Supplemental Condensed Consolidating Financial Statements | 3 Months Ended |
Mar. 31, 2014 |
Supplemental Condensed Consolidating Financial Statements | ' |
13 | Supplemental Condensed Consolidating Financial Statements: | | | | | | | | | | | | | | | | | | | |
The Company had issued senior obligations which are guaranteed by certain of the Company’s consolidated subsidiaries (the “Guarantor Subsidiaries”). The guarantees are joint and several, full and unconditional. |
In June 2013, the Company revised the presentation of the changes in other comprehensive income (loss) to reflect those correctly as changes in both the Issuer and the Consolidating Adjustments columns, with a net zero impact to the Consolidated columns. The Company has determined that these revisions are not material to the related financial statements. The impact of these revisions (which had a net zero impact to the Consolidated column) are to increase (decrease) comprehensive income (loss) for the Issuer column and to reflect an off-setting (increase) decrease of the comprehensive income (loss) in the Consolidating Adjustments column as follows (in thousands): |
|
| | | | | | | | | | | | | | | | | | | | |
For the Three Months Ended: | | | | | | | | | | | | | | | | | | | |
March 31, 2013, as reported | | $ | (23,299 | ) | | | | | | | | | | | | | | | | |
March 31, 2013, as revised | | $ | (22,966 | ) | | | | | | | | | | | | | | | | |
The following summarizes the Company’s unaudited condensed consolidating balance sheets as of March 31, 2014 and December 31, 2013, statement of operations, statement of comprehensive income (loss) and statement of cash flows for the three months ended March 31, 2014 and 2013 (in thousands): |
Condensed Consolidating Balance Sheet: |
|
| | | | | | | | | | | | | | | | | | | | |
| | As of March 31, 2014 | |
| | | | | Guarantor | | | Non-Guarantor | | | Consolidating | | | | |
| | Issuer | | | Subsidiaries | | | Subsidiaries | | | Adjustments | | | Consolidated | |
ASSETS | | | | | | | | | | | | | | | | | | | | |
Real estate investment properties, net | | $ | — | | | $ | 529,082 | | | $ | 1,229,768 | | | $ | — | | | $ | 1,758,850 | |
Assets held for sale, net | | | — | | | | 335,430 | | | | 81,627 | | | | | | | | 417,057 | |
Investments in unconsolidated entities | | | — | | | | 133,638 | | | | — | | | | — | | | | 133,638 | |
Investments in subsidiaries | | | 1,672,356 | | | | 1,260,550 | | | | 1,967,720 | | | | (4,900,626 | ) | | | — | |
Mortgages and other notes receivable, net | | | — | | | | 48,367 | | | | 114,388 | | | | (44,917 | ) | | | 117,838 | |
Cash | | | 50,033 | | | | 12,673 | | | | 23,784 | | | | — | | | | 86,490 | |
Deferred rent and lease incentives | | | — | | | | 28,838 | | | | 27,631 | | | | — | | | | 56,469 | |
Other assets | | | 12,552 | | | | 20,041 | | | | 21,256 | | | | — | | | | 53,849 | |
Restricted cash | | | 45 | | | | 22,062 | | | | 27,047 | | | | — | | | | 49,154 | |
Intangibles, net | | | — | | | | 9,453 | | | | 17,652 | | | | — | | | | 27,105 | |
Accounts and other receivables, net | | | — | | | | 7,067 | | | | 11,271 | | | | — | | | | 18,338 | |
| | | | | | | | | | | | | | | | | | | | |
Total Assets | | $ | 1,734,986 | | | $ | 2,407,201 | | | $ | 3,522,144 | | | $ | (4,945,543 | ) | | $ | 2,718,788 | |
| | | | | | | | | | | | | | | | | | | | |
LIABILITIES AND STOCKHOLDERS’ EQUITY | | | | | | | | | | | | | | | | | | | | |
| | | | | |
