XML 56 R33.htm IDEA: XBRL DOCUMENT v3.21.1
Business Segments (Tables)
3 Months Ended
Mar. 31, 2021
Segment Reporting [Abstract]  
Segment Reporting, Reconciliation of Revenues, Operating Income and Assets

The following reconciliations are presented in thousands:

 

 

 

Three Months Ended

March 31,

 

 

 

 

2021

 

 

 

2020

 

Revenues:

 

 

 

 

 

 

 

 

Real estate operations segment:

 

 

 

 

 

 

 

 

U.S.

 

$

975,083

 

 

$

829,383

 

Other Americas

 

 

23,893

 

 

 

26,079

 

Europe

 

 

18,856

 

 

 

15,502

 

Asia

 

 

10,523

 

 

 

10,686

 

Total real estate operations segment

 

 

1,028,355

 

 

 

881,650

 

Strategic capital segment:

 

 

 

 

 

 

 

 

U.S.

 

 

33,983

 

 

 

34,342

 

Other Americas

 

 

10,663

 

 

 

9,111

 

Europe

 

 

43,429

 

 

 

32,590

 

Asia

 

 

31,886

 

 

 

20,548

 

Total strategic capital segment

 

 

119,961

 

 

 

96,591

 

 

 

 

 

 

 

 

 

 

Total revenues

 

 

1,148,316

 

 

 

978,241

 

 

 

 

 

 

 

 

 

 

Segment net operating income:

 

 

 

 

 

 

 

 

Real estate operations segment:

 

 

 

 

 

 

 

 

U.S. (1)

 

 

709,303

 

 

 

602,604

 

Other Americas

 

 

17,595

 

 

 

19,456

 

Europe

 

 

13,191

 

 

 

10,155

 

Asia

 

 

6,938

 

 

 

7,243

 

Total real estate operations segment

 

 

747,027

 

 

 

639,458

 

Strategic capital segment:

 

 

 

 

 

 

 

 

U.S. (1)

 

 

8,302

 

 

 

13,624

 

Other Americas

 

 

7,906

 

 

 

5,179

 

Europe

 

 

32,171

 

 

 

20,594

 

Asia

 

 

22,132

 

 

 

10,620

 

Total strategic capital segment

 

 

70,511

 

 

 

50,017

 

 

 

 

 

 

 

 

 

 

Total segment net operating income

 

 

817,538

 

 

 

689,475

 

 

 

 

 

 

 

 

 

 

Reconciling items:

 

 

 

 

 

 

 

 

General and administrative expenses

 

 

(78,032

)

 

 

(69,689

)

Depreciation and amortization expenses

 

 

(397,575

)

 

 

(345,970

)

Gains on dispositions of development properties and land, net

 

 

173,643

 

 

 

162,750

 

Gains on other dispositions of investments in real estate, net

 

 

16,623

 

 

 

31,491

 

Operating income

 

 

532,197

 

 

 

468,057

 

 

 

 

 

 

 

 

 

 

Earnings from unconsolidated entities, net

 

 

67,049

 

 

 

88,730

 

Interest expense

 

 

(71,281

)

 

 

(75,642

)

Interest and other income, net

 

 

4,746

 

 

 

370

 

Foreign currency and derivative gains, net

 

 

80,152

 

 

 

113,329

 

Losses on early extinguishment of debt, net

 

 

(187,453

)

 

 

(42,767

)

Earnings before income taxes

 

$

425,410

 

 

$

552,077

 

 

 

 

 

March 31,

2021

 

 

December 31,

2020

 

Segment assets:

 

 

 

 

 

 

 

 

Real estate operations segment:

 

 

 

 

 

 

 

 

U.S.

 

$

42,337,749

 

 

$

42,559,023

 

Other Americas

 

 

1,168,322

 

 

 

1,145,699

 

Europe

 

 

1,634,170

 

 

 

1,604,393

 

Asia

 

 

905,369

 

 

 

1,081,876

 

Total real estate operations segment

 

 

46,045,610

 

 

 

46,390,991

 

Strategic capital segment: (2)

 

 

 

 

 

 

 

 

U.S.

 

 

12,939

 

 

 

13,257

 

Europe

 

 

25,280

 

 

 

25,280

 

Asia

 

 

324

 

 

 

354

 

Total strategic capital segment

 

 

38,543

 

 

 

38,891

 

Total segment assets

 

 

46,084,153

 

 

 

46,429,882

 

 

 

 

 

 

 

 

 

 

Reconciling items:

 

 

 

 

 

 

 

 

Investments in and advances to unconsolidated entities

 

 

7,514,840

 

 

 

7,602,014

 

Assets held for sale or contribution

 

 

1,055,751

 

 

 

1,070,724

 

Cash and cash equivalents

 

 

676,074

 

 

 

598,086

 

Other assets

 

 

401,991

 

 

 

364,299

 

Total reconciling items

 

 

9,648,656

 

 

 

9,635,123

 

Total assets

 

$

55,732,809

 

 

$

56,065,005

 

 

(1)

This includes compensation, personnel costs and PPP awards for employees who were located in the U.S. but also support other geographies.

 

(2)

Represents management contracts and goodwill recorded in connection with business combinations associated with the Strategic Capital segment. Goodwill was $25.3 million at March 31, 2021 and December 31, 2020.