Supplemental Condensed Consolidating Financial Statements | 3 Months Ended |
Mar. 31, 2015 |
Supplemental Condensed Consolidating Financial Statements | 12 | 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 March 31, 2015 and December 31, 2014, statement of operations, statement of comprehensive income (loss) and statement of cash flows for the three months ended March 31, 2015 and 2014 (in thousands): |
Condensed Consolidating Balance Sheet: |
|
| | | | | | | | | | | | | | | | | | | | |
| | As of March 31, 2015 | |
| | Issuer | | | Guarantor | | | Non-Guarantor | | | Consolidating | | | Consolidated | |
Subsidiaries | Subsidiaries | Adjustments |
| | | | | |
ASSETS | | | | | | | | | | | | | | | | | | | | |
| | | | | |
Real estate investment properties, net | | $ | — | | | $ | 340,425 | | | $ | 665,537 | | | $ | — | | | $ | 1,005,962 | |
Assets held for sale, net | | | — | | | | 181,298 | | | | 642,290 | | | | — | | | | 823,588 | |
Investment in unconsolidated entities | | | — | | | | 143,594 | | | | — | | | | — | | | | 143,594 | |
Cash | | | 26,307 | | | | 19,558 | | | | 29,990 | | | | — | | | | 75,855 | |
Investment in subsidiaries | | | 1,428,143 | | | | 1,099,148 | | | | 1,322,231 | | | | (3,849,522 | ) | | | — | |
Deferred rent and lease incentives | | | — | | | | 26,897 | | | | 22,292 | | | | — | | | | 49,189 | |
Restricted cash | | | 61 | | | | 24,241 | | | | 16,279 | | | | — | | | | 40,581 | |
Other assets | | | 6,385 | | | | 12,993 | | | | 14,835 | | | | — | | | | 34,213 | |
Intangibles, net | | | — | | | | 3,895 | | | | 13,927 | | | | — | | | | 17,822 | |
Accounts and other receivables, net | | | — | | | | 9,093 | | | | 7,824 | | | | — | | | | 16,917 | |
Mortgages and other notes receivable, net | | | | | | | 48,700 | | | | 11,999 | | | | (45,295 | ) | | | 15,404 | |
| | | | | | | | | | | | | | | | | | | | |
Total Assets | | $ | 1,460,896 | | | $ | 1,909,842 | | | $ | 2,747,204 | | | $ | (3,894,817 | ) | | $ | 2,223,125 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | |
LIABILITIES AND STOCKHOLDERS’ EQUITY | | | | | | | | | | | | | | | | | | | | |
| | | | | |
Mortgages and other notes payable | | $ | — | | | $ | 189,503 | | | $ | 246,122 | | | $ | (43,501 | ) | | $ | 392,124 | |
Senior notes, net of discount | | | 316,920 | | | | — | | | | — | | | | — | | | | 316,920 | |
Liabilities related to assets held for sale | | | — | | | | — | | | | 158,722 | | | | — | | | | 158,722 | |
Line of credit | | | — | | | | 112,500 | | | | — | | | | — | | | | 112,500 | |
Other liabilities | | | 8 | | | | 18,889 | | | | 45,849 | | | | — | | | | 64,746 | |
Accounts payable and accrued expenses | | | 12,286 | | | | 12,976 | | | | 22,943 | | | | (1,794 | ) | | | 46,411 | |
Due to affiliates | | | 554 | | | | 7 | | | | 13 | | | | — | | | | 574 | |
| | | | | | | | | | | | | | | | | | | | |
Total Liabilities | | | 329,768 | | | | 333,875 | | | | 473,649 | | | | (45,295 | ) | | | 1,091,997 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | |
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 | | | 2,863,839 | | | | 6,533,509 | | | | 9,239,488 | | | | (15,772,997 | ) | | | 2,863,839 | |
