Supplemental Condensed Consolidating Financial Statements | 9 Months Ended |
Sep. 30, 2014 |
Supplemental Condensed Consolidating Financial Statements | ' |
15 | Supplemental Condensed Consolidating Financial Statements: | | | | | | | | | | | | | | | | | | | |
|
The Company has senior notes outstanding which are guaranteed by certain of the Company’s consolidated subsidiaries (the “Guarantor Subsidiaries”). The guarantees are joint and several, full and unconditional. The following summarizes the Company’s unaudited condensed consolidating balance sheets as of September 30, 2014 and December 31, 2013, statement of operations, statement of comprehensive income (loss) and statement of cash flows for the nine months ended September 30, 2014 and 2013 (in thousands): |
|
Condensed Consolidating Balance Sheet: |
|
|
| | | | | | | | | | | | | | | | | | | | |
| | As of September 30, 2014 | |
| | Issuer | | | Guarantor | | | Non-Guarantor | | | Consolidating | | | Consolidated | |
Subsidiaries | Subsidiaries | Adjustments |
ASSETS | | | | | | | | | | | | | | | | | | | | |
Real estate investment properties, net | | $ | — | | | $ | 541,688 | | | $ | 1,348,894 | | | $ | — | | | $ | 1,890,582 | |
Cash | | | 218,869 | | | | 26,117 | | | | 32,136 | | | | — | | | | 277,122 | |
Investments in unconsolidated entities | | | — | | | | 129,990 | | | | — | | | | — | | | | 129,990 | |
Investments in subsidiaries | | | 1,448,023 | | | | 1,140,802 | | | | 1,396,120 | | | | (3,984,945 | ) | | | — | |
Deferred rent and lease incentives | | | — | | | | 24,967 | | | | 28,407 | | | | — | | | | 53,374 | |
Restricted cash | | | 12 | | | | 28,731 | | | | 23,978 | | | | | | | | 52,721 | |
Other assets | | | 9,044 | | | | 16,558 | | | | 19,415 | | | | — | | | | 45,017 | |
Intangibles, net | | | — | | | | 5,076 | | | | 24,970 | | | | — | | | | 30,046 | |
Accounts and other receivables, net | | | — | | | | 8,702 | | | | 13,500 | | | | — | | | | 22,202 | |
Mortgages and other notes receivable, net | | | — | | | | 50,050 | | | | 15,612 | | | | (45,111 | ) | | | 20,551 | |
Assets held for sale, net | | | — | | | | 13,261 | | | | — | | | | — | | | | 13,261 | |
| | | | | | | | | | | | | | | | | | | | |
Total Assets | | $ | 1,675,948 | | | $ | 1,985,942 | | | $ | 2,903,032 | | | $ | (4,030,056 | ) | | $ | 2,534,866 | |
| | | | | | | | | | | | | | | | | | | | |
LIABILITIES AND STOCKHOLDERS’ EQUITY | | | | | | | | | | | | | | | | | | | | |
Mortgages and other notes payable | | $ | — | | | $ | 195,610 | | | $ | 482,915 | | | $ | (44,013 | ) | | $ | 634,512 | |
Senior notes, net of discount | | | 370,321 | | | | — | | | | — | | | | — | | | | 370,321 | |
Line of credit | | | — | | | | 122,500 | | | | — | | | | — | | | | 122,500 | |
Other liabilities | | | — | | | | 20,138 | | | | 41,250 | | | | — | | | | 61,388 | |
Accounts payable and accrued expenses | | | 17,547 | | | | 17,383 | | | | 24,216 | | | | (1,097 | ) | | | 58,049 | |
Due to affiliates | | | 548 | | | | 9 | | | | 7 | | | | — | | | | 564 | |
| | | | | | | | | | | | | | | | | | | | |
Total Liabilities | | | 388,416 | | | | 355,640 | | | | 548,388 | | | | (45,110 | ) | | | 1,247,334 | |
| | | | | | | | | | | | | | | | | | | | |
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 | | | 3,252 | | | | — | | | | — | | | | — | | | | 3,252 | |
Capital in excess of par value | | | 2,864,036 | | | | 6,143,364 | | | | 8,729,686 | | | | (14,873,050 | ) | | | 2,864,036 | |
Accumulated earnings (deficit) | | | (400,220 | ) | | | 146,499 | | | | 135,794 | | | | (282,293 | ) | | | (400,220 | ) |
Accumulated distributions | | | (1,176,750 | ) | | | (4,659,561 | ) | | | (6,508,050 | ) | | | 11,167,611 | | | | (1,176,750 | ) |
Accumulated other comprehensive loss | | | (2,786 | ) | | | — | | | | (2,786 | ) | | | 2,786 | | | | (2,786 | ) |
| | | | | | | | | | | | | | | | | | | | |
| | | 1,287,532 | | | | 1,630,302 | | | | 2,354,644 | | | | (3,984,946 | ) | | | 1,287,532 | |
