XML 82 R38.htm IDEA: XBRL DOCUMENT v3.25.3
Segment Reporting (Tables)
9 Months Ended
Sep. 30, 2025
Segment Reporting [Abstract]  
Schedule of Segment Reporting Information, by Segment The following table presents the reportable segment profit or loss measure, NOI, for the three and nine months ended
September 30, 2025 and 2024 (in thousands):
Three Months Ended September 30,
Nine Months Ended September 30,
2025
2024
2025
2024
Reportable segment revenues:
Revenues from external customers
$700,635
$733,817
$2,103,291
$2,168,331
Other income
7,764
12,173
24,779
23,526
Reportable segment total revenues
708,399
745,990
2,128,070
2,191,857
Reportable segment total rental operating expenses
(222,441)
(215,563)
(647,279)
(606,584)
Reportable segment net operating income (reportable
segment profit or loss)
$485,958
$530,427
$1,480,791
$1,585,273
Reconciliation of Operating Profit (Loss) from Segments to Consolidated Presented below are reconciliations of the reportable segment total revenues to the consolidated revenues, the reportable
segment total rental operating expenses to consolidated rental operations, the reportable segment NOI to the consolidated net income,
and the reportable segment investments in real estate assets to the consolidated investments in real estate assets (in thousands):
Three Months Ended
September 30,
Nine Months Ended
September 30,
2025
2024
2025
2024
Reconciliation of reportable segment revenues to
consolidated total revenues:
Reportable segment total revenues
$708,399
$745,990
$2,128,070
$2,191,857
All other revenues
43,545
45,617
144,072
135,592
Consolidated revenues
$751,944
$791,607
$2,272,142
$2,327,449
Reconciliation of reportable segment total rental operating
expenses to consolidated rental operations:
Reportable segment total rental operating expenses
$(222,441)
$(215,563)
$(647,279)
$(606,584)
All other rental operating expenses
(16,793)
(17,702)
(42,783)
(62,249)
Consolidated rental operations
$(239,234)
$(233,265)
$(690,062)
$(668,833)
Reconciliation of reportable segment net operating income
to consolidated net income:
Reportable segment net operating income (reportable
segment profit or loss)
$485,958
$530,427
$1,480,791
$1,585,273
All other revenues
43,545
45,617
144,072
135,592
All other rental operating expenses
(16,793)
(17,702)
(42,783)
(62,249)
Other items not allocated to segments:
General and administrative
(29,224)
(43,945)
(89,027)
(135,629)
Interest expense
(54,852)
(43,550)
(161,024)
(130,179)
Depreciation and amortization
(340,230)
(293,998)
(1,028,415)
(872,272)
Impairment of real estate
(323,870)
(5,741)
(485,630)
(36,504)
Loss on early extinguishment of debt
(107)
(107)
Equity in earnings (losses) of unconsolidated real
estate joint ventures
201
139
(9,327)
424
Investment income (loss)
28,161
15,242
(52,453)
14,866
Gain on sale of real estate
9,366
27,114
22,531
27,506
Consolidated net (loss) income
$(197,845)
$213,603
$(221,372)
$526,828
Reconciliation of Investment in Real Estate from Segment to Consolidated
September 30, 2025
December 31, 2024
Reconciliation of reportable segment assets to consolidated investments in real
estate assets:
Reportable segment investments in real estate
$30,316,524
$30,393,144
All other investments in real estate
1,427,393
1,716,895
Consolidated investments in real estate
$31,743,917
$32,110,039