XML 55 R6.htm IDEA: XBRL DOCUMENT v2.4.0.8
Statements of Cash Flows (USD $)
In Thousands, unless otherwise specified
3 Months Ended 9 Months Ended 12 Months Ended
Dec. 31, 2013
Oct. 14, 2013
Historical Predecessor [Member]
Dec. 31, 2012
Historical Predecessor [Member]
Dec. 31, 2011
Historical Predecessor [Member]
Cash flow from operating activities:        
Net income (loss) $ 3,154 $ (152) $ (9,767) $ (909)
Adjustments to reconcile net income (loss) to net cash provided by operating activities        
Depreciation and amortization 10,636 34,624 33,688 25,077
Amortization of deferred loan costs 496 2,281 3,384 3,441
Write off of deferred loan costs relating to retired debt 153 2,031 1,434  
Equity-based compensation expense 578 1,369 412 765
Bad debt expense 371 174 (192) 328
Change in fair value of derivatives     (307) (4,830)
Amortization of acquired above and below-market leases, net       (960)
(Gain) loss on sale/disposal of property     (948) 544
Other       (99)
Changes in operating assets and liabilities        
Rents and other receivables, net (2,419) (617) (406) (2,437)
Accrued interest on member advances     2,332 2,125
Prepaid expenses 678 (1,464) 58 (188)
Restricted cash   146 1,294 (679)
Other assets (463) 486 (783) (540)
Accounts payable and accrued liabilities 15,061 (9,234) 5,322 2,574
Advance rents, security deposits and other liabilities 6 244 (1,586) (163)
Deferred income 536 610 1,163 327
Net cash provided by operating activities 29,635 30,511 35,098 24,374
Cash flow from investing activities:        
Proceeds from sale of property     1,549  
Acquisition of real estate   (21,174) (63,250)  
Additions to property and equipment (47,963) (99,701) (133,226) (118,746)
Net cash used for investing activities (47,963) (120,875) (194,927) (118,746)
Cash flow from financing activities:        
Credit facility proceeds 14,500 563,500 180,000 54,000
Debt proceeds     120,000 50,000
Debt repayment (278,000) (456,994) (216,637)  
Payment of swap liability     (4,070) (4,120)
Payment of deferred financing costs (990) (4,483) (6,243) (1,920)
Partnership distributions   (7,633)    
Repurchase of equity awards   (13)    
Principal payments on capital lease obligation (180) (496) (790) (76)
Scheduled mortgage principal debt repayments (359) (2,057) (3,476) (3,215)
Equity proceeds, net of costs 280,841 (1,966) 91,935  
Net cash provided by financing activities 15,812 89,858 160,719 94,669
Net increase (decrease) in cash and cash equivalents (2,516) (506) 890 297
Cash and cash equivalents, beginning of period 7,726 8,232 7,342 7,045
Cash and cash equivalents, end of period 5,210 7,726 8,232 7,342
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION        
Cash paid for interest (excluding deferred financing costs) 1,995 15,974 21,291 18,804
Noncash investing and financing activities:        
Accrued capital additions 39,801 20,939 18,789 20,493
Accrued deferred financing costs   990    
Accrued equity issuance costs 364 257    
Member advances exchanged for LP units   $ 10,000