These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
MARYLAND
|
13-6908486
|
|
|
(State of other jurisdiction of incorporation or organization)
|
(I.R.S Employer Identification Numbers)
|
|
|
31500 Northwestern Highway
Farmington Hills, Michigan
|
48334
|
|
|
(Address of principal executive offices)
|
(Zip Code)
|
|
248-350-9900
|
||
|
(Registrant’s telephone number, including area code)
|
||
|
Yes
x
|
No
o
|
|
Yes
x
|
No
o
|
|
Large accelerated filer
o
|
Accelerated filer
x
|
Non-accelerated filer
o
(Do not check if a smaller reporting company)
|
Smaller reporting company
o
|
|
|
Yes
o
|
No
x
|
|
INDEX
|
||
|
Page No.
|
||
|
3
|
||
|
4
|
||
|
5
|
||
|
6
|
||
|
7
|
||
|
23
|
||
|
35
|
||
|
36
|
||
|
37
|
||
|
37
|
||
|
37
|
||
|
September 30,
|
December 31,
|
|||||||
|
2012
|
2011
|
|||||||
|
ASSETS
|
||||||||
|
Income producing properties, at cost:
|
||||||||
|
Land
|
$ | 158,985 | $ | 133,145 | ||||
|
Buildings and improvements
|
941,321 | 863,763 | ||||||
|
Less accumulated depreciation and amortization
|
(230,068 | ) | (222,722 | ) | ||||
|
Income producing properties, net
|
870,238 | 774,186 | ||||||
|
Construction in progress and land held for development or sale
|
96,768 | 87,549 | ||||||
|
Net real estate
|
967,006 | 861,735 | ||||||
|
Equity investments in unconsolidated joint ventures
|
96,549 | 97,020 | ||||||
|
Cash and cash equivalents
|
8,353 | 12,155 | ||||||
|
Restricted cash
|
4,949 | 6,063 | ||||||
|
Accounts receivable (net of allowance for doubtful accounts of $2,920
and $3,516 as of September 30, 2012 and December 31, 2011, respectively)
|
8,966 | 9,614 | ||||||
|
Note receivable
|
6,111 | 3,000 | ||||||
|
Other assets, net
|
74,048 | 59,236 | ||||||
|
TOTAL ASSETS
|
$ | 1,165,982 | $ | 1,048,823 | ||||
|
LIABILITIES AND SHAREHOLDERS' EQUITY
|
||||||||
|
Mortgages and notes payable:
|
||||||||
|
Mortgages payable
|
$ | 294,295 | $ | 325,887 | ||||
|
Unsecured revolving credit facility
|
45,000 | 29,500 | ||||||
|
Unsecured term loan facilities
|
180,000 | 135,000 | ||||||
|
Junior subordinated notes
|
28,125 | 28,125 | ||||||
|
Total mortgages and notes payable
|
547,420 | 518,512 | ||||||
|
Capital lease obligation
|
6,104 | 6,341 | ||||||
|
Accounts payable and accrued expenses
|
18,762 | 18,662 | ||||||
|
Other liabilities
|
25,862 | 15,528 | ||||||
|
Distributions payable
|
10,022 | 8,606 | ||||||
|
TOTAL LIABILITIES
|
608,170 | 567,649 | ||||||
|
Ramco-Gershenson Properties Trust ("RPT") Shareholders' Equity:
|
||||||||
|
Preferred shares, $0.01 par, 2,000 shares authorized: 7.25% Series D
Cumulative Convertible Perpetual Preferred Shares, (stated at
liquidation preference $50 per share), 2,000 shares issued and
outstanding as of September 30, 2012 and December 31, 2011
|
$ | 100,000 | $ | 100,000 | ||||
|
Common shares of beneficial interest, $0.01 par, 80,000 shares
authorized, 47,699 and 38,735 shares issued and outstanding as
of September 30, 2012 and December 31, 2011, respectively
|
477 | 387 | ||||||
|
Additional paid-in capital
|
673,150 | 570,225 | ||||||
|
Accumulated distributions in excess of net income
|
(240,659 | ) | (218,888 | ) | ||||
|
Accumulated other comprehensive loss
|
(5,639 | ) | (2,649 | ) | ||||
|
TOTAL SHAREHOLDERS' EQUITY ATTRIBUTABLE TO RPT
|
527,329 | 449,075 | ||||||
|
Noncontrolling interest
|
30,483 | 32,099 | ||||||
|
TOTAL SHAREHOLDERS' EQUITY
|
557,812 | 481,174 | ||||||
|
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY
|
$ | 1,165,982 | $ | 1,048,823 | ||||
| Three months ended September 30, | Nine months ended September 30, | |||||||||||||||
|
2012
|
2011
|
2012
|
2011
|
|||||||||||||
|
REVENUE
|
||||||||||||||||
|
Minimum rent
|
$ | 23,181 | $ | 20,416 | $ | 66,340 | $ | 59,640 | ||||||||
|
Percentage rent
|
170 | 105 | 378 | 214 | ||||||||||||
|
Recovery income from tenants
|
7,826 | 7,201 | 23,270 | 21,419 | ||||||||||||
|
Other property income
|
497 | 1,621 | 1,672 | 3,721 | ||||||||||||
|
Management and other fee income
|
1,021 | 1,306 | 2,935 | 3,093 | ||||||||||||
|
TOTAL REVENUE
|
32,695 | 30,649 | 94,595 | 88,087 | ||||||||||||
|
EXPENSES
|
||||||||||||||||
|
Real estate taxes
|
4,094 | 3,695 | 12,847 | 12,130 | ||||||||||||
|
Recoverable operating expense
|
3,955 | 3,515 | 11,275 | 10,278 | ||||||||||||
|
Other non-recoverable operating expense
|
682 | 946 | 1,956 | 2,268 | ||||||||||||
|
Depreciation and amortization
|
10,614 | 8,433 | 28,990 | 25,505 | ||||||||||||
|
General and administrative expense
|
4,990 | 5,345 | 14,746 | 15,265 | ||||||||||||
|
TOTAL EXPENSES
|
24,335 | 21,934 | 69,814 | 65,446 | ||||||||||||
|
INCOME BEFORE OTHER INCOME AND EXPENSES, TAX AND DISCONTINUED OPERATIONS
|
8,360 | 8,715 | 24,781 | 22,641 | ||||||||||||
|
OTHER INCOME AND EXPENSES
|
||||||||||||||||
|
Other income (expense), net
|
54 | 192 | 171 | (219 | ) | |||||||||||
|
Gain on sale of real estate
|
- | 45 | 69 | 231 | ||||||||||||
|
Earnings from unconsolidated joint ventures
|
1,008 | 3,702 | 2,084 | 5,336 | ||||||||||||
|
Interest expense
|
(6,430 | ) | (6,320 | ) | (19,509 | ) | (20,743 | ) | ||||||||
|
Amortization of deferred financing fees
|
(354 | ) | (387 | ) | (1,108 | ) | (1,482 | ) | ||||||||
|
Provision for impairment on equity investments in unconsolidated joint ventures
|
(294 | ) | - | (294 | ) | - | ||||||||||
|
Deferred gain recognized
|
845 | - | 845 | - | ||||||||||||
|
Loss on extinguishment of debt
|
- | - | - | (1,968 | ) | |||||||||||
|
INCOME FROM CONTINUING OPERATIONS BEFORE TAX
|
