XML 79 R61.htm IDEA: XBRL DOCUMENT v3.5.0.2
Individually Significant Dispositions (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Jun. 30, 2016
Jun. 30, 2015
Jun. 30, 2016
Jun. 30, 2015
REVENUES        
Rental income $ 594,939 $ 676,508 $ 1,211,104 $ 1,341,114
Total revenues 595,154 679,112 1,214,237 1,345,483
EXPENSES (1)        
Cost of Property Repairs and Maintenance 96,307 118,005 205,472 242,565
Real Estate Taxes and Insurance 77,415 83,119 157,611 169,551
Property management 20,991 21,792 44,486 44,557
General and administrative 18,296 15,659 35,013 35,421
Depreciation 176,127 194,282 349,012 388,803
Total expenses 389,136 432,857 791,594 880,897
Operating income 206,018 246,255 422,643 464,586
Interest and other income 56,525 6,481 59,583 6,650
INTEREST (2)        
Expense incurred, net (86,472) (110,866) (299,964) (219,648)
Amortization of deferred financing costs (2,345) (2,538) (7,739) (5,127)
Income and other tax (expense) benefit (413) (326) (763) (369)
Net gain on sales of real estate properties 57,356 148,802 3,780,835 228,753
Net income attributable to Noncontrolling Interests (8,780) (11,354) (152,089) (18,413)
Net income attributable to controlling interests 218,839 286,420 $ 3,806,597 $ 468,942
Starwood Portfolio [Member]        
Income Statement, Balance Sheet and Additional Disclosures by Disposal Groups, Including Discontinued Operations [Line Items]        
Percentage of consolidated NOI     2.30% 15.80%
REVENUES        
Rental income 304 106,202 $ 30,421 $ 209,911
Total revenues 304 106,202 30,421 209,911
EXPENSES (1)        
Cost of Property Repairs and Maintenance 33 19,616 7,923 38,702
Real Estate Taxes and Insurance 60 12,477 2,932 24,624
Property management 0 3 2 6
General and administrative 14 24 15 25
Depreciation 0 26,238 0 52,432
Total expenses 107 58,358 10,872 115,789
Operating income 197 47,844 19,549 94,122
Interest and other income 9 0 11 0
INTEREST (2)        
Expense incurred, net (46) (178) (374) (342)
Amortization of deferred financing costs 0 (25) (707) (49)
Income and other tax (expense) benefit (1) (1) (1) (1)
Net gain on sales of real estate properties (21) 0 3,161,200 0
Net Income (Loss) Allocated to General Partners 138 47,640 3,179,678 93,730
Net income attributable to Noncontrolling Interests (6) (1,820) (122,138) (3,574)
Net income attributable to controlling interests $ 132 $ 45,820 $ 3,057,540 $ 90,156