XML 53 R34.htm IDEA: XBRL DOCUMENT v3.3.1.900
Acquisitions (Tables)
12 Months Ended
Dec. 31, 2015
Business Acquisition [Line Items]  
Schedule of Business 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.   

Schedule of Acquisition Cost of Shopping Centers

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).  

Consideration

 

 

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

 

 

Unaudited Supplemental to Pro Forma Operating Data

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

 

 

Blackstone Acquisition [Member]  
Business Acquisition [Line Items]  
Schedule of Business Acquisitions

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