3,189 | 5,947 | 7,039 | 3,796 | ||||||||||||
|
Income tax benefit (provision)
|
19 | (94 | ) | 18 | (984 | ) | ||||||||||
|
INCOME FROM CONTINUING OPERATIONS
|
3,208 | 5,853 | 7,057 | 2,812 | ||||||||||||
|
DISCONTINUED OPERATIONS
|
||||||||||||||||
|
(Loss) gain on sale of real estate
|
- | (33 | ) | 336 | 8,386 | |||||||||||
|
Gain on extinguishment of debt
|
- | - | 307 | - | ||||||||||||
|
Provision for impairment
|
- | - | (2,536 | ) | - | |||||||||||
|
Income (loss) from discontinued operations
|
113 | (18 | ) | 269 | (120 | ) | ||||||||||
|
INCOME (LOSS) FROM DISCONTINUED OPERATIONS
|
113 | (51 | ) | (1,624 | ) | 8,266 | ||||||||||
|
NET INCOME
|
3,321 | 5,802 | 5,433 | 11,078 | ||||||||||||
|
Net (income) loss attributable to noncontrolling partner interest
|
(158 | ) | (389 | ) | 191 | (739 | ) | |||||||||
|
NET INCOME ATTRIBUTABLE TO RPT
|
3,163 | 5,413 | 5,624 | 10,339 | ||||||||||||
|
Preferred share dividends
|
(1,813 | ) | (1,813 | ) | (5,438 | ) | (3,432 | ) | ||||||||
|
NET INCOME AVAILABLE TO COMMON SHAREHOLDERS
|
$ | 1,350 | $ | 3,600 | $ | 186 | $ | 6,907 | ||||||||
|
INCOME (LOSS) PER COMMON SHARE, BASIC
|
||||||||||||||||
|
Continuing operations
|
$ | 0.03 | $ | 0.09 | $ | 0.04 | $ | (0.02 | ) | |||||||
|
Discontinued operations
|
- | - | (0.04 | ) | 0.20 | |||||||||||
|
|
$ | 0.03 | $ | 0.09 | $ | - | $ | 0.18 | ||||||||
|
INCOME (LOSS) PER COMMON SHARE, DILUTED
|
||||||||||||||||
|
Continuing operations
|
$ | 0.03 | $ | 0.09 | $ | 0.04 | $ | (0.02 | ) | |||||||
|
Discontinued operations
|
- | - | (0.04 | ) | 0.20 | |||||||||||
| $ | 0.03 | $ | 0.09 | $ | - | $ | 0.18 | |||||||||
|
WEIGHTED AVERAGE COMMON SHARES OUTSTANDING
|
||||||||||||||||
|
Basic
|
46,911 | 38,596 | 42,834 | 38,351 | ||||||||||||
|
Diluted
|
47,197 | 38,739 | 43,115 | 38,513 | ||||||||||||
| . | ||||||||||||||||
|
OTHER COMPREHENSIVE INCOME
|
||||||||||||||||
|
Net income
|
$ | 3,321 | $ | 5,802 | $ | 5,433 | $ | 11,078 | ||||||||
|
Other comprehensive income:
|
||||||||||||||||
|
Loss on interest rate swaps
|
(960 | ) | (2,023 | ) | (3,163 | ) | (2,023 | ) | ||||||||
|
Comprehensive income
|
2,361 | 3,779 | 2,270 | 9,055 | ||||||||||||
|
Comprehensive loss (income) attributable to noncontrolling interest
|
46 | (517 | ) | 173 | (867 | ) | ||||||||||
|
COMPREHENSIVE INCOME ATTRIBUTABLE TO RPT
|
$ | 2,407 | $ | 3,262 | $ | 2,443 | $ | 8,188 | ||||||||
|
Shareholders' Equity of Ramco-Gershenson Properties Trust
|
||||||||||||||||||||||||||||
|
Preferred
Shares
|
Common
Shares
|
Additional
Paid-in
Capital
|
Accumulated Distributions
in Excess of
Net Income
|
Accumulated
Other
Comprehensive
Loss
|
Noncontrolling Interest
|
Total
Shareholders’
Equity
|
||||||||||||||||||||||
|
Balance, December 31, 2011
|
$ | 100,000 | $ | 387 | $ | 570,225 | $ | (218,888 | ) | $ | (2,649 | ) | $ | 32,099 | $ | 481,174 | ||||||||||||
|
Issuance of common shares
|
- | 90 | 101,491 | - | - | - | 101,581 | |||||||||||||||||||||
|
Share-based compensation and other expense
|
- | - | 1,434 | - | - | - | 1,434 | |||||||||||||||||||||
|
Dividends declared to common shareholders
|
- | - | - | (21,768 | ) | - | - | (21,768 | ) | |||||||||||||||||||
|
Dividends declared to preferred shareholders
|
- | - | - | (5,438 | ) | - | - | (5,438 | ) | |||||||||||||||||||
|
Distributions declared to noncontrolling interests
|
- | - | - | - | - | (1,252 | ) | (1,252 | ) | |||||||||||||||||||
|
Dividends declared to deferred shares
|
- | - | - | (189 | ) | - | - | (189 | ) | |||||||||||||||||||
|
Other comprehensive income adjustment
|
- | - | - | - | (2,990 | ) | (173 | ) | (3,163 | ) | ||||||||||||||||||
|
Net income (loss)
|
- | - | - | 5,624 | - | (191 | ) | 5,433 | ||||||||||||||||||||
|
Balance, September 30, 2012
|
$ | 100,000 | $ | 477 | $ | 673,150 | $ | (240,659 | ) | $ | (5,639 | ) | $ | 30,483 | $ | 557,812 | ||||||||||||
|
Nine months ended September 30,
|
||||||||
|
2012
|
2011
|
|||||||
|
OPERATING ACTIVITIES
|
||||||||
|
Net income
|
$ | 5,433 | $ | 11,078 | ||||
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
||||||||
|
Depreciation and amortization, including discontinued operations
|
29,332 | 27,597 | ||||||
|
Amortization of deferred financing fees, including discontinued operations
|
1,113 | 1,493 | ||||||
|
Income tax (benefit) provision
|
(18 | ) | 984 | |||||
|
Earnings from unconsolidated joint ventures
|
(2,084 | ) | (5,336 | ) | ||||
|
Distributions received from operations of unconsolidated joint ventures
|
3,301 | 3,143 | ||||||
|
Provision for impairment from discontinued operations
|
2,536 | - | ||||||
|
Provision for impairment on equity investments in unconsolidated joint ventures
|
294 | - | ||||||
|
(Gain) loss on extinguishment of debt, including discontinued operations
|
(307 | ) | 1,968 | |||||
|
Deferred gain recognized
|
(845 | ) | - | |||||
|
Gain on sale of real estate, including discontinued operations
|
(405 | ) | (8,617 | ) | ||||
|
Amortization of premium on mortgages and notes payable, net
|
(23 | ) | (27 | ) | ||||
|
Share-based compensation expense
|
1,540 | 1,384 | ||||||
|
Changes in assets and liabilities:
|
||||||||
|
Accounts receivable, net
|
138 | 516 | ||||||
|
Other assets, net
|
5,120 | 2,239 | ||||||
|
Accounts payable, accrued expenses and other liabilities
|
(1,858 | ) | (4,244 | ) | ||||
|
Net cash provided by operating activities
|
43,267 | 32,178 | ||||||
|
INVESTING ACTIVITIES
|
||||||||
|
Additions to real estate
|
$ | (163,878 | ) | $ | (55,905 | ) | ||
|
