XML 104 R81.htm IDEA: XBRL DOCUMENT v3.20.2
Business Segments - Segment Reporting, Reconciliation of Revenues, Operating Income and Assets (Detail) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Jun. 30, 2020
Jun. 30, 2019
Jun. 30, 2020
Jun. 30, 2019
Dec. 31, 2019
Dec. 31, 2018
Segment Reporting Information [Line Items]            
Total revenues $ 1,266,124 $ 790,372 $ 2,244,365 $ 1,562,424    
Operating income 611,987 442,056 1,080,044 818,646    
General and administrative expenses 64,664 66,276 134,353 135,977    
Depreciation and amortization expenses 398,195 284,376 744,165 568,385    
Gains on dispositions of development properties and land, net 86,416 196,941 249,166 239,382    
Gains on other dispositions of investments in real estate, net 43,939 27,254 75,430 173,021    
Operating income 611,987 442,056 1,080,044 818,646    
Earnings from unconsolidated entities, net 54,142 48,556 142,872 105,222    
Interest expense (81,298) (59,122) (156,940) (119,629)    
Interest and other income, net 1,027 4,312 1,397 12,222    
Foreign currency and derivative gains (losses), net (60,836) 2,041 52,493 10,775    
Losses on early extinguishment of debt, net (23,573) (385) (66,340) (2,501)    
Earnings before income taxes 501,449 437,458 1,053,526 824,735    
Total assets 55,221,857   55,221,857   $ 40,031,850  
Investments in and advances to unconsolidated entities 7,201,006   7,201,006   6,237,371  
Assets held for sale or contribution 1,948,508   1,948,508   720,685  
Lease right-of-use assets 497,802   497,802   486,330  
Cash and cash equivalents 549,129 401,190 549,129 401,190 1,088,855 $ 343,856
Other assets 2,377,978   2,377,978   1,711,857  
Real Estate Operations [Member]            
Segment Reporting Information [Line Items]            
Total assets 45,104,029   45,104,029   31,590,756  
Operating Segments [Member]            
Segment Reporting Information [Line Items]            
Operating income 944,491 568,513 1,633,966 1,110,605    
Operating income 944,491 568,513 1,633,966 1,110,605    
Total assets 45,143,552   45,143,552   31,630,924  
Operating Segments [Member] | Real Estate Operations [Member]            
Segment Reporting Information [Line Items]            
Total revenues 945,466 701,228 1,827,116 1,399,475    
Operating income 705,378 516,575 1,344,836 1,022,920    
Operating income 705,378 516,575 1,344,836 1,022,920    
Operating Segments [Member] | Strategic Capital [Member]            
Segment Reporting Information [Line Items]            
Total revenues 320,658 89,144 417,249 162,949    
Operating income 239,113 51,938 289,130 87,685    
Operating income 239,113 51,938 289,130 87,685    
Total assets 39,523   39,523   40,168  
Operating Segments [Member] | U.S. [Member] | Real Estate Operations [Member]            
Segment Reporting Information [Line Items]            
Total revenues 896,879 649,433 1,726,262 1,301,302    
Operating income 675,126 481,631 1,277,730 952,707    
Operating income 675,126 481,631 1,277,730 952,707    
Total assets 41,623,003   41,623,003   27,999,868  
Operating Segments [Member] | U.S. [Member] | Strategic Capital [Member]            
Segment Reporting Information [Line Items]            
Total revenues 256,517 20,536 290,859 40,804    
Operating income 203,582 7,794 217,206 11,121    
Operating income 203,582 7,794 217,206 11,121    
Total assets 13,893   13,893   14,529  
Operating Segments [Member] | Other Americas [Member] | Real Estate Operations [Member]            
Segment Reporting Information [Line Items]            
Total revenues 19,736 23,847 45,815 47,712    
Operating income 13,817 15,865 33,273 34,918    
Operating income 13,817 15,865 33,273 34,918    
Total assets 1,061,404   1,061,404   1,332,237  
Operating Segments [Member] | Other Americas [Member] | Strategic Capital [Member]            
Segment Reporting Information [Line Items]            
Total revenues 9,596 13,624 18,707 21,524    
Operating income 6,348 9,355 11,527 14,777    
Operating income 6,348 9,355 11,527 14,777    
Operating Segments [Member] | Europe [Member] | Real Estate Operations [Member]            
Segment Reporting Information [Line Items]            
Total revenues 17,988 12,263 33,490 20,820    
Operating income 8,655 6,888 18,810 12,432    
Operating income 8,655 6,888 18,810 12,432    
Total assets 1,518,215   1,518,215   1,379,579  
Operating Segments [Member] | Europe [Member] | Strategic Capital [Member]            
Segment Reporting Information [Line Items]            
Total revenues 31,532 33,539 64,122 62,377    
Operating income 19,114 23,223 39,708 42,374    
Operating income 19,114 23,223 39,708 42,374    
Total assets 25,280   25,280   25,280  
Operating Segments [Member] | Asia [Member] | Real Estate Operations [Member]            
Segment Reporting Information [Line Items]            
Total revenues 10,863 15,685 21,549 29,641    
Operating income 7,780 12,191 15,023 22,863    
Operating income 7,780 12,191 15,023 22,863    
Total assets 901,407   901,407   879,072  
Operating Segments [Member] | Asia [Member] | Strategic Capital [Member]            
Segment Reporting Information [Line Items]            
Total revenues 23,013 21,445 43,561 38,244    
Operating income 10,069 11,566 20,689 19,413    
Operating income 10,069 11,566 20,689 19,413    
Total assets 350   350   359  
Reconciling Items [Member]            
Segment Reporting Information [Line Items]            
Operating income 611,987 442,056 1,080,044 818,646    
General and administrative expenses (64,664) (66,276) (134,353) (135,977)    
Depreciation and amortization expenses (398,195) (284,376) (744,165) (568,385)    
Gains on dispositions of development properties and land, net 86,416 196,941 249,166 239,382    
Gains on other dispositions of investments in real estate, net 43,939 27,254 75,430 173,021    
Operating income 611,987 442,056 1,080,044 818,646    
Earnings from unconsolidated entities, net 54,142 48,556 142,872 105,222    
Interest expense (81,298) (59,122) (156,940) (119,629)    
Interest and other income, net 1,027 4,312 1,397 12,222    
Foreign currency and derivative gains (losses), net (60,836) 2,041 52,493 10,775    
Losses on early extinguishment of debt, net (23,573) $ (385) (66,340) $ (2,501)    
Total assets 10,078,305   10,078,305   8,400,926  
Investments in and advances to unconsolidated entities 7,201,006   7,201,006   6,237,371  
Assets held for sale or contribution 1,948,508   1,948,508   720,685  
Lease right-of-use assets 110,124   110,124   111,439  
Cash and cash equivalents 549,129   549,129   1,088,855  
Other assets $ 269,538   $ 269,538   $ 242,576