XML 53 R32.htm IDEA: XBRL DOCUMENT v3.8.0.1
Real Estate Investments (Tables)
12 Months Ended
Dec. 31, 2017
Wholly Owned Properties [Member]  
Business Acquisition [Line Items]  
Schedule of Business Acquisitions, by Acquisition [Table Text Block]
(in thousands)
 
December 31, 2017
Date Purchased
 
Property Name
 
City/State
 
Property Type
 
Purchase Price
 
Debt Assumed, Net of Premiums
 
Intangible Assets
 
Intangible Liabilities
3/6/2017
 
The Field at Commonwealth
 
Chantilly, VA
 
Development
 
$
9,500

 

 

 

3/8/2017
 
Pinecrest Place (1)
 
Miami, FL
 
Development
 

 

 

 

4/13/2017
 
Mellody Farm (2)
 
Chicago, IL
 
Development
 
26,200

 

 

 

6/28/2017
 
Concord outparcel (3) 
 
Miami, FL
 
Operating
 
350

 

 

 

7/20/2017
 
Aventura Square outparcel (4)
 
Miami, FL
 
Operating
 
1,750

 

 
90

 
9

11/15/2017
 
Indigo Square
 
Mount Pleasant, SC
 
Development
 
3,900

 

 

 

12/21/2017
 
Scripps Ranch Marketplace
 
San Diego, CA
 
Operating
 
81,600

 
27,000

 
4,997

 
9,551

12/28/2017
 
Roosevelt Square
 
Seattle, WA
 
Operating
 
68,084

 

 
3,842

 
8,002

Total property acquisitions
 
$
191,384

 
27,000

 
8,929

 
17,562

 
(1) The Company leased 10.67 acres for a ground up development.
(2) The Operating Partnership issued 195,732 partnership units valued at $13.1 million as partial consideration for the purchase price.
(3) The Company purchased a 0.67 acre vacant outparcel adjacent to the Company's existing operating Concord Shopping Plaza.
(4) The Company purchased a 0.06 acre outparcel improved with a leased building adjacent to the Company's existing operating Aventura Square.
(in thousands)
 
December 31, 2016
Date Purchased
 
Property Name
 
City/State
 
Property Type
 
Purchase Price
 
Debt Assumed, Net of Premiums
 
Intangible Assets
 
Intangible Liabilities
2/22/2016
 
Garden City Park
 
Garden City Park, NY
 
Operating
 
$
17,300

 

 
10,171

 
2,940

3/4/2016
 
The Market at Springwoods Village (1)
 
Houston, TX
 
Development
 
17,994

 

 

 

5/16/2016
 
Market Common Clarendon
 
Arlington, VA
 
Operating
 
280,500

 

 
15,428

 
15,662

7/15/2016
 
Klahanie Shopping Center
 
Sammamish, WA
 
Operating
 
35,988

 

 
2,264

 
539

8/4/2016
 
The Village at Tustin Legacy
 
Tustin, CA
 
Development
 
18,800

 

 

 

10/26/2016
 
Nocatee Phase III
 
Jacksonville, FL
 
Development
 
240

 

 

 

10/30/2016
 
Brooklyn Station Phase II
 
Jacksonville, FL
 
Development
 
50

 

 

 

12/6/2016
 
The Village at Riverstone
 
Houston, TX
 
Development
 
16,656

 

 

 

Total property acquisitions
 
$
387,528

 

 
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.
Equity One Inc. [Member]  
Business Acquisition [Line Items]  
Schedule of Business Acquisitions, by Acquisition [Table Text Block]
The following table provides the components that make up the total purchase price for the Equity One merger:
(in thousands, except stock price)
Purchase Price
Shares of common stock issued for merger
65,379

Closing stock price on March 1, 2017
$
68.40

Value of common stock issued for merger
$
4,471,808

Other cash payments
721,297

Total purchase price
$
5,193,105

Schedule of Finite-Lived Intangible Assets Acquired as Part of Business Combination [Table Text Block]
The following table details the provisional weighted average amortization and net accretion periods, in years, of the major classes of intangible assets and intangible liabilities arising from the Equity One merger:
(in years)
 
