XML 82 R45.htm IDEA: XBRL DOCUMENT v2.4.1.9
Acquisition and Disposition Activities (Tables)
12 Months Ended
Dec. 31, 2014
Business Combinations [Abstract]  
Allocation of Aggregate Purchase Price

management. The following table summarizes the allocation of the aggregate purchase price of the Norridge Property as of March 5, 2014 (in thousands):

 

     The Norridge
Property
 

Land

   $ 13,809   

Building

     38,923   

Other improvements

     2,113   

Tenant improvements

     1,077   

Lease intangibles

     9,004   

Above market lease intangibles

     1,769   

Net working capital assets acquired

     2,445   
  

 

 

 

Fair value of assets acquired

  69,140   
  

 

 

 

Long term liabilities assumed

  (42,500

Below market lease intangibles

  (8,595

Net working capital liabilities assumed

  (1,592
  

 

 

 

Fair value of liabilities assumed

  (52,687
  

 

 

 

Net assets acquired

$ 16,453   
  

 

 

 
Intangible Assets Acquired and Intangible Liabilities Assumed

Intangible assets acquired and intangible liabilities assumed for the Norridge Property consisted of the following (in thousands):

 

     Carrying
Value
     Weighted
Average
Amortization
Period (years)
 

Intangible assets:

     

In place lease intangibles

   $ 7,059         5   

Above market lease intangibles

     1,769         8.7   

Lease commissions, legal and marketing fees

     1,945         5   
  

 

 

    

 

 

 

Total

$ 10,773      5.9   
  

 

 

    

 

 

 

Intangible liabilities:

Below market lease intangibles

$ (8,595   8.7   
  

 

 

    

 

 

 
Accompanying Unaudited Pro Forma Information

The accompanying unaudited pro forma information for the seven months ended July 31, 2014 and the years ended December 31, 2013 and 2012 is presented as if the acquisition of the Norridge Property on March 5, 2014 had occurred on January 1, 2013 and the properties acquired in 2013 and 2012 had occurred on January 1, 2012. This unaudited pro forma information is based upon the historical consolidated financial statements and should be read in conjunction with the consolidated financial statements and notes thereto. The unaudited pro forma information does not purport to represent what the actual results of operations of the Trust would have been had the above occurred. Nor do they purport to predict the results of operations of future periods.

 


Pro forma (unaudited)

(In thousands, except for per share data)

   For the Seven Months
Ended July 31, 2014
    For the Year Ended
December 31, 2013
     For the Year Ended
December 31, 2012
 

Total revenue

   $ 57,101      $ 108,333       $ 112,694   

Income (loss) from continuing operations

     (2,776     7,666         10,610   

Net income attributable to Winthrop Realty Trust

     12,480        24,414         17,519   

Per common share data – basic

     0.16        0.38         0.25   

Per common share data – diluted

     0.16        0.38         0.25