| Segment Reporting, Reconciliation of Revenues, Operating Income and Assets |
The following reconciliations are presented in thousands:
|
|
|
Years Ended December 31, |
|
|
|
|
|
2017 |
|
|
|
2016 |
|
|
|
2015 |
|
|
Revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Real estate operations segment: |
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. |
|
$ |
2,025,184 |
|
|
$ |
2,040,308 |
|
|
$ |
1,801,858 |
|
|
Other Americas |
|
|
84,789 |
|
|
|
58,519 |
|
|
|
57,316 |
|
|
Europe |
|
|
73,708 |
|
|
|
75,602 |
|
|
|
69,576 |
|
|
Asia |
|
|
60,564 |
|
|
|
55,144 |
|
|
|
50,495 |
|
|
Total real estate operations segment |
|
|
2,244,245 |
|
|
|
2,229,573 |
|
|
|
1,979,245 |
|
|
Strategic capital segment: |
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. |
|
|
176,720 |
|
|
|
39,360 |
|
|
|
39,396 |
|
|
Other Americas |
|
|
28,494 |
|
|
|
22,799 |
|
|
|
22,507 |
|
|
Europe |
|
|
106,862 |
|
|
|
186,652 |
|
|
|
112,744 |
|
|
Asia |
|
|
61,813 |
|
|
|
54,751 |
|
|
|
43,182 |
|
|
Total strategic capital segment |
|
|
373,889 |
|
|
|
303,562 |
|
|
|
217,829 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenues |
|
|
2,618,134 |
|
|
|
2,533,135 |
|
|
|
2,197,074 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Segment net operating income: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Real estate operations segment: |
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. (1) |
|
|
1,519,164 |
|
|
|
1,520,571 |
|
|
|
1,256,188 |
|
|
Other Americas |
|
|
58,842 |
|
|
|
38,114 |
|
|
|
38,061 |
|
|
Europe |
|
|
51,277 |
|
|
|
54,406 |
|
|
|
39,721 |
|
|
Asia |
|
|
33,234 |
|
|
|
33,283 |
|
|
|
34,395 |
|
|
Total real estate operations segment |
|
|
1,662,517 |
|
|
|
1,646,374 |
|
|
|
1,368,365 |
|
|
Strategic capital segment: |
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. (1) |
|
|
106,471 |
|
|
|
(1,622 |
) |
|
|
(1,925 |
) |
|
Other Americas |
|
|
16,811 |
|
|
|
12,777 |
|
|
|
13,496 |
|
|
Europe |
|
|
68,127 |
|
|
|
144,132 |
|
|
|
86,215 |
|
|
Asia |
|
|
27,339 |
|
|
|
19,769 |
|
|
|
11,621 |
|
|
Total strategic capital segment |
|
|
218,748 |
|
|
|
175,056 |
|
|
|
109,407 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total segment net operating income |
|
|
1,881,265 |
|
|
|
1,821,430 |
|
|
|
1,477,772 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciling items: |
|
|
|
|
|
|
|
|
|
|
|
|
|
General and administrative expenses |
|
|
231,059 |
|
|
|
222,067 |
|
|
|
217,227 |
|
|
Depreciation and amortization expenses |
|
|
879,140 |
|
|
|
930,985 |
|
|
|
880,373 |
|
|
Operating income |
|
|
771,066 |
|
|
|
668,378 |
|
|
|
380,172 |
|
|
Earnings from unconsolidated entities, net |
|
|
248,567 |
|
|
|
206,307 |
|
|
|
159,262 |
|
|
Interest expense |
|
|
(274,486 |
) |
|
|
(303,146 |
) |
|
|
(301,363 |
) |
|
Interest and other income, net |
|
|
13,731 |
|
|
|
8,101 |
|
|
|
25,484 |
|
|
Gains on dispositions of investments in real estate and revaluation of
equity investments upon acquisition of a controlling interest, net |
|
|
1,182,965 |
|
|
|
757,398 |
|
|
|
758,887 |
|
|
Foreign currency and derivative gains (losses), net |
|
|
(57,896 |
) |
|
|
7,582 |
|
|
|
12,466 |
|
|
Gains (losses) on early extinguishment of debt, net |
|
|
(68,379 |
) |
|
|
2,484 |
|
|
|
(86,303 |
) |
|
Earnings before income taxes |
|
$ |
1,815,568 |
|
|
$ |
1,347,104 |
|
|
$ |
948,605 |
|
|
|
|
December 31, |
|
|
|
|
|
2017 |
|
|
|
2016 |
|
|
Assets: |
|
|
|
|
|
|
|
|
|
Real estate operations segment: |
|
|
|
|
|
|
|
|
|
U.S. |
|
$ |
19,058,610 |
|
|
$ |
21,286,422 |
|
|
Other Americas |
|
|
1,767,385 |
|
|
|
978,476 |
|
|
Europe |
|
|
1,008,340 |
|
|
|
1,346,589 |
|
|
Asia |
|
|
1,083,764 |
|
|
|
936,462 |
|
|
Total real estate operations segment |
|
|
22,918,099 |
|
|
|
24,547,949 |
|
|
Strategic capital segment (2): |
|
|
|
|
|
|
|
|
|
U.S. |
|
|
16,818 |
|
|
|
18,090 |
|
|
Europe |
|
|
25,280 |
|
|
|
47,635 |
|
|
Asia |
|
|
544 |
|
|
|
1,301 |
|
|
Total strategic capital segment |
|
|
42,642 |
|
|
|
67,026 |
|
|
Total segment assets |
|
|
22,960,741 |
|
|
|
24,614,975 |
|
|
|
|
|
|
|
|
|
|
|
|
Reconciling items: |
|
|
|
|
|
|
|
|
|
Investments in and advances to unconsolidated entities |
|
|
5,496,450 |
|
|
|
4,230,429 |
|
|
Assets held for sale or contribution |
|
|
342,060 |
|
|
|
322,139 |
|
|
Notes receivable backed by real estate |
|
|
34,260 |
|
|
|
32,100 |
|
|
Cash and cash equivalents |
|
|
447,046 |
|
|
|
807,316 |
|
|
Other assets |
|
|
200,518 |
|
|
|
242,973 |
|
|
Total reconciling items |
|
|
6,520,334 |
|
|
|
5,634,957 |
|
|
Total assets |
|
$ |
29,481,075 |
|
|
$ |
30,249,932 |
|
|
(1) |
This includes compensation and personnel costs for employees who were located in the U.S. but also support other regions. |
|
(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, 2017 and 2016. |
|