XML 100 R80.htm IDEA: XBRL DOCUMENT v3.8.0.1
Investments in Partially Owned Entities - Partially Owned Property Income Statement Schedule (Details) - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2017
Dec. 31, 2016
Dec. 31, 2015
Partially Owned Property Income Statement Schedule      
Operating information for the year ended 12/31/17 (at 100%): $ 2,471,406 $ 2,425,800 $ 2,744,965
Property management 85,493 82,015 86,206
General and administrative 52,224 57,840 64,664
Depreciation 743,749 705,649 765,895
Operating income 847,471 856,086 1,009,238
Interest and other income 6,136 65,773 7,372
Interest:      
Expense incurred, net (383,890) (482,246) (444,487)
Amortization of deferred financing costs (8,526) (12,633) (10,801)
Income before income and other taxes, income (loss) from investments in unconsolidated entities, net gain (loss) on sales of real estate properties and land parcels and discontinued operations 456,005 416,612 558,380
Income and other tax (expense) benefit (478) (1,613) (917)
Income (loss) from investments in unconsolidated entities (3,370) 4,801 15,025
Net income 628,381 $ 4,480,104 $ 908,018
Unconsolidated Non-VIE      
Partially Owned Property Income Statement Schedule      
Operating information for the year ended 12/31/17 (at 100%): 26,898    
Operating expenses 8,936    
Net operating income 17,962    
Property management 784    
General and administrative 3    
Depreciation 10,633    
Operating income 6,542    
Interest and other income 0    
Interest:      
Expense incurred, net (8,289)    
Amortization of deferred financing costs (1)    
Income before income and other taxes, income (loss) from investments in unconsolidated entities, net gain (loss) on sales of real estate properties and land parcels and discontinued operations (1,748)    
Income and other tax (expense) benefit (13)    
Income (loss) from investments in unconsolidated entities 0    
Net income (1,761)    
Consolidated VIE      
Partially Owned Property Income Statement Schedule      
Operating information for the year ended 12/31/17 (at 100%): 93,472    
Operating expenses 22,412    
Net operating income 71,060    
Property management 3,401    
General and administrative 279    
Depreciation 25,505    
Operating income 41,875    
Interest and other income 77    
Interest:      
Expense incurred, net (13,316)    
Amortization of deferred financing costs (270)    
Income before income and other taxes, income (loss) from investments in unconsolidated entities, net gain (loss) on sales of real estate properties and land parcels and discontinued operations 28,366    
Income and other tax (expense) benefit (27)    
Income (loss) from investments in unconsolidated entities (1,549)    
Net income 26,790    
Unconsolidated VIE      
Partially Owned Property Income Statement Schedule      
Operating information for the year ended 12/31/17 (at 100%): 5,243    
Operating expenses 2,463    
Net operating income 2,780    
Property management 75    
General and administrative 0    
Depreciation 5,501    
Operating income (2,796)    
Interest and other income 0    
Interest:      
Expense incurred, net 0    
Amortization of deferred financing costs 0    
Income before income and other taxes, income (loss) from investments in unconsolidated entities, net gain (loss) on sales of real estate properties and land parcels and discontinued operations (2,796)    
Income and other tax (expense) benefit 0    
Income (loss) from investments in unconsolidated entities 0    
Net income (2,796)    
Partially Owned Properties – Unconsolidated      
Partially Owned Property Income Statement Schedule      
Operating information for the year ended 12/31/17 (at 100%): 32,141    
Operating expenses 11,399    
Net operating income 20,742    
Property management 859    
General and administrative 3    
Depreciation 16,134    
Operating income 3,746    
Interest and other income 0    
Interest:      
Expense incurred, net (8,289)    
Amortization of deferred financing costs (1)    
Income before income and other taxes, income (loss) from investments in unconsolidated entities, net gain (loss) on sales of real estate properties and land parcels and discontinued operations (4,544)    
Income and other tax (expense) benefit (13)    
Income (loss) from investments in unconsolidated entities 0    
Net income $ (4,557)