XML 25 R4.htm IDEA: XBRL DOCUMENT v3.8.0.1
Consolidated Statements of Operations - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2017
Dec. 31, 2016
Dec. 31, 2015
Document Fiscal Year Focus 2017    
Revenues:      
Recoveries from tenants and other income $ 14,825 $ 9,221  
Other expense (income) [Abstract]      
Provision for impairment 0 1,700 $ 0
Equity in income of investments in real estate partnerships (note 4) 43,341 56,518 22,508
Federal Income Tax Expense (Benefit), Continuing Operations (9,647) (153) (1,604)
Gain (Loss) on Sale of Properties, Net of Applicable Income Taxes 27,432 47,321 35,606
Parent Company [Member]      
Revenues:      
Minimum rent 728,078 444,305 415,155
Percentage rent 6,635 4,128 3,750
Recoveries from tenants and other income 223,455 140,611 125,295
Management Fees Revenue 26,158 25,327 25,563
Total revenues 984,326 614,371 569,763
Operating expenses:      
Depreciation and amortization 334,201 162,327 146,829
Operating and maintenance 143,990 95,022 82,978
General and administrative 67,624 65,327 65,600
Real estate taxes 109,723 66,395 61,855
Other operating expenses 89,225 14,081 7,836
Total operating expenses 744,763 403,152 365,098
Other expense (income) [Abstract]      
Interest Expense 132,629 90,712 102,622
Provision for impairment 0 4,200 0
Early extinguishment of debt 12,449 14,240 8,239
Net investment income, including unrealized (gains) losses of ($1,136), ($773), and $1,734 in 2017, 2016, and 2015, respectively (note 12) 3,985 1,672 625
Gain (Loss) on Derivative Instruments, Net, Pretax 0 40,586 0
Nonoperating Income (Expense) (141,093) (148,066) (110,236)
Income from operations before equity in income of investments in real estate partnerships and income taxes 98,470 63,153 94,429
Equity in income of investments in real estate partnerships (note 4) 43,341 56,518 22,508
Federal Income Tax Expense (Benefit), Continuing Operations (9,737) 0 0
Income (Loss) from Continuing Operations, Net of Tax, Including Portion Attributable to Noncontrolling Interest 151,548 119,671 116,937
Gain (Loss) on Sale of Properties, Net of Applicable Income Taxes 27,432 47,321 35,606
Net income 178,980 166,992 152,543
Noncontrolling interests:      
Noncontrolling Interest in Net Income (Loss) Operating Partnerships, Nonredeemable (388) (257) (240)
Noncontrolling Interest in Net Income (Loss) Limited Partnerships, Nonredeemable (2,515) (1,813) (2,247)
Income attributable to noncontrolling interests (2,903) (2,070) (2,487)
Net income attributable to the Company 176,077 164,922 150,056
Preferred stock dividends and issuance costs (16,128) (21,062) (21,062)
Net Income (Loss) Available to Common Stockholders, Basic $ 159,949 $ 143,860 $ 128,994
Continuing operations (in dollars per share) $ 1.00 $ 1.43 $ 1.37
Continuing operations (in dollars per share) $ 1.00 $ 1.42 $ 1.36
Partnership Interest [Member]      
Revenues:      
Minimum rent $ 728,078 $ 444,305 $ 415,155
Percentage rent 6,635 4,128 3,750
Recoveries from tenants and other income 223,455 140,611 125,295
Management Fees Revenue 26,158 25,327 25,563
Total revenues 984,326 614,371 569,763
Operating expenses:      
Depreciation and amortization 334,201 162,327 146,829
Operating and maintenance 143,990 95,022 82,978
General and administrative 67,624 65,327 65,600
Real estate taxes 109,723 66,395 61,855
Other operating expenses 89,225 14,081 7,836
Total operating expenses 744,763 403,152 365,098
Other expense (income) [Abstract]      
Interest Expense 132,629 90,712 102,622
Provision for impairment 0 4,200 0
Early extinguishment of debt 12,449 14,240 8,239
Net investment income, including unrealized (gains) losses of ($1,136), ($773), and $1,734 in 2017, 2016, and 2015, respectively (note 12) 3,985 1,672 625
Gain (Loss) on Derivative Instruments, Net, Pretax 0 40,586 0
Nonoperating Income (Expense) (141,093) (148,066) (110,236)
Income from operations before equity in income of investments in real estate partnerships and income taxes 98,470 63,153 94,429
Equity in income of investments in real estate partnerships (note 4) 43,341 56,518 22,508
Federal Income Tax Expense (Benefit), Continuing Operations (9,737) 0 0
Income (Loss) from Continuing Operations, Net of Tax, Including Portion Attributable to Noncontrolling Interest 151,548 119,671 116,937
Gain (Loss) on Sale of Properties, Net of Applicable Income Taxes 27,432 47,321 35,606
Net income 178,980 166,992 152,543
Noncontrolling interests:      
Noncontrolling Interest in Net Income (Loss) Limited Partnerships, Nonredeemable (2,515) (1,813) (2,247)
Income attributable to noncontrolling interests (2,515) (1,813) (2,247)
Net income attributable to the Company 176,465 165,179 150,296
Preferred unit distributions (16,128) (21,062) (21,062)
Net (loss) income attributable to common unit holders $ 160,337 $ 144,117 $ 129,234
Continuing operations (in dollars per share) $ 1.00 $ 1.43 $ 1.37
Continuing operations (in dollars per share) $ 1.00 $ 1.42 $ 1.36