XML 60 R41.htm IDEA: XBRL DOCUMENT v3.22.2
Investments in Unconsolidated Entities and International Investments - Combined Statements of Operations (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Jun. 30, 2022
Jun. 30, 2021
Jun. 30, 2022
Jun. 30, 2021
REVENUE:        
Lease income $ 1,194,700 $ 1,158,825 $ 2,402,566 $ 2,303,883
Other income 56,331 69,260 116,799 138,856
Total revenue 1,279,842 1,254,146 2,575,763 2,494,097
EXPENSES:        
Property operating 112,408 96,073 216,071 182,692
Depreciation and amortization 298,273 315,732 608,436 631,470
Real estate taxes 111,989 114,695 223,680 230,706
Repairs and maintenance 20,050 19,036 42,354 40,391
Advertising and promotion 20,064 19,565 45,327 49,050
Other 33,421 29,369 75,836 52,926
Total operating expenses 653,081 649,423 1,328,611 1,284,763
OPERATING INCOME BEFORE OTHER ITEMS 626,761 604,723 1,247,152 1,209,334
Interest expense (187,316) (200,419) (372,473) (402,435)
Gain on sale or disposal of, or recovery on, assets and interests in unconsolidated entities, net (17,875)   (16,384) 93,057
CONSOLIDATED NET INCOME 569,480 705,869 1,057,790 1,216,329
Income from Unconsolidated Entities 190,073 348,545 271,257 363,614
Unconsolidated properties | Equity Method Investees excluding Klepierre and TRG and other platform investments        
EXPENSES:        
Third-Party Investors' Share of Net Income 93,041 92,745 197,697 160,886
Our Share of Net Income 92,795 90,769 199,000 158,219
Amortization of Excess Investment (15,086) (15,268) (30,225) (34,595)
Our Share of Gain on Sale or Disposal of Assets and Interest in Other Income in the Consolidated Financial Statements   (14,941)   (14,941)
Income from Unconsolidated Entities 77,709 60,560 168,775 108,683
Unconsolidated properties | Equity Method Investees excluding Klepierre and TRG and other platform investments        
REVENUE:        
Lease income 714,215 681,349 1,431,985 1,334,103
Other income 73,506 64,694 186,090 137,293
Total revenue 787,721 746,043 1,618,075 1,471,396
EXPENSES:        
Property operating 142,697 136,129 292,212 269,166
Depreciation and amortization 164,913 170,443 335,474 341,597
Real estate taxes 63,365 68,123 128,689 137,021
Repairs and maintenance 19,209 16,304 40,690 35,350
Advertising and promotion 16,247 14,797 35,565 34,241
Other 47,867 37,657 96,710 69,643
Total operating expenses 454,298 443,453 929,340 887,018
OPERATING INCOME BEFORE OTHER ITEMS 333,423 302,590 688,735 584,378
Interest expense (147,587) (152,447) (292,038) (298,644)
Gain on sale or disposal of, or recovery on, assets and interests in unconsolidated entities, net   33,371   33,371
CONSOLIDATED NET INCOME $ 185,836 $ 183,514 $ 396,697 $ 319,105