| | | | | | | | | | | | | | | | | | | | |
Total Liabilities and Stockholders’ Equity | | $ | 1,675,948 | | | $ | 1,985,942 | | | $ | 2,903,032 | | | $ | (4,030,056 | ) | | $ | 2,534,866 | |
| | | | | | | | | | | | | | | | | | | | |
|
Condensed Consolidating Balance Sheet: |
|
|
| | | | | | | | | | | | | | | | | | | | |
| | As of December 31, 2013 | |
| | Issuer | | | Guarantor | | | Non-Guarantor | | | Consolidating | | | Consolidated | |
Subsidiaries | Subsidiaries | Adjustments |
ASSETS | | | | | | | | | | | | | | | | | | | | |
Real estate investment properties, net | | $ | — | | | $ | 846,914 | | | $ | 1,222,059 | | | $ | — | | | $ | 2,068,973 | |
Cash | | | 37,668 | | | | 15,671 | | | | 18,235 | | | | — | | | | 71,574 | |
Investments in unconsolidated entities | | | — | | | | 132,324 | | | | — | | | | — | | | | 132,324 | |
Investments in subsidiaries | | | 1,726,328 | | | | 1,150,443 | | | | 1,865,714 | | | | (4,742,485 | ) | | | — | |
Restricted cash | | | 33 | | | | 26,595 | | | | 24,707 | | | | — | | | | 51,335 | |
Deferred rent and lease incentives | | | — | | | | 29,839 | | | | 27,539 | | | | — | | | | 57,378 | |
Other assets | | | 11,355 | | | | 15,829 | | | | 25,126 | | | | — | | | | 52,310 | |
Intangibles, net | | | — | | | | 18,094 | | | | 18,828 | | | | — | | | | 36,922 | |
Accounts and other receivables, net | | | — | | | | 12,241 | | | | 8,839 | | | | — | | | | 21,080 | |
Mortgages and other notes receivable, net | | | — | | | | 45,947 | | | | 114,469 | | | | (42,453 | ) | | | 117,963 | |
Assets held for sale, net | | | — | | | | 6,106 | | | | 84,688 | | | | — | | | | 90,794 | |
| | | | | | | | | | | | | | | | | | | | |
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 Quarter Ended September 30, 2014 | |
| | Issuer | | | Guarantor | | | Non-Guarantor | | | Consolidating | | | Consolidated | |
Subsidiaries | Subsidiaries | Adjustments |
Revenues: | | | | | | | | | | | | | | | | | | | | |
Rental income from operating leases | | $ | — | | | $ | 12,226 | | | $ | 25,405 | | | $ | — | | | $ | 37,631 | |
Property operating revenues | | | — | | | | 48,026 | | | | 92,657 | | | | — | | | | 140,683 | |
Interest income on mortgages and other notes receivable | | | — | | | | 1,220 | | | | 1,881 | | | | (1,136 | ) | | | 1,965 | |
| | | | | | | | | | | | | | | | | | | | |
Total revenues | | | — | | | | 61,472 | | | | 119,943 | | | | (1,136 | ) | | | 180,279 | |
| | | | | | | | | | | | | | | | | | | | |
Expenses: | | | | | | | | | | | | | | | | | | | | |
Property operating expenses | | | — | | | | 23,585 | | | | 58,141 | | | | — | | | | 81,726 | |
Asset management fees to advisor | | | 6,053 | | | | — | | | | — | | | | — | | | | 6,053 | |
General and administrative | | | 3,998 | | | | 177 | | | | 132 | | | | — | | | | 4,307 | |
Ground lease and permit fees | | | — | | | | 1,700 | | | | 1,149 | | | | — | | | | 2,849 | |
Acquisition fees and costs | | | 509 | | | | | | | | — | | | | — | | | | 509 | |
Other operating expenses | | | 452 | | | | 499 | | | | 1,219 | | | | — | | | | 2,170 | |
Bad debt expense (recovery) | | | — | | | | (47 | ) | | | 112 | | | | — | | | | 65 | |
Loss (recovery) on lease terminations | | | — | | | | — | | | | — | | | | — | | | | — | |
Loan loss provision | | | — | | | | — | | | | 750 | | | | — | | | | 750 | |
Depreciation and amortization | | | — | | | | 10,096 | | | | 23,526 | | | | — | | | | 33,622 | |
| | | | | | | | | | | | | | | | | | | | |
Total expenses | | | 11,012 | | | | 36,010 | | | | 85,029 | | | | — | | | | 132,051 | |
| | | | | | | | | | | | | | | | | | | | |
Operating income (loss) | | | (11,012 | ) | | | 25,462 | | | | 34,914 | | | | (1,136 | ) | | | 48,228 | |
| | | | | | | | | | | | | | | | | | | | |
Other income (expense): | | | | | | | | | | | | | | | | | | | | |
Interest and other income | | | 6 | | | | (3 | ) | | | 772 | | | | — | | | | 775 | |
