XML 49 R28.htm IDEA: XBRL DOCUMENT v2.4.0.8
Acquisitions (Tables)
9 Months Ended
Sep. 30, 2013
Business Combinations [Abstract]  
Summary of Acquired Shopping Centers

In the nine-month period ended September 30, 2013, the Company acquired the following operating shopping centers:

 

Location

   Date Acquired    Gross
Purchase
Price

(in millions)
     Face Value of
Mortgage
Debt
Assumed

(in millions)
 

Orlando, FL and Atlanta, GA

   July 2013    $  258.5       $  139.4   

Parcels adjacent to existing shopping centers

   June 2013      11.7         N/A   

Tampa, FL, Atlanta, GA, Newport News, VA and Richmond, VA (2 assets)   (A)

   April 2013      110.5         N/A   

Dallas, TX

   March 2013      40.3         N/A   

Oakland, CA

   February 2013      41.1         N/A   

 

(A) Acquired from unconsolidated joint venture.
Schedule of Acquisition Cost of Shopping Centers

The acquisition cost of the operating shopping centers was allocated as follows (in thousands):

 

           Weighted Average
Amortization Period
(in Years)
 

Land

   $ 76,915       N/A   

Buildings

     323,047       N/A   

Tenant improvements

     9,714       N/A   

In-place leases (including lease origination costs and fair market value of leases)(A)

     52,253       5.9   

Tenant relations

     25,916       7.2   
  

 

 

   
     487,845    

Less: Mortgage debt assumed

     (148,497  

Less: Below-market leases

     (16,716     18.7   
  

 

 

   

Net assets acquired

   $ 322,632    
  

 

 

   

 

(A) Includes above-market value of leases of $6.0 million.
Consideration

Consideration:

  

Cash (including debt repaid at closing)

   $ 306,100  

Fair value of previously held equity interests

     16,532  
  

 

 

 

Total consideration

   $ 322,632  
  

 

 

 
Unaudited Supplemental to Pro Forma Operating Data

The following unaudited supplemental pro forma operating data is presented for the three- and nine-month periods ended September 30, 2013 and 2012, as if the acquisition of the interests in the properties acquired in 2013 and 2012 was completed on January 1, 2012 (in thousands, except per share amounts). The Gain on Change in Control related to the acquisitions from unconsolidated joint ventures was adjusted to the assumed acquisition date. The unaudited supplemental pro forma operating data is not necessarily indicative of what the actual results of operations of the Company would have been assuming the transactions had been completed as set forth above, nor do they purport to represent the Company’s results of operations for future periods.

Three-Month Periods
Ended September 30,

Nine-Month Periods

Ended September 30,

2013 2012 2013 2012

Pro forma revenues

$ 220,586 $ 214,349 $ 658,291 $ 631,873

Pro forma loss from continuing operations

$ (11,638 ) $ (10,521 ) $ (15,767 ) $ (58,757 )

Pro forma income (loss) from discontinued operations

$ 9,443 $ (3,816 ) $ (2,623 ) $ (53,671 )

Pro forma net loss attributable to DDR common shareholders

$ (7,044 ) $ (27,689 ) $ (44,958 ) $ (134,111 )

Per share data:

Basic earnings per share data:

Loss from continuing operations attributable to DDR common shareholders

$ (0.05 ) $ (0.07 ) $ (0.13 ) $ (0.26 )

Income (loss) from discontinued operations attributable to DDR common shareholders

0.03 (0.01 ) (0.01 ) (0.17 )

Net loss attributable to DDR common shareholders

$ (0.02 ) $ (0.08 ) $ (0.14 ) $ (0.43 )

Diluted earnings per share data:

Loss from continuing operations attributable to DDR common shareholders

$ (0.05 ) $ (0.07 ) $ (0.13 ) $ (0.26 )

Income (loss) from discontinued operations attributable to DDR common shareholders

0.03 (0.01 ) (0.01 ) (0.17 )

Net loss attributable to DDR common shareholders

$ (0.02 ) $ (0.08 ) $ (0.14 ) $ (0.43 )