XML 62 R42.htm IDEA: XBRL DOCUMENT v3.24.2.u1
Investments in Unconsolidated Entities and International Investments - Combined Statements of Operations (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Jun. 30, 2024
Jun. 30, 2023
Jun. 30, 2024
Jun. 30, 2023
REVENUE:        
Lease income $ 1,315,740 $ 1,254,958 $ 2,618,412 $ 2,503,143
Other income 109,340 81,136 219,802 154,850
Total revenue 1,458,266 1,369,601 2,900,856 2,720,450
EXPENSES:        
Property operating 131,292 118,263 257,406 230,012
Depreciation and amortization 310,016 319,534 617,384 626,592
Real estate taxes 96,640 111,837 205,849 222,996
Repairs and maintenance 24,524 23,002 50,253 45,176
Advertising and promotion 38,828 33,745 66,909 57,904
Other 41,545 45,231 82,600 91,132
Total operating expenses 704,165 711,676 1,411,575 1,399,802
OPERATING INCOME BEFORE OTHER ITEMS 754,101 657,925 1,489,281 1,320,648
Interest expense (221,338) (218,086) (451,960) (417,515)
Gain on sale or disposal of, or recovery on, assets and interests in unconsolidated entities, net (2,986) (4,356) 7,980 (4,356)
CONSOLIDATED NET INCOME 569,435 557,505 1,410,591 1,076,760
Income from Unconsolidated Entities 42,214 90,455 7,872 112,355
Unconsolidated properties | Equity Method Investees excluding Jamestown, Klepierre, TRG and other platform investments        
EXPENSES:        
Third-Party Investors' Share of Net Income 92,849 114,808 187,219 205,067
Our Share of Net Income 89,799 111,823 181,625 202,258
Amortization of excess investment (14,463) (14,928) (29,160) (29,848)
Our Share of Gain on Sale or Disposal of, or Recovery on, Assets and Interests in Unconsolidated Entities, net   (454)   (454)
Income from Unconsolidated Entities 75,336 96,441 152,465 171,956
Unconsolidated properties | Equity Method Investees excluding Jamestown, Klepierre, TRG and other platform investments        
REVENUE:        
Lease income 741,887 733,761 1,493,917 1,468,809
Other income 94,773 138,193 185,764 228,239
Total revenue 836,660 871,954 1,679,681 1,697,048
EXPENSES:        
Property operating 162,138 155,036 323,183 309,958
Depreciation and amortization 158,107 159,329 317,921 323,802
Real estate taxes 61,104 64,939 124,284 128,943
Repairs and maintenance 18,142 17,643 37,634 36,418
Advertising and promotion 21,532 18,804 43,195 39,514
Other 53,630 63,208 108,510 116,516
Total operating expenses 474,653 478,959 954,727 955,151
OPERATING INCOME BEFORE OTHER ITEMS 362,007 392,995 724,954 741,897
Interest expense (179,359) (167,498) (356,110) (335,706)
Gain on sale or disposal of, or recovery on, assets and interests in unconsolidated entities, net   1,134   1,134
CONSOLIDATED NET INCOME $ 182,648 $ 226,631 $ 368,844 $ 407,325