XML 82 R46.htm IDEA: XBRL DOCUMENT v3.22.4
Business Segments (Tables)
12 Months Ended
Dec. 31, 2022
Segment Reporting [Abstract]  
Segment Reporting, Reconciliation of Revenues, Operating Income and Assets

The following reconciliations are presented in thousands:

 

 

 

Years Ended December 31,

 

 

 

 

2022

 

 

 

2021

 

 

 

2020

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

Real estate segment:

 

 

 

 

 

 

 

 

 

 

 

 

U.S.

 

$

4,726,072

 

 

$

3,967,180

 

 

$

3,600,335

 

Other Americas

 

 

92,751

 

 

 

98,620

 

 

 

87,830

 

Europe

 

 

56,731

 

 

 

55,533

 

 

 

68,801

 

Asia

 

 

58,553

 

 

 

47,357

 

 

 

44,782

 

Total real estate segment

 

 

4,934,107

 

 

 

4,168,690

 

 

 

3,801,748

 

Strategic capital segment:

 

 

 

 

 

 

 

 

 

 

 

 

U.S.

 

 

215,416

 

 

 

171,761

 

 

 

354,825

 

Other Americas

 

 

82,462

 

 

 

58,655

 

 

 

37,696

 

Europe

 

 

644,832

 

 

 

249,600

 

 

 

145,016

 

Asia

 

 

96,875

 

 

 

110,734

 

 

 

99,450

 

Total strategic capital segment

 

 

1,039,585

 

 

 

590,750

 

 

 

636,987

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total revenues

 

 

5,973,692

 

 

 

4,759,440

 

 

 

4,438,735

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Segment net operating income:

 

 

 

 

 

 

 

 

 

 

 

 

Real estate segment:

 

 

 

 

 

 

 

 

 

 

 

 

U.S. (1)

 

 

3,555,627

 

 

 

2,966,498

 

 

 

2,679,685

 

Other Americas

 

 

67,552

 

 

 

72,424

 

 

 

64,473

 

Europe

 

 

24,738

 

 

 

31,163

 

 

 

43,531

 

Asia

 

 

40,116

 

 

 

34,854

 

 

 

31,986

 

Total real estate segment

 

 

3,688,033

 

 

 

3,104,939

 

 

 

2,819,675

 

Strategic capital segment:

 

 

 

 

 

 

 

 

 

 

 

 

U.S. (1)

 

 

59,561

 

 

 

59,991

 

 

 

237,271

 

Other Americas

 

 

63,464

 

 

 

47,247

 

 

 

24,923

 

Europe

 

 

557,676

 

 

 

203,779

 

 

 

99,504

 

Asia

 

 

55,528

 

 

 

72,562

 

 

 

57,248

 

Total strategic capital segment

 

 

736,229

 

 

 

383,579

 

 

 

418,946

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total segment net operating income

 

 

4,424,262

 

 

 

3,488,518

 

 

 

3,238,621

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciling items:

 

 

 

 

 

 

 

 

 

 

 

 

General and administrative expenses

 

 

(331,083

)

 

 

(293,167

)

 

 

(274,845

)

Depreciation and amortization expenses

 

 

(1,812,777

)

 

 

(1,577,942

)

 

 

(1,561,969

)

Gains on dispositions of development properties and land, net

 

 

597,745

 

 

 

817,017

 

 

 

464,942

 

Gains on other dispositions of investments in real estate, net

 

 

589,391

 

 

 

772,570

 

 

 

252,195

 

Operating income

 

 

3,467,538

 

 

 

3,206,996

 

 

 

2,118,944

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings from unconsolidated entities, net

 

 

310,872

 

 

 

404,255

 

 

 

297,370

 

Interest expense

 

 

(309,037

)

 

 

(266,228

)

 

 

(314,507

)

Foreign currency and derivative gains (losses) and other

     income (expense), net

 

 

241,621

 

 

 

165,278

 

 

 

(166,429

)

Losses on early extinguishment of debt, net

 

 

(20,184

)

 

 

(187,453

)

 

 

(188,290

)

Earnings before income taxes

 

$

3,690,810

 

 

$

3,322,848

 

 

$

1,747,088

 

 

 

 

 

December 31,

 

 

 

 

2022

 

 

 

2021

 

Segment assets:

 

 

 

 

 

 

 

 

Real estate segment:

 

 

 

 

 

 

 

 

U.S.

 

$

71,858,560

 

 

$

44,136,140

 

Other Americas

 

 

1,831,956

 

 

 

1,148,371

 

Europe

 

 

1,952,160

 

 

 

1,837,800

 

Asia

 

 

1,031,135

 

 

 

965,854

 

Total real estate segment

 

 

76,673,811

 

 

 

48,088,165

 

Strategic capital segment (2):

 

 

 

 

 

 

 

 

U.S.

 

 

10,817

 

 

 

11,984

 

Europe

 

 

25,280

 

 

 

25,280

 

Asia

 

 

231

 

 

 

299

 

Total strategic capital segment

 

 

36,328

 

 

 

37,563

 

Total segment assets

 

 

76,710,139

 

 

 

48,125,728

 

 

 

 

 

 

 

 

 

 

Reconciling items:

 

 

 

 

 

 

 

 

Investments in and advances to unconsolidated entities

 

 

9,698,898

 

 

 

8,610,958

 

Assets held for sale or contribution

 

 

531,257

 

 

 

669,688

 

Cash and cash equivalents

 

 

278,483

 

 

 

556,117

 

Other assets

 

 

678,671

 

 

 

523,729

 

Total reconciling items

 

 

11,187,309

 

 

 

10,360,492

 

Total assets

 

$

87,897,448

 

 

$

58,486,220

 

 

(1)

This includes compensation and personnel costs for employees who were located in the U.S. but also support other geographies.

 

(2)

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, 2022 and 2021.