XML 63 R51.htm IDEA: XBRL DOCUMENT v3.25.2
Segment Reporting (Tables)
6 Months Ended
Jun. 30, 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 June 30,

 

 

Six Months Ended June 30,

 

 

 

2025

 

 

2024

 

 

2025

 

 

2024

 

Revenues

 

$

520,930

 

 

$

496,221

 

 

$

1,052,216

 

 

$

995,126

 

Operating expenses

 

 

 

 

 

 

 

 

 

 

 

 

Rent

 

 

(4,242

)

 

 

(4,226

)

 

 

(8,426

)

 

 

(8,505

)

Real estate taxes

 

 

(66,559

)

 

 

(66,182

)

 

 

(136,470

)

 

 

(129,542

)

Operating and maintenance

 

 

(91,069

)

 

 

(87,749

)

 

 

(180,622

)

 

 

(173,523

)

Total operating expenses

 

 

(161,870

)

 

 

(158,157

)

 

 

(325,518

)

 

 

(311,570

)

NOI from unconsolidated real estate joint ventures

 

 

49,585

 

 

 

49,805

 

 

 

100,585

 

 

 

99,833

 

NOI at share

 

$

408,645

 

 

$

387,869

 

 

$

827,283

 

 

$

783,389

 

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

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

 

 

 

Three Months Ended June 30,

 

 

Six Months Ended June 30,

 

 

 

2025

 

 

2024

 

 

2025

 

 

2024

 

NOI at share

 

$

408,645

 

 

$

387,869

 

 

$

827,283

 

 

$

783,389

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

Management and other fee income

 

 

4,245

 

 

 

4,010

 

 

 

9,583

 

 

 

8,859

 

General and administrative

 

 

(32,447

)

 

 

(33,090

)

 

 

(66,839

)

 

 

(69,388

)

Impairment charges

 

 

(7,645

)

 

 

(201

)

 

 

(8,179

)

 

 

(3,902

)

Merger charges

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(25,246

)

Depreciation and amortization

 

 

(156,323

)

 

 

(148,148

)

 

 

(314,776

)

 

 

(302,867

)

Gain on sale of properties

 

 

38,922

 

 

 

75

 

 

 

39,809

 

 

 

393

 

Other income, net

 

 

2,903

 

 

 

910

 

 

 

3,119

 

 

 

10,480

 

Mortgage and other financing income, net

 

 

12,062

 

 

 

4,751

 

 

 

23,331

 

 

 

7,270

 

Loss on marketable securities, net

 

 

(2

)

 

 

(6

)

 

 

(11

)

 

 

(27,692

)

Interest expense

 

 

(81,204

)

 

 

(73,341

)

 

 

(161,581

)

 

 

(147,906

)

Provision for income taxes, net

 

 

(366

)

 

 

(217

)

 

 

(830

)

 

 

(72,227

)

Equity in income of joint ventures, net

 

 

23,990

 

 

 

21,527

 

 

 

46,673

 

 

 

42,432

 

Equity in income of other investments, net

 

 

1,747

 

 

 

7,718

 

 

 

2,448

 

 

 

9,252

 

NOI from unconsolidated real estate joint ventures

 

 

(49,585

)

 

 

(49,805

)

 

 

(100,585

)

 

 

(99,833

)

Net income

 

$

164,942

 

 

$

122,052

 

 

$

299,445

 

 

$

113,014