XML 108 R26.htm IDEA: XBRL DOCUMENT v2.4.0.6
Significant Acquisitions and Dispositions (Tables)
12 Months Ended
Dec. 31, 2012
Dec. 31, 2012
Other Two Thousand Twelve Acquisitions [Member] [Domain]
Dec. 31, 2011
Premier Portfolio [Member]
Dec. 31, 2011
Other 2011 Acquisitions [Member]
Dec. 31, 2010
Dugan Realty [Member]
Dec. 31, 2010
Other 2010 Acquisitions [Member]
Summary of Significant Assumptions Utilized in Estimates
The range of most significant assumptions utilized in making the lease-up and future disposition estimates used in calculating the "as-if vacant" value of each building acquired during 2012 and 2011 are as follows: 
 
2012
 
2011
 
Low
High
 
Low
High
Discount rate
7.13%
10.78%
 
6.40%
11.10%
Exit capitalization rate
5.75%
8.88%
 
4.80%
10.00%
Lease-up period (months)
6
36
 
9
36
Net rental rate per square foot - Industrial
$2.75
$7.62
 
$2.75
$6.70
Net rental rate per square foot - Office
$—
$—
 
$8.61
$16.00
Net rental rate per square foot - Medical Office
$13.20
$26.14
 
$13.75
$27.62
         
Summary of Allocation of Fair Value of Amounts Recognized  
The following table summarizes our allocation of the fair value of amounts recognized for each major class of asset and liability (in thousands) for these acquisitions:
 
 
Real estate assets
$
668,149

Lease-related intangible assets
111,509

Other assets
5,714

Total acquired assets
785,372

Secured debt
100,826

Other liabilities
11,928

Total assumed liabilities
112,754

Fair value of acquired net assets
$
672,618

The following table summarizes our allocation of the fair value of amounts recognized for each major class of assets and liabilities related to the 55 properties and other real estate assets from the Premier Portfolio that have been purchased through December 31, 2011 (in thousands): 
 
Acquired During Year Ended December 31, 2011
 
Acquired During Year Ended December 31, 2010
 
Total

Real estate assets
$
153,656

 
$
249,960

 
$
403,616

Lease-related intangible assets
25,445

 
31,091

 
56,536

Other assets
2,571

 
1,801

 
4,372

Total acquired assets
181,672

 
282,852

 
464,524

Secured debt
125,003

 
158,238

 
283,241

Other liabilities
4,284

 
4,075

 
8,359

Total assumed liabilities
129,287

 
162,313

 
291,600

Fair value of acquired net assets
$
52,385

 
$
120,539

 
$
172,924

The following table summarizes our allocation of the fair value of amounts recognized for each major class of assets and liabilities (in thousands) for these acquisitions:
Real estate assets
$
503,556

Lease-related intangible assets
70,994

Other assets
879

Total acquired assets
575,429

Secured debt
40,072

Other liabilities
8,300

Total assumed liabilities
48,372

Fair value of acquired net assets
$
527,057

The following table summarizes our allocation of the fair value of amounts recognized for each major class of assets and liabilities (in thousands):
Real estate assets
$
502,418

Lease-related intangible assets
107,155

Other assets
28,658

Total acquired assets
638,231

Secured debt
285,376

Other liabilities
20,243

Total assumed liabilities
305,619

Fair value of acquired net assets (represents 100% interest)
$
332,612

The following table summarizes our allocation of the fair value of amounts recognized for each major class of assets and liabilities (in thousands): 
Real estate assets
$
254,014

Lease-related intangible assets
71,844

Other assets
3,652

Total acquired assets
329,510

Secured and unsecured debt
63,458

Other liabilities
5,645

Total assumed liabilities
69,103

Fair value of acquired net assets
$
260,407

Business Acquisition, Preexisting Relationship, Calculation of Gain Loss on Acquisition [Table Text Block]        
Our gain on acquisition, considering the derecognition of the put liability, was calculated as follows (in thousands):
 
Fair value of existing interest (represents 50% interest)
$
166,306

Less:
 
Carrying value of investment in Dugan
158,591

Put option liability derecognized
(50,000
)
 
108,591

 
 
Gain on acquisition
$
57,715