XML 91 R74.htm IDEA: XBRL DOCUMENT v2.4.0.6
Condensed Consolidating Financial Information (Schedule of Condensed Consolidating Statements of Comprehensive Income) (Details) (USD $)
In Thousands, unless otherwise specified
3 Months Ended 9 Months Ended
Sep. 30, 2012
Sep. 30, 2011
Sep. 30, 2012
Sep. 30, 2011
REVENUE:        
Minimum rent $ 63,683 $ 53,836 $ 187,001 $ 161,841
Expense recoveries 18,833 15,802 55,395 48,411
Percentage rent 938 723 3,683 2,798
Management and leasing services 499 483 1,803 1,590
Total revenue 83,953 70,844 247,882 214,640
EQUITY IN SUBSIDIARIES' EARNINGS            
COSTS AND EXPENSES:        
Property operating 22,885 20,936 66,893 61,924
Rental property depreciation and amortization 20,738 18,147 65,442 57,620
General and administrative 10,227 13,090 32,414 38,406
Total costs and expenses 53,850 52,173 164,749 157,950
INCOME BEFORE OTHER INCOME AND EXPENSE, TAX AND DISCONTINUED OPERATIONS 30,103 18,671 83,133 56,690
OTHER INCOME AND EXPENSE:        
Investment income 1,586 1,515 4,615 3,175
Equity in income of unconsolidated joint ventures 469 4,426 129 4,694
Other (loss) income (10) 101 124 257
Interest expense (18,092) (17,017) (53,304) (51,957)
Amortization of deferred financing fees (627) (558) (1,836) (1,655)
Gain on bargain purchase          30,561
Gain on sale of real estate    959    5,565
Gain (loss) on extinguishment of debt       343 255
Impairment loss (2,445) (18,490) (6,393) (18,635)
INCOME (LOSS) FROM CONTINUING OPERATIONS BEFORE TAX AND DISCONTINUED OPERATIONS 10,984 (10,393) 26,811 28,950
Income tax benefit of taxable REIT subsidiaries (478) 3,173 (417)  
INCOME (LOSS) FROM CONTINUING OPERATIONS 10,506 (7,220) 26,394 32,430
DISCONTINUED OPERATIONS:        
Operations of income producing properties sold or held for sale 295 4,058 279 11,384
Gain on disposal of income producing properties    4,025 14,269 4,012
Impairment loss on income producing properties sold or held for sale    (36,714) (3,425) (37,991)
Income tax benefit of taxable REIT subsidiaries    33,642    34,453
INCOME FROM DISCONTINUED OPERATIONS 295 5,011 11,123 11,858
NET INCOME (LOSS) 10,801 (2,209) 37,517 44,288
Other comprehensive (loss) income (2,486) 141 (7,335) 267
COMPREHENSIVE INCOME (LOSS) 8,315 (2,068) 30,182 44,555
Comprehensive income attributable to noncontrolling interests (2,736) (2,448) (8,202) (6,965)
COMPREHENSIVE INCOME (LOSS) ATTRIBUTABLE TO EQUITY ONE, INC. 5,579 (4,516) 21,980 37,590
Equity One, Inc. [Member]
       
REVENUE:        
Minimum rent 7,131 7,077 21,119 21,435
Expense recoveries 1,885 1,974 5,815 5,920
Percentage rent (5) 11 93 107
Management and leasing services    10    10
Total revenue 9,011 9,072 27,027 27,472
EQUITY IN SUBSIDIARIES' EARNINGS 27,195 18,883 96,469 72,962
COSTS AND EXPENSES:        
Property operating 2,897 2,888 8,369 8,433
Rental property depreciation and amortization 1,876 1,740 5,382 5,083
General and administrative 7,397 8,064 23,517 24,910
Total costs and expenses 12,170 12,692 37,268 38,426
INCOME BEFORE OTHER INCOME AND EXPENSE, TAX AND DISCONTINUED OPERATIONS 24,036 15,263 86,228 62,008
OTHER INCOME AND EXPENSE:        
Investment income 8,586 4,680 15,106 11,408
Equity in income of unconsolidated joint ventures            
Other (loss) income 211 90 756 223
Interest expense (24,104) (22,408) (71,030) (66,623)
Amortization of deferred financing fees (598) (510) (1,736) (1,494)
Gain on bargain purchase       30,561
Gain on sale of real estate        3,605
Gain (loss) on extinguishment of debt          
Impairment loss           
