XML 73 R43.htm IDEA: XBRL DOCUMENT v3.3.1.900
Business Segments (Tables)
12 Months Ended
Dec. 31, 2015
Segment Reporting [Abstract]  
Segment Reporting, Reconciliation of Revenues, Operating Income and Assets

The following reconciliations are presented in thousands:

 

 

 

Years Ended December 31,

 

 

 

 

2015

 

 

 

2014

 

 

 

2013

 

Revenues (1):

 

 

 

 

 

 

 

 

 

 

 

 

Real estate operations:

 

 

 

 

 

 

 

 

 

 

 

 

Americas

 

$

1,859,393

 

 

$

1,403,564

 

 

$

1,288,925

 

Europe

 

 

69,527

 

 

 

74,413

 

 

 

174,397

 

Asia

 

 

57,792

 

 

 

62,939

 

 

 

107,692

 

Total Real Estate Operations segment

 

 

1,986,712

 

 

 

1,540,916

 

 

 

1,571,014

 

Strategic capital:

 

 

 

 

 

 

 

 

 

 

 

 

Americas

 

 

61,684

 

 

 

95,168

 

 

 

72,474

 

Europe

 

 

112,793

 

 

 

86,549

 

 

 

63,794

 

Asia

 

 

35,885

 

 

 

38,154

 

 

 

43,204

 

Total Strategic Capital segment

 

 

210,362

 

 

 

219,871

 

 

 

179,472

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total revenues

 

$

2,197,074

 

 

$

1,760,787

 

 

$

1,750,486

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net operating income:

 

 

 

 

 

 

 

 

 

 

 

 

Real estate operations:

 

 

 

 

 

 

 

 

 

 

 

 

Americas

 

$

1,296,387

 

 

$

1,000,773

 

 

$

899,053

 

Europe

 

 

39,672

 

 

 

40,627

 

 

 

116,178

 

Asia

 

 

40,741

 

 

 

45,262

 

 

 

76,863

 

Total Real Estate Operations segment

 

 

1,376,800

 

 

 

1,086,662

 

 

 

1,092,094

 

Strategic capital:

 

 

 

 

 

 

 

 

 

 

 

 

Americas

 

 

14,215

 

 

 

42,042

 

 

 

18,785

 

Europe

 

 

86,725

 

 

 

57,266

 

 

 

41,263

 

Asia

 

 

21,004

 

 

 

24,067

 

 

 

30,145

 

Total Strategic Capital segment

 

 

121,944

 

 

 

123,375

 

 

 

90,193

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total segment net operating income

 

 

1,498,744

 

 

 

1,210,037

 

 

 

1,182,287

 

Reconciling items:

 

 

 

 

 

 

 

 

 

 

 

 

General and administrative expenses

 

 

(238,199

)

 

 

(247,768

)

 

 

(229,207

)

Depreciation and amortization expenses

 

 

(880,373

)

 

 

(642,461

)

 

 

(648,668

)

Earnings from unconsolidated entities, net

 

 

159,262

 

 

 

134,288

 

 

 

97,220

 

Interest expense

 

 

(301,363

)

 

 

(308,885

)

 

 

(379,327

)

Interest and other income, net

 

 

25,484

 

 

 

25,768

 

 

 

26,948

 

Gains on dispositions of investments in real estate and revaluation of equity investments upon acquisition

     of a controlling interest, net

 

 

758,887

 

 

 

725,790

 

 

 

597,656

 

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

 

 

12,466

 

 

 

(17,841

)

 

 

(33,633

)

Losses on early extinguishment of debt, net

 

 

(86,303

)

 

 

(165,300

)

 

 

(277,014

)

Total reconciling items

 

 

(550,139

)

 

 

(496,409

)

 

 

(846,025

)

Earnings before income taxes

 

$

948,605

 

 

$

713,628

 

 

$

336,262

 

 

 

 

December 31,

 

 

 

 

2015

 

 

 

2014

 

Assets (2):

 

 

 

 

 

 

 

 

Real estate operations:

 

 

 

 

 

 

 

 

Americas

 

$

22,949,838

 

 

$

17,432,909

 

Europe

 

 

1,291,991

 

 

 

1,820,529

 

Asia

 

 

1,157,401

 

 

 

926,645

 

Total Real Estate Operations segment

 

 

25,399,230

 

 

 

20,180,083

 

Strategic capital (3):

 

 

 

 

 

 

 

 

Americas

 

 

19,363

 

 

 

20,635

 

Europe

 

 

49,960

 

 

 

54,577

 

Asia

 

 

2,005

 

 

 

2,718

 

Total Strategic Capital segment

 

 

71,328

 

 

 

77,930

 

Total segment assets

 

 

25,470,558

 

 

 

20,258,013

 

Reconciling items:

 

 

 

 

 

 

 

 

Investments in and advances to unconsolidated entities

 

 

4,755,620

 

 

 

4,824,724

 

Assets held for sale or contribution

 

 

378,423

 

 

 

43,934

 

Notes receivable backed by real estate

 

 

235,050

 

 

 

-

 

Cash and cash equivalents

 

 

264,080

 

 

 

350,692

 

Other assets

 

 

291,036

 

 

 

297,638

 

Total reconciling items

 

 

5,924,209

 

 

 

5,516,988

 

Total assets

 

$

31,394,767

 

 

$

25,775,001

 

 

(1)

Includes revenues attributable to the United States for the years ended December 31, 2015, 2014 and 2013 of $1.9 billion, $1.4 billion and $1.1 billion, respectively.

 

(2)

Includes long-lived assets attributable to the United States at December 31, 2015, and 2014 of $23.2 billion and $17.3 billion, respectively.

 

(3)

Represents management contracts and goodwill recorded in connection with business combinations associated with the Strategic Capital segment. Goodwill was $25.3 million at December 31, 2015, and 2014.