Interest expense and loan cost amortization (includes $57 loss on termination of cash flow hedge) | | | (7,893 | ) | | | (1,935 | ) | | | (9,864 | ) | | | 1,136 | | | | (18,556 | ) |
Loss on extinguishment of debt | | | (1,591 | ) | | | (2,603 | ) | | | 2,574 | | | | — | | | | (1,620 | ) |
Equity in loss of unconsolidated entities | | | — | | | | 3,176 | | | | — | | | | — | | | | 3,176 | |
Equity in earnings (loss), intercompany | | | 51,113 | | | | 41,189 | | | | 70,093 | | | | (162,395 | ) | | | — | |
| | | | | | | | | | | | | | | | | | | | |
Total other income (expense) | | | 41,635 | | | | 39,824 | | | | 63,575 | | | | (161,259 | ) | | | (16,225 | ) |
| | | | | | | | | | | | | | | | | | | | |
Income (loss) from continuing operations | | | 30,623 | | | | 65,286 | | | | 98,489 | | | | (162,395 | ) | | | 32,003 | |
Income from discontinued operations | | | — | | | | (1,028 | ) | | | (352 | ) | | | — | | | | (1,380 | ) |
| | | | | | | | | | | | | | | | | | | | |
Net income (loss) | | $ | 30,623 | | | $ | 64,258 | | | $ | 98,137 | | | $ | (162,395 | ) | | $ | 30,623 | |
| | | | | | | | | | | | | | | | | | | | |
|
Condensed Consolidating Statement of Operations: |
|
|
| | | | | | | | | | | | | | | | | | | | |
| | For the Quarter Ended September 30, 2013 | |
| | Issuer | | | Guarantor | | | Non-Guarantor | | | Consolidating | | | Consolidated | |
Subsidiaries | Subsidiaries | Adjustments |
Revenues: | | | | | | | | | | | | | | | | | | | | |
Rental income from operating leases | | $ | — | | | $ | 14,530 | | | $ | 16,936 | | | $ | — | | | $ | 31,466 | |
Property operating revenues | | | — | | | | 34,429 | | | | 92,278 | | | | — | | | | 126,707 | |
Interest income on mortgages and other notes receivable | | | — | | | | 1,169 | | | | 3,185 | | | | (1,101 | ) | | | 3,253 | |
| | | | | | | | | | | | | | | | | | | | |
Total revenues | | | — | | | | 50,128 | | | | 112,399 | | | | (1,101 | ) | | | 161,426 | |
| | | | | | | | | | | | | | | | | | | | |
Expenses: | | | | | | | | | | | | | | | | | | | | |
Property operating expenses | | | — | | | | 18,419 | | | | 54,854 | | | | — | | | | 73,273 | |
Asset management fees to advisor | | | 6,498 | | | | — | | | | — | | | | — | | | | 6,498 | |
General and administrative | | | 3,275 | | | | 334 | | | | 273 | | | | — | | | | 3,882 | |
Ground lease and permit fees | | | — | | | | 2,041 | | | | 1,091 | | | | — | | | | 3,132 | |
Acquisition fees and costs | | | 1,009 | | | | — | | | | — | | | | — | | | | 1,009 | |
Other operating expenses | | | 248 | | | | 1,133 | | | | 957 | | | | — | | | | 2,338 | |
Bad debt expense | | | — | | | | 886 | | | | 937 | | | | — | | | | 1,823 | |
Impairment provision | | | — | | | | 2,740 | | | | — | | | | — | | | | 2,740 | |
Depreciation and amortization | | | — | | | | 9,923 | | | | 20,808 | | | | — | | | | 30,731 | |
| | | | | | | | | | | | | | | | | | | | |
Total expenses | | | 11,030 | | | | 35,476 | | | | 78,920 | | | | — | | | | 125,426 | |
| | | | | | | | | | | | | | | | | | | | |
Operating income (loss) | | | (11,030 | ) | | | 14,652 | | | | 33,479 | | | | (1,101 | ) | | | 36,000 | |
| | | | | | | | | | | | | | | | | | | | |
Other income (expense): | | | | | | | | | | | | | | | | | | | | |
Interest and other income (expense) | | | 59 | | | | (58 | ) | | | (14 | ) | | | — | | | | (13 | ) |
Bargain purchase gain | | | — | | | | — | | | | 2,653 | | | | — | | | | 2,653 | |
Interest expense and loan cost amortization | | | (8,107 | ) | | | (3,216 | ) | | | (5,630 | ) | | | 1,101 | | | | (15,852 | ) |
Gain from sale of unconsolidated entities | | | — | | | | 55,394 | | | | — | | | | — | | | | 55,394 | |
Equity in earnings of unconsolidated entities | | | — | | | | 4,147 | | | | | | | | — | | | | 4,147 | |
Equity in earnings (loss), intercompany | | | 97,371 | | | | 106,548 | | | | 123,357 | | | | (327,276 | ) | | | — | |
| | | | | | | | | | | | | | | | | | | | |
Total other income (expense) | | | 89,323 | | | | 162,815 | | | | 120,366 | | | | (326,175 | ) | | | 46,329 | |
