XML 67 R49.htm IDEA: XBRL DOCUMENT v3.25.0.1
Segment Information (Tables)
12 Months Ended
Dec. 31, 2024
Segment Reporting [Abstract]  
Schedue of Reconciliations of Amounts to Consolidated Net Income and Total Revenues

The following tables provide information about the shopping centers segment revenues, significant expenses, NOI and the reconciliations of these amounts to the Company’s consolidated Net income and Total revenues:

 

Year ended December 31,

 

 

2024

 

 

2023

 

 

2022

 

Lease income

$

1,548,929

 

 

 

1,413,079

 

 

 

1,312,532

 

Other property income

 

15,450

 

 

 

12,260

 

 

 

11,247

 

Less:

 

 

 

 

 

 

 

 

Straight-line rent on lease income

 

(22,193

)

 

 

(13,559

)

 

 

(27,220

)

Above/below market rent amortization, net

 

(25,612

)

 

 

(31,604

)

 

 

(23,021

)

Total real estate revenues

 

1,516,574

 

 

 

1,380,176

 

 

 

1,273,538

 

Operating expenses (1)

 

(267,660

)

 

 

(247,792

)

 

 

(213,085

)

Real estate taxes

 

(201,546

)

 

 

(181,096

)

 

 

(163,667

)

NOI

$

1,047,368

 

 

 

951,288

 

 

 

896,786

 

Reconciliation of Total real estate revenues to Total revenues:

 

 

 

 

 

 

 

 

Total real estate revenues

 

1,516,574

 

 

 

1,380,176

 

 

 

1,273,538

 

Consolidated:

 

 

 

 

 

 

 

 

Straight-line rent on lease income

 

20,300

 

 

 

10,788

 

 

 

24,272

 

Above/below market rent amortization, net

 

24,843

 

 

 

30,826

 

 

 

22,543

 

Management, transaction, and other fees

 

27,874

 

 

 

26,954

 

 

 

25,851

 

Add: Share of noncontrolling interests

 

11,859

 

 

 

10,865

 

 

 

10,683

 

Less: Share of unconsolidated real estate partnerships

 

(147,546

)

 

 

(137,143

)

 

 

(132,865

)

Total revenues

$

1,453,904

 

 

 

1,322,466

 

 

 

1,224,022

 

(1)
Operating expenses include Operating and maintenance, Ground rent and Termination expense
Summary of Reconciliation of NOI to Net Income

 

Year ended December 31,

 

 

2024

 

 

2023

 

 

2022

 

Reconciliation of NOI to Net income:

 

 

 

 

 

 

 

 

NOI

 

1,047,368

 

 

 

951,288

 

 

 

896,786

 

Consolidated:

 

 

 

 

 

 

 

 

Straight-line rent on lease income

 

20,300

 

 

 

10,788

 

 

 

24,272

 

Above/below market rent amortization, net

 

24,843

 

 

 

30,826

 

 

 

22,543

 

Management, transaction, and other fees

 

27,874

 

 

 

26,954

 

 

 

25,851

 

Straight-line rent on ground rent

 

(1,350

)

 

 

(1,405

)

 

 

(1,610

)

Above/below market ground rent amortization

 

(2,142

)

 

 

(1,696

)

 

 

(1,548

)

Depreciation and amortization

 

(394,714

)

 

 

(352,282

)

 

 

(319,697

)

General and administrative

 

(101,465

)

 

 

(97,806

)

 

 

(79,903

)

Other operating expenses

 

(10,867

)

 

 

(9,459

)

 

 

(6,166

)

Other expense, net

 

(154,260

)

 

 

(147,824

)

 

 

(44,102

)

Add: Share of noncontrolling interests excluded from NOI

 

8,293

 

 

 

7,571

 

 

 

7,433

 

Less: Equity in income of investments in real estate excluded from NOI

 

(54,040

)

 

 

(46,088

)

 

 

(35,824

)

Net income

$

409,840

 

 

 

370,867

 

 

 

488,035