Mortgages and other notes payable | | $ | — | | | $ | 281,892 | | | $ | 564,724 | | | $ | (43,140 | ) | | $ | 803,476 | |
Senior notes, net of discount | | | 394,502 | | | | — | | | | — | | | | — | | | | 394,502 | |
Line of credit | | | — | | | | 50,000 | | | | — | | | | — | | | | 50,000 | |
Other liabilities | | | — | | | | 38,823 | | | | 47,134 | | | | — | | | | 85,957 | |
Accounts payable and accrued expenses | | | 15,120 | | | | 20,801 | | | | 25,345 | | | | (1,777 | ) | | | 59,489 | |
Due to affiliates | | | 921 | | | | — | | | | — | | | | — | | | | 921 | |
| | | | | | | | | | | | | | | | | | | | |
Total Liabilities | | | 410,543 | | | | 391,516 | | | | 637,203 | | | | (44,917 | ) | | | 1,394,345 | |
| | | | | | | | | | | | | | | | | | | | |
Commitments and contingencies | | | | | | | | | | | | | | | | | | | | |
| | | | | |
Stockholders’ equity: | | | | | | | | | | | | | | | | | | | | |
Preferred stock, $.01 par value per share | | | | | | | — | | | | — | | | | — | | | | — | |
Excess shares, $.01 par value per share | | | — | | | | — | | | | — | | | | — | | | | — | |
Common stock, $.01 par value per share | | | 3,242 | | | | — | | | | — | | | | — | | | | 3,242 | |
Capital in excess of par value | | | 2,856,898 | | | | 6,252,215 | | | | 8,791,914 | | | | (15,044,129 | ) | | | 2,856,898 | |
Accumulated earnings (deficit) | | | (422,338 | ) | | | 58,239 | | | | 5,333 | | | | (63,572 | ) | | | (422,338 | ) |
Accumulated distributions | | | (1,107,700 | ) | | | (4,294,769 | ) | | | (5,906,647 | ) | | | 10,201,416 | | | | (1,107,700 | ) |
Accumulated other comprehensive loss | | | (5,659 | ) | | | — | | | | (5,659 | ) | | | 5,659 | | | | (5,659 | ) |
| | | | | | | | | | | | | | | | | | | | |
| | | 1,324,443 | | | | 2,015,685 | | | | 2,884,941 | | | | (4,900,626 | ) | | | 1,324,443 | |
| | | | | | | | | | | | | | | | | | | | |
Total Liabilities and Stockholders’ Equity | | $ | 1,734,986 | | | $ | 2,407,201 | | | $ | 3,522,144 | | | $ | (4,945,543 | ) | | $ | 2,718,788 | |
| | | | | | | | | | | | | | | | | | | | |
|
Condensed Consolidating Balance Sheet: |
|
| | | | | | | | | | | | | | | | | | | | |
| | As of December 31, 2013 | |
| | | | | Guarantor | | | Non-Guarantor | | | Consolidating | | | | |
| | Issuer | | | Subsidiaries | | | Subsidiaries | | | Adjustments | | | Consolidated | |
ASSETS | | | | | | | | | | | | | | | | | | | | |
Real estate investment properties, net | | $ | — | | | $ | 846,914 | | | $ | 1,222,059 | | | $ | — | | | $ | 2,068,973 | |
Assets held for sale, net | | | — | | | | 6,106 | | | | 84,688 | | | | — | | | | 90,794 | |
Investments in unconsolidated entities | | | — | | | | 132,324 | | | | — | | | | — | | | | 132,324 | |
Investments in subsidiaries | | | 1,726,328 | | | | 1,150,443 | | | | 1,865,714 | | | | (4,742,485 | ) | | | — | |
Mortgages and other notes receivable, net | | | — | | | | 45,947 | | | | 114,469 | | | | (42,453 | ) | | | 117,963 | |
Cash | | | 37,668 | | | | 15,671 | | | | 18,235 | | | | — | | | | 71,574 | |
Deferred rent and lease incentives | | | — | | | | 29,839 | | | | 27,539 | | | | — | | | | 57,378 | |
Other assets | | | 11,355 | | | | 15,829 | | | | 25,126 | | | | — | | | | 52,310 | |
Restricted cash | | | 33 | | | | 26,595 | | | | 24,707 | | | | — | | | | 51,335 | |
Intangibles, net | | | — | | | | 18,094 | | | | 18,828 | | | | — | | | | 36,922 | |
Accounts and other receivables, net | | | — | | | | 12,241 | | | | 8,839 | | | | — | | | | 21,080 | |