| | | | | | | | | | | | | | | | | | | | |
Income (loss) from continuing operations | | | 78,293 | | | | 177,467 | | | | 153,845 | | | | (327,276 | ) | | | 82,329 | |
Loss from discontinued operations (includes $414 amortization of loss on termination of cash flow hedges) | | | — | | | | (3,063 | ) | | | (973 | ) | | | — | | | | (4,036 | ) |
| | | | | | | | | | | | | | | | | | | | |
Net income (loss) | | $ | 78,293 | | | $ | 174,404 | | | $ | 152,872 | | | $ | (327,276 | ) | | $ | 78,293 | |
| | | | | | | | | | | | | | | | | | | | |
|
Condensed Consolidating Statement of Operations: |
|
|
| | | | | | | | | | | | | | | | | | | | |
| | For the Nine Months Ended September 30, 2014 | |
| | Issuer | | | Guarantor | | | Non-Guarantor | | | Consolidating | | | Consolidated | |
Subsidiaries | Subsidiaries | Adjustments |
Revenues: | | | | | | | | | | | | | | | | | | | | |
Rental income from operating leases | | $ | — | | | $ | 41,170 | | | $ | 73,839 | | | $ | — | | | $ | 115,009 | |
Property operating revenues | | | — | | | | 81,741 | | | | 201,323 | | | | — | | | | 283,064 | |
Interest income on mortgages and other notes receivable | | | — | | | | 3,605 | | | | 7,814 | | | | (3,375 | ) | | | 8,044 | |
| | | | | | | | | | | | | | | | | | | | |
Total revenues | | | — | | | | 126,516 | | | | 282,976 | | | | (3,375 | ) | | | 406,117 | |
| | | | | | | | | | | | | | | | | | | | |
Expenses: | | | | | | | | | | | | | | | | | | | | |
Property operating expenses | | | — | | | | 54,793 | | | | 150,462 | | | | — | | | | 205,255 | |
Asset management fees to advisor | | | 18,999 | | | | — | | | | — | | | | — | | | | 18,999 | |
General and administrative | | | 11,272 | | | | 569 | | | | 1,611 | | | | — | | | | 13,452 | |
Ground lease and permit fees | | | — | | | | 5,672 | | | | 4,016 | | | | — | | | | 9,688 | |
Acquisition fees and costs | | | 2,513 | | | | — | | | | — | | | | — | | | | 2,513 | |
Other operating expenses | | | 874 | | | | 1,092 | | | | 2,062 | | | | — | | | | 4,028 | |
Bad debt expense | | | — | | | | (45 | ) | | | 1,107 | | | | — | | | | 1,062 | |
(Recovery) loss on lease terminations | | | — | | | | (1,036 | ) | | | 295 | | | | — | | | | (741 | ) |
Loan loss provision | | | — | | | | — | | | | 3,270 | | | | — | | | | 3,270 | |
Depreciation and amortization | | | — | | | | 29,250 | | | | 67,441 | | | | — | | | | 96,691 | |
| | | | | | | | | | | | | | | | | | | | |
Total expenses | | | 33,658 | | | | 90,295 | | | | 230,264 | | | | — | | | | 354,217 | |
| | | | | | | | | | | | | | | | | | | | |
Operating income (loss) | | | (33,658 | ) | | | 36,221 | | | | 52,712 | | | | (3,375 | ) | | | 51,900 | |
| | | | | | | | | | | | | | | | | | | | |
Other income (expense): | | | | | | | | | | | | | | | | | | | | |
Interest and other income (expense) | | | 17 | | | | 150 | | | | 699 | | | | — | | | | 866 | |
Interest expense and loan cost amortization (includes $460 loss on termination of cash flow hedge) | | | (23,691 | ) | | | (10,335 | ) | | | (26,671 | ) | | | 3,375 | | | | (57,322 | ) |
Loss on extinguishment of debt | | | (1,591 | ) | | | (2,603 | ) | | | 2,378 | | | | — | | | | (1,816 | ) |
Equity in earnings of unconsolidated entities | | | — | | | | 6,949 | | | | — | | | | — | | | | 6,949 | |
Equity in earnings (loss), intercompany | | | 60,688 | | | | 57,197 | | | | 95,778 | | | | (213,663 | ) | | | — | |
| | | | | | | | | | | | | | | | | | | | |
Total other income (expense) | | | 35,423 | | | | 51,358 | | | | 72,184 | | | | (210,288 | ) | | | (51,323 | ) |
| | | | | | | | | | | | | | | | | | | | |
Income (loss) from continuing operations | | | 1,765 | | | | 87,579 | | | | 124,896 | | | | (213,663 | ) | | | 577 | |
Income from discontinued operations (includes ($3,027 amortization of loss and loss on termination of cash flow hedges) | | | — | | | | 143 | | | | 1,045 | | | | — | | | | 1,188 | |
