XML 29 R10.htm IDEA: XBRL DOCUMENT v3.3.1.900
Acquisitions
12 Months Ended
Dec. 31, 2015
Business Combinations [Abstract]  
Acquisitions

3.

Acquisitions

In 2015 and 2014, the Company acquired the following shopping centers (in millions):

 

Location or Transaction

 

Date

Acquired

 

Purchase

Price

 

 

Face Value of

Mortgage Debt

Assumed

 

Orange County, CA(A)

 

March 2015

 

$

49.2

 

 

$

33.0

 

Orlando, FL

 

April 2015

 

 

33.0

 

 

 

 

Houston, TX

 

June 2015

 

 

69.8

 

 

 

 

Orlando, FL

 

December 2015

 

 

67.1

 

 

 

 

Colorado Springs, CO

 

April 2014

 

$

29.4

 

 

$

12.9

 

Roseville, CA

 

May 2014

 

 

89.5

 

 

 

 

Cincinnati, OH

 

May 2014

 

 

29.5

 

 

 

 

Chicago, IL

 

June 2014

 

 

98.0

 

 

 

35.5

 

Philadelphia, PA

 

August 2014

 

 

31.5

 

 

 

 

Blackstone II Acquisition (seven assets)(A)

 

September 2014

 

 

395.3

 

 

 

233.3

 

Erie, PA(A)

 

December 2014

 

 

15.6

 

 

 

 

(A)

Acquired from various unconsolidated joint ventures in separate transactions. See description of Blackstone II Acquisition below.   

The fair value of acquisitions was allocated as follows (in thousands):

 

 

 

 

 

 

 

 

 

 

Weighted-Average

Amortization Period

(in Years)

 

2015

 

 

2014

 

 

2015

 

 

2014

Land

$

74,699

 

 

$

147,559

 

 

N/A

 

 

N/A

Buildings

 

140,668

 

 

 

399,274

 

 

(B)

 

 

(B)

Tenant improvements

 

5,229

 

 

 

9,625

 

 

(B)

 

 

(B)

Construction in progress

 

 

 

 

76,214

 

 

N/A

 

 

N/A

In-place leases (including lease origination costs and fair

   market value of leases)(A)

 

19,250

 

 

 

59,684

 

 

 

7.3

 

 

7.1

Tenant relations

 

9,176

 

 

 

35,828

 

 

 

10.9

 

 

7.7

Other assets

 

1,252

 

 

 

4,402

 

 

N/A

 

 

N/A

 

 

250,274

 

 

 

732,586

 

 

 

 

 

 

 

Less: Mortgage debt assumed at fair value

 

(33,735

)

 

 

(293,288

)

 

N/A

 

 

N/A

Less: Below-market leases

 

(29,885

)

 

 

(28,115

)

 

 

18.4

 

 

19.1

Less: Other liabilities assumed

 

(1,169

)

 

 

(3,478

)

 

N/A

 

 

N/A

Net assets acquired

$

185,485

 

 

$

407,705

 

 

 

 

 

 

 

(A)

Includes above-market value leases of $1.5 million and $8.8 million at December 31, 2015 and 2014, respectively.

(B)

Depreciated in accordance with the Company’s policy (Note 1).  

 

 

2015

 

 

2014

 

Consideration:

 

 

 

 

 

 

 

Cash (including debt repaid at closing)

$

169,805

 

 

$

330,929

 

Gain on Change in Control of Interests

 

14,279

 

 

 

4,296

 

Carrying value of previously held equity interest(A)

 

1,401

 

 

 

2,449

 

Repayment of preferred equity interest and mezzanine loan

 

 

 

 

51,775

 

Issuance of OP Units

 

 

 

 

18,256

 

Total consideration(B)

$

185,485

 

 

$

407,705

 

(A)

The significant inputs used to value the previously held equity interests were determined to be Level 3 for all of the applicable acquisitions.  In 2014, the weighted-average discount rate applied to cash flows was approximately 7.6%; the weighted-average residual capitalization rate applied was approximately 7.0%.  

(B)

Total consideration excludes $0.7 million and $2.5 million, in 2015 and 2014, respectively, of costs related to the acquisition of these assets.  These transaction costs were expensed as incurred and included in Other Income (Expense), Net in the Company’s consolidated statements of operations.

Included in the Company’s consolidated statements of operations are $9.5 million, $23.1 million and $62.1 million in total revenues from the date of acquisition through December 31, 2015, 2014 and 2013, respectively, for the acquired properties.  

Assets Acquired from BRE DDR Joint Ventures

In 2014, the Company acquired sole ownership of power centers owned through its interest in a joint venture with Blackstone (“Blackstone II Acquisition”).  The Company accounted for this transaction as a step acquisition and, accordingly, recorded a Gain on Sale and Change in Control of Interests related to the difference between the Company’s carrying value and fair value of the previously held equity interest.  The acquisition was completed as follows:  

 

Terms

 

Blackstone II Acquisition Assets

 

Date acquired

 

September 2014

 

Number of centers

 

 

7

 

Transaction value at 100%

 

$395.3 million

 

Mortgage debt assumed at 95% (face value)

 

$233.3 million

 

Mortgage debt repaid at closing

 

$28.0 million

 

DDR preferred equity interest repaid to DDR

 

$31.2 million

 

Gain on Change in Control of Interests

 

$4.0 million

 

 

Pro Forma Information

The following unaudited supplemental pro forma operating data is presented for the year ended December 31, 2015, as if the acquisition of the properties acquired in 2015 were completed on January 1, 2014.  The following unaudited supplemental pro forma operating data is presented for the year ended December 31, 2014, as if the acquisition of the interests in the properties acquired in 2014 were completed on January 1, 2013.  The Gain on Change in Control of Interests related to the acquisitions from unconsolidated joint ventures was adjusted to the assumed acquisition date as explained above.  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 (in thousands, except per share amounts).

 

 

For the Year Ended December 31,

(Unaudited)

 

 

2015

 

 

2014

 

Pro forma revenues

$

1,037,503

 

 

$

1,037,525

 

Pro forma (loss) income from continuing operations

$

(250,685

)

 

$

24,128

 

Pro forma net (loss) income attributable to common shareholders

$

(107,347

)

 

$

94,306

 

Basic and diluted earnings per share data:

 

 

 

 

 

 

 

Net (loss) income attributable to common shareholders

$

(0.30

)

 

$

0.26