|
Total Revenue
|
|
$665.6m
|
$702.7m
|
$720.0m
|
$736.0m
|
$736.9m
|
$768.0m
|
$828.9m
|
$834.0m
|
$825.9m
|
$806.1m
|
|
Revenues:
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Expenses
|
|
$489.4m
|
$505.8m
|
$512.8m
|
$552.9m
|
$516.2m
|
$536.2m
|
$626.2m
|
$611.0m
|
$637.7m
|
$605.4m
|
|
Total operating expenses
|
|
$489.4m
|
$505.8m
|
$512.8m
|
$552.9m
|
$516.2m
|
$536.2m
|
$626.2m
|
$611.0m
|
$637.7m
|
$605.4m
|
|
Operating Income (Loss)
|
|
$434.5m
|
$465.8m
|
$477.6m
|
$487.5m
|
$505.1m
|
$531.6m
|
$569.1m
|
$565.2m
|
$553.7m
|
$544.7m
|
|
Additional Financial Items
|
|
|
|
|
|
|
|
|
|
|
|
|
Rental and other revenues
|
|
$665.6m
|
$702.7m
|
$720.0m
|
$736.0m
|
$736.9m
|
$768.0m
|
$828.9m
|
$834.0m
|
$825.9m
|
$806.1m
|
|
Income (Loss) from Equity Method Investments
|
|
$5.8m
|
$7.4m
|
$2.2m
|
$3.3m
|
$4.0m
|
$1.9m
|
$1.5m
|
$1.1m
|
$4.2m
|
$2.4m
|
|
Operating Lease, Lease Income
|
|
—
|
—
|
—
|
$723.1m
|
$726.0m
|
$754.9m
|
$816.3m
|
$819.9m
|
$811.6m
|
$788.6m
|
|
Income (Loss) from Continuing Operations, Per Basic Share
|
|
$1
|
$2
|
$2
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Income (Loss) from Continuing Operations, Per Diluted Share
|
|
$1
|
$2
|
$2
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Preferred Stock Dividends, Income Statement Impact
|
|
$3
|
$2
|
$2
|
$2
|
$2
|
$2
|
$2
|
$2
|
$2
|
$2
|
|
Depreciation and amortization
|
|
$220.1m
|
$227.8m
|
$230.0m
|
$254.5m
|
$241.6m
|
$259.3m
|
$287.6m
|
$299.4m
|
$299.0m
|
$295.0m
|
|
Impairments of real estate assets
|
|
$0
|
$1.4m
|
$423k
|
$5.8m
|
$1.8m
|
$0
|
$36.5m
|
$0
|
$24.6m
|
$8.8m
|
|
General and administrative
|
|
$38.2m
|
$39.6m
|
$40.0m
|
$44.1m
|
$41.0m
|
$40.6m
|
$42.3m
|
$42.9m
|
$41.9m
|
$40.3m
|
|
Other income
|
|
$2.3m
|
$2.3m
|
$1.9m
|
($2.5m)
|
($1.7m)
|
$1.4m
|
$1.5m
|
$4.4m
|
$12.3m
|
$9.6m
|
|
Gains on disposition of property
|
|
$14.8m
|
$54.2m
|
$37.6m
|
$39.5m
|
$215.9m
|
$174.1m
|
$63.5m
|
$47.8m
|
$46.8m
|
$107.1m
|
|
Gain on deconsolidation of affiliate
|
|
—
|
—
|
—
|
—
|
—
|
$0
|
$0
|
$11.8m
|
$0
|
$0
|
|
Loss on disposition of investment in unconsolidated affiliate
|
|
$0
|
$0
|
—
|
—
|
—
|
—
|
—
|
$0
|
$0
|
($4.7m)
|
|
Equity in earnings of unconsolidated affiliates
|
|
$5.8m
|
$7.4m
|
$2.2m
|
$3.3m
|
$4.0m
|
$1.9m
|
$1.5m
|
$1.1m
|
$4.2m
|
$2.4m
|
|
Net (income) attributable to noncontrolling interests in the Operating Partnership
|
|
($15.6m)
|
($5.1m)
|
($4.6m)
|
($3.6m)
|
($9.3m)
|
($8.3m)
|
($3.7m)
|
($3.2m)
|
($2.0m)
|
($3.1m)
|
|
Net loss attributable to noncontrolling interests in consolidated affiliates
|
|
($1.3m)
|
($1.2m)
|
($1.2m)
|
($1.2m)
|
($1.2m)
|
($1.7m)
|
($1.2m)
|
$549k
|
$34k
|
$74k
|
|
Dividends on Preferred Stock
|
|
($3)
|
($2)
|
($2)
|
($2)
|
($2)
|
($2)
|
($2)
|
($2)
|
($2)
|
($2)
|
|
Distributions on Preferred Units
|
|
($2.5m)
|
($2.5m)
|
($2.5m)
|
($2.5m)
|
($2.5m)
|
($2.5m)
|
($2.5m)
|
($2.5m)
|
($2.5m)
|
($2.4m)
|
|
Discontinued Operation, Income (Loss) from Discontinued Operation During Phase-out Period, Net of Tax