| | | | | | | | | | | | | | | | | | | | |
Net income (loss) | | $ | 1,765 | | | $ | 87,722 | | | $ | 125,941 | | | $ | (213,663 | ) | | $ | 1,765 | |
| | | | | | | | | | | | | | | | | | | | |
|
Condensed Consolidating Statement of Operations: |
|
|
| | | | | | | | | | | | | | | | | | | | |
| | For the Nine Months Ended September 30, 2013 | |
| | Issuer | | | Guarantor | | | Non-Guarantor | | | Consolidating | | | Consolidated | |
Subsidiaries | Subsidiaries | Adjustments |
Revenues: | | | | | | | | | | | | | | | | | | | | |
Rental income from operating leases | | $ | — | | | $ | 48,071 | | | $ | 53,088 | | | $ | — | | | $ | 101,159 | |
Property operating revenues | | | — | | | | 59,160 | | | | 197,462 | | | | — | | | | 256,622 | |
Interest income on mortgages and other notes receivable | | | — | | | | 3,351 | | | | 9,814 | | | | (3,130 | ) | | | 10,035 | |
| | | | | | | | | | | | | | | | | | | | |
Total revenues | | | — | | | | 110,582 | | | | 260,364 | | | | (3,130 | ) | | | 367,816 | |
| | | | | | | | | | | | | | | | | | | | |
Expenses: | | | | | | | | | | | | | | | | | | | | |
Property operating expenses | | | — | | | | 44,200 | | | | 144,979 | | | | — | | | | 189,179 | |
Asset management fees to advisor | | | 21,445 | | | | — | | | | — | | | | — | | | | 21,445 | |
General and administrative | | | 11,206 | | | | 734 | | | | 918 | | | | — | | | | 12,858 | |
Ground lease and permit fees | | | — | | | | 5,616 | | | | 3,986 | | | | — | | | | 9,602 | |
Acquisition fees and costs | | | 1,922 | | | | — | | | | — | | | | — | | | | 1,922 | |
Other operating expenses | | | 739 | | | | 1,121 | | | | 2,447 | | | | — | | | | 4,307 | |
Bad debt expense | | | — | | | | 3,100 | | | | 2,782 | | | | — | | | | 5,882 | |
Impairment provision | | | — | | | | 45,191 | | | | — | | | | — | | | | 45,191 | |
Depreciation and amortization | | | — | | | | 29,181 | | | | 59,406 | | | | — | | | | 88,587 | |
| | | | | | | | | | | | | | | | | | | | |
Total expenses | | | 35,312 | | | | 129,143 | | | | 214,518 | | | | — | | | | 378,973 | |
| | | | | | | | | | | | | | | | | | | | |
Operating income (loss) | | | (35,312 | ) | | | (18,561 | ) | | | 45,846 | | | | (3,130 | ) | | | (11,157 | ) |
| | | | | | | | | | | | | | | | | | | | |
Other income (expense): | | | | | | | | | | | | | | | | | | | | |
Interest and other income | | | 174 | | | | 372 | | | | (42 | ) | | | — | | | | 504 | |
Bargain purchase gain | | | — | | | | — | | | | 2,653 | | | | — | | | | 2,653 | |
Interest expense and loan cost amortization | | | (23,811 | ) | | | (11,225 | ) | | | (16,607 | ) | | | 3,130 | | | | (48,513 | ) |
Gain from sale of unconsolidated entities | | | — | | | | 55,394 | | | | — | | | | — | | | | 55,394 | |
Equity in earnings of unconsolidated entities | | | — | | | | 9,183 | | | | — | | | | — | | | | 9,183 | |
Equity in earnings (loss), intercompany | | | 58,738 | | | | 114,883 | | | | 95,606 | | | | (269,227 | ) | | | — | |
| | | | | | | | | | | | | | | | | | | | |
Total other income (expense) | | | 35,101 | | | | 168,607 | | | | 81,610 | | | | (266,097 | ) | | | 19,221 | |
| | | | | | | | | | | | | | | | | | | | |
Income (loss) from continuing operations | | | (211 | ) | | | 150,046 | | | | 127,456 | | | | (269,227 | ) | | | 8,064 | |
Loss from discontinued operations | | | | | | | | | | | | | | | | | | | | |
Interest expense and loan cost amortization (includes $1,241 amortization of loss on termination of cash flow hedges) | | | — | | | | (5,409 | ) | | | (2,866 | ) | | | — | | | | (8,275 | ) |
| | | | | | | | | | | | | | | | | | | | |
Net income (loss) | | $ | (211 | ) | | $ | 144,637 | | | $ | 124,590 | | | $ | (269,227 | ) | | $ | (211 | ) |
| | | | | | | | | | | | | | | | | | | | |
|
Condensed Consolidating Statement of Other Comprehensive Income (Loss): |
|
|
| | | | | | | | | | | | | | | | | | | | |
| | For the Quarter Ended September 30, 2014 | |
| | Issuer | | | Guarantor | | | Non-Guarantor | | | Consolidating | | | Consolidated | |