INCOME (LOSS) FROM CONTINUING OPERATIONS BEFORE TAX AND DISCONTINUED OPERATIONS 8,131 (2,885) 29,324 39,688
Income tax benefit of taxable REIT subsidiaries           
INCOME (LOSS) FROM CONTINUING OPERATIONS 8,131 (2,885) 29,324 39,688
DISCONTINUED OPERATIONS:        
Operations of income producing properties sold or held for sale 10 393 (2) 1,171
Gain on disposal of income producing properties   34 282 34
Impairment loss on income producing properties sold or held for sale   (2,074)    (3,351)
Income tax benefit of taxable REIT subsidiaries          
INCOME FROM DISCONTINUED OPERATIONS 10 (1,647) 280 (2,146)
NET INCOME (LOSS) 8,141 (4,532) 29,604 37,542
Other comprehensive (loss) income (2,562) 16 (7,624) 48
COMPREHENSIVE INCOME (LOSS) 5,579 (4,516) 21,980 37,590
Comprehensive income attributable to noncontrolling interests            
COMPREHENSIVE INCOME (LOSS) ATTRIBUTABLE TO EQUITY ONE, INC. 5,579 (4,516) 21,980 37,590
Combined Guarantor Subsidiaries [Member]
       
REVENUE:        
Minimum rent 30,980 28,869 91,699 87,696
Expense recoveries 8,643 8,389 25,820 25,369
Percentage rent 68 105 1,075 960
Management and leasing services 2 24 42 72
Total revenue 39,693 37,387 118,636 114,097
EQUITY IN SUBSIDIARIES' EARNINGS            
COSTS AND EXPENSES:        
Property operating 9,900 10,099 30,141 30,687
Rental property depreciation and amortization 8,587 7,125 27,657 25,301
General and administrative 1,708 1,921 5,700 6,304
Total costs and expenses 20,195 19,145 63,498 62,292
INCOME BEFORE OTHER INCOME AND EXPENSE, TAX AND DISCONTINUED OPERATIONS 19,498 18,242 55,138 51,805
OTHER INCOME AND EXPENSE:        
Investment income 3 2 13 13
Equity in income of unconsolidated joint ventures            
Other (loss) income            
Interest expense (915) (2,301) (1,290) (4,531)
Amortization of deferred financing fees (3) (22) (23) (75)
Gain on bargain purchase         
Gain on sale of real estate   29   346
Gain (loss) on extinguishment of debt     (27) 42
Impairment loss (2,445) (18,490) (6,393) (18,635)
INCOME (LOSS) FROM CONTINUING OPERATIONS BEFORE TAX AND DISCONTINUED OPERATIONS 16,138 (2,540) 47,418 28,965
Income tax benefit of taxable REIT subsidiaries (120) 2,523 (244)  
INCOME (LOSS) FROM CONTINUING OPERATIONS 16,018 (17) 47,174 31,456
DISCONTINUED OPERATIONS:        
Operations of income producing properties sold or held for sale (83) 1,826 (178) 5,479
Gain on disposal of income producing properties      424 (13)
Impairment loss on income producing properties sold or held for sale   (162) (3,425) (162)
Income tax benefit of taxable REIT subsidiaries          
INCOME FROM DISCONTINUED OPERATIONS (83) 1,664 (3,179) 5,304
NET INCOME (LOSS) 15,935 1,647 43,995 36,760
Other comprehensive (loss) income            
COMPREHENSIVE INCOME (LOSS) 15,935 1,647 43,995 36,760
Comprehensive income attributable to noncontrolling interests            
COMPREHENSIVE INCOME (LOSS) ATTRIBUTABLE TO EQUITY ONE, INC. 15,935 1,647 43,995 36,760
Non-Guarantor Subsidiaries [Member]
       
REVENUE:        
Minimum rent 25,572 17,890 74,183 52,710
Expense recoveries 8,305 5,439 23,760 17,122
Percentage rent 875 607 2,515 1,731
Management and leasing services 497 449 2,149 1,508
Total revenue 35,249 24,385 102,607 73,071
EQUITY IN SUBSIDIARIES' EARNINGS            
COSTS AND EXPENSES:        
Property operating 10,296 7,428 28,952 21,260
Rental property depreciation and amortization 10,249 9,248 32,335 27,155
General and administrative 1,151 3,206 3,407 7,504
Total costs and expenses 21,696 19,882 64,694 55,919
