XML 54 R34.htm IDEA: XBRL DOCUMENT v3.10.0.1
Real Estate Investments (Tables)
12 Months Ended
Dec. 31, 2018
Wholly Owned Properties [Member]  
Business Acquisition [Line Items]  
Schedule of Business Acquisitions, by Acquisition [Table Text Block]
(in thousands)
 
December 31, 2018
Date Purchased
 
Property Name
 
City/State
 
Property Type
 
Purchase Price
 
Debt Assumed, Net of Premiums
 
Intangible Assets
 
Intangible Liabilities
01/10/18
 
Hewlett Crossing I & II
 
Hewlett, NY
 
Operating
 
$
30,900

 
9,700

 
3,114

 
1,868

04/03/18
 
Rivertowns Square
 
Dobbs Ferry, NY
 
Operating
 
68,933

 

 
4,993

 
5,554

12/14/18
 
Pablo Plaza (1)
 
Jacksonville, FL
 
Operating
 
1,310

 

 

 

12/27/18
 
The Village at Hunter's Lake
 
Tampa, FL
 
Development
 
1,812

 

 

 

12/31/18
 
Carytown Exchange (2)
 
Richmond, VA
 
Development
 
13,284

 

 
264

 

Total property acquisitions
 
$
116,239

 
9,700

 
8,371

 
7,422

(1) The Company purchased a 5,000 square foot building adjacent to the Company's existing operating Pablo Plaza for redevelopment.
(2)  The Company closed on the Carytown Exchange development, with a partner contributing land valued at $13 million which is recorded within Limited partners' interest in consolidated partnerships in the accompanying Consolidated Balance Sheets. Regency is contributing the capital to fund the development, which is currently estimated to be approximately $26 million.
(in thousands)
 
December 31, 2017
Date Purchased
 
Property Name
 
City/State
 
Property Type
 
Purchase Price
 
Debt Assumed, Net of Premiums
 
Intangible Assets
 
Intangible Liabilities
03/06/17
 
The Field at Commonwealth
 
Chantilly, VA
 
Development
 
$
9,500

 

 

 

03/08/17
 
Pinecrest Place (1)
 
Miami, FL
 
Development
 

 

 

 

04/13/17
 
Mellody Farm (2)
 
Chicago, IL
 
Development
 
26,200

 

 

 

06/28/17
 
Concord outparcel (3)
 
Miami, FL
 
Operating
 
350

 

 

 

07/20/17
 
Aventura Square outparcel (4)
 
Miami, FL
 
Operating
 
1,750

 

 
90

 
9

11/15/17
 
Indigo Square
 
Mount Pleasant, SC
 
Development
 
3,900

 

 

 

12/21/17
 
Scripps Ranch Marketplace
 
San Diego, CA
 
Operating
 
81,600

 
27,000

 
4,997

 
9,551

12/28/17
 
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.
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 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
 
10.8
Above-market leases
 
7.8
Below-market ground leases
 
55.3
Liabilities:
 
 
Below-market leases
 
24.9
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 from operations
(1) 
 
281,393

63,907

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

40,868

Income per common share - basic
 
 
1.54

0.25

Income 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, as if they had occurred during 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 final 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)
 
Final Purchase Price Allocation
Land
 
$
2,865,053

Building and improvements
 
2,619,163

Construction in progress
 
68,744

Properties held for sale
 
19,600

Investments in unconsolidated real estate partnerships
 
99,666

Real estate assets
 
5,672,226

Cash, accounts receivable and other assets
 
112,909

Intangible assets
 
458,877

Goodwill
 
332,384

Total assets acquired
 
6,576,396

Notes payable
 
757,399

Accounts payable, accrued expenses, and other liabilities
 
122,217

Lease intangible liabilities
 
503,675

Total liabilities assumed
 
1,383,291

Total purchase price
 
$
5,193,105