XML 76 R26.htm IDEA: XBRL DOCUMENT v2.4.0.6
Real Estate Acquisitions (Tables)
3 Months Ended
Mar. 31, 2012
Business Combinations [Abstract]  
Schedule of Purchase Price Allocation
The following table summarizes the amounts of the assets acquired and liabilities assumed recognized at the acquisition dates and the consideration paid for Kentland, Orange City, Cider Mill, the Florida Properties, and the Additional Florida Properties (in thousands):

At Acquisition Date
 
Kentland
 
Orange City
 
Cider Mill
 
Florida Properties
 
Addtl Florida Properties
 
Total
Investment in property
 
$
131,228

 
$
6,460

 
$
2,088

 
$
24,027

 
$
25,384

 
$
189,187

Inventory of manufactured homes
 
1,150

 

 

 
36

 
112

 
1,298

Notes
 
3,542

 

 

 

 

 
3,542

In-place leases
 
9,200

 
10

 

 
190

 
180

 
9,580

Other assets
 
1,269

 

 

 
97

 

 
1,366

Other liabilities
 
(2,067
)
 

 
(1,678
)
 
(1,237
)
 
(1,194
)
 
(6,176
)
Assumed debt
 
(52,398
)
 

 

 

 

 
(52,398
)
 
 
 

 
 

 
 

 
 

 
 

 
 

Total identifiable assets and liabilities assumed
 
$
91,924

 
$
6,470

 
$
410

 
$
23,113

 
$
24,482

 
$
146,399

 
 
 

 
 

 
 

 
 

 
 

 
 

 
 
 

 
 

 
 

 
 

 
 

 
 

 Consideration
 
 

 
 

 
 

 
 

 
 

 
 

 
 
 

 
 

 
 

 
 

 
 

 
 

Cash (1)
 
$
27,383

 
$
2,533

 
$
410

 
$
6,113

 
$
24,482

 
$
60,921

Preferred OP units
 
45,548

 

 

 

 

 
45,548

New debt proceeds
 
18,993

 
3,937

 

 
17,000

 

 
39,930

 
 
 

 
 

 
 

 
 

 
 

 
 

Fair value of total consideration transferred
 
$
91,924

 
$
6,470

 
$
410

 
$
23,113

 
$
24,482

 
$
146,399

Pro Forma Information
The unaudited pro forma results have been prepared for comparative purposes only and do not purport to be indicative of either the results of operations that would have actually occurred had these transactions occurred on January 1, 2011 or the future results of operations (in thousands, except per-share data) (1).
 
Three Months Ended March 31,
 
(unaudited)
 
2012
 
2011
Total revenues
$
83,619

 
$
76,802

Net income attributable to Sun Communities, Inc. shareholders
$
5,746

 
$
2,602

Net income per share attributable to Sun Communities, Inc. shareholders - basic
0.22

 
0.13

Net income per share attributable to Sun Communities, Inc. shareholders - diluted
0.22

 
0.13

Schedule of Revenue and Net Income from acquistions

The amount of Kentland's, Orange City's, Cider Mill's, the Florida Properties', and the Additional Florida Properties' revenue and net income included in the Consolidated Statements of Operations for the three months ended March 31, 2012 is set forth in the following table (in thousands):

 
Revenue
 
Net Income
Three Months Ended March 31, 2012
$
8,175

 
$
1,680