Accumulated deficit | | | (501,684 | ) | | | 69,307 | | | | (12,892 | ) | | | (56,415 | ) | | | (501,684 | ) |
Accumulated distributions | | | (1,227,561 | ) | | | (5,026,849 | ) | | | (6,946,323 | ) | | | 11,973,172 | | | | (1,227,561 | ) |
Accumulated other comprehensive loss | | | (6,718 | ) | | | — | | | | (6,718 | ) | | | 6,718 | | | | (6,718 | ) |
| | | | | | | | | | | | | | | | | | | | |
Total Stockholders’ Equity | | | 1,131,128 | | | | 1,575,967 | | | | 2,273,555 | | | | (3,849,522 | ) | | | 1,131,128 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | |
Total Liabilities and Stockholders’ Equity | | $ | 1,460,896 | | | $ | 1,909,842 | | | $ | 2,747,204 | | | $ | (3,894,817 | ) | | $ | 2,223,125 | |
| | | | | | | | | | | | | | | | | | | | |
|
Condensed Consolidating Balance Sheet: |
|
| | | | | | | | | | | | | | | | | | | | |
| | As of December 31, 2014 | |
| | Issuer | | | Guarantor | | | Non-Guarantor | | | Consolidating | | | Consolidated | |
Subsidiaries | Subsidiaries | Adjustments |
| | | | | |
ASSETS | | | | | | | | | | | | | | | | | | | | |
| | | | | |
Real estate investment properties, net | | $ | — | | | $ | 346,178 | | | $ | 676,470 | | | $ | — | | | $ | 1,022,648 | |
Assets held for sale, net | | | — | | | | 181,279 | | | | 640,402 | | | | — | | | | 821,681 | |
Investments in unconsolidated entities | | | — | | | | 127,102 | | | | — | | | | — | | | | 127,102 | |
Cash | | | 85,117 | | | | 24,412 | | | | 27,456 | | | | — | | | | 136,985 | |
Investments in subsidiaries | | | 1,388,842 | | | | 1,132,409 | | | | 1,306,559 | | | | (3,827,810 | ) | | | — | |
Deferred rent and lease incentives | | | — | | | | 28,249 | | | | 19,054 | | | | — | | | | 47,303 | |
Restricted cash | | | 127 | | | | 21,418 | | | | 14,417 | | | | — | | | | 35,962 | |
Other assets | | | 6,978 | | | | 12,474 | | | | 15,089 | | | | — | | | | 34,541 | |
Intangibles, net | | | — | | | | 3,976 | | | | 14,050 | | | | — | | | | 18,026 | |
Accounts and other receivables, net | | | — | | | | 8,457 | | | | 12,146 | | | | — | | | | 20,603 | |
Mortgages and other notes receivable, net | | | — | | | | 47,367 | | | | 15,942 | | | | (43,948 | ) | | | 19,361 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | |
Total Assets | | $ | 1,481,064 | | | $ | 1,933,321 | | | $ | 2,741,585 | | | $ | (3,871,758 | ) | | $ | 2,284,212 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | |
LIABILITIES AND STOCKHOLDERS’ EQUITY | | | | | | | | | | | | | | | | | | | | |
| | | | | |
Mortgages and other notes payable | | $ | — | | | $ | 193,897 | | | $ | 246,949 | | | $ | (42,997 | ) | | $ | 397,849 | |
Senior notes, net of discount | | | 316,846 | | | | — | | | | — | | | | — | | | | 316,846 | |
Liabilities related to assets held for sale | | | — | | | | — | | | | 159,267 | | | | — | | | | 159,267 | |
Line of credit | | | — | | | | 152,500 | | | | — | | | | — | | | | 152,500 | |
Other liabilities | | | — | | | | 14,919 | | | | 38,947 | | | | — | | | | 53,866 | |
Accounts payable and accrued expenses | | | 6,339 | | | | 16,359 | | | | 24,257 | | | | (950 | ) | | | 46,005 | |
Due to affiliates | | | 489 | | | | — | | | | — | | | | — | | | | 489 | |