Net proceeds from sales of real estate
|
10,292 | 24,978 | ||||||
|
Distributions from sale of joint venture property
|
2,227 | 3,709 | ||||||
|
Decrease (increase) in restricted cash
|
1,114 | (909 | ) | |||||
|
Investment in unconsolidated joint ventures
|
(3,302 | ) | (9,279 | ) | ||||
|
Note receivable from third party
|
(3,111 | ) | - | |||||
|
Purchase of partner's equity in consolidated joint ventures
|
- | (1,000 | ) | |||||
|
Net cash used in investing activities
|
(156,658 | ) | (38,406 | ) | ||||
|
FINANCING ACTIVITIES
|
||||||||
|
Proceeds on mortgages and notes payable
|
$ | 45,000 | $ | 212,650 | ||||
|
Repayment of mortgages and notes payable
|
(23,068 | ) | (155,661 | ) | ||||
|
Net proceeds (repayments) on revolving credit facility
|
15,500 | (119,750 | ) | |||||
|
Payment of deferred financing costs
|
(1,959 | ) | (2,721 | ) | ||||
|
Proceeds from issuance of common stock
|
101,581 | 8,811 | ||||||
|
Proceeds from issuance of preferred shares
|
- | 96,647 | ||||||
|
Repayment of capitalized lease obligation
|
(237 | ) | (224 | ) | ||||
|
Dividends paid to preferred shareholders
|
(5,438 | ) | (1,619 | ) | ||||
|
Dividends paid to common shareholders
|
(20,500 | ) | (18,831 | ) | ||||
|
Distributions paid to operating partnership unit holders
|
(1,290 | ) | (1,447 | ) | ||||
|
Net cash provided by financing activities
|
109,589 | 17,855 | ||||||
|
Net change in cash and cash equivalents
|
(3,802 | ) | 11,627 | |||||
|
Cash and cash equivalents at beginning of period
|
12,155 | 10,175 | ||||||
|
Cash and cash equivalents at end of period
|
$ | 8,353 | $ | 21,802 | ||||
|
SUPPLEMENTAL DISCLOSURE OF NON-CASH ACTIVITY
|
||||||||
|
Conveyance of ownership interest to lender, release from mortgage obligation
|
$ | 8,501 | $ | - | ||||
|
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION
|
||||||||
|
Cash paid for interest (net of capitalized interest of $758 and $359 in 2012 and 2011, respectively)
|
$ | 19,733 | $ | 21,420 | ||||
|
Cash paid for federal income taxes
|
16 | 63 | ||||||
|
Gross
|
||||||||||||||
|
Property Name
|
Location
|
GLA /
Acreage
|
Date
Acquired
|
Purchase
Price
|
Debt
|
|||||||||
|
The Shoppes of Lakeland
|
Lakeland, FL
|
183,842 |
09/06/12
|
$ | 28,000 | $ | - | |||||||
|
Central Plaza
|
Ballwin (St. Louis), MO
|
166,431 |
06/07/12
|
21,600 | - | |||||||||
|
Harvest Junction North
|
Longmont (Boulder), CO
|
159,385 |
06/01/12
|
35,520 | - | |||||||||
|
Harvest Junction South
|
Longmont (Boulder), CO
|
176,960 |
06/01/12
|
33,550 | - | |||||||||
|
Nagawaukee Shopping Center
|
Delafield (Milwaukee), WI
|
113,617 |
06/01/12
|
15,000 | - | |||||||||
|
Total consolidated income producing acquisitions
|
$ | 133,670 | $ | - | ||||||||||
|
Harvest Junction North Land
|
Longmont (Boulder), CO
|
14.0 |
06/01/12
|
$ | 2,661 | $ | - | |||||||
|
Total consolidated land / outparcel acquisitions
|
$ | 2,661 | $ | - | ||||||||||
|
|
Total consolidated acquisitions
|
$ | 136,331 | $ | - | |||||||||
|
Allocated
Fair Value
|
||||
|
(In thousands)
|
||||
|
Land
|
$ | 31,241 | ||
|
Land held for development
|
2,661 | |||
|
Buildings and improvements
|
90,903 | |||
|
Above market leases
|
1,772 | |||
|
Lease origination costs
|
14,638 | |||
|
Other assets
|
3,128 | |||
|
Below market leases
|
(8,012 | ) | ||
|
Total purchase price allocated
|
$ | 136,331 | ||
|
Gross
|
||||||||||||||||||
|
Property Name
|
Location
|
GLA /
Acreage
|
Date
Sold
|
Sales
Price
|
Debt
Repaid
|
Gain
on Sale
|
||||||||||||
|
(In thousands)
|
||||||||||||||||||
|
Southbay SC and Pelican Plaza
|
Osprey and Sarasota, FL
|
189,763 |
05/15/12
|
$ | 5,600 | $ | - | $ | 72 | |||||||||
|
Eastridge Commons
|
Flint, MI
|
169,676 |
02/27/12
|
1,750 | - | 137 | ||||||||||||
|
OfficeMax Center
|
Toledo, OH
|
22,930 |
03/27/12
|
1,725 | - | 127 | ||||||||||||
| Total consolidated income producing dispositions | $ | 9,075 | $ | - | $ | 336 | ||||||||||||
|
Outparcel
|
Roswell, GA
|
2.26 |
02/14/12
|
$ | 2,030 | $ | - | $ | 69 | |||||||||
|
Total consolidated land / outparcel dispositions
|
$ | 2,030 | $ | - | $ | 69 | ||||||||||||
|
|
Total consolidated dispositions
|
$ | 11,105 | $ | - | $ | 405 | |||||||||||
|
Three Months Ended
|
Nine Months Ended
|
|||||||||||||||
|
September 30,
|
September 30,
|
|||||||||||||||
|
2012
|
2011
|
2012
|
2011
|
|||||||||||||
|
(In thousands)
|
||||||||||||||||
|
Total revenue
|
$ | 115 | $ | 1,472 | $ | 1,789 | $ | 6,252 | ||||||||
|
Expenses:
|
||||||||||||||||
|
Recoverable operating expenses
|
10 | 650 | 571 | 2,598 | ||||||||||||
|
Other non-recoverable property operating expenses
|
(9 | ) | 34 | 253 | 427 | |||||||||||
|
Depreciation and amortization
|
- | 384 | 342 | 2,087 | ||||||||||||
|
Interest expense
|
- | 422 | 248 | 1,260 | ||||||||||||
|
Operating income (loss) of properties sold
|
114 | (18 | ) | 375 | (120 | ) | ||||||||||
|
Other expense
|
(1 | ) | - | (106 | ) | - | ||||||||||
|
Provision for impairment
|
- | - | (2,536 | ) | - | |||||||||||
|
Gain on extinguishment of debt
|
- | - | 307 | - | ||||||||||||
|
Gain on sale of properties
|
- | (33 | ) | 336 | 8,386 | |||||||||||
|
Income (loss) from discontinued operations
|
$ | 113 | $ | (51 | ) | $ | (1,624 | ) | $ | 8,266 | ||||||
|
Balance Sheets
|
September 30,
2012
|
December 31,
2011
|
||||||
|
(In thousands)
|
||||||||
|
ASSETS
|
||||||||
|
Investment in real estate, net
|
$ | 821,077 | $ | 866,184 | ||||
|
Other assets
|
56,535 | 61,377 | ||||||
|
Total Assets
|
$ | 877,612 | $ | 927,561 | ||||
|
LIABILITIES AND OWNERS' EQUITY
