| Dec 31, 2010 | Dec 31, 2011 | Dec 31, 2012 | Dec 31, 2013 | Dec 31, 2014 | Dec 31, 2015 | Dec 31, 2016 | Dec 31, 2017 | Dec 31, 2018 | Dec 31, 2019 | Dec 31, 2020 | Dec 31, 2021 | Dec 31, 2022 |
---|
Net income | -248 | -19 | -25 | -9 | 114 | -70 | 61 | -243 | 116 | 102 | 37 | 125 | 169 |
---|
Depreciation and amortization | 227 | 230 | 251 | 324 | 419 | 402 | 390 | 346 | 242 | 165 | 171 | 186 | 204 |
---|
Stock-based compensation | 6 | 7 | 8 | 8 | 10 | 8 | 8 | 11 | 7 | 10 | 9 | 14 | 7 |
---|
Amortization and write-off of debt issuance costs and fair market value of debt adjustments | - | - | - | - | - | - | - | - | 16 | 4 | 5 | 4 | 5 |
---|
Loss on debt extinguishment | 0 | -0 | -13 | - | - | - | - | -63 | -59 | - | -17 | - | - |
---|
Equity in net income of joint ventures | 6 | 14 | 35 | 7 | 11 | -3 | 16 | 9 | 9 | 12 | 2 | 47 | 28 |
---|
Reserve Of Preferred Equity Interests | - | - | - | - | - | - | - | - | 11 | 16 | 19 | - | - |
---|
Operating cash distributions from joint ventures | 7 | 9 | 13 | 15 | 11 | 8 | 8 | 7 | 9 | 12 | 3 | 5 | 1 |
---|
Gain on sale and change in control of interests, net | - | - | - | 20 | 88 | 8 | -1 | 0 | - | - | 45 | 19 | 46 |
---|
Gain on disposition of real estate, net | - | - | 10 | 12 | 99 | 168 | 73 | - | - | - | 1 | 6 | 47 |
---|
Impairment charges | - | - | - | - | - | - | - | 346 | 69 | 3 | 5 | 7 | 3 |
---|
Assumption of buildings due to ground lease terminations | - | - | - | - | - | - | - | - | - | - | - | - | 3 |
---|
Change in notes receivable accrued interest | - | - | 6 | 6 | 8 | 8 | 9 | 3 | -1 | -1 | -4 | - | - |
---|
Net change in accounts receivable | -21 | -7 | -0 | 3 | 2 | 3 | -1 | -2 | 2 | -4 | 12 | -16 | 6 |
---|
Net change in accounts payable and accrued expenses | 4 | 2 | 3 | -19 | 15 | 0 | -10 | -4 | 11 | -5 | -8 | -3 | -0 |
---|
Net change in other operating assets and liabilities | -55 | -4 | -6 | 0 | 37 | 17 | 13 | 17 | 7 | -0 | 9 | -1 | 2 |
---|
Total adjustments | 526 | 293 | 330 | 383 | 307 | 505 | 402 | 654 | 149 | 168 | 154 | 157 | 88 |
---|
Net cash flow provided by operating activities | 278 | 273 | 304 | 374 | 420 | 435 | 463 | - | 265 | 270 | 190 | 283 | 257 |
---|
Real estate acquired, net of liabilities and cash assumed | - | - | - | 858 | 331 | 176 | 146 | 86 | 35 | 76 | - | 131 | 335 |
---|
Real estate developed and improvements to operating real estate | - | - | - | 211 | 261 | 306 | 163 | 115 | 125 | 109 | 64 | 77 | 115 |
---|
Proceeds from disposition of real estate | - | - | - | - | 977 | 488 | 758 | 624 | 938 | 110 | 2 | 30 | 202 |
---|
Proceeds from sale of joint venture interests | 22 | - | - | - | - | - | - | - | - | - | 140 | - | 39 |
---|
Distributions Received | - | - | - | - | - | - | - | - | - | - | - | 190 | - |
---|
Equity contributions to joint ventures | 30 | 8 | 55 | 21 | 22 | 6 | 7 | 69 | 59 | 64 | 1 | 5 | 0 |
---|
Distributions from unconsolidated joint ventures | - | - | - | - | - | - | 27 | 28 | 35 | 22 | 18 | 66 | 41 |
---|
Repayment of joint venture advances, net | - | - | - | - | - | - | - | - | - | -62 | - | -1 | - |
---|
Repayment of notes receivable | - | - | 1 | 18 | 1 | 10 | 5 | 31 | - | 11 | 8 | - | - |
---|
Net cash flow provided by investing activities | 32 | 201 | -588 | -898 | 153 | -54 | 472 | 479 | 817 | -10 | 102 | 74 | -168 |
---|
Proceeds From Repayments Of Lines Of Credit | - | - | - | - | 2 | 182 | -210 | - | 100 | -95 | 130 | -135 | - |
---|
Proceeds from unsecured term loan | - | - | - | - | - | - | - | - | - | - | - | - | 100 |
---|
Payment of debt issuance costs | - | - | - | - | - | 5 | 0 | 7 | 33 | 5 | - | - | 8 |
---|
Repayment of senior notes, including repayment costs | 542 | 208 | 446 | - | - | 503 | 240 | 959 | 1,207 | - | 217 | - | - |
---|
Repayment of term loan and mortgage debt | - | - | - | - | - | - | - | - | - | 2 | 42 | 215 | 71 |
---|
Proceeds From Issuance Of Common Stock | 440 | 130 | 492 | 788 | 12 | - | - | 22 | 5 | 195 | - | 225 | 37 |
---|
Redemption of preferred shares | - | 180 | 170 | 150 | 55 | - | - | - | - | 200 | - | 150 | - |
---|
Proceeds From Repurchase Of Common Shares | - | - | - | - | - | - | - | - | - | -1 | -2 | -6 | -6 |
---|
Repurchase of common shares | - | - | 4 | 4 | 0 | - | - | - | 36 | 14 | 8 | - | 42 |
---|
Acquisition of non-controlling interest | - | - | - | - | - | - | - | - | - | - | - | 7 | 1 |
---|
Distributions to non-controlling interests and redeemable operating partnership units | - | - | 9 | 2 | 9 | 6 | 1 | 1 | 1 | 1 | 1 | 0 | 0 |
---|
Dividends paid | 61 | 76 | 155 | 194 | 241 | 265 | 294 | 306 | 281 | 181 | 98 | 100 | 120 |
---|
Net cash flow used for financing activities | -317 | -452 | 275 | 579 | -639 | -379 | -927 | - | -1,163 | -254 | -237 | -388 | -112 |
---|
Effect of foreign exchange rate changes on cash and cash equivalents | - | - | - | - | - | - | - | - | -0 | 0 | -0 | -0 | - |
---|
Net (decrease) increase in cash, cash equivalents and restricted cash | - | - | - | - | - | - | - | 55 | -81 | 5 | 55 | -31 | -22 |
---|