| | | | | | | | | | | | | | | | | | | | |
Total Liabilities | | | 323,674 | | | | 377,675 | | | | 469,420 | | | | (43,947 | ) | | | 1,126,822 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | |
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 | | | 2,863,839 | | | | 6,448,172 | | | | 9,130,959 | | | | (15,579,131 | ) | | | 2,863,839 | |
Accumulated earnings (deficit) | | | (494,129 | ) | | | 60,047 | | | | (16,789 | ) | | | (43,258 | ) | | | (494,129 | ) |
Accumulated distributions | | | (1,211,302 | ) | | | (4,952,573 | ) | | | (6,837,735 | ) | | | 11,790,308 | | | | (1,211,302 | ) |
Accumulated other comprehensive loss | | | (4,270 | ) | | | — | | | | (4,270 | ) | | | 4,270 | | | | (4,270 | ) |
| | | | | | | | | | | | | | | | | | | | |
Total Stockholders’ Equity | | | 1,157,390 | | | | 1,555,646 | | | | 2,272,165 | | | | (3,827,811 | ) | | | 1,157,390 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | |
Total Liabilities and Stockholders’ Equity | | $ | 1,481,064 | | | $ | 1,933,321 | | | $ | 2,741,585 | | | $ | (3,871,758 | ) | | $ | 2,284,212 | |
| | | | | | | | | | | | | | | | | | | | |
|
Condensed Consolidating Statement of Operations: |
|
| | | | | | | | | | | | | | | | | | | | |
| | For the Three Months Ended March 31, 2015 | |
| | Issuer | | | Guarantor | | | Non-Guarantor | | | Consolidating | | | Consolidated | |
Subsidiaries | Subsidiaries | Adjustments |
| | | | | |
Revenues: | | | | | | | | | | | | | | | | | | | | |
Rental income from operating leases | | $ | — | | | $ | 16,038 | | | $ | 19,969 | | | $ | — | | | $ | 36,007 | |
Property operating revenues | | | — | | | | 2,121 | | | | 32,961 | | | | — | | | | 35,082 | |
Interest income on mortgages and other notes receivable | | | — | | | | 1,235 | | | | 794 | | | | (1,126 | ) | | | 903 | |
| | | | | | | | | | | | | | | | | | | | |
Total revenues | | | — | | | | 19,394 | | | | 53,724 | | | | (1,126 | ) | | | 71,992 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | |
Expenses: | | | | | | | | | | | | | | | | | | | | |
Property operating expenses | | | — | | | | 7,894 | | | | 29,144 | | | | — | | | | 37,038 | |
Asset management fees to advisor | | | 4,434 | | | | — | | | | — | | | | — | | | | 4,434 | |
General and administrative | | | 3,538 | | | | 525 | | | | (81 | ) | | | — | | | | 3,982 | |
Ground lease and permit fees | | | — | | | | 2,068 | | | | 1,366 | | | | — | | | | 3,434 | |
Other operating expenses | | | 146 | | | | (438 | ) | | | 911 | | | | — | | | | 619 | |
Bad debt expense | | | — | | | | — | | | | 2,540 | | | | — | | | | 2,540 | |
Loan loss provision | | | — | | | | — | | | | 3,940 | | | | — | | | | 3,940 | |
Depreciation and amortization | | | — | | | | 8,214 | | | | 14,898 | | | | — | | | | 23,112 | |
| | | | | | | | | | | | | | | | | | | | |
Total expenses | | | 8,118 | | | | 18,263 | | | | 52,718 | | | | — | | | | 79,099 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | |
Operating loss | | | (8,118 | ) | | | 1,131 | | | | 1,006 | | | | (1,126 | ) | | | (7,107 | ) |
| | | | | | | | | | | | | | | | | | | | |
| | | | | |
Other income (expense): | | | | | | | | | | | | | | | | | | | | |