|
||||||||
|
Mortgage notes payable
|
$ | 374,167 | $ | 396,792 | ||||
|
Other liabilities
|
15,408 | 16,547 | ||||||
|
Owners' equity
|
488,037 | 514,222 | ||||||
|
Total Liabilities and Owners' Equity
|
$ | 877,612 | $ | 927,561 | ||||
|
RPT's equity investments in unconsolidated joint ventures
|
$ | 96,549 | $ | 97,020 | ||||
|
Three Months Ended September 30,
|
Nine Months Ended September 30,
|
|||||||||||||||
|
Statements of Operations
|
2012
|
2011
|
2012
|
2011
|
||||||||||||
|
(In thousands)
|
(In thousands)
|
|||||||||||||||
|
Total Revenue
|
$ | 20,848 | $ | 21,966 | $ | 62,797 | $ | 67,156 | ||||||||
|
Total Expenses
|
19,028 | 18,877 | 57,531 | 58,919 | ||||||||||||
|
Income before other income and expenses
|
1,820 | 3,089 | 5,266 | 8,237 | ||||||||||||
|
Provision for impairment of long-lived assets
(1)
|
- | - | (712 | ) | (125 | ) | ||||||||||
|
Gain on extinguishment of debt
|
77 | - | 275 | - | ||||||||||||
|
Gain on sale of land
|
716 | - | 716 | - | ||||||||||||
|
Gain (loss) on sale of real estate
(2)
|
28 | 6,796 | (61 | ) | 6,796 | |||||||||||
|
Net Income
|
$ | 2,641 | $ | 9,885 | $ | 5,484 | $ | 14,908 | ||||||||
|
RPT's share of earnings from unconsolidated joint ventures
(3)
|
$ | 975 | $ | 3,554 | $ | 2,481 | $ | 5,187 | ||||||||
|
(1)
|
In 2012 the Ramco HHF KL LLC joint venture recorded a $0.7 million impairment of long-lived assets related to the Shoppes of Lakeland, which was subsequently sold in September 2012. In 2011 the Ramco/West Acres LLC joint venture recorded a $0.1 million impairment of long-lived assets.
|
|
(2)
|
Represents the net gain on the sale to Ramco of The Shoppes of Lakeland and the acquisition, by Ramco, of the partner’s interest in the S-12 joint venture.
|
|
(3)
|
Ramco’s share of earnings from unconsolidated joint ventures reflected in the statement of operations is adjusted for the three and nine months ended September 30, 2012 by adding $33,000 related to the acquisition of the partner’s interest in the S-12 joint venture as well as for the nine months ended September 30, 2012, by subtracting $0.43 million of expense related to the liquidation of the Ramco/West Acres LLC.
|
|
Ownership as
of September 30,
|
Total Assets as
of September 30,
|
Total Assets as
of December 31,
|
||||||||||
|
Unconsolidated Entities
|
2012
|
2012
|
2011
|
|||||||||
|
(In thousands)
|
||||||||||||
|
Ramco/Lion Venture LP
|
30 | % | $ | 511,738 | $ | 517,344 | ||||||
|
Ramco 450 Venture LLC
|
20 | % | 300,932 | 300,380 | ||||||||
|
Ramco HHF NP LLC
|
7 | % | 26,248 | 26,140 | ||||||||
|
Ramco HHF KL LLC
|
7 | % | 20,483 | 49,731 | ||||||||
|
Ramco 191 LLC
|
20 | % | 17,655 | 23,272 | ||||||||
|
Other Joint Ventures
|
(1) | 556 | 10,694 | |||||||||
| $ | 877,612 | $ | 927,561 | |||||||||
|
(1)
|
Other JV's include joint ventures formed with private investors in which we own 40%-50% of the sole property in the joint venture. The balance remaining in 2012 represents residual interests in property joint ventures where the properties have been sold and the joint ventures are in the process of dissolution.
|
|
Balance
|
||||
|
Entity Name
|
Outstanding
|
|||
|
(In thousands)
|
||||
|
Ramco/Lion Venture LP
(1)
|
$ | 196,082 | ||
|
Ramco 450 Venture LLC
(2)
|
170,065 | |||
|
Ramco 191 LLC
(3)
|
7,962 | |||
| $ | 374,109 | |||
|
Unamortized premium
|
58 | |||
|
Total mortgage debt
|
$ | 374,167 | ||
|
(1)
|
Maturities range from July 2013 to June 2020 with interest rates ranging from 5.0% to 8.2%.
|
|
(2)
|
Maturities range from January 2013 to January 2017 with interest rates ranging from 5.3% to 6.0%.
|
|
(3)
|
Balance relates to Paulding Pavillion's mortgage loan which was extended to December 2012. The interest rate is variable based on LIBOR plus 3.50%.
|
|
Three Months Ended September 30,
|
Nine Months Ended September 30,
|
|||||||||||||||
|
2012
|
2011
|
2012
|
2011
|
|||||||||||||
|
(In thousands)
|
(In thousands)
|
|||||||||||||||
|
Management fees
|
$ | 636 | $ | 677 | $ | 2,006 | $ | 2,065 | ||||||||
|
Leasing fees
|
253 | 458 | 683 | 758 | ||||||||||||
| Acquisition/disposition fees | - | 66 | - | 66 | ||||||||||||
|
Construction fees
|
132 | 105 | 246 | 204 | ||||||||||||
|
Total
|
$ | 1,021 | $ | 1,306 | $ | 2,935 | $ | 3,093 | ||||||||
|
September 30,
2012
|
December 31,
2011
|
|||||||
|
(In thousands)
|
||||||||
|
Deferred leasing costs, net
|
$ | 17,205 | $ | 14,895 | ||||
|
Deferred financing costs, net
|
6,406 | 5,565 | ||||||
|
Lease intangible assets, net
|
26,512 | 13,702 | ||||||
|
Straight-line rent receivable, net
|
15,156 | 16,030 | ||||||
|
Prepaid and other deferred expenses, net
|
6,857 | 6,702 | ||||||
|
Other, net
|
1,912 | 2,342 | ||||||
|
Other assets, net
|
$ | 74,048 | $ | 59,236 | ||||
|
Mortgages and Notes Payable
|
September 30,
2012
|
December 31,
2011
|
||||||
|
(In thousands)
|
||||||||
|
Fixed rate mortgages
|
$ | 294,271 | $ | 325,840 | ||||
|
Unsecured revolving credit facility
|
45,000 | 29,500 | ||||||
|
Unsecured term loan facilities
|
180,000 | 135,000 | ||||||
|
Junior subordinated notes
|
28,125 | 28,125 | ||||||
| 547,396 | 518,465 | |||||||
|
Unamortized premium
|
24 | 47 | ||||||
| $ | 547,420 | $ | 518,512 | |||||
|
Capital lease obligation
(1)
|
$ | 6,104 | $ | 6,341 | ||||
|
(1)
|
99 year ground lease expires September 2103. However, an anchor tenant’s exercise of its option to purchase its parcel in October 2014 would require us to purchase the real estate that is subject to the ground lease
.
