XML 45 R43.htm IDEA: XBRL DOCUMENT v2.4.0.6
Acquisitions: (Tables)
12 Months Ended
Dec. 31, 2012
Acquisition  
Schedule of pro forma total revenue and income from continuing operations

  Total
revenue
  Income from
continuing operations
 

Supplemental pro forma for the year ended December 31, 2012(1)

  $ 1,000,983   $ 94,335  

Supplemental pro forma for the year ended December 31, 2011(1)

  $ 918,362   $ 230,668  

(1)
This unaudited pro forma supplemental information does not purport to be indicative of what the Company's operating results would have been had the acquisitions occurred on January 1, 2011, and may not be indicative of future operating results. The Company has excluded remeasurement gains and acquisition costs from these pro forma results as they are considered significant non-recurring adjustments directly attributable to the acquisitions.
Desert Sky Mall
 
Acquisition  
Summary of the allocation of fair value

Property

  $ 46,603  

Deferred charges, net

    5,474  

Cash and cash equivalents

    6,057  

Tenant receivables

    202  

Other assets, net

    4,481  
       

Total assets acquired

    62,817  
       

Mortgage note payable

    51,500  

Accounts payable

    33  

Other accrued liabilities

    3,017  
       

Total liabilities assumed

    54,550  
       

Fair value of acquired net assets (at 100% ownership)

  $ 8,267  
       
Summary of gain on remeasurement of existing investment

Fair value of existing ownership interest (at 50% ownership)

  $ 4,164  

Carrying value of investment in Desert Sky Mall

    (2,296 )
       

Gain on remeasurement

  $ 1,868  
       
Fashion Outlets of Niagara
 
Acquisition  
Summary of the allocation of fair value

Property

  $ 228,720  

Restricted cash

    5,367  

Deferred charges

    10,383  

Other assets

    3,090  
       

Total assets acquired

    247,560  
       

Mortgage note payable

    130,006  

Accounts payable

    231  

Other accrued liabilities

    38,037  
       

Total liabilities assumed

    168,274  
       

Fair value of acquired net assets

  $ 79,286  
       
SDG Properties
 
Acquisition  
Summary of the allocation of fair value

Property

  $ 371,344  

Tenant receivables

    10,048  

Deferred charges

    30,786  

Other assets

    32,826  
       

Total assets acquired

    445,004  
       

Mortgage notes payable

    211,543  

Accounts payable

    10,416  

Other accrued liabilities

    18,578  
       

Total liabilities assumed

    240,537  
       

Fair value of acquired net assets

  $ 204,467  
       
500 North Michigan Avenue:
 
Acquisition  
Summary of the allocation of fair value

Property

  $ 66,033  

Deferred charges

    7,450  

Other assets

    2,143  
       

Total assets acquired

    75,626  
       

Other accrued liabilities

    4,701  
       

Total liabilities assumed

    4,701  
       

Fair value of acquired net assets

  $ 70,925  
       
FlatIron Crossing
 
Acquisition  
Summary of the allocation of fair value

Property

  $ 443,391  

Deferred charges

    25,251  

Cash and cash equivalents

    3,856  

Other assets

    2,101  
       

Total assets acquired

    474,599  
       

Mortgage note payable

    175,720  

Accounts payable

    366  

Other accrued liabilities

    11,071  
       

Total liabilities assumed

    187,157  
       

Fair value of acquired net assets (at 100% ownership)

  $ 287,442  
       
Summary of gain on remeasurement of existing investment

Fair value of existing ownership interest (at 25% ownership)

  $ 91,542  

Carrying value of investment

    (33,382 )

Prior gain deferral recognized

    26,067  
       

Gain on remeasurement

  $ 84,227  
       
Schedule of reconciliation of the purchase price to the fair value of the acquired net assets

Purchase price

  $ 310,397  

Less debt assumed

    (114,497 )

Carrying value of investment

    33,382  

Remeasurement gain

    84,227  

Less prior gain deferral

    (26,067 )
       

Fair value of acquired net assets (at 100% ownership)

  $ 287,442  
       
Arrowhead Towne Center
 
Acquisition  
Summary of the allocation of fair value

Property

  $ 423,349  

Deferred charges

    31,500  

Restricted cash

    4,009  

Tenant receivables

    926  

Other assets

    4,234  
       

Total assets acquired

    464,018  
       

Mortgage note payable

    244,403  

Accounts payable

    815  

Other accrued liabilities

    10,449  
       

Total liabilities assumed

    255,667  
       

Fair value of acquired net assets (at 100% ownership)

  $ 208,351  
       
Summary of gain on remeasurement of existing investment

Fair value of existing ownership interest (at 66.7% ownership)

  $ 139,326  

Carrying value of investment

    (23,597 )
       

Gain on remeasurement

  $ 115,729  
       
Schedule of reconciliation of the purchase price to the fair value of the acquired net assets

Purchase price

  $ 144,400  

Less debt assumed

    (75,375 )

Carrying value of investment

    23,597  

Remeasurement gain

    115,729  
       

Fair value of acquired net assets (at 100% ownership)

  $ 208,351  
       
Kings Plaza
 
Acquisition  
Summary of the allocation of fair value

Property

  $ 714,589  

Deferred charges

    37,371  

Other assets

    29,282  
       

Total assets acquired

    781,242  
       

Other accrued liabilities

    25,242  
       

Total liabilities assumed

    25,242  
       

Fair value of acquired net assets

  $ 756,000