XML 79 R4.htm IDEA: XBRL DOCUMENT v3.20.1
AUDITED CONSOLIDATED STATEMENTS OF OPERATIONS - USD ($)
$ in Millions
12 Months Ended
Dec. 31, 2019
Dec. 31, 2018
Dec. 31, 2017
Real estate income, net      
Rental income $ 1,103.5 $ 1,083.2 $ 1,059.6
Real estate property level expenses and taxes:      
Operating expenses 237.5 228.6 221.2
Real estate taxes 187.4 178.9 166.7
Interest expense 105.7 113.9 89.7
Total real estate property level expenses and taxes 530.6 521.4 477.6
Real estate income, net 572.9 561.8 582.0
Income from real estate joint ventures and funds 214.0 204.7 214.1
Interest 173.0 120.4 54.1
Dividends 23.2 50.8 26.3
TOTAL INVESTMENT INCOME 983.1 937.7 876.5
Expenses      
Investment management charges 68.1 62.1 72.0
Administrative charges 50.0 50.9 59.3
Distribution charges 31.7 28.0 25.7
Mortality and expense risk charges 1.3 1.3 1.2
Liquidity guarantee charges 57.8 50.5 47.0
TOTAL EXPENSES 208.9 192.8 205.2
INVESTMENT INCOME, NET 774.2 744.9 671.3
Net realized gain (loss) on investments      
Real estate properties 583.1 242.7 42.0
Real estate joint ventures and funds (114.4) 75.9 (21.9)
Marketable securities 301.1 12.8 17.6
Loans payable 0.0 (0.4) 0.0
Net realized gain on investments 769.8 331.0 37.7
Net change in unrealized appreciation (depreciation) on      
Real estate properties (56.8) 73.1 135.5
Real estate joint ventures and funds 50.3 55.5 146.8
Marketable securities 0.7 (103.0) 50.0
Loans receivable (3.8) 0.3 1.2
Loans receivable with related parties (0.3) 0.0 0.0
Loans payable (107.1) 79.8 15.9
Net change in unrealized (depreciation) appreciation on investments and loans payable (117.0) 105.7 349.4
NET REALIZED AND UNREALIZED GAIN ON INVESTMENTS AND LOANS PAYABLE 652.8 436.7 387.1
NET INCREASE IN NET ASSETS RESULTING FROM OPERATIONS $ 1,427.0 $ 1,181.6 $ 1,058.4