|
|
Year Ending December 31,
|
||||
|
(In thousands)
|
||||
|
2012 (October 1 - December 31)
|
$ | 1,132 | ||
|
2013
|
17,360 | |||
|
2014
|
33,432 | |||
|
2015
|
76,712 | |||
|
2016
(1)
|
46,648 | |||
|
Thereafter
|
372,112 | |||
|
Subtotal debt
|
547,396 | |||
|
Unamortized premium
|
24 | |||
|
Total debt (including unamortized premium)
|
$ | 547,420 | ||
|
(1)
|
Scheduled maturities in 2016 include $45 million which represents the balance of the unsecured revolving credit facility drawn as of September 30, 2012.
|
|
September 30,
2012
|
December 31,
2011
|
|||||||
|
(In thousands)
|
||||||||
|
Lease intangible liabilities, net
|
$ | 14,784 | $ | 7,722 | ||||
|
Cash flow hedge marked-to-market liability
|
5,991 | 2,828 | ||||||
|
Deferred liabilities
|
2,714 | 2,644 | ||||||
|
Tenant security deposits
|
1,956 | 1,866 | ||||||
|
Other, net
|
417 | 468 | ||||||
|
Other liabilities, net
|
$ | 25,862 | $ | 15,528 | ||||
|
Level 1
|
Valuation is based upon quoted prices for identical instruments traded in active markets.
|
|
Level 2
|
Valuation is based upon prices for similar instruments in active markets, quoted prices for identical or similar instruments in markets that are not active, and model-based valuation techniques for which all significant assumptions are observable in the market.
|
|
Level 3
|
Valuation is generated from model-based techniques that use at least one significant assumption not observable in the market. These unobservable assumptions reflect estimates of assumptions that market participants would use in pricing the assets or liabilities.
|
|
Total
|
||||||||||||||||
|
Liabilities
|
Fair Value
|
Level 1
|
Level 2
|
Level 3
|
||||||||||||
|
(in thousands)
|
||||||||||||||||
|
Derivative liabilities - interest rate swaps
|
$ | (5,991 | ) | $ | - | $ | (5,991 | ) | $ | - | ||||||
|
Total
|
Total
|
|||||||||||||||||||
|
Assets
|
Fair Value
|
Level 1
|
Level 2
|
Level 3
|
Losses
|
|||||||||||||||
|
(In thousands)
|
||||||||||||||||||||
|
Income producing properties
|
$ | 8,227 | $ | - | $ | - | $ | 8,227 | $ | (2,536 | ) | |||||||||
|
Investments in unconsolidated entities
|
1,199 | $ | 1,199 | $ | (294 | ) | ||||||||||||||
|
Total
|
$ | 9,426 | $ | - | $ | - | $ | 9,426 | $ | (2,830 | ) | |||||||||
|
Hedge
|
Notional
|
Fixed
|
Fair
|
Expiration
|
||||||||||||||
|
Underlying Debt
|
Type
|
Value
|
Rate
|
Value
|
Date
|
|||||||||||||
|
(in thousands)
|
(in thousands)
|
|||||||||||||||||
|
Unsecured term loan facility
|
Cash Flow
|
$ | 75,000 | 1.2175 | % | $ | 2,189 | 04/2016 | ||||||||||
|
Unsecured term loan facility
|
Cash Flow
|
30,000 | 2.0480 | % | 2,065 | 10/2018 | ||||||||||||
|
Unsecured term loan facility
|
Cash Flow
|
25,000 | 1.8500 | % | 1,456 | 10/2018 | ||||||||||||
|
Unsecured term loan facility
|
Cash Flow
|
5,000 | 1.8400 | % | 281 | 10/2018 | ||||||||||||
| $ | 135,000 | $ | 5,991 | |||||||||||||||
|
Liability Derivatives
|
||||||||||||
|
September 30, 2012
|
December 31, 2011
|
|||||||||||
|
Derivatives designated as
|
Balance Sheet
|
Fair
|
Balance Sheet
|
Fair
|
||||||||
|
hedging instruments
|
Location
|
Value
|
Location
|
Value
|
||||||||
|
(In thousands)
|
(In thousands)
|
|||||||||||
|
Interest rate contracts
|
Other liabilities
|
$ | (5,991 | ) |
Other liabilities
|
$ | (2,828 | ) | ||||
|
Total
|
$ | (5,991 | ) |
Total
|
$ | (2,828 | ) | |||||
|
Location of
|
Amount of Loss
|
||||||||||||||||
|
Amount of Loss
|
Loss
|
Reclassified from
|
|||||||||||||||
|
Recognized in OCI on Derivative
|
Reclassified from
|
Accumulated OCI into
|
|||||||||||||||
|
(Effective Portion)
|
Accumulated OCI
|
Income (Effective Portion)
|
|||||||||||||||
|
Derivatives in Cash Flow
|
Nine Months Ended September 30,
|
into Income
|
Nine Months Ended September 30,
|
||||||||||||||
|
Hedging Relationship
|
2012
|
2011
|
(Effective Portion)
|
2012
|
2011
|
||||||||||||
|
(In thousands)
|
(In thousands)
|
||||||||||||||||
|
Interest rate contracts
|
$ | (3,163 | ) | $ | (2,023 | ) |
Interest Expense
|
$ | (1,319 | ) | $ | (111 | ) | ||||
|
Total
|
$ | (3,163 | ) | $ | (2,023 | ) |
Total
|
$ | (1,319 | ) | $ | (111 | ) | ||||
|
Three Months Ended September 30,
|
Nine Months Ended September 30,
|
|||||||||||||||
|
2012
|
2011
|
2012
|
2011
|
|||||||||||||
|
(In thousands, except per share data)
|
||||||||||||||||
|
Income from continuing operations
|
$ | 3,208 | $ | 5,853 | $ | 7,057 | $ | 2,812 | ||||||||
|
Net (income) loss from continuing operations attributable to noncontrolling interest
|
(153 | ) | (392 | ) | 86 | (177 | ) | |||||||||
|
Preferred share dividends
|
(1,813 | ) | (1,813 | ) | (5,438 | ) | (3,432 | ) | ||||||||
|
Allocation of continuing income to restricted share awards
|
(14 | ) | (36 | ) | (26 | ) | 21 | |||||||||
|
Income (loss) from continuing operations attributable to RPT
|
$ | 1,228 | $ | 3,612 | $ | 1,679 | $ | (776 | ) | |||||||
|
Income (loss) from discontinued operations
|
113 | (51 | ) | (1,624 | ) | 8,266 | ||||||||||
|
Net (income) loss from discontinued operations attributable to noncontrolling interest
|
(5 | ) | 3 | 105 | (562 | ) | ||||||||||
|
Allocation of discontinued (income) loss to restricted share awards
|
(1 | ) | - | 14 | (72 | ) | ||||||||||
|
Income (loss) from discontinued operations attributable to RPT
|
107 | (48 | ) | (1,505 | ) | 7,632 | ||||||||||
|
Net Income available to common shareholders
|
$ | 1,335 | $ | 3,564 | $ | 174 | $ | 6,856 | ||||||||
|
Weighted average shares outstanding, Basic
|
46,911 | 38,596 | 42,834 | 38,351 | ||||||||||||
|
Income (loss) per share common share, Basic
|
||||||||||||||||
|
Continuing operations
|
$ | 0.03 | $ | 0.09 | $ | 0.04 | $ | (0.02 | ) | |||||||
|
Discontinued operations
|
- | - | (0.04 | ) | 0.20 | |||||||||||
