XML 62 R7.htm IDEA: XBRL DOCUMENT v2.4.0.8
CONSOLIDATED AND COMBINED STATEMENTS OF CASH FLOWS (USD $)
3 Months Ended
Mar. 31, 2014
Mar. 31, 2013
Predecessor
CASH FLOWS FROM OPERATING ACTIVITIES:    
Net income $ 1,429,000 $ 2,053,000
Adjustments to reconcile net income to net cash provided by operating activities:    
Equity in (earnings) loss of unconsolidated real estate entities (45,000) 212,000
Depreciation and amortization 6,130,000 2,620,000
Depreciation and amortization included in discontinued operations 7,000 666,000
Amortization of above (below) market lease intangibles, net 81,000 56,000
Accretion of discount on notes receivable (64,000) (62,000)
Loss on extinguishment of debt 0 245,000
Gain on sale of real estate (2,125,000) (2,409,000)
Amortization of loan costs 129,000 263,000
Gain on mark-to-market of interest rate swaps 0 (49,000)
Accretion of premium on notes payable (11,000)  
Deferred interest expense 0 271,000
Equity based compensation expense 172,000 66,000
Gain from early repayment of notes receivable 0 (1,365,000)
Change in working capital components:    
Rents and other receivables (325,000) 77,000
Deferred rent receivable (184,000) (197,000)
Change in restricted cash 0 (173,000)
Leasing commissions (336,000) (135,000)
Other assets (1,985,000) (1,459,000)
Accounts payable, accrued expenses and other liabilities 835,000 198,000
Tenant security deposits 462,000 441,000
Prepaid rent (1,014,000) 53,000
Net cash provided by operating activities 3,156,000 1,372,000
CASH FLOWS FROM INVESTING ACTIVITIES:    
Acquisition of investments in real estate (32,339,000) 0
Capital expenditures (1,594,000) (495,000)
Acquisition related deposits (40,000) (2,223,000)
Contributions to unconsolidated real estate entities (105,000)  
Distributions from unconsolidated real estate entities 14,000 124,000
Change in restricted cash (27,000) (52,000)
Principal repayments of notes receivable 68,000 5,435,000
Disposition of investment in real estate 13,790,000 3,851,000
Net cash (used in) provided by investing activities (20,233,000) 6,640,000
CASH FLOWS FROM FINANCING ACTIVITIES:    
Proceeds from notes payable 24,500,000 6,730,000
Repayment of notes payable (4,062,000) (5,577,000)
Deferred loan costs (8,000) (40,000)
Offering costs (6,000) 0
Prepaid offering costs 0 (518,000)
Capital contributions from Predecessor members 0 1,332,000
Distributions to Predecessor members 0 (4,792,000)
Reimbursements due to Predecessor members 0 (1,221,000)
Dividends paid to common stockholders (5,368,000) 0
Distributions paid to common unitholders (632,000) 0
Change in restricted cash 0 21,000
Net cash provided by (used in) financing activities 14,424,000 (4,065,000)
Net (decrease) increase in cash and cash equivalents (2,653,000) 3,947,000
Cash and cash equivalents, beginning of period 8,997,000 43,499,000
Cash and cash equivalents, end of period $ 6,344,000 $ 47,446,000