Subsidiaries | Subsidiaries | Adjustments |
Net income (loss) | | $ | 30,623 | | | $ | 64,258 | | | $ | 98,137 | | | $ | (162,395 | ) | | $ | 30,623 | |
| | | | | | | | | | | | | | | | | | | | |
Other comprehensive income (loss): | | | | | | | | | | | | | | | | | | | | |
Foreign currency translation adjustments | | | (1,478 | ) | | | — | | | | (1,478 | ) | | | 1,478 | | | | (1,478 | ) |
Changes in fair value of cash flow hedges: | | | | | | | | | | | | | | | | | | | | |
Amortization of loss and loss on termination of cash flow hedges | | | 56 | | | | — | | | | 56 | | | | (56 | ) | | | 56 | |
Unrealized gain (loss) arising during the period | | | 204 | | | | — | | | | 204 | | | | (204 | ) | | | 204 | |
| | | | | | | | | | | | | | | | | | | | |
Total other comprehensive income (loss) | | | (1,218 | ) | | | — | | | | (1,218 | ) | | | 1,218 | | | | (1,218 | ) |
| | | | | | | | | | | | | | | | | | | | |
Comprehensive income (loss) | | $ | 29,405 | | | $ | 64,258 | | | $ | 96,919 | | | $ | (161,177 | ) | | $ | 29,405 | |
| | | | | | | | | | | | | | | | | | | | |
|
|
| | | | | | | | | | | | | | | | | | | | |
| | For the Quarter Ended September 30, 2013 | |
| | Issuer | | | Guarantor | | | Non-Guarantor | | | Consolidating | | | Consolidated | |
Subsidiaries | Subsidiaries | Adjustments |
Net income (loss) | | $ | 78,293 | | | $ | 174,404 | | | $ | 152,872 | | | $ | (327,276 | ) | | $ | 78,293 | |
| | | | | | | | | | | | | | | | | | | | |
Other comprehensive income (loss): | | | | | | | | | | | | | | | | | | | | |
Foreign currency translation adjustments | | | 410 | | | | — | | | | 410 | | | | (410 | ) | | | 410 | |
Changes in fair value of cash flow hedges: | | | | | | | | | | | | | | | | | | | | |
Amortization of loss on termination of cash flow hedges | | | 414 | | | | — | | | | 414 | | | | (414 | ) | | | 414 | |
Unrealized gain (loss) arising during the period | | | 60 | | | | — | | | | 60 | | | | (60 | ) | | | 60 | |
| | | | | | | | | | | | | | | | | | | | |
Total other comprehensive income (loss) | | | 884 | | | | — | | | | 884 | | | | (884 | ) | | | 884 | |
| | | | | | | | | | | | | | | | | | | | |
Comprehensive income (loss) | | $ | 79,177 | | | $ | 174,404 | | | $ | 153,756 | | | $ | (328,160 | ) | | $ | 79,177 | |
| | | | | | | | | | | | | | | | | | | | |
|
Condensed Consolidating Statement of Other Comprehensive Income (Loss): |
|
|
| | | | | | | | | | | | | | | | | | | | |
| | For the Nine Months Ended September 30, 2014 | |
| | Issuer | | | Guarantor | | | Non-Guarantor | | | Consolidating | | | Consolidated | |
Subsidiaries | Subsidiaries | Adjustments |
Net income (loss) | | $ | 1,765 | | | $ | 87,722 | | | $ | 125,941 | | | $ | (213,663 | ) | | $ | 1,765 | |
| | | | | | | | | | | | | | | | | | | | |
Other comprehensive income (loss): | | | | | | | | | | | | | | | | | | | | |
Foreign currency translation adjustments | | | (1,383 | ) | | | — | | | | (1,383 | ) | | | 1,383 | | | | (1,383 | ) |
Changes in fair value of cash flow hedges: | | | | | | | | | | | | | | | | | | | | |
Amortization of loss and loss on termination of cash flow hedges | | | 3,487 | | | | — | | | | 3,487 | | | | (3,487 | ) | | | 3,487 | |
Unrealized gain (loss) arising during the period | | | 816 | | | | — | | | | 816 | | | | (816 | ) | | | 816 | |
| | | | | | | | | | | | | | | | | | | | |
Total other comprehensive income (loss) | | | 2,920 | | | | — | | | | 2,920 | | | | (2,920 | ) | | | 2,920 | |
| | | | | | | | | | | | | | | | | | | | |
Comprehensive income (loss) | | $ | 4,685 | | | $ | 87,722 | | | $ | 128,861 | | | $ | (216,583 | ) | | $ | 4,685 | |
| | | | | | | | | | | | | | | | | | | | |
|
|
| | | | | | | | | | | | | | | | | | | | |
| | For the Nine Months Ended September 30, 2013 | |
| | Issuer | | | Guarantor | | | Non-Guarantor | | | Consolidating | | | Consolidated | |
Subsidiaries | Subsidiaries | Adjustments |
