XML 86 R34.htm IDEA: XBRL DOCUMENT v3.3.0.814
Business Segments (Tables)
9 Months Ended
Sep. 30, 2015
Segment Reporting [Abstract]  
Segment Reporting, Reconciliation of Revenues, Operating Income and Assets

The following reconciliations are presented in thousands:

 

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

 

September 30,

 

 

September 30,

 

 

 

 

2015

 

 

 

2014

 

 

 

2015

 

 

 

2014

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate operations:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Americas

 

$

503,487

 

 

$

324,877

 

 

$

1,326,446

 

 

$

1,025,349

 

Europe

 

 

17,591

 

 

 

20,422

 

 

 

53,041

 

 

 

57,083

 

Asia

 

 

15,368

 

 

 

15,782

 

 

 

41,139

 

 

 

51,776

 

Total Real Estate Operations segment

 

 

536,446

 

 

 

361,081

 

 

 

1,420,626

 

 

 

1,134,208

 

Strategic capital:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Americas

 

 

14,692

 

 

 

18,567

 

 

 

46,734

 

 

 

80,457

 

Europe

 

 

20,652

 

 

 

24,713

 

 

 

60,046

 

 

 

65,866

 

Asia

 

 

8,832

 

 

 

10,790

 

 

 

26,467

 

 

 

29,391

 

Total Strategic Capital segment

 

 

44,176

 

 

 

54,070

 

 

 

133,247

 

 

 

175,714

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total revenues

 

$

580,622

 

 

$

415,151

 

 

$

1,553,873

 

 

$

1,309,922

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net operating income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate operations:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Americas

 

$

365,723

 

 

$

230,515

 

 

$

923,118

 

 

$

727,245

 

Europe

 

 

11,092

 

 

 

12,072

 

 

 

32,173

 

 

 

31,706

 

Asia

 

 

10,961

 

 

 

11,302

 

 

 

28,430

 

 

 

37,469

 

Total Real Estate Operations segment

 

 

387,776

 

 

 

253,889

 

 

 

983,721

 

 

 

796,420

 

Strategic capital:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Americas

 

 

2,966

 

 

 

6,451

 

 

 

15,091

 

 

 

38,599

 

Europe

 

 

14,285

 

 

 

17,791

 

 

 

40,576

 

 

 

43,600

 

Asia

 

 

5,211

 

 

 

7,386

 

 

 

15,390

 

 

 

19,073

 

Total Strategic Capital segment

 

 

22,462

 

 

 

31,628

 

 

 

71,057

 

 

 

101,272

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total segment net operating income

 

 

410,238

 

 

 

285,517

 

 

 

1,054,778

 

 

 

897,692

 

Reconciling items:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

General and administrative expenses

 

 

(59,375

)

 

 

(58,203

)

 

 

(172,690

)

 

 

(181,781

)

Depreciation and amortization

 

 

(247,471

)

 

 

(149,202

)

 

 

(607,467

)

 

 

(471,059

)

Earnings from unconsolidated entities, net

 

 

33,557

 

 

 

28,514

 

 

 

106,383

 

 

 

79,411

 

Interest expense

 

 

(81,035

)

 

 

(69,086

)

 

 

(218,698

)

 

 

(234,793

)

Interest and other income, net

 

 

6,237

 

 

 

550

 

 

 

19,133

 

 

 

19,716

 

Gains on dispositions of investments in real estate, net

 

 

268,791

 

 

 

151,057

 

 

 

655,288

 

 

 

337,695

 

Foreign currency and derivative gains (losses) and related amortization, net

 

 

(9,428

)

 

 

20,792

 

 

 

(374

)

 

 

2,738

 

Losses on early extinguishment of debt, net

 

 

-

 

 

 

(86,076

)

 

 

(16,525

)

 

 

(163,361

)

Total reconciling items

 

 

(88,724

)

 

 

(161,654

)

 

 

(234,950

)

 

 

(611,434

)

Earnings before income taxes

 

$

321,514

 

 

$

123,863

 

 

$

819,828

 

 

$

286,258

 

 

 

 

 

 

September 30,

 

 

December 31,

 

 

 

 

2015

 

 

 

2014

 

Assets:

 

 

 

 

 

 

 

 

Real estate operations:

 

 

 

 

 

 

 

 

Americas

 

$

22,986,722

 

 

$

17,432,909

 

Europe

 

 

1,286,275

 

 

 

1,820,529

 

Asia

 

 

1,075,751

 

 

 

926,645

 

Total Real Estate Operations segment

 

 

25,348,748

 

 

 

20,180,083

 

Strategic capital:

 

 

 

 

 

 

 

 

Americas

 

 

19,681

 

 

 

20,635

 

Europe

 

 

51,085

 

 

 

54,577

 

Asia

 

 

2,173

 

 

 

2,718

 

Total Strategic Capital segment

 

 

72,939

 

 

 

77,930

 

Total segment assets

 

 

25,421,687

 

 

 

20,258,013

 

Reconciling items:

 

 

 

 

 

 

 

 

Investments in and advances to unconsolidated entities

 

 

4,841,225

 

 

 

4,824,724

 

Assets held for sale

 

 

369,382

 

 

 

43,934

 

Note receivable backed by real estate

 

 

197,500

 

 

 

-

 

Cash and cash equivalents

 

 

310,433

 

 

 

350,692

 

Other assets

 

 

279,127

 

 

 

340,860

 

Total reconciling items

 

 

5,997,667

 

 

 

5,560,210

 

Total assets

 

$

31,419,354

 

 

$

25,818,223