|
Net income available to common shareholders
|
$ | 0.03 | $ | 0.09 | $ | - | $ | 0.18 | ||||||||
|
Three Months Ended September 30,
|
Nine Months Ended September 30,
|
|||||||||||||||
|
2012
|
2011
|
2012
|
2011
|
|||||||||||||
|
(In thousands, except per share data)
|
||||||||||||||||
|
Income from continuing operations
|
$ | 3,208 | $ | 5,853 | $ | 7,057 | $ | 2,812 | ||||||||
|
Net (income) loss from continuing operations attributable to noncontrolling interest
|
(153 | ) | (392 | ) | 86 | (177 | ) | |||||||||
|
Preferred share dividends
|
(1,813 | ) | (1,813 | ) | (5,438 | ) | (3,432 | ) | ||||||||
|
Allocation of continuing income to restricted share awards
|
(14 | ) | (36 | ) | (26 | ) | 21 | |||||||||
|
Allocation of over distributed continuing income to restricted share awards
|
(5 | ) | - | (15 | ) | (12 | ) | |||||||||
|
Income (loss) from continuing operations attributable to RPT
|
$ | 1,223 | $ | 3,612 | $ | 1,664 | $ | (788 | ) | |||||||
|
Income (loss) from discontinued operations
|
113 | (51 | ) | (1,624 | ) | 8,266 | ||||||||||
|
Net (income) loss from discontinued operations attributable to noncontrolling interest
|
(5 | ) | 3 | 105 | (562 | ) | ||||||||||
|
Allocation of discontinued income to restricted share awards
|
- | - | 2 | (5 | ) | |||||||||||
|
Income (loss) from discontinued operations attributable to RPT
|
108 | (48 | ) | (1,517 | ) | 7,699 | ||||||||||
|
Net Income available to common shareholders
|
$ | 1,331 | $ | 3,564 | $ | 147 | $ | 6,911 | ||||||||
|
Weighted average shares outstanding, Basic
|
46,911 | 38,596 | 42,834 | 38,351 | ||||||||||||
|
Stock options and restricted stock awards using the treasury method
|
286 | 143 | 281 | 162 | ||||||||||||
|
Dilutive effect of securities
(1)
|
- | - | - | - | ||||||||||||
|
Weighted average shares outstanding, Diluted
|
47,197 | 38,739 | 43,115 | 38,513 | ||||||||||||
|
Income (loss) per share common share, Basic
|
||||||||||||||||
|
Continuing operations
|
$ | 0.03 | $ | 0.09 | $ | 0.04 | $ | (0.02 | ) | |||||||
|
Discontinued operations
|
- | - | (0.04 | ) | 0.20 | |||||||||||
|
Net income available to common shareholders
|
$ | 0.03 | $ | 0.09 | $ | - | $ | 0.18 | ||||||||
|
(1)
The assumed conversion of preferred shares are anti-dilutive for all periods presented
and accordingly, have been excluded from the weighted average common shares used to compute diluted EPS.
|
||||||||||||||||
|
1)
|
The 2009 Omnibus Long-Term Incentive Plan (“2009 LTIP”) which allowed for the grant of restricted shares, restricted share units, options and other awards to trustees, officers and other key employees; and
|
|
2)
|
The 2008 Restricted Share Plan for Non-Employee Trustees (the “Trustees’ Plan”) which allowed for the grant of restricted shares to non-employee trustees of the Company.
|
|
·
|
Leasing and managing our shopping centers to increase occupancy, maximize rental income, and control operating expenses and capital expenditures;
|
|
·
|
Redeveloping our centers to increase gross leasable area, reconfigure space for credit tenants, create outparcels, sell excess land, and generally make the centers more desirable for our tenants and their shoppers;
|
|
·
|
Acquiring new shopping centers that are located in targeted metropolitan markets and that provide opportunities to add value through intensive leasing, management, or redevelopment;
|
|
·
|
Developing our land held for development into income-producing investment property, subject to market demand, availability of capital and adequate returns on our incremental capital;
|
|
·
|
Selling non-core shopping centers and redeploying the proceeds into investments that meet our criteria;
|
|
·
|
Selling available-for-sale land parcels and using the proceeds to pay down debt or reinvest in our business;
|
|
·
|
Maintaining a strong and flexible balance sheet by capitalizing our Company with a moderate ratio of debt to equity and by financing our investment activities with various forms and sources of capital; and
|
|
·
|
Managing our overall enterprise to create an efficient organization with a strong corporate culture and transparent disclosure for all stakeholders.
|
|
·
|
Executed 100 new leases totaling 480,306 square feet with an average rental rate of $14.10 per square foot; and
|
|
·
|
Executed 149 renewal leases totaling 885,908 square feet with an average rental rate of $11.96 per square foot.
|
|
·
|
Harvest Junction North, Harvest Junction South and 14 acres of land all located in Longmont (metropolitan Boulder), Colorado, a new market for us. Combined the two centers total 336,345 square feet with multiple national retailers. The total acquisition cost was $71.7 million;
|
|
·
|
The Shoppes of Lakeland; a 183,842 square foot shopping center located in Lakeland, Florida for $28 million;
|
|
·
|
Central Plaza, a 166,431 square foot multi-anchored shopping center in Ballwin (St. Louis), Missouri for $21.6 million; and
|
|
·
|
Nagawaukee Shopping Center, an 113,617 square foot shopping center in Delafield (greater Milwaukee), Wisconsin for $15.0 million.
|
|
·
|
Shopping centers in Osprey and Sarasota, Florida for $5.6 million resulting in a $0.1 million gain and generating $5.4 million in net cash proceeds;
|
|
·
|
A shopping center located in Flint, Michigan for $1.8 million resulting in a $0.1 million gain and generating approximately $1.3 million in net cash proceeds;
|
|
·
|
A freestanding single tenant building located in Toledo, Ohio for $1.7 million resulting in a $0.1 million gain and generating approximately $1.6 million in net cash proceeds; and
|
|
·
|
One land outparcel located in Roswell, Georgia generating net sales proceeds of $2.0 million and a net gain of $0.1 million.
