XML 36 R5.htm IDEA: XBRL DOCUMENT v3.22.0.1
AUDITED CONSOLIDATED STATEMENTS OF OPERATIONS - USD ($)
$ in Millions
12 Months Ended
Dec. 31, 2021
Dec. 31, 2020
Dec. 31, 2019
Real estate income, net      
Rental income $ 1,194.8 $ 1,192.6 $ 1,103.5
Real estate property level expenses and taxes:      
Operating expenses 266.9 261.1 237.5
Real estate taxes 208.1 209.2 187.4
Interest expense 90.5 97.5 105.7
Total real estate property level expenses and taxes 565.5 567.8 530.6
Real estate income, net 629.3 624.8 572.9
Income from real estate joint ventures 191.1 146.8 208.6
Income from real estate funds 15.9 10.4 5.4
Interest 81.5 105.7 173.0
Dividends 0.0 18.0 23.2
TOTAL INVESTMENT INCOME 917.8 905.7 983.1
Expenses      
Investment management charges 62.4 65.3 68.1
Administrative charges 51.1 48.5 50.0
Distribution charges 26.2 26.5 31.7
Mortality and expense risk charges 1.3 1.2 1.3
Liquidity guarantee charges 69.1 59.4 57.8
TOTAL EXPENSES 210.1 200.9 208.9
INVESTMENT INCOME, NET 707.7 704.8 774.2
Net realized gain (loss) on investments      
Real estate properties 215.9 (52.8) 583.1
Real estate joint ventures 199.8 (454.9) (111.0)
Real estate funds 3.5 (5.6) (3.4)
Marketable securities (0.1) 103.0 301.1
Loans receivable (14.1) (1.6) 0.0
Net realized gain (loss) on investments 405.0 (411.9) 769.8
Net change in unrealized gain (loss) on      
Real estate properties 2,250.3 (296.1) (56.8)
Real estate joint ventures 644.5 (22.2) 10.8
Real estate funds 98.7 (18.6) 39.5
Real estate operating business 74.9 (0.2) 0.0
Marketable securities (9.2) (148.1) 0.7
Loans receivable 22.7 (33.0) (3.8)
Loans receivable with related parties 0.0 0.4 (0.3)
Loans payable 12.2 (3.1) (107.1)
Net change in unrealized gain (loss) on investments and loans payable 3,094.1 (520.9) (117.0)
NET REALIZED AND UNREALIZED GAIN (LOSS) ON INVESTMENTS AND LOANS PAYABLE 3,499.1 (932.8) 652.8
NET INCREASE (DECREASE) IN NET ASSETS RESULTING FROM OPERATIONS $ 4,206.8 $ (228.0) $ 1,427.0