XML 136 R51.htm IDEA: XBRL DOCUMENT v2.4.0.6
Business Segments (Tables)
12 Months Ended
Dec. 31, 2012
Segment Reporting, Reconciliation of Revenues, Operating Income and Assets

The following reconciliations are presented in thousands:

 

     Years Ended December 31,  
     2012     2011     2010  

Revenues (1):

      

Real estate operations:

      

Americas

   $ 1,211,462     $ 842,845     $ 556,389  

Europe

     436,206       309,575       78,545  

Asia

     231,514       161,288       82,692  
  

 

 

   

 

 

   

 

 

 

Total Real Estate Operations segment

     1,879,182       1,313,708       717,626  
  

 

 

   

 

 

   

 

 

 

Private capital:

      

Americas

     69,422       76,872       66,653  

Europe

     37,047       46,087       54,835  

Asia

     20,310       14,660       1,038  
  

 

 

   

 

 

   

 

 

 

Total Private Capital segment

     126,779       137,619       122,526  
  

 

 

   

 

 

   

 

 

 

Total revenues

   $ 2,005,961     $ 1,451,327     $ 840,152  
  

 

 

   

 

 

   

 

 

 

Net operating income:

      

Real estate operations:

      

Americas

   $ 841,319     $ 584,081     $ 397,708  

Europe

     326,126       223,950       43,452  

Asia

     179,682       123,087       60,912  
  

 

 

   

 

 

   

 

 

 

Total Real Estate Operations segment

     1,347,127       931,118       502,072  
  

 

 

   

 

 

   

 

 

 

Private capital:

      

Americas

     31,637       42,644       40,354  

Europe

     21,699       30,708       41,200  

Asia

     9,623       9,305       313  
  

 

 

   

 

 

   

 

 

 

Total Private Capital segment

     62,959       82,657       81,867  
  

 

 

   

 

 

   

 

 

 

Total segment net operating income

     1,410,086       1,013,775       583,939  

Reconciling items:

      

General and administrative expenses

     (228,068     (195,161     (165,981

Merger, acquisition and other integration expenses

     (80,676     (140,495     —    

Impairment of real estate properties

     (252,914     (21,237     (736,612

Depreciation and amortization

     (739,981     (552,849     (294,867

Earnings from unconsolidated entities, net

     31,676       59,935       23,678  

Interest expense

     (507,484     (468,072     (461,166

Impairment of goodwill and other assets

     (16,135     (126,432     (412,745

Interest and other income, net

     22,878       12,008       15,847  

Gains on acquisitions and dispositions of investments in real estate, net

     305,607       111,684       28,488  

Foreign currency and derivative gains (losses), net

     (20,497     41,172       (11,081

Gain (loss) on early extinguishment of debt, net

     (14,114     258       (201,486
  

 

 

   

 

 

   

 

 

 

Total reconciling items

     (1,499,708     (1,279,189     (2,215,925
  

 

 

   

 

 

   

 

 

 

Loss before income taxes

   $ (89,622   $ (265,414   $ (1,631,986
  

 

 

   

 

 

   

 

 

 

 

     December 31,  
     2012      2011  

Assets:(2)

     

Real estate operations:

     

Americas

   $ 15,304,053      $ 13,305,147  

Europe

     5,738,257        6,823,814  

Asia

     3,476,996        3,502,033  
  

 

 

    

 

 

 

Total Real Estate Operations segment

     24,519,306        23,630,994  
  

 

 

    

 

 

 

Private capital (3):

     

Americas

     24,373        43,394  

Europe

     61,266        61,946  

Asia

     6,108        9,368  
  

 

 

    

 

 

 

Total Private Capital segment

     91,747        114,708  
  

 

 

    

 

 

 

Total segment assets

     24,611,053        23,745,702  
  

 

 

    

 

 

 

Reconciling items:

     

Investments in and advances to other unconsolidated entities

     2,195,782        2,857,755  

Notes receivable backed by real estate

     188,000        322,834  

Assets held for sale

     26,027        444,850  

Cash and cash equivalents

     100,810        176,072  

Other assets

     188,473        176,699  
  

 

 

    

 

 

 

Total reconciling items

     2,699,092        3,978,210  
  

 

 

    

 

 

 

Total assets

   $ 27,310,145      $ 27,723,912  
  

 

 

    

 

 

 

 

(1) Includes revenues attributable to the United States for the years ended December 31, 2012, 2011 and 2010 of $1.2 billion, $0.8 billion and $0.6 billion, respectively.
(2) Includes long-lived assets attributable to the United States as of December 31, 2012 and 2011 of $14.9 billion and $14.3 billion, respectively.
(3) Represents management contracts recorded in connection with business combinations and goodwill associated with the Private Capital segment.