XML 42 R26.htm IDEA: XBRL DOCUMENT v3.5.0.2
Real Estate Investments (Tables)
9 Months Ended
Sep. 30, 2016
Business Combinations [Abstract]  
Schedule of Finite-Lived Intangible Assets Acquired as Part of Business Combination [Table Text Block]
The following table details the weighted average amortization and net accretion periods, in years, of the major classes of intangible assets and intangible liabilities arising from the Market Common Clarendon acquisition:
 
 
Nine months ended
(in years)
 
September 30, 2016
Assets:
 
 
In-place leases
 
7.4
Liabilities:
 
 
Acquired lease intangible liabilities
 
7.9
Business Acquisition, Pro Forma Information [Table Text Block]
The results of operations from acquisitions are included in the Consolidated Statements of Operations beginning on the acquisition date. Results of operations related to the material acquisition of Market Common Clarendon resulted in the following impact to Revenues and Net income attributable to common stockholders for the three and nine months ended September 30, 2016, as follows:
 
 
September 30, 2016
(in thousands)
 
Three months ended
 
Nine months ended
Increase in total revenues
 
$
4,333

 
6,620

Increase (decrease) in net income attributable to common stockholders (1)
 
1,490

 
(130
)

(1) Includes $59,000 and $1.5 million of transaction costs during the three and nine months ended September 30, 2016, respectively, which are recorded in Other operating expenses in the accompanying Consolidated Statements of Operations.



The following unaudited pro forma financial data includes the incremental revenues, operating expenses, depreciation and amortization, and costs of financing the Market Common Clarendon acquisition as if it had occurred on January 1, 2015:
 
 
(Pro Forma)
 
(Pro Forma)
 
 
Three months ended September 30,
 
Nine months ended September 30,
(in thousands, except per share data)
 
2016
 
2015
 
2016
 
2015
Total revenues
 
$
152,768

 
146,908

 
462,562

 
438,273

Income from operations
(1) 
1,592

 
33,010

 
85,153

 
96,496

Net income attributable to common stockholders
(1) 
5,363

 
54,761

 
90,808

 
113,091

Income per common share - basic
 
$
0.05

 
0.57

 
0.89

 
1.17

Income per common share - diluted
 
0.05

 
0.57

 
0.89

 
1.16


(1) The pro forma earnings for the three and nine months ended September 30, 2016 were adjusted to exclude $59,000 and $1.5 million, respectively, of acquisition costs, while 2015 pro forma earnings were adjusted to include those costs during the first quarter of 2015.

The pro forma financial data is not necessarily indicative of what the actual results of operations would have been assuming the transaction had been completed as set forth above, nor does it purport to represent the results of operations for future periods.
Schedule of business acquisitions
(in thousands)
 
Nine months ended September 30, 2016
Date Purchased
 
Property Name
 
City/State
 
Property Type
 
Ownership
 
Purchase Price
 
Debt Assumed, Net of Premiums
 
Intangible Assets
 
Intangible Liabilities
2/22/16
 
Garden City Park
 
Garden City Park, NY
 
Operating
 
100%
 
$17,300
 
 
10,171
 
2,940
3/4/16
 
The Market at Springwoods Village (1)
 
Houston, TX
 
Development
 
53%
 
17,994
 
 
 
5/16/16
 
Market Common Clarendon
 
Arlington, VA
 
Operating
 
100%
 
280,500
 
 
15,428
 
15,662
7/15/2016
 
Klahanie Shopping Center
 
Sammamish, WA
 
Operating
 
100%
 
35,988
 
 
2,264
 
539
8/4/2016
 
The Village at Tustin Legacy
 
Tustin, CA
 
Development
 
100%
 
18,800
 
 
 
Total property acquisitions
 
 
 
 
 
$370,582
 
 
27,863
 
19,141
(1)  Regency acquired a 53% controlling interest in the Market at Springwoods Village partnership to develop a shopping center on land contributed by the partner. As a result of consolidation, the Company recorded the partner's non-controlling interest of $8.4 million in Limited partners' interests in consolidated partnerships in the accompanying Consolidated Balance Sheets.
(in thousands)
 
Nine months ended September 30, 2015
Date Purchased
 
Property Name
 
City/State
 
Property Type
 
Ownership
 
Purchase Price
 
Debt Assumed, Net of Premiums
 
Intangible Assets
 
Intangible Liabilities
9/1/15
 
University Commons
 
Boca Raton, FL
 
Operating
 
100%
 
$80,500
 
42,799
 
64,482
 
14,039