| | | | | | | | | | | | | | | | | | | | |
Total Assets | | $ | 1,775,384 | | | $ | 2,300,003 | | | $ | 3,410,204 | | | $ | (4,784,938 | ) | | $ | 2,700,653 | |
| | | | | | | | | | | | | | | | | | | | |
LIABILITIES AND STOCKHOLDERS’ EQUITY | | | | | | | | | | | | | | | | | | | | |
Mortgages and other notes payable | | $ | — | | | $ | 246,295 | | | $ | 555,433 | | | $ | (41,536 | ) | | $ | 760,192 | |
Senior notes, net of discount | | | 394,419 | | | | — | | | | — | | | | — | | | | 394,419 | |
Line of credit | | | — | | | | 50,000 | | | | — | | | | — | | | | 50,000 | |
Other liabilities | | | — | | | | 33,447 | | | | 43,369 | | | | — | | | | 76,816 | |
Accounts payable and accrued expenses | | | 11,584 | | | | 13,526 | | | | 25,630 | | | | (917 | ) | | | 49,823 | |
Due to affiliates | | | 1,003 | | | | 8 | | | | 14 | | | | — | | | | 1,025 | |
| | | | | | | | | | | | | | | | | | | | |
Total Liabilities | | | 407,006 | | | | 343,276 | | | | 624,446 | | | | (42,453 | ) | | | 1,332,275 | |
| | | | | | | | | | | | | | | | | | | | |
Commitments and contingencies | | | | | | | | | | | | | | | | | | | | |
Stockholders’ equity: | | | | | | | | | | | | | | | | | | | | |
Preferred stock, $.01 par value per share | | | — | | | | — | | | | — | | | | — | | | | — | |
Excess shares, $.01 par value per share | | | — | | | | — | | | | — | | | | — | | | | — | |
Common stock, $.01 par value per share | | | 3,226 | | | | — | | | | — | | | | — | | | | 3,226 | |
Capital in excess of par value | | | 2,846,265 | | | | 6,027,607 | | | | 8,700,131 | | | | (14,727,738 | ) | | | 2,846,265 | |
Accumulated earnings (deficit) | | | (401,985 | ) | | | 58,777 | | | | 9,853 | | | | (68,630 | ) | | | (401,985 | ) |
Accumulated distributions | | | (1,073,422 | ) | | | (4,129,657 | ) | | | (5,918,520 | ) | | | 10,048,177 | | | | (1,073,422 | ) |
Accumulated other comprehensive loss | | | (5,706 | ) | | | — | | | | (5,706 | ) | | | 5,706 | | | | (5,706 | ) |
| | | | | | | | | | | | | | | | | | | | |
| | | 1,368,378 | | | | 1,956,727 | | | | 2,785,758 | | | | (4,742,485 | ) | | | 1,368,378 | |
| | | | | | | | | | | | | | | | | | | | |
Total Liabilities and Stockholders’ Equity | | $ | 1,775,384 | | | $ | 2,300,003 | | | $ | 3,410,204 | | | $ | (4,784,938 | ) | | $ | 2,700,653 | |
| | | | | | | | | | | | | | | | | | | | |
Condensed Consolidating Statement of Operations: |
|
| | | | | | | | | | | | | | | | | | | | |
| | For the Three Months Ended March 31, 2014 | |
| | | | | Guarantor | | | Non-Guarantor | | | Consolidating | | | | |
| | Issuer | | | Subsidiaries | | | Subsidiaries | | | Adjustments | | | Consolidated | |
Revenues: | | | | | | | | | | | | | | | | | | | | |
Rental income from operating leases | | $ | — | | | $ | 16,168 | | | $ | 26,686 | | | $ | — | | | $ | 42,854 | |
Property operating revenues | | | — | | | | 3,191 | | | | 48,477 | | | | — | | | | 51,668 | |
Interest income on mortgages and other notes receivable | | | — | | | | 1,185 | | | | 3,060 | | | | (1,112 | ) | | | 3,133 | |
| | | | | | | | | | | | | | | | | | | | |
Total revenues | | | — | | | | 20,544 | | | | 78,223 | | | | (1,112 | ) | | | 97,655 | |
| | | | | | | | | | | | | | | | | | | | |
Expenses: | | | | | | | | | | | | | | | | | | | | |
Property operating expenses | | | — | | | | 8,394 | | | | 42,610 | | | | — | | | | 51,004 | |
Asset management fees to advisor | | | 8,571 | | | | — | | | | — | | | | — | | | | 8,571 | |
