XML 44 R32.htm IDEA: XBRL DOCUMENT v3.6.0.2
Real Estate (Tables)
12 Months Ended
Dec. 31, 2016
Acquisition and Disposition of Properties and Discontinued Operations [Abstract]  
Schedule of Consolidated Real Estate
The Company's consolidated real estate is comprised of the following (in thousands):
 
 
December 31,
 
 
2016
 
2015
Land
 
$
693,252

 
$
514,120

Buildings and improvements
 
1,916,288

 
1,457,351

Tenant improvements
 
132,220

 
135,999

Construction in progress
 
19,789

 
19,239

Properties under capital lease
 
76,965

 

Total
 
2,838,514

 
2,126,709

Less: Accumulated depreciation
 
(287,066
)
 
(298,703
)
Operating real estate, net
 
2,551,448

 
1,828,006

Real estate under development at cost
 
543,486

 
609,574

Net investment in real estate
 
$
3,094,934

 
$
2,437,580

Schedule of Business Acquisitions, by Acquisition
During 2016 and 2015, the Company acquired the following consolidated retail properties (dollars in thousands):
Property
Percent Acquired
Date of Acquisition
Purchase Price
 
Debt Assumed
2016 Acquisitions
 
 
 
 
 
Core Portfolio:
 
 
 
 
 
991 Madison Avenue - New York, NY (a)
100%
Mar 26, 2016
$
76,628

 
$

165 Newbury Street - Boston, MA
100%
May 13, 2016
6,250

 

Concord & Milwaukee - Chicago, IL
100%
Jul 28, 2016
6,000

 
2,902

151 North State Street - Chicago, IL
100%
Aug 10, 2016
30,500

 
14,556

State & Washington - Chicago, IL
100%
Aug 22, 2016
70,250

 
25,650

North & Kingsbury - Chicago, IL
100%
Aug 29, 2016
34,000

 
13,409

Sullivan Center - Chicago, IL
100%
Aug 31, 2016
146,939

 

California & Armitage - Chicago, IL
100%
Sep 12, 2016
9,250

 
2,692

555 9th Street - San Francisco, CA
100%
Nov 2, 2016
139,775

 
60,000

  Subtotal Core Portfolio
 
 
519,592

 
119,209

 
 
 
 
 
 
Fund IV:
 
 
 
 
 
Restaurants at Fort Point - Boston, MA
100%
Jan 14, 2016
11,500

 

1964 Union Street - San Francisco, CA
90%
Jan 28, 2016
2,250

 
1,463

Wake Forest Crossing - Wake Forest, NC
100%
Sep 27, 2016
36,600

 

Airport Mall - Bangor, ME
100%
Oct 28, 2016
10,250

 

Colonie Plaza - Albany, NY
100%
Oct 28, 2016
15,000

 

Dauphin Plaza - Harrisburg, PA
100%
Oct 28, 2016
16,000

 

JFK Plaza - Waterville, ME
100%
Oct 28, 2016
6,500

 

Mayfair Shopping Center - Philadelphia, PA
100%
Oct 28, 2016
16,600

 

Shaw's Plaza - Waterville, ME
100%
Oct 28, 2016
13,800

 

Wells Plaza - Wells, ME
100%
Oct 28, 2016
5,250

 

717 N Michigan - Chicago, IL
100%
Dec 1, 2016
103,500

 

Subtotal Fund IV
 
 
237,250

 
1,463

Total 2016 Acquisitions
 
 
$
756,842

 
$
120,672

 
 
 
 
 
 
Property
Percent Acquired
Date of Acquisition
Purchase Price
 
Debt Assumed
2015 Acquisitions
 
 


 


Core Portfolio:
 
 
 
 
 
City Center - San Francisco, CA
100%
Mar 13, 2015
$
155,000

 
$

163 Highland Avenue - Needham, MA
100%
Mar 26, 2015
24,000

 
9,765

Route 202 Shopping Center - Wilmington, DE
100%
Apr 1, 2015
5,643

 

Roosevelt Galleria - Chicago, IL
100%
Sep 11, 2015
19,600

 

Subtotal Core Portfolio
 
 
204,243

 
9,765

 
 
 
 
 
 
Fund II:
 
 
 
 
 
City Point Tower I - Brooklyn, NY (a)
95%
 
100,800

 
81,000

 
 
 
 
 
 
Fund IV:
 
 
 
 
 
1035 Third Avenue - New York, NY
100%
Jan 28, 2015
51,036

 

801 Madison Avenue - New York, NY
100%
Apr 1, 2015
33,000

 

