XML 48 R35.htm IDEA: XBRL DOCUMENT v2.4.0.6
Acquisitions: (Tables)
3 Months Ended
Mar. 31, 2013
Acquisition  
Schedule of pro forma total revenue and income from continuing operations

 

 
  Total
revenue
  Income from
continuing
operations
 

Supplemental pro forma information for the period ended March 31, 2013(1)

  $ 267,106   $ 22,787  

Supplemental pro forma information for the period ended March 31, 2012(1)

  $ 263,038   $ 47,174  

(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, 2012, 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 nonrecurring adjustments directly attributable to the acquisitions.
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  
       
Green Acres Mall
 
Acquisition  
Summary of the allocation of fair value

 

Property

  $ 477,673  

Deferred charges

    45,130  

Other assets

    19,125  
       

Total assets acquired

    541,928  
       

Other accrued liabilities

    41,928  
       

Total liabilities assumed

    41,928  
       

Fair value of acquired net assets

  $ 500,000