XML 44 R33.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Real Estate Investments and Equity Method Investments (Tables)
12 Months Ended
Dec. 31, 2019
Real Estate [Abstract]  
Schedule of real estate investments
The Company’s real estate investments comprised the following as of December 31, 2019 and 2018 (in thousands):
 
 
December 31, 2019
 
Income producing property
 
Held for development
 
Construction in progress
 
Total
Land
$
263,258

 
$
5,000

 
$
7,265

 
$
275,523

Land improvements
58,636

 

 

 
58,636

Buildings and improvements
1,138,829

 

 

 
1,138,829

Development and construction costs

 

 
133,336

 
133,336

Real estate investments
$
1,460,723

 
$
5,000

 
$
140,601

 
$
1,606,324

 
 
December 31, 2018
 
Income producing property
 
Held for development
 
Construction in progress
 
Total
Land
$
192,677

 
$
2,994

 
$
17,961

 
$
213,632

Land improvements
53,521

 

 

 
53,521

Buildings and improvements
791,719

 

 

 
791,719

Development and construction costs

 

 
117,714

 
117,714

Real estate investments
$
1,037,917

 
$
2,994

 
$
135,675

 
$
1,176,586


Schedule of the purchase price allocation
The following table summarizes the purchase price allocation (including acquisition costs) based on the relative fair value of the assets acquired and intangible liabilities assumed for the six operating properties acquired during the year ended December 31, 2019 (in thousands):

 
 
Wendover Village additional outparcel
 
One City Center
 
1405 Point
 
Red Mill Commons
 
Marketplace at Hilltop
 
Thames Street Wharf
Land
 
$
1,633

 
$
2,678

 
$

(a) 
$
44,252

 
$
2,023

(b) 
$
15,861

Site improvements
 
50

 
163

 
298

 
2,558

 
691

 
150

Building and improvements
 
888

 
28,039

 
92,866

 
27,790

 
19,195

 
64,539

Furniture and fixtures
 

 

 
2,302

 

 

 

In-place leases
 
101

 
15,140

 
3,371

 
9,973

 
4,565

 
24,385

Above-market leases
 
111

 

 

 
1,463

 
599

 

Below-market leases
 

 

 

 
(6,221
)
 
(1,136
)
 
(3,636
)
Finance lease liabilities
 

 

 
(8,671
)
 

 
(9,200
)
 

Finance lease right-of-use assets
 

 

 
11,730

(a) 

 
12,770

(b) 

Net assets acquired
 
$
2,783

 
$
46,020

 
$
101,896

 
$
79,815

 
$
29,507

 
$
101,299

________________________________________
(a) Land is subject to a ground lease.
(b) Portion of land is subject to a ground lease.

The following table summarizes the purchase price allocation (including acquisition costs) based on relative fair value of the assets acquired and liabilities assumed for the three operating properties purchased during the year ended December 31, 2018 (in thousands):
 
 
Indian Lakes Crossing
 
Parkway Centre
 
Lexington Square
Land
 
$
10,926

 
$
1,372

 
$
3,036

Site improvements
 
531

 
696

 
7,396

Building and improvements
 
1,913

 
7,168

 
10,387

In-place leases
 
1,648

 
2,346

 
4,113

Above-market leases
 
11

 

 
89

Below-market leases
 
(175
)
 
(10
)
 
(447
)
Net assets acquired
 
$
14,854

 
$
11,572

 
$
24,574


The following table summarizes the purchase price allocation, including acquisition costs, for this property (in thousands):

Land
$
5,550

Site improvements
232

Building and improvements
6,977

In-place leases
1,382

Above-market leases
327

Below-market leases
(50
)
Net assets acquired
$
14,418