XML 79 R60.htm IDEA: XBRL DOCUMENT v3.8.0.1
Investments in Partially Owned Entities - Partially Owned Property Income Statement Schedule (Details) - USD ($)
$ in Thousands
3 Months Ended
Mar. 31, 2018
Mar. 31, 2017
Partially Owned Property Income Statement Schedule    
Operating revenue $ 633,016 $ 604,100
Property management 23,444 22,252
General and administrative 16,278 14,173
Depreciation 196,309 178,968
Operating income 196,869 204,371
Interest and other income 5,880 601
Interest:    
Expense incurred, net (116,104) (106,210)
Amortization of deferred financing costs (3,679) (2,296)
Income before income and other taxes, income (loss) from investments in unconsolidated entities and net gain (loss) on sales of real estate properties and land parcels 79,525 95,376
Income and other tax (expense) benefit (213) (262)
Income (loss) from investments in unconsolidated entities (977) (1,073)
Net income 220,548 $ 149,941
Unconsolidated Non-VIE    
Partially Owned Property Income Statement Schedule    
Operating revenue 6,942  
Operating expenses 2,268  
Net operating income 4,674  
Property management 199  
General and administrative 0  
Depreciation 2,677  
Operating income 1,798  
Interest and other income 0  
Interest:    
Expense incurred, net (2,072)  
Amortization of deferred financing costs 0  
Income before income and other taxes, income (loss) from investments in unconsolidated entities and net gain (loss) on sales of real estate properties and land parcels (274)  
Income and other tax (expense) benefit (13)  
Income (loss) from investments in unconsolidated entities 0  
Net income (287)  
Consolidated VIE    
Partially Owned Property Income Statement Schedule    
Operating revenue 26,447  
Operating expenses 6,637  
Net operating income 19,810  
Property management 955  
General and administrative 17  
Depreciation 10,479  
Operating income 8,359  
Interest and other income 27  
Interest:    
Expense incurred, net (3,312)  
Amortization of deferred financing costs (68)  
Income before income and other taxes, income (loss) from investments in unconsolidated entities and net gain (loss) on sales of real estate properties and land parcels 5,006  
Income and other tax (expense) benefit (18)  
Income (loss) from investments in unconsolidated entities (393)  
Net income 4,595  
Unconsolidated VIE    
Partially Owned Property Income Statement Schedule    
Operating revenue 1,258  
Operating expenses 581  
Net operating income 677  
Property management 19  
General and administrative 0  
Depreciation 1,375  
Operating income (717)  
Interest and other income 0  
Interest:    
Expense incurred, net 0  
Amortization of deferred financing costs 0  
Income before income and other taxes, income (loss) from investments in unconsolidated entities and net gain (loss) on sales of real estate properties and land parcels (717)  
Income and other tax (expense) benefit 0  
Income (loss) from investments in unconsolidated entities 0  
Net income (717)  
Partially Owned Properties – Unconsolidated    
Partially Owned Property Income Statement Schedule    
Operating revenue 8,200  
Operating expenses 2,849  
Net operating income 5,351  
Property management 218  
General and administrative 0  
Depreciation 4,052  
Operating income 1,081  
Interest and other income 0  
Interest:    
Expense incurred, net (2,072)  
Amortization of deferred financing costs 0  
Income before income and other taxes, income (loss) from investments in unconsolidated entities and net gain (loss) on sales of real estate properties and land parcels (991)  
Income and other tax (expense) benefit (13)  
Income (loss) from investments in unconsolidated entities 0  
Net income $ (1,004)