|
|
$4.1m
|
$0
|
$0
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Income (Loss) from Continuing Operations, Net of Tax, Attributable to Parent
|
|
$115.5m
|
$182.9m
|
$169.3m
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Income (Loss) from Continuing Operations, Net of Tax, Including Portion Attributable to Noncontrolling Interest
|
|
$122.5m
|
$191.7m
|
$177.6m
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Income (Loss) from Discontinued Operations, Net of Tax, Including Portion Attributable to Noncontrolling Interest
|
|
$418.6m
|
$0
|
$0
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Income (Loss) from Discontinued Operations, Net of Tax, Attributable to Parent
|
|
$406.3m
|
$0
|
$0
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Net Income (Loss) Available to Common Stockholders, Basic
|
|
$521.8m
|
$182.9m
|
$169.3m
|
$134.4m
|
$344.9m
|
$310.8m
|
$156.6m
|
$146.2m
|
$99.8m
|
$157.3m
|
|
Noncontrolling Interest in Net Income (Loss) Operating Partnerships, Redeemable
|
|
$15.6m
|
$5.1m
|
$4.6m
|
$3.6m
|
$9.3m
|
$8.3m
|
$3.7m
|
$3.2m
|
$2.0m
|
$3.1m
|
|
Earnings Per Share, Basic
|
|
$5.30
|
$1.78
|
$1.64
|
$1.30
|
$3.32
|
$2.98
|
$1.49
|
$1.39
|
$0.94
|
$1.45
|
|
Earnings Per Share, Diluted
|
|
$5.30
|
$1.78
|
$1.64
|
$1.30
|
$3.32
|
$2.98
|
$1.49
|
$1.39
|
$0.94
|
$1.45
|
|
Weighted Average Number of Shares Outstanding, Basic
|
|
98.4m
|
102.7m
|
103.4m
|
103.7m
|
103.9m
|
104.2m
|
105.1m
|
105.5m
|
106.2m
|
108.5m
|
|
Weighted average Common Shares outstanding - basic (in shares)
|
|
98.4m
|
102.7m
|
103.4m
|
103.7m
|
103.9m
|
104.2m
|
105.1m
|
105.5m
|
106.2m
|
108.5m
|
|
Weighted average Common Shares outstanding - diluted (in shares)
|
|
101.4m
|
105.6m
|
106.3m
|
106.4m
|
106.7m
|
107.1m
|
107.6m
|
107.8m
|
108.3m
|
110.6m
|
|
Weighted average Common Units outstanding - basic (in shares)
|
|
100.9m
|
105.1m
|
105.8m
|
106.0m
|
106.3m
|
106.6m
|
107.2m
|
107.4m
|
107.9m
|
110.2m
|
|
Weighted average Common Units outstanding - diluted (in shares)
|
|
101.0m
|
105.2m
|
105.9m
|
106.0m
|
106.3m
|
106.7m
|
107.2m
|
107.4m
|
107.9m
|
110.2m
|
|
Weighted Average Number of Shares Outstanding, Diluted
|
|
101.4m
|
105.6m
|
106.3m
|
106.4m
|
106.7m
|
107.1m
|
107.6m
|
107.8m
|
108.3m
|
110.6m
|
|
General and Administrative Expense
|
|
$38.2m
|
$39.6m
|
$40.0m
|
$44.1m
|
$41.0m
|
$40.6m
|
$42.3m
|
$42.9m
|
$41.9m
|
$40.3m
|
|
Other Nonoperating Income (Expense)
|
|
$2.3m
|
$2.3m
|
$1.9m
|
($2.5m)
|
($1.7m)
|
$1.4m
|
$1.5m
|
$4.4m
|
$12.3m
|
$9.6m
|
|
Operating Lease, Expense
|
|
—
|
—
|
—
|
$2.5m
|
$2.6m
|
$2.6m
|
$2.6m
|
$2.6m
|
$2.6m
|
$2.4m
|
|
Rental property and other expenses
|
|
$231.1m
|
$236.9m
|
$242.4m
|
$248.5m
|
$231.8m
|
$236.4m
|
$259.8m
|
$268.8m
|
$272.2m
|
$261.4m
|
|
Interest Expense
|
|
$76.6m
|
$69.1m
|
$71.4m
|
$81.6m
|
$81.0m
|
$85.9m
|
$105.4m
|
$136.7m
|
$147.2m
|
$152.4m
|
|
Interest Expense, Debt
|
|
$73.1m
|
$65.9m
|
$68.6m
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|