Weighted Average Amortization Period
Assets:
 
 
In-place leases
 
11.3
Above-market leases
 
7.9
Below-market ground leases
 
55.3
Liabilities:
 
 
Below-market leases
 
25.8
Business Acquisition, Pro Forma Information [Table Text Block]
The consolidated net assets and results of operations of Equity One are included in the consolidated financial statements from the closing date, March 1, 2017, going forward and resulted in the following impact to Revenues and Net income attributable to common stockholders:
(in thousands)
Year ended December 31, 2017
Increase in total revenues
$
337,761

Increase in net income attributable to common stockholders
$
81,766

The Company incurred $80.7 million and $6.5 million, respectively, of merger-related transaction costs during the years ended December 31, 2017 and 2016, which are recorded in Other operating expenses in the accompanying Consolidated Statements of Operations, and are not reflected in the table above.
Pro Forma [Member] | Equity One Inc. [Member]  
Business Acquisition [Line Items]  
Business Acquisition, Pro Forma Information [Table Text Block]
Pro forma Information (unaudited)
The following unaudited pro forma financial data includes the incremental revenues, operating expenses, depreciation and amortization, and costs of the Equity One acquisition as if it had occurred on January 1, 2016:
 
 
 
Year ended December 31,
(in thousands, except per share data)
 
 
2017
 
2016
Total revenues
 
 
$
1,052,221

 
1,006,367

Income (loss) from operations
(1) 
 
281,393

 
63,907

Net income (loss) attributable to common stockholders
(1) 
 
262,270

 
40,868

Income (loss) per common share - basic
 
 
1.54

 
0.25

Income (loss) per common share - diluted
 
 
1.54

 
0.25

(1) The pro forma earnings for the year ended December 31, 2017, were adjusted to exclude $103.6 million of merger costs, while 2016 pro forma earnings were adjusted to include all merger costs during the first quarter of 2016.
Provisional Purchase Price Allocation [Member] | Equity One Inc. [Member]  
Business Acquisition [Line Items]  
Schedule of Business Acquisitions, by Acquisition [Table Text Block]
The following table summarizes the current provisional purchase price allocation based on the Company's valuation, including estimates and assumptions of the acquisition date fair value of the tangible and intangible assets acquired and liabilities assumed:
(in thousands)
 
Provisional Purchase Price Allocation
Land
 
$
2,865,053

Building and improvements
 
2,619,553

Properties in development
 
68,744

Properties held for sale
 
19,600

Investments in unconsolidated real estate partnerships
 
99,666

Real estate assets
 
5,672,616

Cash, accounts receivable and other assets
 
112,909

Intangible assets
 
458,554

Goodwill
 
331,884

Total assets acquired
 
6,575,963

 
 
 
Notes payable
 
757,399

Accounts payable, accrued expenses, and other liabilities
 
121,798

Lease intangible liabilities
 
503,661

Total liabilities assumed
 
1,382,858

 
 
 
Total purchase price
 
$
5,193,105

Provisional Purchase Price Allocation Adjustments [Member] | Equity One Inc. [Member]  
Business Acquisition [Line Items]  
Schedule of Business Acquisitions, by Acquisition [Table Text Block]
During the three months ended December 31, 2017, the Company adjusted the provisional purchase price allocation to reflect current best estimates of fair values of the acquired operating properties, based on the valuation process described above. These adjustments resulted in the following increases (decreases) to earnings during the three months ended December 31, 2017 that would have been recognized in previous periods if the adjustments to provisional amounts were recognized as of the acquisition date:
(in thousands)
Three months ended December 31, 2017
decrease in Minimum rent
$
(2,386
)
decrease in Depreciation and amortization
1,435

increase in Equity in income of investments in real estate partnerships
350

Net decrease to earnings of provisional purchase price allocation adjustments
$
(601
)