XML 50 R28.htm IDEA: XBRL DOCUMENT v2.4.0.8
INVESTMENTS IN AND ADVANCES TO UNCONSOLIDATED AFFILIATES (Tables)
6 Months Ended
Jun. 30, 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 June 30, 2013:
(dollars in thousands)
 
Investment Group Share
 
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

5,334

 
1,252

1,193

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

$
144,012

 
$
12,070

$
30,986

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

(dollars in thousands)
June 30,
2013
 
December 31,
2012
Combined and Condensed Balance Sheets
 
 
 
Assets
 
 
 
Rental property, net
$
367,096

 
$
441,611

Investment in unconsolidated affiliates
63,746

 
93,923

Other assets
31,830

 
39,035

Total assets
$
462,672

 
$
574,569

Liabilities and partners’ equity
 

 
 

Mortgage notes payable
$
242,449

 
$
326,296

Other liabilities
16,633

 
24,267

Partners’ equity
203,590

 
224,006

Total liabilities and partners’ equity
$
462,672

 
$
574,569

Company’s investment in and advances to unconsolidated affiliates
$
188,299

 
$
221,904

Company's share of distributions in excess of income from and investments in unconsolidated affiliates
$
(12,319
)
 
$
(22,707
)
Summary of Statement of Income of the Company’s investments in unconsolidated affiliates
 
Three Months Ended
 
Six Months Ended
(dollars in thousands)
June 30,
2013
 
June 30,
2012
 
June 30,
2013
 
June 30,
2012
Combined and Condensed Statements of Income
 
 
 
 
 
 
 
Total revenues
$
10,846

 
$
11,922

 
$
21,845

 
$
24,218

Operating and other expenses
(4,698
)
 
(4,362
)
 
(8,979
)
 
(8,816
)
Interest and other finance expense
(2,056
)
 
(4,613
)
 
(4,087
)
 
(9,251
)
Equity in earnings of unconsolidated affiliates
6,581

 
6,469

 
5,870

 
4,846

Depreciation and amortization
(2,608
)
 
(2,371
)
 
(4,688
)
 
(4,643
)
Gain on sale of property

 
3,402

 

 
3,402

Net income
$
8,065

 
$
10,447

 
$
9,961

 
$
9,756

 
 
 
 
 
 
 
 
Company’s share of net income
$
913

 
$
4,689

 
$
3,261

 
$
4,731

Amortization of excess investment
(98
)
 
(98
)
 
(196
)
 
(196
)
Company’s equity in earnings of unconsolidated affiliates
$
815

 
$
4,591

 
$
3,065

 
$
4,535