XML 48 R35.htm IDEA: XBRL DOCUMENT v3.22.0.1
Acquisitions (Tables)
12 Months Ended
Dec. 31, 2021
Business Combinations [Abstract]  
Schedule of Company Acquired Shopping Centers

In 2021 and 2020, the Company acquired the following shopping centers (in millions):

Asset

 

Location

 

Date

Acquired

 

Purchase

Price

 

 

Face Value of

Mortgage Debt

Assumed

 

Shoppes at Addison Place

 

Delray Beach, Florida

 

May 2021

 

$

40.0

 

 

$

17.9

 

Emmett Street Station

 

Charlottesville, Virginia

 

May 2021

 

 

8.8

 

 

 

 

Hammond Springs

 

Atlanta, Georgia

 

September 2021

 

 

31.0

 

 

 

 

Belgate Shopping Center (land parcel)

 

Charlotte, North Carolina

 

November 2021

 

 

1.1

 

 

 

 

Emmet Street North

 

Charlottesville, Virginia

 

December 2021

 

 

3.9

 

 

 

 

At Home (Single Box)

 

Princeton, New Jersey

 

December 2021

 

 

15.8

 

 

 

 

Village Square at Golf

 

Boynton Beach, Florida

 

December 2021

 

(A)

 

 

(A)

 

Shoppes at Paradise Point

 

Fort Walton Beach, Florida

 

December 2021

 

(A)

 

 

(A)

 

Midway Plaza

 

Tamarac, Florida

 

December 2021

 

(A)

 

 

(A)

 

North Point Plaza

 

Tampa, Florida

 

December 2021

 

(A)

 

 

(A)

 

The Shoppes at New Tampa

 

Wesley Chapel, Florida

 

December 2021

 

(A)

 

 

(A)

 

Paradise Shoppes of Ellenwood

 

Ellenwood, Georgia

 

December 2021

 

(A)

 

 

(A)

 

Paradise Village Gateway

 

Phoenix, Arizona

 

December 2021

 

(B)

 

 

(B)

 

Concourse Village

 

Jupiter, Florida

 

October 2020

 

(C)

 

 

 

13.0

 

Millenia Crossing

 

Orlando, Florida

 

October 2020

 

(C)

 

 

 

20.7

 

Echelon Village Plaza

 

Voorhees, New Jersey

 

October 2020

 

(C)

 

 

 

5.4

 

The Hub

 

Hempstead, New York

 

October 2020

 

(C)

 

 

 

28.0

 

Larkins Corner

 

Boothwyn, Pennsylvania

 

October 2020

 

(C)

 

 

 

16.4

 

Ashbridge Square

 

Downingtown, Pennsylvania

 

October 2020

 

(C)

 

 

 

32.4

 

Southmont Plaza

 

Easton, Pennsylvania

 

October 2020

 

(C)

 

 

 

30.7

 

Midtowne Park

 

Anderson, South Carolina

 

November 2020

 

(D)

 

 

 

15.7

 

White Oak Village

 

Richmond, Virginia

 

November 2020

 

(D)

 

 

 

34.3

 

Schedule of Acquisition Cost of Shopping Centers

The fair value of acquisitions was allocated as follows (in thousands):

 

 

 

 

 

 

 

 

 

Weighted-Average

Amortization Period

(in Years)

 

2021

 

 

2020

 

 

2021

 

2020

Land

$

75,732

 

 

$

72,991

 

 

N/A

 

N/A

Buildings

 

135,537

 

 

 

163,723

 

 

(A)

 

(A)

Tenant improvements

 

3,620

 

 

 

2,854

 

 

(A)

 

(A)

Construction in progress

 

1,109

 

 

 

 

 

N/A

 

N/A

In-place leases (including lease origination costs and fair

   market value of leases)

 

27,829

 

 

 

50,167

 

 

5.6

 

5.8

Other assets assumed (including cash and restricted cash)(B)

 

1,005

 

 

 

10,711

 

 

N/A

 

N/A

 

 

244,832

 

 

 

300,446

 

 

 

 

 

 

Less: Mortgage debt assumed at fair value

 

(91,833

)

 

 

(196,654

)

 

N/A

 

N/A

Less: Below-market leases

 

(8,504

)

 

 

(15,890

)

 

 

16.0

 

14.6

Less: Other liabilities assumed

 

(2,336

)

 

 

(1,664

)

 

N/A

 

N/A

Fair value of non-controlling interest

 

7,144

 

 

 

 

 

N/A

 

N/A

Net assets acquired

$

149,303

 

 

$

86,238

 

 

 

 

 

 

(A)

Depreciated in accordance with the Company’s policy (Note 1).

(B)

Cash and restricted cash assumed is reflected as Distributions from Unconsolidated Joint Ventures in the Company’s consolidated statements of cash flows.

 

Consideration

 

2021

 

 

2020

 

Consideration:

 

 

 

 

 

 

 

Cash (including debt repaid at closing)

$

137,714

 

 

$

 

Gain (loss) on Sale and Change in Control of Interests

 

7,210

 

 

 

(173

)

Carrying value of previously held common equity interests (A)

 

4,379

 

 

 

(2,698

)

Transfer and redemption of preferred equity interests

 

 

 

 

89,109

 

Total consideration

$

149,303

 

 

$

86,238

 

 

The significant inputs used to value the previously held equity interests were determined to be Level 3 for all of the applicable acquisitions.  In 2021 and 2020, the weighted-average discount rate applied to cash flows was approximately 7.3% and 7.9%, respectively, and the weighted-average residual capitalization rate applied was approximately 6.8% and 8.2%, respectively.