.56

 

Net income per share – basic:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from continuing operations available to

   Common Shares, net of Noncontrolling Interests

 

$

1.30

 

 

$

11.00

 

 

$

0.37

 

 

$

0.57

 

Discontinued operations, net of Noncontrolling Interests

 

 

 

 

 

 

 

 

 

 

 

 

Net income per share – basic

 

$

1.30

 

 

$

11.00

 

 

$

0.37

 

 

$

0.57

 

Net income per share – diluted:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from continuing operations available to Common Shares

 

$

1.29

 

 

$

10.92

 

 

$

0.37

 

 

$

0.56

 

Discontinued operations, net

 

 

 

 

 

 

 

 

 

 

 

 

Net income per share – diluted

 

$

1.29

 

 

$

10.92

 

 

$

0.37

 

 

$

0.56

 

 

ERPOP [Member]  
Schedule of Calculation of Numerator and Denominator in Earning Per Share and Earnings Per Unit

The following tables set forth the computation of net income per Unit – basic and net income per Unit – diluted for the Operating Partnership (amounts in thousands except per Unit amounts):

 

 

 

Nine Months Ended September 30,

 

 

Quarter Ended September 30,

 

 

 

2017

 

 

2016

 

 

2017

 

 

2016

 

Numerator for net income per Unit – basic and diluted:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from continuing operations

 

$

498,297

 

 

$

4,177,599

 

 

$

144,196

 

 

$

217,246

 

Net (income) attributable to Noncontrolling Interests – Partially

   Owned Properties

 

 

(2,354

)

 

 

(2,368

)

 

 

(801

)

 

 

(823

)

Allocation to Preference Units

 

 

(2,318

)

 

 

(2,318

)

 

 

(772

)

 

 

(773

)

Income from continuing operations available to Units

 

 

493,625

 

 

 

4,172,913

 

 

 

142,623

 

 

 

215,650

 

Discontinued operations, net

 

 

 

 

 

124

 

 

 

 

 

 

246

 

Numerator for net income per Unit – basic and diluted

 

$

493,625

 

 

$

4,173,037

 

 

$

142,623

 

 

$

215,896

 

Denominator for net income per Unit – basic and diluted:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Denominator for net income per Unit – basic

 

 

379,716

 

 

 

378,745

 

 

 

379,906

 

 

 

379,008

 

Effect of dilutive securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Dilution for Units issuable upon assumed exercise/vesting

   of the Company’s long-term compensation shares/units

 

 

2,924

 

 

 

3,539

 

 

 

3,039

 

 

 

3,365

 

Denominator for net income per Unit – diluted

 

 

382,640

 

 

 

382,284

 

 

 

382,945

 

 

 

382,373

 

Net income per Unit – basic

 

$

1.30

 

 

$

11.00

 

 

$

0.37

 

 

$

0.57

 

Net income per Unit – diluted

 

$

1.29

 

 

$

10.92

 

 

$

0.37

 

 

$

0.56

 

Net income per Unit – basic:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from continuing operations available to Units

 

$

1.30

 

 

$

11.00

 

 

$

0.37

 

 

$

0.57

 

Discontinued operations, net

 

 

 

 

 

 

 

 

 

 

 

 

Net income per Unit – basic

 

$

1.30

 

 

$

11.00

 

 

$

0.37

 

 

$

0.57

 

Net income per Unit – diluted:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from continuing operations available to Units

 

$

1.29

 

 

$

10.92

 

 

$

0.37

 

 

$

0.56

 

Discontinued operations, net

 

 

 

 

 

 

 

 

 

 

 

 

Net income per Unit – diluted

 

$

1.29

 

 

$

10.92

 

 

$

0.37

 

 

$

0.56