XML 99 R72.htm IDEA: XBRL DOCUMENT v3.25.2
Reportable Segments - Reportable Segment Net Operating Income and Assets (Detail) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Jun. 30, 2025
Jun. 30, 2024
Jun. 30, 2025
Jun. 30, 2024
Dec. 31, 2024
Segment Reporting Information [Line Items]          
Revenues $ 2,183,869 $ 2,007,954 $ 4,323,534 $ 3,964,575  
Expenses (564,586) (527,215) (1,123,329) (1,072,527)  
Operating income 912,712 1,023,338 1,791,125 1,743,693  
General and administrative expenses (106,871) (106,596) (221,572) (217,887)  
Depreciation and amortization expenses (657,221) (637,305) (1,309,279) (1,274,810)  
Gains on dispositions of development properties and land, net 10,477 87,174 37,928 127,482  
Gains on other dispositions of investments in real estate, net 47,044 199,326 83,843 216,860  
Earnings from unconsolidated entities, net 107,692 102,337 175,591 174,809  
Gains (losses) on early extinguishment of debt, net 0 0 0 536  
Earnings before income taxes 645,709 954,560 1,328,612 1,618,167  
Total assets 97,717,050   97,717,050   $ 95,328,909
Investments in and advances to unconsolidated entities 10,618,184   10,618,184   10,079,448
Assets held for sale or contribution 253,331   253,331   248,511
Cash and cash equivalents 1,066,081   1,066,081   1,318,591
Other assets 5,274,405   5,274,405   5,194,342
Operating Segments [Member]          
Segment Reporting Information [Line Items]          
Operating income 1,619,283 1,480,739 3,200,205 2,892,048  
Total assets [1] 85,113,954   85,113,954   82,981,704
Operating Segments [Member] | Real Estate Operations [Member]          
Segment Reporting Information [Line Items]          
Revenues 2,036,707 1,853,212 4,035,233 3,681,421  
Expenses (499,669) (456,679) (997,635) (923,180)  
Operating income 1,537,038 1,396,533 3,037,598 2,758,241  
Total assets [1] 85,078,001   85,078,001   82,945,758
Operating Segments [Member] | Strategic Capital [Member]          
Segment Reporting Information [Line Items]          
Revenues 147,162 154,742 288,301 283,154  
Expenses (64,917) (70,536) (125,694) (149,347)  
Operating income 82,245 84,206 162,607 133,807  
Total assets [1] 35,953   35,953   35,946
Operating Segments [Member] | U.S. [Member] | Real Estate Operations [Member]          
Segment Reporting Information [Line Items]          
Revenues 1,940,600 1,781,805 3,854,493 3,539,176  
Expenses [2] (464,115) (435,804) (935,327) (880,554)  
Operating income [2] 1,476,485 1,346,001 2,919,166 2,658,622  
Total assets 77,795,247   77,795,247   76,857,293
Operating Segments [Member] | U.S. [Member] | Strategic Capital [Member]          
Segment Reporting Information [Line Items]          
Revenues 49,710 45,026 98,078 91,129  
Expenses [2] (30,508) (34,722) (59,041) (75,679)  
Operating income [2] 19,202 10,304 39,037 15,450  
Total assets [1] 10,499   10,499   10,499
Operating Segments [Member] | Other Americas [Member] | Real Estate Operations [Member]          
Segment Reporting Information [Line Items]          
Revenues 45,913 31,159 92,236 60,882  
Expenses (9,855) (6,796) (18,182) (13,626)  
Operating income 36,058 24,363 74,054 47,256  
Total assets 3,219,239   3,219,239   2,814,141
Operating Segments [Member] | Other Americas [Member] | Strategic Capital [Member]          
Segment Reporting Information [Line Items]          
Revenues 22,605 41,158 43,779 57,443  
Expenses (6,551) (6,699) (9,533) (13,021)  
Operating income 16,054 34,459 34,246 44,422  
Operating Segments [Member] | Europe [Member] | Real Estate Operations [Member]          
Segment Reporting Information [Line Items]          
Revenues 32,966 25,695 58,393 54,428  
Expenses (19,894) (8,940) (33,427) (18,899)  
Operating income 13,072 16,755 24,966 35,529  
Total assets [1] 3,054,882   3,054,882   2,554,514
Operating Segments [Member] | Europe [Member] | Strategic Capital [Member]          
Segment Reporting Information [Line Items]          
Revenues 54,069 47,102 105,080 91,902  
Expenses (18,071) (20,077) (35,648) (41,785)  
Operating income 35,998 27,025 69,432 50,117  
Total assets 25,280   25,280   25,280
Operating Segments [Member] | Asia [Member] | Real Estate Operations [Member]          
Segment Reporting Information [Line Items]          
Revenues 17,228 14,553 30,111 26,935  
Expenses (5,805) (5,139) (10,699) (10,101)  
Operating income 11,423 9,414 19,412 16,834  
Total assets 1,008,633   1,008,633   719,810
Operating Segments [Member] | Asia [Member] | Strategic Capital [Member]          
Segment Reporting Information [Line Items]          
Revenues 20,778 21,456 41,364 42,680  
Expenses (9,787) (9,038) (21,472) (18,862)  
Operating income 10,991 12,418 19,892 23,818  
Total assets [1] 174   174   167
Non Segment Items [Member]          
Segment Reporting Information [Line Items]          
Operating income 912,712 1,023,338 1,791,125 1,743,693  
General and administrative expenses (106,871) (106,596) (221,572) (217,887)  
Depreciation and amortization expenses (657,221) (637,305) (1,309,279) (1,274,810)  
Gains on dispositions of development properties and land, net 10,477 87,174 37,928 127,482  
Gains on other dispositions of investments in real estate, net 47,044 199,326 83,843 216,860  
Earnings from unconsolidated entities, net 107,692 102,337 175,591 174,809  
Interest expense (251,866) (208,267) (483,617) (401,587)  
Foreign currency, derivative and other gains (losses) and other income (expense), net (122,829) 37,152 (154,487) 100,716  
Gains (losses) on early extinguishment of debt, net 0 0 0 536  
Earnings before income taxes 645,709 $ 954,560 1,328,612 $ 1,618,167  
Total assets 12,603,096   12,603,096   12,347,205
Investments in and advances to unconsolidated entities 10,618,184   10,618,184   10,079,448
Assets held for sale or contribution 253,331   253,331   248,511
Cash and cash equivalents 1,066,081   1,066,081   1,318,591
Other assets $ 665,500   $ 665,500   $ 700,655
[1] Represents management contracts and goodwill recorded in connection with business combinations associated with the Strategic Capital Segment. Goodwill was $25.3 million at June 30, 2025 and December 31, 2024.
[2] This includes compensation and personnel costs for employees who were located in the U.S. but also support other geographies.