650 Bald Hill Road - Warwick, RI (a)
90%
Sep 30, 2015
9,216

 

2208-2216 Fillmore Street - San Francisco, CA
90%
Oct 22, 2015
8,625

 

146 Geary Street - San Francisco, CA
100%
Nov 12, 2015
38,000

 

2207 Fillmore Street - San Francisco, CA
90%
Nov 19, 2015
2,800

 
1,120

1861 Union Street - San Francisco, CA
90%
Dec 2, 2015
3,500

 

Subtotal Fund IV
 
 
146,177

 
1,120

Total 2015 Acquisitions
 
 
$
451,220

 
$
91,885


__________

(a)
These acquisitions were accounted for as asset acquisitions.
The following table summarizes the allocation of the purchase price of properties acquired during 2016 and 2015 (in thousands):
 
Year Ended December 31,
 
2016
 
2015

Purchase Price Allocation
 
Preliminary Purchase Price Allocation
 
Adjustments
 
Finalized Purchase Price Allocation
Net assets acquired:
 
 
 
 
 
 
 
Land
$
225,729

 
$
83,890

 
$
4,178

 
$
88,068

Buildings and improvements
458,525

 
258,926

 
(14,023
)
 
244,903

Other assets
3,481

 

 

 

Acquisition-related intangible assets (in Acquired lease intangibles, net)
63,606

 

 
22,660

 
22,660

Acquisition-related intangible liabilities (in Acquired lease intangibles, net)
(72,985
)
 

 
(12,094
)
 
(12,094
)
Above and below market debt assumed (included in Mortgages and other notes payable, net)
(119,601
)
 
(10,885
)
 
(721
)
 
(11,606
)
Net assets acquired
$
558,755

 
$
331,931

 
$

 
$
331,931



Consideration:
 
 
 
 
 
Cash
$
677,964

 
 
 
$
342,816

Debt assumed
(119,209
)
 
 
 
(10,885
)
Total Consideration
$
558,755

 
 
 
$
331,931

Schedule of Property Dispositions
During 2016 and 2015, the Company disposed of the following consolidated properties (in thousands):
 
 
 
 
 
 
 
Owner
Date Sold
Sale Price
 
Gain on Sale
2016 Dispositions:
 
 
 
 
 
Cortlandt Town Center - 65% (Note 4)
Fund III
Jan 28, 2016
$
107,250

 
$
65,393

Heritage Shops
Fund III
Apr 26, 2016
46,500

 
16,572

Total 2016 Dispositions
 
 
$
153,750

 
$
81,965

 
 
 
 
 
 
2015 Dispositions:
 
 
 
 
 
Lincoln Park Centre
Fund III
Jan 15, 2015
$
64,000

 
$
27,143

Liberty Avenue
Fund II
May 6, 2015
24,000

 
11,957

City Point - Air Rights
Fund II
May 29, 2015
115,600

 
49,884

Kroger-Safeway
Fund I
Aug 31, 2015
278

 
79

Total 2015 Dispositions
 
 
$
203,878

 
$
89,063

Schedule of Disposal Groups, Including Discontinued Operations, Income Statement, Balance Sheet and Additional Disclosures
The aggregate rental revenue, expenses and pre-tax income reported within continuing operations for the aforementioned consolidated properties that were sold during 2016 and 2015 were as follows (in thousands):

 
 
Year Ended December 31,
 
 
2016
 
2015
 
2014
 
 
 
 
 
 
 
Rental revenues
 
$
3,503

 
$
21,987

 
$
26,374

Expenses
 
(1,179
)
 
(16,246
)
 
(19,753
)
Gain on disposition of properties
 
81,965

 
89,063

 

Loss on extinguishment of debt
 
(15
)
 
(111
)
 
(181
)
Provision for income taxes
 

 
(2
)
 
(2
)
Income from continuing operations of
   disposed properties, net of income taxes
 
$
84,274

 
$
94,691

 
$
6,438

Amounts attributable to noncontrolling interests
 
$
(64,374
)
 
$
(76,277
)
 
$


Business Acquisition, Pro Forma Information
 
Year Ended December 31,
 
2016
 
2015
 
2014
Pro forma revenues
$
252,702

 
$
274,972

 
$
215,991

Pro forma income from continuing operations
$
141,612

 
$
150,498

 
$
145,398

Pro forma net income attributable to Acadia
$
79,680

 
$
67,788

 
$
67,888

Pro forma basic and diluted earnings per share
$
0.94

 
$
0.81

 
$
1.03