Net income (loss) | | $ | (211 | ) | | $ | 144,637 | | | $ | 124,590 | | | $ | (269,227 | ) | | $ | (211 | ) |
| | | | | | | | | | | | | | | | | | | | |
Other comprehensive income (loss): | | | | | | | | | | | | | | | | | | | | |
Foreign currency translation adjustments | | | (804 | ) | | | — | | | | (804 | ) | | | 804 | | | | (804 | ) |
Changes in fair value of cash flow hedges: | | | | | | | | | | | | | | | | | | | | |
Amortization of loss on termination of cash flow hedges | | | 1,241 | | | | — | | | | 1,241 | | | | (1,241 | ) | | | 1,241 | |
Unrealized gain arising during the period | | | 1,459 | | | | — | | | | 1,459 | | | | (1,459 | ) | | | 1,459 | |
| | | | | | | | | | | | | | | | | | | | |
Total other comprehensive income | | | 1,896 | | | | — | | | | 1,896 | | | | (1,896 | ) | | | 1,896 | |
| | | | | | | | | | | | | | | | | | | | |
Comprehensive income (loss) | | $ | 1,685 | | | $ | 144,637 | | | $ | 126,486 | | | $ | (271,123 | ) | | $ | 1,685 | |
| | | | | | | | | | | | | | | | | | | | |
|
|
|
Condensed Consolidating Statement of Cash Flows: |
|
|
| | | | | | | | | | | | | | | | | | | | |
| | For the Nine Months Ended September 30, 2014 | |
| | Issuer | | | Guarantor | | | Non-Guarantor | | | Consolidating | | | Consolidated | |
Subsidiaries | Subsidiaries | Adjustments |
Operating activities: | | | | | | | | | | | | | | | | | | | | |
Net cash provided by (used in) operating activities | | $ | (51,615 | ) | | $ | 76,708 | | | $ | 107,725 | | | $ | — | | | $ | 132,818 | |
| | | | | | | | | | | | | | | | | | | | |
Investing activities: | | | | | | | | | | | | | | | | | | | | |
Acquistion of property | | | — | | | | — | | | | (128,390 | ) | | | — | | | | (128,390 | ) |
Capital expenditures | | | — | | | | (24,306 | ) | | | (31,582 | ) | | | — | | | | (55,888 | ) |
Proceeds from sale of properties | | | — | | | | 291,620 | | | | 79,154 | | | | — | | | | 370,774 | |
Collection of mortgage loans receivable | | | — | | | | — | | | | 83,459 | | | | — | | | | 83,459 | |
Changes in restricted cash | | | 21 | | | | (2,606 | ) | | | 709 | | | | — | | | | (1,876 | ) |
Other | | | 614 | | | | 148 | | | | 61 | | | | — | | | | 823 | |
Intercompany investing | | | 342,212 | | | | — | | | | — | | | | (342,212 | ) | | | — | |
| | | | | | | | | | | | | | | | | | | | |
Net cash provided by (used in) investing activities | | | 342,847 | | | | 264,856 | | | | 3,411 | | | | (342,212 | ) | | | 268,902 | |
| | | | | | | | | | | | | | | | | | | | |
Financing activities: | | | | | | | | | | | | | | | | | | | | |
Redemptions of common stock | | | (9,412 | ) | | | — | | | | — | | | | — | | | | (9,412 | ) |
Distributions to stockholders, net of reinvestments | | | (76,119 | ) | | | — | | | | — | | | | — | | | | (76,119 | ) |
Proceeds under line of credit | | | — | | | | 102,500 | | | | — | | | | — | | | | 102,500 | |
Proceeds from mortgage loans and other notes payable | | | — | | | | — | | | | 57,790 | | | | — | | | | 57,790 | |
Principal payments on line of credit | | | — | | | | (30,000 | ) | | | — | | | | — | | | | (30,000 | ) |
Principal payments on mortgage loans and senior notes | | | (24,500 | ) | | | (90,480 | ) | | | (116,866 | ) | | | — | | | | (231,846 | ) |
Principal payments on capital leases | | | — | | | | (2,642 | ) | | | (1,903 | ) | | | — | | | | (4,545 | ) |
Payment of entrance fee refunds | | | — | | | | — | | | | (1,257 | ) | | | — | | | | (1,257 | ) |
Payment of loan costs | | | — | | | | (544 | ) | | | (2,660 | ) | | | — | | | | (3,204 | ) |
Intercompany financing | | | — | | | | (309,952 | ) | | | (32,260 | ) | | | 342,212 | | | | — | |
| | | | | | | | | | | | | | | | | | | | |
Net cash provided by (used in) financing activities | | | (110,031 | ) | | | (331,118 | ) | | | (97,156 | ) | | | 342,212 | | | | (196,093 | ) |
| | | | | | | | | | | | | | | | | | | | |
Effect of exchange rate fluctuation on cash | | | — | | | | — | | | | (79 | ) | | | — | | | | (79 | ) |