|
|
Three Months Ended September 30,
|
||||||||||||||||
|
2012
|
2011
|
Dollar
Change
|
Percent
Change
|
|||||||||||||
|
(In thousands)
|
||||||||||||||||
|
Total revenue
|
$ | 32,695 | $ | 30,649 | $ | 2,046 | 6.7 | % | ||||||||
|
Recoverable operating expense
|
8,049 | 7,210 | 839 | 11.6 | % | |||||||||||
|
Other non-recoverable operating expense
|
682 | 946 | (264 | ) | -27.9 | % | ||||||||||
|
Depreciation and amortization
|
10,614 | 8,433 | 2,181 | 25.9 | % | |||||||||||
|
General and administrative expense
|
4,990 | 5,345 | (355 | ) | -6.6 | % | ||||||||||
|
Other income, net
|
54 | 192 | (138 | ) | 71.9 | % | ||||||||||
|
Gain on sale of real estate
|
- | 45 | (45 | ) |
NM
|
|||||||||||
|
Earnings from unconsolidated joint ventures
|
1,008 | 3,702 | (2,694 | ) | -72.8 | % | ||||||||||
|
Interest expense
|
(6,430 | ) | (6,320 | ) | (110 | ) | 1.7 | % | ||||||||
|
Amortization of deferred financing fees
|
(354 | ) | (387 | ) | 33 | -8.5 | % | |||||||||
|
Provision for impairment on equity investments in unconsolidated joint ventures
|
(294 | ) | - | (294 | ) | 100.0 | % | |||||||||
|
Deferred gain recognized upon acquisition of real estate
|
845 | - | 845 | 100.0 | % | |||||||||||
|
Income tax benefit (provision)
|
19 | (94 | ) | 113 | -120.2 | % | ||||||||||
|
Income (loss) from discontinued operations
|
113 | (51 | ) | 164 | -321.6 | % | ||||||||||
|
Net income attributable to noncontrolling interest
|
(158 | ) | (389 | ) | 231 | -59.4 | % | |||||||||
|
Preferred share dividends
|
(1,813 | ) | (1,813 | ) | - | 0.0 | % | |||||||||
|
Net income available to common shareholders
|
$ | 1,350 | $ | 3,600 | $ | 2,250 | -62.5 | % | ||||||||
|
NM - Not meaningful
|
||||||||||||||||
|
Nine Months Ended September 30,
|
||||||||||||||||
|
2012
|
2011
|
Dollar
Change
|
Percent
Change
|
|||||||||||||
|
(In thousands)
|
||||||||||||||||
|
Total revenue
|
$ | 94,595 | $ | 88,087 | $ | 6,508 | 7.4 | % | ||||||||
|
Recoverable operating expense
|
24,122 | 22,408 | 1,714 | 7.6 | % | |||||||||||
|
Other non-recoverable operating expense
|
1,956 | 2,268 | (312 | ) | -13.8 | % | ||||||||||
|
Depreciation and amortization
|
28,990 | 25,505 | 3,485 | 13.7 | % | |||||||||||
|
General and administrative expense
|
14,746 | 15,265 | (519 | ) | -3.4 | % | ||||||||||
|
Other interest (expense), net
|
171 | (219 | ) | 390 | 178.1 | % | ||||||||||
|
Gain on sale of real estate
|
69 | 231 | (162 | ) | -70.1 | % | ||||||||||
|
Earnings from unconsolidated joint ventures
|
2,084 | 5,336 | (3,252 | ) | -60.9 | % | ||||||||||
|
Interest expense
|
(19,509 | ) | (20,743 | ) | 1,234 | -5.9 | % | |||||||||
|
Amortization of deferred financing fees
|
(1,108 | ) | (1,482 | ) | 374 | -25.2 | % | |||||||||
|
Provision for impairment on equity investments in unconsolidated joint ventures
|
(294 | ) | - | (294 | ) | 100.0 | % | |||||||||
|
Deferred gain recognized upon acquisition of real estate
|
845 | - | 845 | 100.0 | % | |||||||||||
|
Loss on extinguishment of debt
|
- | (1,968 | ) | 1,968 | -100.0 | % | ||||||||||
|
Income tax provision
|
18 | (984 | ) | 1,002 | -101.8 | % | ||||||||||
|
(Loss) income from discontinued operations
|
(1,624 | ) | 8,266 | (9,890 | ) | -119.6 | % | |||||||||
|
Net loss (income) attributable to noncontrolling interest
|
191 | (739 | ) | 930 | -125.8 | % | ||||||||||
|
Preferred share dividends
|
(5,438 | ) | (3,432 | ) | (2,006 | ) | 58.4 | % | ||||||||
|
Net income available to common shareholders
|
$ | 186 | $ | 6,907 | $ | 6,721 | -97.3 | % | ||||||||
|
Nine Months Ended September 30,
|
||||||||
|
2012
|
2011
|
|||||||
|
(In thousands)
|
||||||||
|
Cash provided by operating activities
|
$ | 43,267 | $ | 32,178 | ||||
|
Cash used in investing activities
|
(156,658 | ) | (38,406 | ) | ||||
|
Cash provided by financing activities
|
109,589 | 17,855 | ||||||
|
●
|
We generated $43.3 million in cash flows from operating activities as compared to $32.2 million in 2011. Net operating income increased $3.0 million as a result of our acquisitions (net of dispositions) and our leasing activity at our shopping centers. Interest expense decreased $2.2 million because of deleveraging, reducing interest rates on our bank financings, and using more variable-rate debt, which has lower rates than long-term, fixed rate financing. General and administrative expense, excluding share-based compensation, decreased $0.9 million due to cost control initiatives and lower severance expense.
|
|
●
|
Investing activities used $156.7 million of cash flows as compared to $38.4 million in 2011. Additions to real estate increased $108.0 million, reflecting a higher volume of acquisitions by $97.5 million, an increase in development funding by $9.4 million, and a modest increase in capital expenditures of $1.1 million. Net proceeds from sales of real estate and distributions from the sale of joint venture property together decreased $16.2 million. Investment in unconsolidated joint ventures decreased $6.0 million.
|
|
●
|
Cash flows provided by financing activities were $109.6 million as compared to $17.9 million in 2011. This difference of $91.7 million is primarily explained by our net borrowing of $37.4 million of debt and payment of $2.0 million in deferred financing costs in 2012 compared to net repayment of $62.8 million of debt and payment of $2.7 million in deferred financing costs in 2011. In 2012 we had proceeds of $101.6 million from common stock issuance compared to $105.5 million in proceeds from the issuance of common stock and preferred shares in 2011. Cash dividends to preferred shareholders were $3.8 million higher in 2012 as dividends did not commence until April in 2011. Cash dividends to common shareholders were higher by $1.7 million due to the increase in the number of common shares outstanding.
|
|
Nine Months Ended September 30,
|
||||||||
|
2012
|
2011
|
|||||||
|
(In thousands)
|
||||||||
|
Cash provided by operating activities
|
$ | 43,267 | $ | 32,178 | ||||
|
Cash distributions to preferred shareholders
|
(5,438 | ) | (1,619 | ) | ||||
|
Cash distributions to common shareholders
|
(20,500 | ) | (18,831 | ) | ||||
|
Cash distributions to operating partnership unit holders
|
(1,290 | ) | (1,447 | ) | ||||
|
Total distributions
|
$ | (27,228 | ) | $ | (21,897 | ) | ||
|
Surplus
|
$ | 16,039 | $ | 10,281 | ||||
|
Payments due by period
|
||||||||||||||||||||
|
Contractual Obligations
|
Total
|
Less than 1 year
(1)
|
1-3 years
|
3-5 years
|
More than
5 years
|
|||||||||||||||
|
(In thousands)
|
||||||||||||||||||||
|
Mortgages and notes payable:
|
||||||||||||||||||||
|
Scheduled amortization
|
$ | 18,460 | $ | 1,132 | $ | 11,604 | $ | 3,220 | $ | 2,504 | ||||||||||
|
Payments due at maturity
|
528,936 | - | 115,899 | 275,000 | 138,037 | |||||||||||||||
|
Total mortgages and notes payable
(2)
|
547,396 | 1,132 | 127,503 | 278,220 | 140,541 | |||||||||||||||
|
Employment contracts
|
932 | 211 | 721 | - | - | |||||||||||||||
|
Capital lease
(3)
|
6,801 | 169 | 6,632 | - | - | |||||||||||||||
|
Operating leases
|
4,252 | 182 | 1,703 | 2,367 | - | |||||||||||||||
|
Construction commitments
|
13,054 | 13,054 | - | - | - | |||||||||||||||
|
Total contractual obligations
|
$ | 572,435 | $ | 14,748 | $ | 136,559 | $ | 280,587 | $ | 140,541 | ||||||||||
|
(1)
|
Amounts represent balance of obligation for the remainder of 2012, excluding interest expense of $6.5 million.
