XML 78 R61.htm IDEA: XBRL DOCUMENT v3.5.0.2
Individually Significant Dispositions (Details) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2016
Sep. 30, 2015
Sep. 30, 2016
Sep. 30, 2015
REVENUES        
Rental income $ 605,856 $ 694,245 $ 1,816,960 $ 2,035,359
Total revenues 606,074 696,289 1,820,311 2,041,772
EXPENSES (1)        
Cost of Property Repairs and Maintenance 104,216 122,383 309,688 364,948
Real Estate Taxes and Insurance 81,343 84,962 238,954 254,513
Property management 19,517 20,094 64,003 64,651
General and administrative 12,395 15,197 47,408 50,618
Depreciation 179,230 196,059 528,242 584,862
Total expenses 396,701 438,695 1,188,295 1,319,592
Operating income 209,373 257,594 632,016 722,180
Interest and other income 5,509 256 65,092 6,906
INTEREST (2)        
Expense incurred, net (86,352) (114,298) (386,316) (333,946)
Amortization of deferred financing costs (2,261) (2,607) (10,000) (7,734)
Income and other tax (expense) benefit (426) (329) (1,189) (698)
Net gain on sales of real estate properties 90,036 66,939 3,870,871 295,692
Net income attributable to Noncontrolling Interests (8,353) (7,778) (160,442) (26,191)
Net income attributable to controlling interests 208,316 196,692 $ 4,014,913 $ 665,634
Starwood Portfolio [Member]        
Income Statement, Balance Sheet and Additional Disclosures by Disposal Groups, Including Discontinued Operations [Line Items]        
Percentage of consolidated NOI     1.60% 15.70%
REVENUES        
Rental income 239 108,435 $ 30,660 $ 318,346
Total revenues 239 108,435 30,660 318,346
EXPENSES (1)        
Cost of Property Repairs and Maintenance (84) 20,437 7,839 59,139
Real Estate Taxes and Insurance 1 12,668 2,933 37,292
Property management 0 3 2 9
General and administrative 4 6 19 31
Depreciation 0 26,360 0 78,792
Total expenses (79) 59,474 10,793 175,263
Operating income 318 48,961 19,867 143,083
Interest and other income 10 1 21 1
INTEREST (2)        
Expense incurred, net (6) (177) (380) (519)
Amortization of deferred financing costs 0 (25) (707) (74)
Income and other tax (expense) benefit 0 0 (1) (1)
Net gain on sales of real estate properties (103) 0 3,161,097 0
Net Income (Loss) Allocated to General Partners 219 48,760 3,179,897 142,490
Net income attributable to Noncontrolling Interests (8) (1,863) (122,146) (5,437)
Net income attributable to controlling interests $ 211 $ 46,897 $ 3,057,751 $ 137,053