Interest and other income | | | 5 | | | | 542 | | | | 401 | | | | — | | | | 948 | |
Interest expense and loan cost amortization | | | (6,297 | ) | | | (4,723 | ) | | | (2,115 | ) | | | 1,126 | | | | (12,009 | ) |
Equity in earnings of unconsolidated entities | | | — | | | | 3,561 | | | | — | | | | — | | | | 3,561 | |
Equity in earnings (loss), intercompany | | | 6,855 | | | | 8,985 | | | | (2,683 | ) | | | (13,157 | ) | | | — | |
| | | | | | | | | | | | | | | | | | | | |
Total other income (expense) | | | 563 | | | | 8,365 | | | | (4,397 | ) | | | (12,031 | ) | | | (7,500 | ) |
| | | | | | | | | | | | | | | | | | | | |
| | | | | |
Income (loss) from continuing operations | | | (7,555 | ) | | | 9,496 | | | | (3,391 | ) | | | (13,157 | ) | | | (14,607 | ) |
Income (loss) from discontinued operations | | | — | | | | (236 | ) | | | 7,288 | | | | — | | | | 7,052 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | |
Net income (loss) | | $ | (7,555 | ) | | $ | 9,260 | | | $ | 3,897 | | | $ | (13,157 | ) | | $ | (7,555 | ) |
| | | | | | | | | | | | | | | | | | | | |
|
Condensed Consolidating Statement of Operations: |
|
| | | | | | | | | | | | | | | | | | | | |
| | For the Three Months Ended March 31, 2014 | |
| | Issuer | | | Guarantor | | | Non-Guarantor | | | Consolidating | | | Consolidated | |
Subsidiaries | Subsidiaries | Adjustments |
| | | | | |
Revenues: | | | | | | | | | | | | | | | | | | | | |
Rental income from operating leases | | $ | — | | | $ | 16,168 | | | $ | 20,364 | | | $ | — | | | $ | 36,532 | |
Property operating revenues | | | — | | | | 2,123 | | | | 30,592 | | | | — | | | | 32,715 | |
Interest income on mortgages and other notes receivable | | | — | | | | 1,185 | | | | 3,060 | | | | (1,112 | ) | | | 3,133 | |
| | | | | | | | | | | | | | | | | | | | |
Total revenues | | | — | | | | 19,476 | | | | 54,016 | | | | (1,112 | ) | | | 72,380 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | |
Expenses: | | | | | | | | | | | | | | | | | | | | |
Property operating expenses | | | — | | | | 7,240 | | | | 29,454 | | | | — | | | | 36,694 | |
Asset management fees to advisor | | | 5,198 | | | | — | | | | — | | | | — | | | | 5,198 | |
General and administrative | | | 3,378 | | | | 186 | | | | 391 | | | | — | | | | 3,955 | |
Ground lease and permit fees | | | — | | | | 1,987 | | | | 1,332 | | | | — | | | | 3,319 | |
Acquisition fees and costs | | | 613 | | | | — | | | | — | | | | — | | | | 613 | |
Other operating expenses | | | 11 | | | | 193 | | | | 375 | | | | — | | | | 579 | |
Bad debt expense | | | — | | | | — | | | | 4 | | | | — | | | | 4 | |
Depreciation and amortization | | | — | | | | 8,844 | | | | 15,358 | | | | — | | | | 24,202 | |
| | | | | | | | | | | | | | | | | | | | |
Total expenses | | | 9,200 | | | | 18,450 | | | | 46,914 | | | | — | | | | 74,564 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | |
Operating income (loss) | | | (9,200 | ) | | | 1,026 | | | | 7,102 | | | | (1,112 | ) | | | (2,184 | ) |
| | | | | | | | | | | | | | | | | | | | |
| | | | | |
Other income (expense): | | | | | | | | | | | | | | | | | | | | |
Interest and other income | | | 7 | | | | 80 | | | | 80 | | | | — | | | | 167 | |