|
|
(2)
|
Total excludes interest expense of $153.7 million. Variable-rate debt interest is calculated using rates at September 30, 2012, excluding the effect of interest rate swaps.
|
|
(3)
|
99 year ground lease expires September 2103. However, an anchor tenant’s exercise of its option to purchase its parcel in October 2014 would require us to purchase the real estate that is subject to the ground lease.
|
|
Three Months Ended September 30,
|
Nine Months Ended September 30,
|
|||||||||||||||
|
2012
|
2011
|
2012
|
2011
|
|||||||||||||
|
(In thousands, except per share data)
|
||||||||||||||||
|
Net income available to common shareholders
|
$ | 1,350 | $ | 3,600 | $ | 186 | $ | 6,907 | ||||||||
|
Adjustments:
|
||||||||||||||||
|
Rental property depreciation and amortization expense
|
10,479 | 8,657 | 28,881 | 27,011 | ||||||||||||
|
Pro-rata share of real estate depreciation from unconsolidated joint ventures
|
1,614 | 1,658 | 4,984 | 4,944 | ||||||||||||
|
Add preferred share dividends (assumes if converted)
(1)
|
1,813 | 1,813 | - | - | ||||||||||||
|
Loss (gain) on sale of depreciable real estate
|
- | 33 | (336 | ) | (6,177 | ) | ||||||||||
|
Loss (gain) on sale of joint venture depreciable real estate
(2)
|
57 | (2,718 | ) | 75 | (2,718 | ) | ||||||||||
|
Provision for impairment on income-producing properties
(3)
|
- | - | 1,976 | - | ||||||||||||
|
Provision for impairment on joint venture income-producing properties
(2)
|
- | - | 50 | - | ||||||||||||
|
Provision for impairment on equity investments in unconsolidated joint ventures
|
294 | - | 294 | - | ||||||||||||
|
Deferred gain recognized upon acquisition of real estate
|
(845 | ) | - | (845 | ) | - | ||||||||||
|
Noncontrolling interest in Operating Partnership
|
157 | 387 | 274 | 744 | ||||||||||||
|
FUNDS FROM OPERATIONS
|
$ | 14,919 | $ | 13,430 | $ | 35,539 | $ | 30,711 | ||||||||
|
Weighted average common shares
|
46,911 | 38,596 | 42,834 | 38,351 | ||||||||||||
|
Shares issuable upon conversion of Operating Partnership Units
|
2,437 | 2,784 | 2,556 | 2,837 | ||||||||||||
|
Shares issuable upon conversion of preferred shares
(1)
|
6,940 | 6,940 | - | - | ||||||||||||
|
Dilutive effect of securities
|
286 | 143 | 281 | 162 | ||||||||||||
|
Weighted average equivalent shares outstanding, diluted
|
56,574 | 48,463 | 45,671 | 41,350 | ||||||||||||
|
Funds from operations per diluted share
|
$ | 0.26 | $ | 0.28 | $ | 0.78 | $ | 0.74 | ||||||||
|
(1)
Series D convertible preferred shares were dilutive for the three months ended September 30, 2012 and 2011 and antidilutive for the
nine months ended September 30, 2012 and 2011.
|
||||||||||||||||
|
(2)
Amount included in earnings from unconsolidated joint ventures.
|
||||||||||||||||
|
(3)
Amount represents our proportionate ownership share of the total for one property that was previously held in a consolidated partnership.
Subsequently, ownership was conveyed to the lender in exchange for full release under its mortgage loan obligation in the
amount of $8.5 million.
|
||||||||||||||||
|
Fair
|
||||||||||||||||||||||||||||||||
|
2012
|
2013
|
2014
|
2015
|
2016
(1)
|
Thereafter
|
Total
|
Value
|
|||||||||||||||||||||||||
|
(In thousands)
|
||||||||||||||||||||||||||||||||
|
Fixed-rate debt
|
$ | 1,132 | $ | 17,360 | $ | 33,432 | $ | 76,712 | $ | 1,648 | $ | 327,112 | $ | 457,396 | $ | 457,713 | ||||||||||||||||
|
Average interest rate
|
6.2 | % | 5.9 | % | 5.5 | % | 5.3 | % | 6.6 | % | 5.1 | % | 5.2 | % | 5.1 | % | ||||||||||||||||
|
Variable-rate debt
|
$ | - | $ | - | $ | - | $ | - | $ | 45,000 | $ | 45,000 | $ | 90,000 | $ | 90,000 | ||||||||||||||||
|
Average interest rate
|
0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 1.9 | % | 1.9 | % | 1.9 | % | 1.9 | % | ||||||||||||||||
|
(1)
|
Scheduled maturities include $45 million of unsecured line of credit that includes a one-year extension option through July 2017.
|
|
Exhibit No.
|
Description
|
|
12.1*
|
Computation of Ration of Earnings to Combined Fixed Charges and Preferred Dividends.
|
|
31.1*
|
Certification of CEO pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
|
31.2*
|
Certification of CFO pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
|
32.1*
|
Certification of CEO pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of Sarbanes-Oxley Act of 2002.
|
|
32.2*
|
Certification of CFO pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of Sarbanes-Oxley Act of 2002.
|
|
101.INS
(1)
|
XBRL Instance Document.
|
|
101.SCH
(1)
|
XBRL Taxonomy Extension Schema.
|
|
101.CAL
(1)
|
XBRL Taxonomy Extension Calculation.
|
|
101.DEF
(1)
|
XBRL Taxonomy Extension Definition.
|
|
101.LAB
(1)
|
XBRL Taxonomy Extension Label.
|
|
101.PRE
(1)
|
XBRL Taxonomy Extension Presentation.
|
| * | Filed herewith | |
| ** | Management contract or compensatory plan or arrangement | |
|
|
(1)
|
Pursuant
to Rule 406T of Regulation S-T, these interactive data files are deemed not filed or part of a registration statement or prospectus for purposes of Sections 11 or 12 of the Securities Act of 1933, are deemed not filed for purposes of Section 18 of the Securities Exchange Act of 1934 and otherwise are not subject to liability thereunder.
|
| RAMCO-GERSHENSON PROPERTIES TRUST | |
|
Date: November 7, 2012
|
By:/s/ DENNIS E. GERSHENSON
Dennis E. Gershenson
President and Chief Executive Officer
(Principal Executive Officer)
|
|
Date: November 7, 2012
|
By: /s/ GREGORY R. ANDREWS
Gregory R. Andrews
Chief Financial Officer
(Principal Financial and Accounting Officer)
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|