General and administrative | | | 3,378 | | | | 225 | | | | 393 | | | | — | | | | 3,996 | |
Ground lease and permit fees | | | — | | | | 1,898 | | | | 1,745 | | | | — | | | | 3,643 | |
Acquisition fees and costs | | | 724 | | | | — | | | | — | | | | — | | | | 724 | |
Other operating expenses | | | 11 | | | | 208 | | | | 544 | | | | — | | | | 763 | |
Bad debt expense | | | — | | | | — | | | | 1,006 | | | | — | | | | 1,006 | |
Depreciation and amortization | | | — | | | | 9,842 | | | | 22,092 | | | | — | | | | 31,934 | |
| | | | | | | | | | | | | | | | | | | | |
Total expenses | | | 12,684 | | | | 20,567 | | | | 68,390 | | | | — | | | | 101,641 | |
| | | | | | | | | | | | | | | | | | | | |
Operating income (loss) | | | (12,684 | ) | | | (23 | ) | | | 9,833 | | | | (1,112 | ) | | | (3,986 | ) |
| | | | | | | | | | | | | | | | | | | | |
Other income (expense): | | | | | | | | | | | | | | | | | | | | |
Interest and other income (expense) | | | 7 | | | | 82 | | | | (87 | ) | | | — | | | | 2 | |
Interest expense and loan cost amortization (includes $414 loss on termination of cash flow hedges) | | | (7,903 | ) | | | (3,722 | ) | | | (8,547 | ) | | | 1,112 | | | | (19,060 | ) |
Equity in earnings of unconsolidated entities | | | — | | | | 4,299 | | | | — | | | | — | | | | 4,299 | |
Equity in earnings (loss), intercompany | | | 227 | | | | 1,117 | | | | (6,402 | ) | | | 5,058 | | | | — | |
| | | | | | | | | | | | | | | | | | | | |
Total other income (expense) | | | (7,669 | ) | | | 1,776 | | | | (15,036 | ) | | | 6,170 | | | | (14,759 | ) |
| | | | | | | | | | | | | | | | | | | | |
Income (loss) from continuing operations | | | (20,353 | ) | | | 1,753 | | | | (5,203 | ) | | | 5,058 | | | | (18,745 | ) |
Discontinued operations | | | — | | | | (2,291 | ) | | | 683 | | | | — | | | | (1,608 | ) |
| | | | | | | | | | | | | | | | | | | | |
Net income (loss) | | $ | (20,353 | ) | | $ | (538 | ) | | $ | (4,520 | ) | | $ | 5,058 | | | $ | (20,353 | ) |
| | | | | | | | | | | | | | | | | | | | |
|
Condensed Consolidating Statement of Operations: |
|
| | | | | | | | | | | | | | | | | | | | |
| | For the Three Months Ended March 31, 2013 | |
| | | | | Guarantor | | | Non-Guarantor | | | Consolidating | | | | |
| | Issuer | | | Subsidiaries | | | Subsidiaries | | | Adjustments | | | Consolidated | |
Revenues: | | | | | | | | | | | | | | | | | | | | |
Rental income from operating leases | | $ | — | | | $ | 18,659 | | | $ | 20,811 | | | $ | — | | | $ | 39,470 | |
Property operating revenues | | | — | | | | 472 | | | | 46,331 | | | | — | | | | 46,803 | |
Interest income on mortgages and other notes receivable | | | — | | | | 1,041 | | | | 3,345 | | | | (967 | ) | | | 3,419 | |
| | | | | | | | | | | | | | | | | | | | |
Total revenues | | | — | | | | 20,172 | | | | 70,487 | | | | (967 | ) | | | 89,692 | |
| | | | | | | | | | | | | | | | | | | | |
Expenses: | | | | | | | | | | | | | | | | | | | | |
Property operating expenses | | | — | | | | 6,568 | | | | 40,684 | | | | — | | | | 47,252 | |
Asset management fees to advisor | | | 9,213 | | | | — | | | | — | | | | — | | | | 9,213 | |
General and administrative | | | 3,499 | | | | 92 | | | | 402 | | | | — | | | | 3,993 | |
Ground lease and permit fees | | | — | | | | 2,112 | | | | 1,890 | | | | — | | | | 4,002 | |
Acquisition fees and costs | | | 367 | | | | — | | | | — | | | | — | | | | 367 | |
Other operating expenses | | | 174 | | | | — | | | | 504 | | | | — | | | | 678 | |
