Archstone Acquisition (Tables)

6 Months Ended

Jun. 30, 2013

Archstone Acquisition

Summary of preliminary purchase price allocation

	Acquisition Date Preliminary Fair Value (dollars in thousands)
Land and land improvements	$	1,760,100
Buildings and improvements	3,729,422
FF&E	52,290
Construction-in-progress, including land and land held for development	404,765
In-place lease intangibles	182,467
Other assets	85,829
Total consolidated assets	$	6,214,873
Interest in unconsolidated real estate entities	256,454
Total assets	$	6,471,327
Fair value of assumed mortgage notes payable	3,732,980
Liability for preferred obligations	66,500
Other liabilities	34,100
Noncontrolling interest	13,262
Net Assets Acquired	2,624,485
Common shares issued	1,875,210
Cash consideration	$	749,275

Schedule of information for acquisition that is included in condensed consolidated statement of comprehensive income from the acquisition date

The following table presents information for Archstone that is included in our Condensed Consolidated Statement of Comprehensive Income from the acquisition date, February 27, 2013, through June 30, 2013 (in thousands).

	For the period including February 28, 2013 through June 30, 2013
Revenues	$	140,196
Loss attributable to common shareholders (1)	$	(91,137	)

(1) Amounts exclude acquisition costs for the Archstone Acquisition.

Schedule of company's supplemental consolidated pro forma information

The following table presents the Company’s supplemental consolidated pro forma information as if the acquisition had occurred on January 1, 2012 (in thousands, except per share amounts):

	For the six months ended June 30, 2013		For the six months ended June 30, 2012
Revenues	$	771,547	$	695,464
Income (loss) from continuing operations	198,262		(24,486		)
Earnings (loss) per common share - diluted (from continuing operations)	$	1.53	$	(0.19	)