XML 23 R39.htm IDEA: XBRL DOCUMENT v2.4.0.8
Acquisition, Disposition, Leasing and Financing Activities (Tables)
12 Months Ended
Dec. 31, 2013
Business Combinations [Abstract]  
The Allocation of the Aggregate Purchase Price

The following table summarizes the allocation of the aggregate purchase price of 1515 Market Street, Summit Pointe Apartments and Luxury Residential at their respective dates of acquisition (in thousands):

 

     1515 Market Street     Summit Pointe
Apartments
    Luxury Residential     Total  

Land

   $ 18,627      $ 1,328      $ 26,805      $ 46,760   

Building

     21,860        11,962        214,505        248,327   

Other improvements

     73        1,126        197        1,396   

Fixtures and equipment

     —          263        1,895        2,158   

Tenant improvements

     1,407        —          72        1,479   

Lease intangibles

     14,943        283        2,860        18,086   

Above market lease intangibles

     2,867        —          49        2,916   

Net working capital acquired

     1,132        284        (2,096     680   

Below market lease intangibles

     (620     —          (383     (1,003
  

 

 

   

 

 

   

 

 

   

 

 

 

Total fair value of assets acquired

     60,289        15,246        243,904        320,799   

Long term liabilities assumed

     (60,279     (9,248     —          (69,527

Assumed debt premium

     —          (712     —          (712
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets acquired

   $ 10      $ 5,286      $ 243,904      $ 250,560   
  

 

 

   

 

 

   

 

 

   

 

 

 

 

Intangible Assets Acquired and Intangible Liabilities Assumed

Intangible assets acquired and intangible liabilities assumed for 1515 Market Street, Summit Pointe Apartments and Luxury Residential consisted of the following (in thousands):

 

     Carrying
Value
    Weighted
Average
Amortization
Period (years)
 

Intangible assets:

    

In place lease intangibles

   $ 9,435        4.4   

Above market lease intangibles

     2,916        6.0   

Tenant relationship value

     7,388        13.3   

Lease commissions, legal and marketing fees

     1,263        4.4   
  

 

 

   

 

 

 

Total

   $ 21,002        7.0   
  

 

 

   

 

 

 

Intangible liabilities:

    

Below market lease intangibles

   $ (1,003     4.0   
  

 

 

   

 

 

 
The Accompanying Unaudited Pro Forma Information
(In thousands, except for per share data)    For the year ended
December 31,
        
     2013      2012      2011  

Total revenue

   $ 101,465       $ 112,694       $ 76,049   

Income from continuing operations

     8,890         10,610         8,299   

Net income attributable to Winthrop Realty Trust

     24,419         17,519         8,140   

Per common share data - basic

     0.72         0.53         0.23   

Per common share data - diluted

     0.72         0.53         0.23