XML 66 R51.htm IDEA: XBRL DOCUMENT v3.25.1
Segment Information (Tables)
3 Months Ended
Mar. 31, 2025
Segment Reporting [Abstract]  
Schedule of Revenue Related income and Operating Expenses included in NOI at share

The following table presents accrual-based lease revenue and other property related income and operating expenses included in the Company's share of NOI for its consolidated and unconsolidated properties ("NOI at share") the periods presented (in thousands):

 

 

 

Three Months Ended March 31,

 

 

 

2025

 

 

2024

 

Revenues

 

$

531,286

 

 

$

498,905

 

Operating expenses

 

 

 

 

 

 

Rent

 

 

(4,184

)

 

 

(4,279

)

Real estate taxes

 

 

(69,911

)

 

 

(63,360

)

Operating and maintenance

 

 

(89,553

)

 

 

(85,774

)

Total operating expenses

 

 

(163,648

)

 

 

(153,413

)

NOI from unconsolidated real estate joint ventures

 

 

50,997

 

 

 

50,027

 

NOI at share

 

$

418,635

 

 

$

395,519

 

Schedule of Reconciliation of NOI at Share to Net Income/(Loss)

The following table presents the reconciliation of NOI at share to Net income/(loss) (in thousands):

 

 

 

Three Months Ended March 31,

 

 

 

2025

 

 

2024

 

NOI at share

 

$

418,635

 

 

$

395,519

 

Adjustments:

 

 

 

 

 

 

Management and other fee income

 

 

5,338

 

 

 

4,849

 

General and administrative

 

 

(34,392

)

 

 

(36,298

)

Impairment charges

 

 

(534

)

 

 

(3,701

)

Merger charges

 

 

-

 

 

 

(25,246

)

Depreciation and amortization

 

 

(158,453

)

 

 

(154,719

)

Gain on sale of properties

 

 

887

 

 

 

318

 

Other income, net

 

 

216

 

 

 

9,570

 

Mortgage and other financing income, net

 

 

11,269

 

 

 

2,519

 

Loss on marketable securities, net

 

 

(9

)

 

 

(27,686

)

Interest expense

 

 

(80,377

)

 

 

(74,565

)

Provision for income taxes, net

 

 

(464

)

 

 

(72,010

)

Equity in income of joint ventures, net

 

 

22,683

 

 

 

20,905

 

Equity in income of other investments, net

 

 

701

 

 

 

1,534

 

NOI from unconsolidated real estate joint ventures

 

 

(50,997

)

 

 

(50,027

)

Net income/(loss)

 

$

134,503

 

 

$

(9,038

)