XML 17 R33.htm IDEA: XBRL DOCUMENT v2.4.0.8
Acquisitions: (Tables)
6 Months Ended
Jun. 30, 2014
Business Combinations [Abstract]  
Schedule of recognized identified assets acquired and liabilities assumed
The following is a summary of the allocation of the fair value of Camelback Colonnade:
Property
$
98,160

Deferred charges
8,284

Cash and cash equivalents
1,280

Restricted cash
1,139

Tenant receivables
615

Other assets
380

Total assets acquired
109,858

Mortgage note payable
49,465

Accounts payable
54

Other accrued liabilities
4,752

Total liabilities assumed
54,271

Fair value of acquired net assets (at 100% ownership)
$
55,587


The following is a summary of the allocation of the fair value of Green Acres Mall:
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

The following is a summary of the allocation of the fair value of Cascade Mall:
Property
$
28,924

Deferred charges
6,660

Other assets
202

Total assets acquired
35,786

Other accrued liabilities
4,786

Total liabilities assumed
4,786

Fair value of acquired net assets (at 100% ownership)
$
31,000

The following is a summary of the allocation of the fair value of Superstition Springs Center:
Property
$
114,373

Deferred charges
12,353

Cash and cash equivalents
8,894

Tenant receivables
51

Other assets
11,535

Total assets acquired
147,206

Mortgage note payable
68,448

Accounts payable
119

Other accrued liabilities
7,637

Total liabilities assumed
76,204

Fair value of acquired net assets (at 100% ownership)
$
71,002

Schedule of reconciliation of the purchase price to the fair value of the acquired net assets
The following is the reconciliation of the purchase price to the fair value of the acquired net assets:
Purchase price
$
46,162

Less debt assumed
(22,500
)
Carrying value of investment
32,476

Remeasurement gain
14,864

Fair value of acquired net assets (at 100% ownership)
$
71,002

Summary of gain on remeasurement of existing investment
The following is the reconciliation of the purchase price to the fair value of the acquired net assets:
Purchase price
$
15,233

Carrying value of investment
15,767

Fair value of acquired net assets (at 100% ownership)
$
31,000

The Company determined that the purchase price represented the fair value of the additional ownership interest in Superstition Springs Center that was acquired.
Fair value of existing ownership interest (at 66.7% ownership)
$
47,340

Carrying value of investment
(32,476
)
Gain on remeasurement
$
14,864

The Company recognized the following remeasurement gain on the Camelback Colonnade Restructuring:
Fair value of existing ownership interest (at 73.2% ownership)
$
41,690

Carrying value of investment
(5,349
)
Gain on remeasurement
$
36,341

Schedule of pro forma total revenue and income from continuing operations
The following unaudited pro forma financial information for the three and six months ended June 30, 2014 and 2013 assumes all of the above transactions took place on January 1, 2013:
 
For the Three Months Ended June 30,
 
For the Six Months Ended June 30,
 
2014
 
2013
 
2014
 
2013
Pro forma revenue (1)
$
255,987

 
$
254,720

 
$
522,110

 
$
508,655

Pro forma income from continuing operations (1)
$
18,199

 
$
92,610

 
$
37,917

 
$
113,785

 
 
 
(1)
This unaudited pro forma supplemental information does not purport to be indicative of what the Company's operating results would have been had these transactions occurred on January 1, 2013, 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 these transactions.