Interest expense and loan cost amortization (includes $414 loss on termination of cash flow hedges) | | | (7,903 | ) | | | (3,722 | ) | | | (3,651 | ) | | | 1,112 | | | | (14,164 | ) |
Equity in earnings of unconsolidated entities | | | — | | | | 4,299 | | | | — | | | | — | | | | 4,299 | |
Equity in earnings (loss), intercompany | | | (3,257 | ) | | | 2,738 | | | | (4,539 | ) | | | 5,058 | | | | — | |
| | | | | | | | | | | | | | | | | | | | |
Total other income (expense) | | | (11,153 | ) | | | 3,395 | | | | (8,110 | ) | | | 6,170 | | | | (9,698 | ) |
| | | | | | | | | | | | | | | | | | | | |
| | | | | |
Income (loss) from continuing operations | | | (20,353 | ) | | | 4,421 | | | | (1,008 | ) | | | 5,058 | | | | (11,882 | ) |
Discontinued operations | | | — | | | | (4,959 | ) | | | (3,512 | ) | | | — | | | | (8,471 | ) |
| | | | | | | | | | | | | | | | | | | | |
| | | | | |
Net income (loss) | | $ | (20,353 | ) | | $ | (538 | ) | | $ | (4,520 | ) | | $ | 5,058 | | | $ | (20,353 | ) |
| | | | | | | | | | | | | | | | | | | | |
|
Condensed Consolidating Statement of Other Comprehensive Income (Loss): |
|
| | | | | | | | | | | | | | | | | | | | |
| | For the Three Months Ended March 31, 2015 | |
| | Issuer | | | Guarantor | | | Non-Guarantor | | | Consolidating | | | Consolidated | |
Subsidiaries | Subsidiaries | Adjustments |
| | | | | |
Net income (loss) | | $ | (7,555 | ) | | $ | 9,260 | | | $ | 3,897 | | | $ | (13,157 | ) | | $ | (7,555 | ) |
| | | | | | | | | | | | | | | | | | | | |
Other comprehensive income (loss): | | | | | | | | | | | | | | | | | | | | |
Foreign currency translation adjustments | | | (2,472 | ) | | | — | | | | (2,472 | ) | | | 2,472 | | | | (2,472 | ) |
Changes in fair value of cash flow hedges: | | | | | | | | | | | | | | | | | | | | |
Unrealized gain arising during the period | | | 24 | | | | — | | | | 24 | | | | (24 | ) | | | 24 | |
| | | | | | | | | | | | | | | | | | | | |
Total other comprehensive income | | | (2,448 | ) | | | — | | | | (2,448 | ) | | | 2,448 | | | | (2,448 | ) |
| | | | | | | | | | | | | | | | | | | | |
| | | | | |
Comprehensive income (loss) | | $ | (10,003 | ) | | $ | 9,260 | | | $ | 1,449 | | | $ | (10,709 | ) | | $ | (10,003 | ) |
| | | | | | | | | | | | | | | | | | | | |
| |
| | For the Three Months Ended March 31, 2014 | |
| | Issuer | | | Guarantor | | | Non-Guarantor | | | Consolidating | | | Consolidated | |
Subsidiaries | Subsidiaries | Adjustments |
| | | | | |
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 | ) |
| | | | | | | | | | | | | | | | | | | | |
|
Condensed Consolidating Statement of Cash Flows: |
|
| | | | | | | | | | | | | | | | | | | | |
| | For the Three Months Ended March 31, 2015 | |
| | Issuer | | | Guarantor | | | Non-Guarantor | | | Consolidating | | | Consolidated | |
Subsidiaries | Subsidiaries | Adjustments |
| | | | | |
Operating activities: | | | | | | | | | | | | | | | | | | | | |
Net cash provided by (used in) operating activities | | $ | (7,684 | ) | | $ | 12,660 | | | $ | 31,099 | | | $ | — | | | $ | 36,075 | |
| | | | | | | | | | | | | | | | | | | | |
