XML 25 R28.htm IDEA: XBRL DOCUMENT v2.4.0.6
INVESTMENTS IN AND ADVANCES TO UNCONSOLIDATED AFFILIATES (Tables)
3 Months Ended
Mar. 31, 2013
Equity Method Investments and Joint Ventures [Abstract]  
Summary activity related to the RCP Venture Investments from Inception
The following table summarizes activity related to the RCP Venture investments from inception through March 31, 2013:
(dollars in thousands)
 
 
 
Operating Partnership Share
Investment
Year Acquired
Invested
Capital
and Advances
 
Distributions
Invested
Capital
and Advances
 
Distributions
Mervyns
2004
$
26,058

$
45,966

$
4,901

$
11,251

Mervyns Add-On investments
2005/2008
7,547

3,558

1,252

819

Albertsons
2006
20,717

81,594

4,239

16,318

Albertsons Add-On investments
2006/2007
2,416

4,864

388

972

Shopko
2006
1,108

1,659

222

332

Marsh and Add-On investments
2006/2008
2,667

2,639

533

528

Rex Stores
2007
2,701

1,956

535

392

 
 
$
63,214

$
142,236

$
12,070

$
30,612

Summary of Balance Sheet of the Company’s investments in unconsolidated affiliates
The following Combined and Condensed Balance Sheets and Statements of Operations, in each period, summarize the financial information of the Company’s investments in unconsolidated affiliates:

(dollars in thousands)
March 31,
2013
 
December 31,
2012
Combined and Condensed Balance Sheets
 
 
 
Assets
 
 
 
Rental property, net
$
321,445

 
$
441,611

Investment in unconsolidated affiliates
93,009

 
93,923

Other assets
30,192

 
39,035

Total assets
$
444,646

 
$
574,569

Liabilities and partners’ equity
 

 
 

Mortgage notes payable
$
159,255

 
$
326,296

Other liabilities
16,913

 
24,267

Partners’ equity
268,478

 
224,006

Total liabilities and partners’ equity
$
444,646

 
$
574,569

Company’s investment in and advances to unconsolidated affiliates
$
222,462

 
$
221,694

Company's share of distributions in excess of income from and investments in unconsolidated affiliates
$
(12,488
)
 
$
(22,707
)
Summary of Statement of Income of the Company’s investments in unconsolidated affiliates
 
Three Months Ended
(dollars in thousands)
March 31,
2013
 
March 31,
2012
Combined and Condensed Statements of Operations
 
 
 
Total revenues
$
10,999

 
$
12,296

Operating and other expenses
4,281

 
4,454

Interest and other finance expense
2,031

 
4,638

Equity in losses of unconsolidated affiliates
(711
)
 
(1,623
)
Depreciation and amortization
2,081

 
2,272

Net income
$
1,895

 
$
(691
)
 
 
 
 
Company’s share of net income
$
2,348

 
$
42

Amortization of excess investment
(98
)
 
(98
)
Company’s equity in earnings (losses) of unconsolidated affiliates
$
2,250

 
$
(56
)