Bad debt expense | | | — | | | | 16 | | | | 10 | | | | — | | | | 26 | |
Depreciation and amortization | | | — | | | | 9,651 | | | | 19,107 | | | | — | | | | 28,758 | |
| | | | | | | | | | | | | | | | | | | | |
Total expenses | | | 13,253 | | | | 18,439 | | | | 62,597 | | | | — | | | | 94,289 | |
| | | | | | | | | | | | | | | | | | | | |
Operating income (loss) | | | (13,253 | ) | | | 1,733 | | | | 7,890 | | | | (967 | ) | | | (4,597 | ) |
| | | | | | | | | | | | | | | | | | | | |
Other income (expense): | | | | | | | | | | | | | | | | | | | | |
Interest and other income (expense) | | | 5 | | | | 355 | | | | (33 | ) | | | — | | | | 327 | |
Interest expense and loan cost amortization (includes $414 loss on termination of cash flow hedges) | | | (7,857 | ) | | | (3,588 | ) | | | (5,786 | ) | | | 967 | | | | (16,264 | ) |
Equity in earnings of unconsolidated entities | | | — | | | | (1,123 | ) | | | — | | | | — | | | | (1,123 | ) |
Equity in earnings (loss), intercompany | | | (2,194 | ) | | | 2,638 | | | | (2,632 | ) | | | 2,188 | | | | — | |
| | | | | | | | | | | | | | | | | | | | |
Total other income (expense) | | | (10,046 | ) | | | (1,718 | ) | | | (8,451 | ) | | | 3,155 | | | | (17,060 | ) |
| | | | | | | | | | | | | | | | | | | | |
Income (loss) from continuing operations | | | (23,299 | ) | | | 15 | | | | (561 | ) | | | 2,188 | | | | (21,657 | ) |
Discontinued operations | | | — | | | | (1,343 | ) | | | (299 | ) | | | — | | | | (1,642 | ) |
| | | | | | | | | | | | | | | | | | | | |
Net income (loss) | | $ | (23,299 | ) | | $ | (1,328 | ) | | $ | (860 | ) | | $ | 2,188 | | | $ | (23,299 | ) |
| | | | | | | | | | | | | | | | | | | | |
|
Condensed Consolidating Statement of Other Comprehensive Income (Loss): |
|
| | | | | | | | | | | | | | | | | | | | |
| | For the Three Months Ended March 31, 2014 | |
| | | | | Guarantor | | | Non-Guarantor | | | Consolidating | | | | |
| | Issuer | | | Subsidiaries | | | Subsidiaries | | | Adjustments | | | Consolidated | |
Net income (loss) | | $ | (20,353 | ) | | $ | (538 | ) | | $ | (4,520 | ) | | $ | 5,058 | | | $ | (20,353 | ) |
| | | | | | | | | | | | | | | | | | | | |
Other comprehensive income (loss): | | | | | | | | | | | | | | | | | | | | |
Foreign currency translation adjustments | | | (689 | ) | | | — | | | | (689 | ) | | | 689 | | | | (689 | ) |
Changes in fair value of cash flow hedges: | | | | | | | | | | | | | | | | | | | | |
Amortization of loss on termination of cash flow hedges | | | 414 | | | | — | | | | 414 | | | | (414 | ) | | | 414 | |
Unrealized gain arising during the period | | | 322 | | | | — | | | | 322 | | | | (322 | ) | | | 322 | |
| | | | | | | | | | | | | | | | | | | | |
Total other comprehensive income | | | 47 | | | | — | | | | 47 | | | | (47 | ) | | | 47 | |
| | | | | | | | | | | | | | | | | | | | |
Comprehensive income (loss) | | $ | (20,306 | ) | | $ | (538 | ) | | $ | (4,473 | ) | | $ | 5,011 | | | $ | (20,306 | ) |
| | | | | | | | | | | | | | | | | | | | |
|
| | | | | | | | | | | | | | | | | | | | |
| | For the Three Months Ended March 31, 2013 | |
| | | | | Guarantor | | | Non-Guarantor | | | Consolidating | | | | |
| | Issuer | | | Subsidiaries | | | Subsidiaries | | | Adjustments | | | Consolidated | |
Net income (loss) | | $ | (23,299 | ) | | $ | (1,328 | ) | | $ | (860 | ) | | $ | 2,188 | | | $ | (23,299 | ) |
| | | | | | | | | | | | | | | | | | | | |
