| Segment Reporting, Reconciliation of Revenues, Operating Income and Assets |
The following reconciliations are presented in thousands:
|
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
|
|
|
September 30, |
|
|
September 30, |
|
|
|
|
|
2017 |
|
|
|
2016 |
|
|
|
2017 |
|
|
|
2016 |
|
|
Revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Real estate operations segment: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. |
|
$ |
478,718 |
|
|
$ |
512,759 |
|
|
$ |
1,532,706 |
|
|
$ |
1,525,623 |
|
|
Other Americas |
|
|
23,157 |
|
|
|
15,598 |
|
|
|
54,690 |
|
|
|
44,616 |
|
|
Europe |
|
|
16,369 |
|
|
|
18,967 |
|
|
|
56,676 |
|
|
|
54,975 |
|
|
Asia |
|
|
16,588 |
|
|
|
14,660 |
|
|
|
48,399 |
|
|
|
40,687 |
|
|
Total real estate operations segment |
|
|
534,832 |
|
|
|
561,984 |
|
|
|
1,692,471 |
|
|
|
1,665,901 |
|
|
Strategic capital segment: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. |
|
|
17,340 |
|
|
|
9,940 |
|
|
|
159,925 |
|
|
|
28,876 |
|
|
Other Americas |
|
|
6,061 |
|
|
|
5,805 |
|
|
|
21,976 |
|
|
|
16,884 |
|
|
Europe |
|
|
26,289 |
|
|
|
113,577 |
|
|
|
78,524 |
|
|
|
161,686 |
|
|
Asia |
|
|
18,352 |
|
|
|
13,259 |
|
|
|
45,316 |
|
|
|
39,673 |
|
|
Total strategic capital segment |
|
|
68,042 |
|
|
|
142,581 |
|
|
|
305,741 |
|
|
|
247,119 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenues |
|
|
602,874 |
|
|
|
704,565 |
|
|
|
1,998,212 |
|
|
|
1,913,020 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Segment net operating income: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Real estate operations segment: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. |
|
|
363,802 |
|
|
|
385,837 |
|
|
|
1,144,176 |
|
|
|
1,131,340 |
|
|
Other Americas |
|
|
16,037 |
|
|
|
10,417 |
|
|
|
36,403 |
|
|
|
29,127 |
|
|
Europe |
|
|
11,454 |
|
|
|
13,787 |
|
|
|
40,713 |
|
|
|
40,420 |
|
|
Asia |
|
|
11,711 |
|
|
|
7,650 |
|
|
|
33,386 |
|
|
|
24,830 |
|
|
Total real estate operations segment |
|
|
403,004 |
|
|
|
417,691 |
|
|
|
1,254,678 |
|
|
|
1,225,717 |
|
|
Strategic capital segment: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. |
|
|
1,645 |
|
|
|
(577 |
) |
|
|
103,252 |
|
|
|
1,959 |
|
|
Other Americas |
|
|
3,934 |
|
|
|
2,975 |
|
|
|
14,666 |
|
|
|
9,163 |
|
|
Europe |
|
|
16,497 |
|
|
|
91,390 |
|
|
|
49,229 |
|
|
|
125,460 |
|
|
Asia |
|
|
9,970 |
|
|
|
4,169 |
|
|
|
18,813 |
|
|
|
12,754 |
|
|
Total strategic capital segment |
|
|
32,046 |
|
|
|
97,957 |
|
|
|
185,960 |
|
|
|
149,336 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total segment net operating income |
|
|
435,050 |
|
|
|
515,648 |
|
|
|
1,440,638 |
|
|
|
1,375,053 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciling items: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General and administrative expenses |
|
|
57,656 |
|
|
|
58,157 |
|
|
|
171,350 |
|
|
|
165,634 |
|
|
Depreciation and amortization expenses |
|
|
201,903 |
|
|
|
224,867 |
|
|
|
656,639 |
|
|
|
705,249 |
|
|
Operating income |
|
|
175,491 |
|
|
|
232,624 |
|
|
|
612,649 |
|
|
|
504,170 |
|
|
Earnings from unconsolidated entities, net |
|
|
55,066 |
|
|
|
45,857 |
|
|
|
172,267 |
|
|
|
145,622 |
|
|
Interest expense |
|
|
(64,190 |
) |
|
|
(75,310 |
) |
|
|
(212,456 |
) |
|
|
(232,577 |
) |
|
Interest and other income, net |
|
|
4,816 |
|
|
|
2,932 |
|
|
|
9,493 |
|
|
|
7,051 |
|
|
Gains on dispositions of investments in real estate and revaluation of
equity investments upon acquisition of a controlling interest, net |
|
|
779,053 |
|
|
|
117,296 |
|
|
|
959,384 |
|
|
|
461,963 |
|
|
Foreign currency and derivative losses, net |
|
|
(18,872 |
) |
|
|
(1,730 |
) |
|
|
(46,327 |
) |
|
|
(26,277 |
) |
|
Gains (losses) on early extinguishment of debt, net |
|
|
- |
|
|
|
1,492 |
|
|
|
(30,596 |
) |
|
|
2,484 |
|
|
Earnings before income taxes |
|
$ |
931,364 |
|
|
$ |
323,161 |
|
|
$ |
1,464,414 |
|
|
$ |
862,436 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, |
|
|
December 31, |
|
|
|
|
|
2017 |
|
|
|
2016 |
|
|
Assets: |
|
|
|
|
|
|
|
|
|
Real estate operations segment: |
|
|
|
|
|
|
|
|
|
U.S. |
|
$ |
19,199,770 |
|
|
$ |
21,286,422 |
|
|
Other Americas |
|
|
1,857,678 |
|
|
|
978,476 |
|
|
Europe |
|
|
1,058,894 |
|
|
|
1,346,589 |
|
|
Asia |
|
|
1,008,217 |
|
|
|
936,462 |
|
|
Total real estate operations segment |
|
|
23,124,559 |
|
|
|
24,547,949 |
|
|
Strategic capital segment: |
|
|
|
|
|
|
|
|
|
U.S. |
|
|
17,136 |
|
|
|
18,090 |
|
|
Europe |
|
|
44,990 |
|
|
|
47,635 |
|
|
Asia |
|
|
748 |
|
|
|
1,301 |
|
|
Total strategic capital segment |
|
|
62,874 |
|
|
|
67,026 |
|
|
Total segment assets |
|
|
23,187,433 |
|
|
|
24,614,975 |
|
|
|
|
|
|
|
|
|
|
|
|
Reconciling items: |
|
|
|
|
|
|
|
|
|
Investments in and advances to unconsolidated entities |
|
|
5,371,758 |
|
|
|
4,230,429 |
|
|
Assets held for sale or contribution |
|
|
321,905 |
|
|
|
322,139 |
|
|
Notes receivable backed by real estate |
|
|
- |
|
|
|
32,100 |
|
|
Cash and cash equivalents |
|
|
568,726 |
|
|
|
807,316 |
|
|
Other assets |
|
|
204,328 |
|
|
|
242,973 |
|
|
Total reconciling items |
|
|
6,466,717 |
|
|
|
5,634,957 |
|
|
Total assets |
|
$ |
29,654,150 |
|
|
$ |
30,249,932 |
|
|