XML 35 R31.htm IDEA: XBRL DOCUMENT
v2.4.0.8

Acquisitions and Dispositions (Tables) | 9 Months Ended
--- | ---
Sep. 30, 2014
Schedule of Company's Supplemental Consolidated Pro Forma Total Revenues and Net Income | The following table presents the Company's supplemental consolidated pro forma total revenues and net income as if the Beazer Rental Homes Acquisition, Management Internalization, Alaska Joint Venture Acquisition, and 2013 RJ Transaction had occurred on January 1, 2013 (in thousands):
|  | For the Three Months Ended, |  | For the Nine Months Ended, |
--- | --- | --- | --- | --- | ---
|  | September 30, 2014 |  | September 30, 2013 |  | September 30, 2014 |  | September 30, 2013 |
Pro forma total revenues (1) |  | $ | 110,393 |  | $ | 52,341 |  | $ | 291,749 |  | $ | 101,648 |
Pro forma net loss (1)(2) |  | $ | (12,796 | ) | $ | (5,532 | ) | $ | (24,654 | ) | $ | (21,237 | )
(1) This unaudited pro forma supplemental information does not purport to be indicative of what the Company's operating results would have been had the Beazer Rental Homes Acquisition, Management Internalization, Alaska Joint Venture Acquisition, and 2013 RJ Transaction occurred on January 1, 2013. (2) Pro forma net loss represents the combined pro forma net loss of the Advisor and Property Manager, among others, but does not reflect the elimination of historical advisory and property management fees that would not have been paid had the Management Internalization occurred on January 1, 2013.
Beazer Rental Homes |
Schedule of Preliminary Estimated Fair Values of Assets and Liabilities Acquired | The following table summarizes the preliminary estimated fair values of the assets and liabilities acquired as part of the Beazer Rental Homes Acquisition (in thousands):
Land |  | $ | 60,866 |
Buildings and improvements |  |  | 192,214 |
Cash and cash equivalents |  |  | 2,202 |
In-place leases |  |  | 2,655 |
Other current assets and liabilities, net |  |  | (1,785 | )
​ | ​ | ​ | ​ | ​
Estimated fair value of assets and liabilities acquired |  | $ | 256,152 |
​ | ​ | ​ | ​ | ​
​ | ​ | ​ | ​ | ​
Schedule of Total Revenues and Net Income Attributable to Acquisitions | The following table presents the total revenues and net income attributable to the Beazer Rental Homes Acquisition which is included in our condensed consolidated statements of operations for the three and nine months ended September 30, 2014 (in thousands):
|  | Period from July 1, 2014 to September 30, 2014 |
--- | --- | --- | ---
Total revenues |  | $ | 5,343 |
Net income |  | $ | 477 |
Management Internalization |
Schedule of Preliminary Estimated Fair Values of Assets and Liabilities Acquired | The following table summarizes the estimated fair values of the assets acquired as part of the Management Internalization as of the date of acquisition (in thousands):
Buildings and improvements |  | $ | 4,214 |
Identified intangible assets: |  |  |  |
Trademark |  |  | 3,100 |
Database |  |  | 2,100 |
Goodwill |  |  | 120,655 |
​ | ​ | ​ | ​ | ​
Fair value of acquired assets |  | $ | 130,069 |
​ | ​ | ​ | ​ | ​
​ | ​ | ​ | ​ | ​
Alaska Joint Venture Acquisition |
Schedule of Preliminary Estimated Fair Values of Assets and Liabilities Acquired | The following table summarizes the estimated fair values of the assets acquired as part of the Alaska Joint Venture Acquisition as of the date of acquisition (in thousands):
Land |  | $ | 156,648 |
Buildings and improvements |  |  | 740,396 |
Receivable for net cash flows prior to acquisition date |  |  | 1,896 |
Value of in-place leases |  |  | 5,547 |
​ | ​ | ​ | ​ | ​
Fair value of acquired assets |  | $ | 904,487 |
​ | ​ | ​ | ​ | ​
​ | ​ | ​ | ​ | ​
RJ LLC, RJ1 and RJ2 |
Schedule of Preliminary Estimated Fair Values of Assets and Liabilities Acquired | The following table summarizes the estimated fair values of the net assets of RJ LLC, RJ1 and RJ2 that the Company gained control over on June 14, 2013, and the associated 67% noncontrolling interest held by third party accredited investors in RJ1 and RJ2, respectively (in thousands):
Land |  | $ | 10,340 |
Building and improvements |  |  | 54,123 |
Value of in-place leases |  |  | 539 |
Cash and cash equivalents |  |  | 1,128 |
Other current assets and liabilities, net |  |  | (311 | )
Notes payable |  |  | (7,600 | )
Noncontrolling interest |  |  | (39,321 | )
​ | ​ | ​ | ​ | ​
Fair value of acquired net assets |  | $ | 18,898 |
​ | ​ | ​ | ​ | ​
​ | ​ | ​ | ​ | ​

X
- Definition Tabular disclosure of pro forma results of operations for a material business acquisition or series of individually immaterial business acquisitions that are material in the aggregate. + References Reference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 805 -SubTopic 10 -Section 50 -Paragraph 2 -Subparagraph (h)(2)-(3) -URI http://asc.fasb.org/extlink&oid=25497992&loc=d3e1392-128463 + Details
Name: | us-gaap_BusinessAcquisitionProFormaInformationTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of the amounts recognized as of the acquisition date for each major class of assets acquired and liabilities assumed. May include but not limited to the following: (a) acquired receivables; (b) contingencies recognized at the acquisition date; and (c) the fair value of noncontrolling interests in the acquiree. + References Reference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 805 -SubTopic 20 -Section 50 -Paragraph 1 -URI http://asc.fasb.org/extlink&oid=6910749&loc=d3e4845-128472 + Details
Name: | us-gaap_ScheduleOfRecognizedIdentifiedAssetsAcquiredAndLiabilitiesAssumedTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of related party transactions. Examples of related party transactions include, but are not limited to, transactions between (a) a parent company and its subsidiary; (b) subsidiaries of a common parent; (c) and entity and its principal owners and (d) affiliates. + References No definition available. + Details
Name: | us-gaap_ScheduleOfRelatedPartyTransactionsTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration