XML 122 R102.htm IDEA: XBRL DOCUMENT v3.8.0.1
Individually Significant Dispositions - Results of Operations Attributable to Starwood Transaction (Details) - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2017
Dec. 31, 2016
Dec. 31, 2015
REVENUES      
Rental income $ 2,470,689 $ 2,422,233 $ 2,736,578
Total revenues 2,471,406 2,425,800 2,744,965
EXPENSES      
Property and maintenance 405,281 406,823 479,160
Real estate taxes and insurance 335,495 317,387 339,802
Property management 85,493 82,015 86,206
General and administrative 52,224 57,840 64,664
Depreciation 743,749 705,649 765,895
Total expenses 1,623,935 1,569,714 1,735,727
Operating income 847,471 856,086 1,009,238
Interest and other income 6,136 65,773 7,372
Other expenses (5,186) (10,368) (2,942)
Interest:      
Expense incurred, net (383,890) (482,246) (444,487)
Amortization of deferred financing costs (8,526) (12,633) (10,801)
Income and other tax (expense) benefit (478) (1,613) (917)
Net gain (loss) on sales of real estate properties 157,057 4,044,055 335,134
Net Income (Loss) Attributable to Noncontrolling Interest (22,604) (171,511) (34,241)
Net income attributable to controlling interests $ 603,454 4,292,163 870,120
Starwood Portfolio [Member] | Disposal Group, Not Discontinued Operations [Member]      
REVENUES      
Rental income   30,785 427,433
Total revenues   30,785 427,433
EXPENSES      
Property and maintenance   7,838 78,189
Real estate taxes and insurance   2,912 48,403
Property management   2 11
General and administrative   23 38
Depreciation   0 87,616
Total expenses   10,775 214,257
Operating income   20,010 213,176
Interest and other income   21 1
Other expenses   0 (35)
Interest:      
Expense incurred, net   (380) (680)
Amortization of deferred financing costs   (707) (559)
Income and other tax (expense) benefit   (1) (1)
Net gain (loss) on sales of real estate properties   3,161,097 0
Income from operations attributable to controlling interests – Operating Partnership   3,180,040 211,902
Net Income (Loss) Attributable to Noncontrolling Interest   (122,152) (8,083)
Net income attributable to controlling interests   $ 3,057,888 $ 203,819