Other comprehensive income (loss): | | | | | | | | | | | | | | | | | | | | |
Foreign currency translation adjustments | | | (460 | ) | | | — | | | | (460 | ) | | | 460 | | | | (460 | ) |
Changes in fair value of cash flow hedges: | | | | | | | | | | | | | | | | | | | | |
Amortization of loss on termination of cash flow hedges | | | 414 | | | | — | | | | 414 | | | | (414 | ) | | | 414 | |
Unrealized gain arising during the period | | | 379 | | | | — | | | | 379 | | | | (379 | ) | | | 379 | |
| | | | | | | | | | | | | | | | | | | | |
Total other comprehensive income | | | 333 | | | | — | | | | 333 | | | | (333 | ) | | | 333 | |
| | | | | | | | | | | | | | | | | | | | |
Comprehensive income (loss) | | $ | (22,966 | ) | | $ | (1,328 | ) | | $ | (527 | ) | | $ | 1,855 | | | $ | (22,966 | ) |
| | | | | | | | | | | | | | | | | | | | |
|
Condensed Consolidating Statement of Cash Flows: |
|
| | | | | | | | | | | | | | | | | | | | |
| | For the Three Months Ended March 31, 2014 | |
| | | | | Guarantor | | | Non-Guarantor | | | Consolidating | | | | |
| | Issuer | | | Subsidiaries | | | Subsidiaries | | | Adjustments | | | Consolidated | |
Operating activities: | | | | | | | | | | | | | | | | | | | | |
Net cash provided by (used in) operating activities | | $ | (17,264 | ) | | $ | 23,527 | | | $ | 31,297 | | | $ | — | | | $ | 37,560 | |
| | | | | | | | | | | | | | | | | | | | |
Investing activities: | | | | | | | | | | | | | | | | | | | | |
Acquistion of property | | | — | | | | — | | | | (15,250 | ) | | | — | | | | (15,250 | ) |
Capital expenditures | | | — | | | | (8,714 | ) | | | (10,530 | ) | | | — | | | | (19,244 | ) |
Deposits on real estate investments | | | (1,238 | ) | | | — | | | | — | | | | — | | | | (1,238 | ) |
Changes in restricted cash | | | (12 | ) | | | 298 | | | | (3,789 | ) | | | — | | | | (3,503 | ) |
Other | | | — | | | | 17 | | | | 81 | | | | — | | | | 98 | |
Intercompany investing | | | 54,508 | | | | — | | | | — | | | | (54,508 | ) | | | — | |
| | | | | | | | | | | | | | | | | | | | |
Net cash provided by (used in) investing activities | | | 53,258 | | | | (8,399 | ) | | | (29,488 | ) | | | (54,508 | ) | | | (39,137 | ) |
| | | | | | | | | | | | | | | | | | | | |
Financing activities: | | | | | | | | | | | | | | | | | | | | |
Redemptions of common stock | | | (2,978 | ) | | | — | | | | — | | | | — | | | | (2,978 | ) |
Distributions to stockholders, net of reinvestments | | | (20,651 | ) | | | — | | | | — | | | | — | | | | (20,651 | ) |
Proceeds from mortgage loans and other notes payable | | | — | | | | 40,000 | | | | 10,702 | | | | — | | | | 50,702 | |
Principal payments on mortgage loans and senior notes | | | — | | | | (4,403 | ) | | | (2,414 | ) | | | — | | | | (6,817 | ) |
Principal payments on capital leases | | | — | | | | (261 | ) | | | (323 | ) | | | — | | | | (584 | ) |
Payment of entrance fee refunds | | | — | | | | — | | | | (1,030 | ) | | | — | | | | (1,030 | ) |
Payment of loan costs | | | — | | | | (2,103 | ) | | | (37 | ) | | | — | | | | (2,140 | ) |
Intercompany financing | | | — | | | | (51,359 | ) | | | (3,149 | ) | | | 54,508 | | | | — | |
| | | | | | | | | | | | | | | | | | | | |
Net cash provided by (used in) financing activities | | | (23,629 | ) | | | (18,126 | ) | | | 3,749 | | | | 54,508 | | | | 16,502 | |
| | | | | | | | | | | | | | | | | | | | |
Effect of exchange rate fluctuation on cash | | | — | | | | — | | | | (9 | ) | | | — | | | | (9 | ) |
