XML 145 R116.htm IDEA: XBRL DOCUMENT v3.20.4
Business Segments - Segment Reporting, Reconciliation of Revenues, Operating Income and Assets (Detail) - USD ($)
$ in Thousands
3 Months Ended 12 Months Ended
Dec. 31, 2020
Sep. 30, 2020
Jun. 30, 2020
Mar. 31, 2020
Dec. 31, 2019
Sep. 30, 2019
Jun. 30, 2019
Mar. 31, 2019
Dec. 31, 2020
Dec. 31, 2019
Dec. 31, 2018
Dec. 31, 2017
Segment Reporting Information [Line Items]                        
Total revenues $ 1,111,597 $ 1,082,773 $ 1,266,124 $ 978,241 $ 826,016 $ 942,181 $ 790,372 $ 772,052 $ 4,438,735 $ 3,330,621 $ 2,804,449  
Operating income 482,380 556,520 611,987 468,057 559,640 471,480 442,056 376,590 2,118,944 1,849,766 1,687,998  
General and administrative expenses                 274,845 266,718 238,985  
Depreciation and amortization expenses                 1,561,969 1,139,879 947,214  
Gains on dispositions of development properties and land, net 81,569 134,207 86,416 162,750 164,260 63,935 196,941 42,441 464,942 467,577 469,817  
Gains on other dispositions of investments in real estate, net 67,838 $ 108,927 $ 43,939 $ 31,491 157,841 $ 59,379 $ 27,254 $ 145,767 252,195 390,241 371,179  
Earnings from unconsolidated entities, net                 297,370 200,178 298,260  
Interest expense                 (314,507) (239,953) (229,141)  
Interest and other income, net                 1,044 24,213 14,663  
Foreign currency and derivative gains (losses), net                 (167,473) (41,715) 117,096  
Losses on early extinguishment of debt, net                 (188,290) (16,126) (2,586)  
Earnings before income taxes                 1,747,088 1,776,363 1,886,290  
Total assets 56,065,005       40,031,850       56,065,005 40,031,850    
Investments in and advances to unconsolidated entities 7,602,014       6,237,371       7,602,014 6,237,371    
Assets held for sale or contribution 1,070,724       720,685       1,070,724 720,685    
Lease right-of-use assets 492,801       486,330       492,801 486,330    
Cash and cash equivalents 598,086       1,088,855       598,086 1,088,855 343,856 $ 447,046
Other assets 2,456,208       1,711,857       2,456,208 1,711,857    
Real Estate Operations [Member]                        
Segment Reporting Information [Line Items]                        
Total assets 46,390,991       31,590,756       46,390,991 31,590,756    
Operating Segments [Member]                        
Segment Reporting Information [Line Items]                        
Operating income                 3,238,621 2,398,545 2,033,201  
Total assets 46,429,882       31,630,924       46,429,882 31,630,924    
Operating Segments [Member] | Real Estate Operations [Member]                        
Segment Reporting Information [Line Items]                        
Total revenues                 3,801,748 2,838,735 2,398,149  
Operating income                 2,819,675 2,091,320 1,783,941  
Operating Segments [Member] | Strategic Capital [Member]                        
Segment Reporting Information [Line Items]                        
Total revenues                 636,987 491,886 406,300  
Operating income                 418,946 307,225 249,260  
Total assets 38,891       40,168       38,891 40,168    
Operating Segments [Member] | U.S. [Member] | Real Estate Operations [Member]                        
Segment Reporting Information [Line Items]                        
Total revenues                 3,600,335 2,645,194 2,173,279  
Operating income                 2,679,685 1,953,727 1,621,665  
Total assets 42,559,023       27,999,868       42,559,023 27,999,868    
Operating Segments [Member] | U.S. [Member] | Strategic Capital [Member]                        
Segment Reporting Information [Line Items]                        
Total revenues                 354,825 86,271 74,618  
Operating income                 237,271 (10,945) 4,712  
Total assets 13,257       14,529       13,257 14,529    
Operating Segments [Member] | Other Americas [Member] | Real Estate Operations [Member]                        
Segment Reporting Information [Line Items]                        
Total revenues                 87,830 94,984 119,954  
Operating income                 64,473 69,393 89,044  
Total assets 1,145,699       1,332,237       1,145,699 1,332,237    
Operating Segments [Member] | Other Americas [Member] | Strategic Capital [Member]                        
Segment Reporting Information [Line Items]                        
Total revenues                 37,696 40,347 32,434  
Operating income                 24,923 27,369 19,874  
Operating Segments [Member] | Europe [Member] | Real Estate Operations [Member]                        
Segment Reporting Information [Line Items]                        
Total revenues                 68,801 44,356 54,405  
Operating income                 43,531 27,525 34,807  
Total assets 1,604,393       1,379,579       1,604,393 1,379,579    
Operating Segments [Member] | Europe [Member] | Strategic Capital [Member]                        
Segment Reporting Information [Line Items]                        
Total revenues                 145,016 283,909 174,898  
Operating income                 99,504 246,213 136,240  
Total assets 25,280       25,280       25,280 25,280    
Operating Segments [Member] | Asia [Member] | Real Estate Operations [Member]                        
Segment Reporting Information [Line Items]                        
Total revenues                 44,782 54,201 50,511  
Operating income                 31,986 40,675 38,425  
Total assets 1,081,876       879,072       1,081,876 879,072    
Operating Segments [Member] | Asia [Member] | Strategic Capital [Member]                        
Segment Reporting Information [Line Items]                        
Total revenues                 99,450 81,359 124,350  
Operating income                 57,248 44,588 88,434  
Total assets 354       359       354 359    
Reconciling Items [Member]                        
Segment Reporting Information [Line Items]                        
Operating income                 2,118,944 1,849,766 1,687,998  
General and administrative expenses                 (274,845) (266,718) (238,985)  
Depreciation and amortization expenses                 (1,561,969) (1,139,879) (947,214)  
Gains on dispositions of development properties and land, net                 464,942 467,577 469,817  
Gains on other dispositions of investments in real estate, net                 252,195 390,241 371,179  
Earnings from unconsolidated entities, net                 297,370 200,178 298,260  
Interest expense                 (314,507) (239,953) (229,141)  
Interest and other income, net                 1,044 24,213 14,663  
Foreign currency and derivative gains (losses), net                 (167,473) (41,715) 117,096  
Losses on early extinguishment of debt, net                 (188,290) (16,126) $ (2,586)  
Total assets 9,635,123       8,400,926       9,635,123 8,400,926    
Investments in and advances to unconsolidated entities 7,602,014       6,237,371       7,602,014 6,237,371    
Assets held for sale or contribution 1,070,724       720,685       1,070,724 720,685    
Lease right-of-use assets 125,670       111,439       125,670 111,439    
Cash and cash equivalents 598,086       1,088,855       598,086 1,088,855    
Other assets $ 238,629       $ 242,576       $ 238,629 $ 242,576