XML 39 R23.htm IDEA: XBRL DOCUMENT v3.3.1.900
Investments in Real Estate (Tables)
12 Months Ended
Dec. 31, 2015
Banking And Thrift [Abstract]  
Summary of Investments in Real Estate

The table below summarizes our investments in real estate:

 

 

 

2015

 

 

2014

 

 

Depreciable Lives

(In years)

Land

 

$

190,585

 

 

$

112,600

 

 

-

Building

 

 

1,168,453

 

 

 

570,475

 

 

40

Furniture, fixtures and equipment

 

 

12,977

 

 

 

6,037

 

 

5-10

Total investment in real estate

 

$

1,372,015

 

 

$

689,112

 

 

 

Accumulated depreciation

 

 

(39,638

)

 

 

(23,376

)

 

 

Investments in real estate, net

 

$

1,332,377

 

 

$

665,736

 

 

 

 

Summary of Fair Value of Assets and Liabilities

Description

 

Fair Value of Assets Acquired

During the Year Ended

December 31, 2015

 

Assets acquired:

 

 

 

 

Investments in real estate

 

$

707,268

 

Cash and cash equivalents

 

 

2,685

 

Accounts receivable and other assets

 

 

6,600

 

Intangible assets

 

 

7,690

 

Total assets acquired

 

$

724,243

 

Liabilities assumed:

 

 

 

 

Indebtedness

 

$

359,495

 

Accounts payable and accrued expenses

 

 

7,867

 

Accrued interest payable

 

 

130

 

Other liabilities

 

 

3,764

 

Total liabilities assumed

 

$

371,256

 

Estimated fair value of net assets acquired

 

$

352,987

 

 

Schedule Of Revenues And Net Income Loss Of Properties Acquired

The table below presents the revenue and net income (loss) for the properties acquired during the year ended December 31, 2015 as reported in our consolidated financial statements. 

 

 

 

For the Year Ended

December 31, 2015

 

Property

 

Total revenue

 

 

Net income (loss) allocable to common shares

 

TSRE portfolio

 

$

19,617

 

 

$

2,840

 

Bayview Club

 

 

1,736

 

 

 

40

 

Total

 

$

21,353

 

 

$

2,880

 

 

Pro Forma of Financial Information Purport to Represent Results of Operations for Future Periods

The table below presents the revenue, net income and earnings per share effect of the acquired properties on a pro forma basis as if the acquisitions occurred on January 1, 2014. These pro forma results are not necessarily indicative of the results which actually would have occurred if the acquisition had occurred on the first day of the periods presented, nor does the pro forma financial information purport to represent the results of operations for future periods: 

 

Description

 

For the

Year Ended

December 31, 2015

 

 

For the

Year Ended

December 31, 2014

 

Pro forma total revenue (unaudited)

 

 

156,418

 

 

 

110,519

 

Pro forma net income (loss) allocable to common shares

   (unaudited)

 

 

39,887

 

 

 

14,262

 

Earnings (loss) per share attributable to common

   shareholders:

 

 

 

 

 

 

 

 

Basic-pro forma (unaudited)

 

$

1.10

 

 

$

0.67

 

Diluted-pro forma (unaudited)

 

$

1.10

 

 

$

0.66