| | | | | | | | | | | | | | | | | | | | |
Net increase (decrease) in cash | | | 12,365 | | | | (2,998 | ) | | | 5,549 | | | | — | | | | 14,916 | |
Cash at beginning of period | | | 37,668 | | | | 15,671 | | | | 18,235 | | | | — | | | | 71,574 | |
| | | | | | | | | | | | | | | | | | | | |
Cash at end of period | | $ | 50,033 | | | $ | 12,673 | | | $ | 23,784 | | | $ | — | | | $ | 86,490 | |
| | | | | | | | | | | | | | | | | | | | |
|
Condensed Consolidating Statement of Cash Flows: |
|
| | | | | | | | | | | | | | | | | | | | |
| | For the Three Months Ended March 31, 2013 | |
| | Issuer | | | Guarantor | | | Non-Guarantor | | | Consolidating | | | Consolidated | |
Subsidiaries | Subsidiaries | Adjustments |
Operating activities: | | | | | | | | | | | | | | | | | | | | |
Net cash provided by (used in) operating activities | | $ | (13,549 | ) | | $ | 30,967 | | | $ | 31,226 | | | $ | — | | | $ | 48,644 | |
| | | | | | | | | | | | | | | | | | | | |
Investing activities: | | | | | | | | | | | | | | | | | | | | |
Capital expenditures | | | — | | | | (5,431 | ) | | | (10,047 | ) | | | — | | | | (15,478 | ) |
Proceeds from sale of prperty | | | — | | | | 1,000 | | | | (325 | ) | | | — | | | | 675 | |
Return collateral on loan | | | — | | | | — | | | | 8,684 | | | | — | | | | 8,684 | |
Issuance of mortgage loans receivable | | | — | | | | — | | | | (81 | ) | | | — | | | | (81 | ) |
Changes in restricted cash | | | (11 | ) | | | (6,337 | ) | | | (3,103 | ) | | | — | | | | (9,451 | ) |
Other | | | — | | | | 15 | | | | 85 | | | | | | | | 100 | |
Intercompany investing | | | 70,384 | | | | — | | | | — | | | | (70,384 | ) | | | — | |
| | | | | | | | | | | | | | | | | | | | |
Net cash provided by (used in) investing activities | | | 70,373 | | | | (10,753 | ) | | | (4,787 | ) | | | (70,384 | ) | | | (15,551 | ) |
| | | | | | | | | | | | | | | | | | | | |
Financing activities: | | | | | | | | | | | | | | | | | | | | |
Redemptions of common stock | | | (2,919 | ) | | | — | | | | — | | | | — | | | | (2,919 | ) |
Distributions to stockholders, net of reinvestments | | | (19,897 | ) | | | — | | | | — | | | | — | | | | (19,897 | ) |
Proceeds from mortgage loans and other notes payable | | | — | | | | — | | | | 30,000 | | | | — | | | | 30,000 | |
Principal payments on mortgage loans and senior notes | | | — | | | | (3,140 | ) | | | (2,746 | ) | | | — | | | | (5,886 | ) |
Principal payments on capital leases | | | — | | | | (1,284 | ) | | | (663 | ) | | | — | | | | (1,947 | ) |
Payment of loan costs | | | — | | | | — | | | | (640 | ) | | | — | | | | (640 | ) |
Intercompany financing | | | — | | | | (19,862 | ) | | | (50,522 | ) | | | 70,384 | | | | — | |
| | | | | | | | | | | | | | | | | | | | |
Net cash provided by (used in) financing activities | | | (22,816 | ) | | | (24,286 | ) | | | (24,571 | ) | | | 70,384 | | | | (1,289 | ) |
| | | | | | | | | | | | | | | | | | | | |
Effect of exchange rate fluctuation on cash | | | — | | | | — | | | | (14 | ) | | | — | | | | (14 | ) |
| | | | | | | | | | | | | | | | | | | | |
Net increase (decrease) in cash | | | 34,008 | | | | (4,072 | ) | | | 1,854 | | | | — | | | | 31,790 | |
Cash at beginning of period | | | 39,219 | | | | 14,125 | | | | 19,880 | | | | — | | | | 73,224 | |
| | | | | | | | | | | | | | | | | | | | |
Cash at end of period | | $ | 73,227 | | | $ | 10,053 | | | $ | 21,734 | | | $ | — | | | $ | 105,014 | |
| | | | | | | | | | | | | | | | | | | | |