INCOME BEFORE OTHER INCOME AND EXPENSE, TAX AND DISCONTINUED OPERATIONS 13,553 4,503 37,913 17,152
OTHER INCOME AND EXPENSE:        
Investment income 11,026 11,007 32,969 33,396
Equity in income of unconsolidated joint ventures 469 4,426 129 4,694
Other (loss) income (9) 11 5 34
Interest expense (11,102) (5,367) (24,457) (19,103)
Amortization of deferred financing fees (26) (26) (77) (86)
Gain on bargain purchase         
Gain on sale of real estate   930   1,614
Gain (loss) on extinguishment of debt     370 213
Impairment loss           
INCOME (LOSS) FROM CONTINUING OPERATIONS BEFORE TAX AND DISCONTINUED OPERATIONS 13,911 15,484 46,852 37,914
Income tax benefit of taxable REIT subsidiaries (358) 650 (173)  
INCOME (LOSS) FROM CONTINUING OPERATIONS 13,553 16,134 46,679 38,903
DISCONTINUED OPERATIONS:        
Operations of income producing properties sold or held for sale 364 203 390 (152)
Gain on disposal of income producing properties   3,991 13,563 3,991
Impairment loss on income producing properties sold or held for sale   (86,151)    (86,151)
Income tax benefit of taxable REIT subsidiaries   33,642   34,453
INCOME FROM DISCONTINUED OPERATIONS 364 (48,315) 13,953 (47,859)
NET INCOME (LOSS) 13,917 (32,181) 60,632 (8,956)
Other comprehensive (loss) income 76 125 289 219
COMPREHENSIVE INCOME (LOSS) 13,993 (32,056) 60,921 (8,737)
Comprehensive income attributable to noncontrolling interests (2,736) (2,448) (8,202) (6,965)
COMPREHENSIVE INCOME (LOSS) ATTRIBUTABLE TO EQUITY ONE, INC. 11,257 (34,504) 52,719 (15,702)
Eliminating Entries [Member]
       
REVENUE:        
Minimum rent            
Expense recoveries            
Percentage rent            
Management and leasing services       (388)   
Total revenue       (388)   
EQUITY IN SUBSIDIARIES' EARNINGS (27,195) (18,883) (96,469) (72,962)
COSTS AND EXPENSES:        
Property operating (208) 521 (569) 1,544
Rental property depreciation and amortization 26 34 68 81
General and administrative (29) (101) (210) (312)
Total costs and expenses (211) 454 (711) 1,313
INCOME BEFORE OTHER INCOME AND EXPENSE, TAX AND DISCONTINUED OPERATIONS (26,984) (19,337) (96,146) (74,275)
OTHER INCOME AND EXPENSE:        
Investment income (18,029) (14,174) (43,473) (41,642)
Equity in income of unconsolidated joint ventures            
Other (loss) income (212)    (637)   
Interest expense 18,029 13,059 43,473 38,300
Amortization of deferred financing fees            
Gain on bargain purchase         
Gain on sale of real estate          
Gain (loss) on extinguishment of debt          
Impairment loss           
INCOME (LOSS) FROM CONTINUING OPERATIONS BEFORE TAX AND DISCONTINUED OPERATIONS (27,196) (20,452) (96,783) (77,617)
Income tax benefit of taxable REIT subsidiaries           
INCOME (LOSS) FROM CONTINUING OPERATIONS (27,196) (20,452) (96,783) (77,617)
DISCONTINUED OPERATIONS:        
Operations of income producing properties sold or held for sale 4 1,636 69 4,886
Gain on disposal of income producing properties           
Impairment loss on income producing properties sold or held for sale   51,673    51,673
Income tax benefit of taxable REIT subsidiaries          
INCOME FROM DISCONTINUED OPERATIONS 4 53,309 69 56,559
NET INCOME (LOSS) (27,192) 32,857 (96,714) (21,058)
Other comprehensive (loss) income            
COMPREHENSIVE INCOME (LOSS) (27,192) 32,857 (96,714) (21,058)
Comprehensive income attributable to noncontrolling interests            
COMPREHENSIVE INCOME (LOSS) ATTRIBUTABLE TO EQUITY ONE, INC. $ (27,192) $ 32,857 $ (96,714) $ (21,058)