| | | | | | | | | | | | | | | | | | | | |
Net increase in cash | | | 181,201 | | | | 10,446 | | | | 13,901 | | | | — | | | | 205,548 | |
Cash at beginning of period | | | 37,668 | | | | 15,671 | | | | 18,235 | | | | — | | | | 71,574 | |
| | | | | | | | | | | | | | | | | | | | |
Cash at end of period | | $ | 218,869 | | | $ | 26,117 | | | $ | 32,136 | | | $ | — | | | $ | 277,122 | |
| | | | | | | | | | | | | | | | | | | | |
|
|
|
Condensed Consolidating Statement of Cash Flows: |
|
|
| | | | | | | | | | | | | | | | | | | | |
| | For the Nine Months Ended September 30, 2013 | |
| | Issuer | | | Guarantor | | | Non-Guarantor | | | Consolidating | | | Consolidated | |
Subsidiaries | Subsidiaries | Adjustments |
Operating activities: | | | | | | | | | | | | | | | | | | | | |
Net cash provided by (used in) operating activities | | $ | (55,324 | ) | | $ | 95,174 | | | $ | 93,185 | | | $ | — | | | $ | 133,035 | |
| | | | | | | | | | | | | | | | | | | | |
Investing activities: | | | | | | | | | | | | | | | | | | | | |
Acquistion and deposits on real estate investments | | | — | | | | — | | | | (83,451 | ) | | | — | | | | (83,451 | ) |
Capital expenditures | | | — | | | | (21,715 | ) | | | (31,007 | ) | | | — | | | | (52,722 | ) |
Proceeds from sale of properties | | | — | | | | 11,000 | | | | — | | | | — | | | | 11,000 | |
Proceeds from sale of unconsolidated entities | | | — | | | | 195,446 | | | | — | | | | — | | | | 195,446 | |
Proceeds from release of collateral on loan payable | | | — | | | | — | | | | 11,167 | | | | — | | | | 11,167 | |
Collection of mortgage loans receivable | | | — | | | | 35 | | | | 4,185 | | | | — | | | | 4,220 | |
Changes in restricted cash | | | 1 | | | | (5,765 | ) | | | (6,613 | ) | | | — | | | | (12,377 | ) |
Other | | | (250 | ) | | | 57 | | | | (331 | ) | | | — | | | | (524 | ) |
Intercompany investing | | | 164,660 | | | | — | | | | — | | | | (164,660 | ) | | | — | |
| | | | | | | | | | | | | | | | | | | | |
Net cash provided by (used in) investing activities | | | 164,411 | | | | 179,058 | | | | (106,050 | ) | | | (164,660 | ) | | | 72,759 | |
| | | | | | | | | | | | | | | | | | | | |
Financing activities: | | | | | | | | | | | | | | | | | | | | |
Redemptions of common stock | | | (8,954 | ) | | | — | | | | — | | | | — | | | | (8,954 | ) |
Distributions to stockholders, net of reinvestments | | | (60,180 | ) | | | — | | | | — | | | | — | | | | (60,180 | ) |
Proceeds under line of credit | | | — | | | | 50,000 | | | | — | | | | — | | | | 50,000 | |
Proceeds from mortgage loans and other notes payable | | | — | | | | — | | | | 30,000 | | | | — | | | | 30,000 | |
Principal payments on line of credit | | | — | | | | (145,000 | ) | | | — | | | | — | | | | (145,000 | ) |
Principal payments on mortgage loans and senior notes | | | — | | | | (7,431 | ) | | | (4,887 | ) | | | — | | | | (12,318 | ) |
Principal payments on capital leases | | | — | | | | (2,007 | ) | | | (1,306 | ) | | | — | | | | (3,313 | ) |
Payment of loan costs | | | — | | | | — | | | | (751 | ) | | | — | | | | (751 | ) |
Intercompany financing | | | — | | | | (163,873 | ) | | | (787 | ) | | | 164,660 | | | | — | |
| | | | | | | | | | | | | | | | | | | | |
Net cash provided by (used in) financing activities | | | (69,134 | ) | | | (268,311 | ) | | | 22,269 | | | | 164,660 | | | | (150,516 | ) |
| | | | | | | | | | | | | | | | | | | | |
Effect of exchange rate fluctuation on cash | | | — | | | | — | | | | (6 | ) | | | — | | | | (6 | ) |
| | | | | | | | | | | | | | | | | | | | |
Net increase in cash | | | 39,953 | | | | 5,921 | | | | 9,398 | | | | — | | | | 55,272 | |
Cash at beginning of period | | | 39,219 | | | | 14,125 | | | | 19,880 | | | | — | | | | 73,224 | |
| | | | | | | | | | | | | | | | | | | | |
Cash at end of period | | $ | 79,172 | | | $ | 20,046 | | | $ | 29,278 | | | $ | — | | | $ | 128,496 | |
| | | | | | | | | | | | | | | | | | | | |