Investing activities: | | | | | | | | | | | | | | | | | | | | |
Capital expenditures | | | — | | | | (4,830 | ) | | | (7,558 | ) | | | — | | | | (12,388 | ) |
Investment in and contributions to unconsolidated entities | | | — | | | | (19,429 | ) | | | — | | | | — | | | | (19,429 | ) |
Proceeds from insurance | | | — | | | | 168 | | | | 787 | | | | — | | | | 955 | |
Changes in restricted cash | | | 66 | | | | (911 | ) | | | (2,057 | ) | | | — | | | | (2,902 | ) |
Other | | | — | | | | 59 | | | | — | | | | — | | | | 59 | |
Intercompany investing | | | (34,933 | ) | | | — | | | | — | | | | 34,933 | | | | — | |
| | | | | | | | | | | | | | | | | | | | |
Net cash provided by (used in) investing activities | | | (34,867 | ) | | | (24,943 | ) | | | (8,828 | ) | | | 34,933 | | | | (33,705 | ) |
| | | | | | | | | | | | | | | | | | | | |
| | | | | |
Financing activities: | | | | | | | | | | | | | | | | | | | | |
Distributions to stockholders, net of reinvestments | | | (16,259 | ) | | | — | | | | — | | | | — | | | | (16,259 | ) |
Principal payments of line of credit | | | — | | | | (40,000 | ) | | | — | | | | — | | | | (40,000 | ) |
Principal payments on mortgage loans and senior notes | | | — | | | | (3,905 | ) | | | (2,559 | ) | | | — | | | | (6,464 | ) |
Principal payments on capital leases | | | — | | | | (140 | ) | | | (401 | ) | | | — | | | | (541 | ) |
Payment of entrance fee refunds | | | — | | | | — | | | | (274 | ) | | | — | | | | (274 | ) |
Intercompany financing | | | — | | | | 51,474 | | | | (16,541 | ) | | | (34,933 | ) | | | — | |
| | | | | | | | | | | | | | | | | | | | |
Net cash provided by (used in) financing activities | | | (16,259 | ) | | | 7,429 | | | | (19,775 | ) | | | (34,933 | ) | | | (63,538 | ) |
| | | | | | | | | | | | | | | | | | | | |
| | | | | |
Effect of exchange rate fluctuation on cash | | | — | | | | — | | | | 38 | | | | — | | | | 38 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | |
Net increase (decrease) in cash | | | (58,810 | ) | | | (4,854 | ) | | | 2,534 | | | | — | | | | (61,130 | ) |
Cash at beginning of period | | | 85,117 | | | | 24,412 | | | | 27,456 | | | | — | | | | 136,985 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | |
Cash at end of period | | $ | 26,307 | | | $ | 19,558 | | | $ | 29,990 | | | $ | — | | | $ | 75,855 | |
| | | | | | | | | | | | | | | | | | | | |
|
Condensed Consolidating Statement of Cash Flows: |
|
| | | | | | | | | | | | | | | | | | | | |
| | For the Three Months Ended March 31, 2014 | |
| | Issuer | | | Guarantor | | | Non-Guarantor | | | Consolidating | | | Consolidated | |
Subsidiaries | Subsidiaries | Adjustments |
| | | | | |
Operating activities: | | | | | | | | | | | | | | | | | | | | |
Net cash provided by (used in) operating activities | | $ | (17,264 | ) | | $ | 23,527 | | | $ | 31,297 | | | $ | — | | | $ | 37,560 | |
| | | | | | | | | | | | | | | | | | | | |
Investing activities: | | | | | | | | | | | | | | | | | | | | |
Acquisition 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: | | | | | | | | | | | | | | | | | | | | |
Redemption 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 | |
| | | | | | | | | | | | | | | | | | | | |