XML 48 R35.htm IDEA: XBRL DOCUMENT v3.10.0.1
Business Combinations (Tables)
 6 Months Ended
Jun. 30, 2018
Business Combinations [Abstract]  
Schedule of allocation of the total purchase price
The allocation of the total purchase price to SWH’s tangible and intangible assets and liabilities under this methodology is as follows:
Consideration transferred
 
$
4,920,534

Assets acquired:
 

Land
 
1,920,400

Buildings and improvements
 
6,487,505

Cash and cash equivalents
 
84,952

Restricted cash
 
118,556

Other assets
 
389,449

 
 
 
Liabilities assumed:
 

Mortgage loans, net
 
(3,433,506
)
Convertible senior notes, net
 
(547,437
)
Accounts payable and accrued expenses
 
(112,505
)
Resident security deposits
 
(56,895
)
Other liabilities
 
(36,311
)
Non-controlling interests
 
(151,881
)
Net assets acquired
 
4,662,327

Goodwill
 
$
258,207
Pro forma consolidated operational data
The following table provides the pro forma consolidated operational data as if the Mergers had occurred on January 1, 2017 (unaudited):

 
Three Months Ended
June 30, 2017
 
Six Months Ended
June 30, 2017
Total revenue
 
$
394,796

 
$
782,518

Net loss
 
(75,556
)
 
(153,412
)