XML 65 R45.htm IDEA: XBRL DOCUMENT v3.8.0.1
Earning Per Share and Earnings Per Unit (Tables)
12 Months Ended
Dec. 31, 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):

 

 

 

Year Ended December 31,

 

 

 

2017

 

 

2016

 

 

2015

 

Numerator for net income per share – basic:

 

 

 

 

 

 

 

 

 

 

 

 

Income from continuing operations

 

$

628,381

 

 

$

4,479,586

 

 

$

907,621

 

Allocation to Noncontrolling Interests – Operating

   Partnership, net

 

 

(22,604

)

 

 

(171,491

)

 

 

(34,226

)

Net (income) loss attributable to Noncontrolling

    Interests – Partially Owned Properties

 

 

(2,323

)

 

 

(16,430

)

 

 

(3,657

)

Preferred distributions

 

 

(3,091

)

 

 

(3,091

)

 

 

(3,357

)

Premium on redemption of Preferred Shares

 

 

 

 

 

 

 

 

(3,486

)

Income from continuing operations available to

   Common Shares, net of Noncontrolling Interests

 

 

600,363

 

 

 

4,288,574

 

 

 

862,895

 

Discontinued operations, net of Noncontrolling Interests

 

 

 

 

 

498

 

 

 

382

 

Numerator for net income per share – basic

 

$

600,363

 

 

$

4,289,072

 

 

$

863,277

 

Numerator for net income per share – diluted:

 

 

 

 

 

 

 

 

 

 

 

 

Income from continuing operations

 

$

628,381

 

 

$

4,479,586

 

 

$

907,621

 

Net (income) loss attributable to Noncontrolling

    Interests – Partially Owned Properties

 

 

(2,323

)

 

 

(16,430

)

 

 

(3,657

)

Preferred distributions

 

 

(3,091

)

 

 

(3,091

)

 

 

(3,357

)

Premium on redemption of Preferred Shares

 

 

 

 

 

 

 

 

(3,486

)

Income from continuing operations available to Common Shares

 

 

622,967

 

 

 

4,460,065

 

 

 

897,121

 

Discontinued operations, net

 

 

 

 

 

518

 

 

 

397

 

Numerator for net income per share – diluted

 

$

622,967

 

 

$

4,460,583

 

 

$

897,518

 

Denominator for net income per share – basic and diluted:

 

 

 

 

 

 

 

 

 

 

 

 

Denominator for net income per share – basic

 

 

366,968

 

 

 

365,002

 

 

 

363,498

 

Effect of dilutive securities:

 

 

 

 

 

 

 

 

 

 

 

 

OP Units

 

 

12,901

 

 

 

13,827

 

 

 

13,576

 

Long-term compensation shares/units

 

 

2,809

 

 

 

3,163

 

 

 

3,546

 

Denominator for net income per share – diluted

 

 

382,678

 

 

 

381,992

 

 

 

380,620

 

Net income per share – basic

 

$

1.64

 

 

$

11.75

 

 

$

2.37

 

Net income per share – diluted

 

$

1.63

 

 

$

11.68

 

 

$

2.36

 

Net income per share – basic:

 

 

 

 

 

 

 

 

 

 

 

 

Income from continuing operations available to

    Common Shares, net of Noncontrolling Interests

 

$

1.64

 

 

$

11.75

 

 

$

2.37

 

Discontinued operations, net of Noncontrolling Interests

 

 

 

 

 

 

 

 

 

Net income per share – basic

 

$

1.64

 

 

$

11.75

 

 

$

2.37

 

Net income per share – diluted:

 

 

 

 

 

 

 

 

 

 

 

 

Income from continuing operations available to Common Shares

 

$

1.63

 

 

$

11.68

 

 

$

2.36

 

Discontinued operations, net

 

 

 

 

 

 

 

 

 

Net income per share – diluted

 

$

1.63

 

 

$

11.68

 

 

$

2.36

 

 

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):

 

 

 

Year Ended December 31,

 

 

 

2017

 

 

2016

 

 

2015

 

Numerator for net income per Unit – basic and diluted:

 

 

 

 

 

 

 

 

 

 

 

 

Income from continuing operations

 

$

628,381

 

 

$

4,479,586

 

 

$

907,621

 

Net (income) loss attributable to Noncontrolling Interests –

   Partially Owned Properties

 

 

(2,323

)

 

 

(16,430

)

 

 

(3,657

)

Allocation to Preference Units

 

 

(3,091

)

 

 

(3,091

)

 

 

(3,357

)

Allocation to premium on redemption of Preference Units

 

 

 

 

 

 

 

 

(3,486

)

Income from continuing operations available to Units

 

 

622,967

 

 

 

4,460,065

 

 

 

897,121

 

Discontinued operations, net

 

 

 

 

 

518

 

 

 

397

 

Numerator for net income per Unit – basic and diluted

 

$

622,967

 

 

$

4,460,583

 

 

$

897,518

 

Denominator for net income per Unit – basic and diluted:

 

 

 

 

 

 

 

 

 

 

 

 

Denominator for net income per Unit – basic

 

 

379,869

 

 

 

378,829

 

 

 

377,074

 

Effect of dilutive securities:

 

 

 

 

 

 

 

 

 

 

 

 

Dilution for Units issuable upon assumed exercise/vesting

of the Companys long-term compensation shares/units

 

 

2,809

 

 

 

3,163

 

 

 

3,546

 

Denominator for net income per Unit – diluted

 

 

382,678

 

 

 

381,992

 

 

 

380,620

 

Net income per Unit – basic

 

$

1.64

 

 

$

11.75

 

 

$

2.37

 

Net income per Unit – diluted

 

$

1.63

 

 

$

11.68

 

 

$

2.36

 

Net income per Unit – basic:

 

 

 

 

 

 

 

 

 

 

 

 

Income from continuing operations available to Units

 

$

1.64

 

 

$

11.75

 

 

$

2.37

 

Discontinued operations, net

 

 

 

 

 

 

 

 

 

Net income per Unit – basic

 

$

1.64

 

 

$

11.75

 

 

$

2.37

 

Net income per Unit – diluted:

 

 

 

 

 

 

 

 

 

 

 

 

Income from continuing operations available to Units

 

$

1.63

 

 

$

11.68

 

 

$

2.36

 

Discontinued operations, net

 

 

 

 

 

 

 

 

 

Net income per Unit – diluted

 

$

1.63

 

 

$

11.68

 

 

$

2.36