XML 58 R33.htm IDEA: XBRL DOCUMENT v3.3.1.900
Investments in Real Estate (Tables)
12 Months Ended
Dec. 31, 2015
Investments [Abstract]  
Schedule of Purchase Price Allocation
The following investments were determined to be individually not significant, but significant on a collective basis. The allocations for these investments are set forth below in the aggregate for the years ended December 31, 2015, 2014 and 2013 (in thousands):
 
Year Ended December 31,
 
2015
 
2014
 
2013
Land
$
19,828

 
$
85,442

 
$
16,192

Building and improvements
246,911

 
325,290

 
292,037

Below market leasehold interests
2,698

 
1,625

 
10,317

Above market leases
1,336

 
2,325

 
2,999

In place leases
24,646

 
31,437

 
52,845

Tenant relationships

 

 
25,119

Below market leases
(8,360
)
 
(2,218
)
 
(2,104
)
Above market debt, net

 
(3,766
)
 
(694
)
Above market leasehold interests
(7,725
)
 

 

Interest rate swap

 

 
(2,600
)
Net assets acquired
279,334

 
440,135

 
394,111

Other, net
1,526

 
(605
)
 
3,715

Aggregate purchase price
$
280,860

 
$
439,530

 
$
397,826

The following is a preliminary allocation of the aggregate purchase price of such acquisitions (in thousands):
 
 
Total
Land
 
$
37,557

Building and improvements
 
105,630

Lease and other intangibles, net
 
12,650

Aggregate purchase price
 
$
155,837

Schedule of Weighted Average Lives of Acquired Intangible Assets and Liabilities
The acquired intangible assets and liabilities referenced above had weighted average lives of the following for the years ended December 31, 2015, 2014 and 2013 (in years):
 
Year Ended December 31,
 
2015
 
2014
 
2013
Acquired intangible assets
24.8
 
10.8
 
16.0
Acquired intangible liabilities
51.7
 
8.3
 
5.6
Schedule of Revenues and Net Income of Investments
We recognized the following revenues and net income for the years ended December 31, 2015, 2014 and 2013 related to investments in 2015, 2014 and 2013 (in thousands):
 
Year Ended December 31,
 
2015
 
2014
 
2013
Revenues
$
17,746

 
$
15,528

 
$
15,361

Net income
5,190

 
3,161

 
206

Business Acquisition [Line Items]  
Schedule of Unaudited Pro Forma Consolidated Results of Operations
The following unaudited pro forma consolidated results of operations of HTA for the years ended December 31, 2015 and 2014, assumes that all 2015 investments occurred on January 1, 2014 and excludes $1.4 million of acquisition-related expenses (in thousands, except per share data):
 
Year Ended December 31,
 
2015
 
2014
Revenues
$
418,499

 
$
403,670

Net income attributable to common stockholders
36,275

 
50,973

 
 
 
 
Net income attributable to common stockholders per share - basic
$
0.29

 
$
0.42

Net income attributable to common stockholders per share - diluted
0.28

 
0.42


The following unaudited pro forma consolidated results of operations of HTA for the years ended December 31, 2014 and 2013, assumes that all 2014 investments occurred on January 1, 2013 and excludes $6.3 million of acquisition-related expenses (in thousands, except per share data):
 
Year Ended December 31,
 
2014
 
2013
Revenues
$
399,500

 
$
365,064

Net income attributable to common stockholders
56,290

 
31,915

 
 
 
 
Net income attributable to common stockholders per share - basic (1)
$
0.45

 
$
0.27

Net income attributable to common stockholders per share - diluted (1)
0.44

 
0.26

 
 
 
 
(1) For the year ended December 31, 2013, amounts have been adjusted retroactively to reflect the Reverse Stock Split effected on December 15, 2014.
The following unaudited pro forma consolidated results of operations of HTA for the year ended December 31, 2013 assumes that all 2013 investments occurred on January 1, 2013 and excludes $4.8 million of acquisition-related expenses (in thousands, except per share data):
 
Year Ended December 31,
 
2013
Revenues
$
351,515

Net income attributable to common stockholders
28,017

 
 
Net income attributable to common stockholders per unit - basic (1)
$
0.24

Net income attributable to common stockholders per unit - diluted (1)
0.23

 
 
(1) For the year ended December 31, 2013, amounts have been adjusted retroactively to reflect the Reverse Stock Split effected on December 15, 2014.
Healthcare Trust of America Holdings, LP (HTALP)  
Business Acquisition [Line Items]  
Schedule of Unaudited Pro Forma Consolidated Results of Operations
The following unaudited pro forma consolidated results of operations of HTALP for the years ended December 31, 2015 and 2014, assumes that all 2015 investments occurred on January 1, 2014 and excludes $1.4 million of acquisition-related expenses (in thousands, except per unit data):
 
Year Ended December 31,
 
2015
 
2014
Revenues
$
418,499

 
$
403,670

Net income attributable to common unitholders
36,790

 
51,464

 
 
 
 
Net income attributable to common unitholders per unit - basic
$
0.29

 
$
0.42

Net income attributable to common unitholders per unit - diluted
0.29

 
0.42

The following unaudited pro forma consolidated results of operations of HTALP for the years ended December 31, 2014 and 2013, assumes that all 2014 investments occurred on January 1, 2013 and excludes $6.3 million of acquisition-related expenses (in thousands, except per unit data):
 
Year Ended December 31,
 
2014
 
2013
Revenues
$
399,500

 
$
365,064

Net income attributable to common unitholders
56,780

 
32,287

 
 
 
 
Net income attributable to common unitholders per unit - basic (1)
$
0.45

 
$
0.26

Net income attributable to common unitholders per unit - diluted (1)
0.45

 
0.26

 
 
 
 
(1) For the year ended December 31, 2013, amounts have been adjusted retroactively to reflect the Reverse Stock Split effected on December 15, 2014.
The following unaudited pro forma consolidated results of operations of HTALP for the year ended December 31, 2013 assumes that all 2013 investments occurred on January 1, 2013 and excludes $4.8 million of acquisition-related expenses (in thousands, except per unit data):
 
Year Ended December 31,
 
2013
Revenues
$
351,515

Net income attributable to common unitholders
28,389

 
 
Net income attributable to common unitholders per unit - basic (1)
$
0.24

Net income attributable to common unitholders per unit - diluted (1)
0.24

 
 
(1) For the year ended December 31, 2013, amounts have been adjusted retroactively to reflect the Reverse Stock Split effected on December 15, 2014.