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
|
|
|
Large accelerated filer
x
|
Accelerated filer
o
|
Non-accelerated filer
o
(Do not check if a smaller
reporting company)
|
Smaller reporting company
o
|
|
Page No.
|
||
|
|
|
|
|
|
||
|
|
Condensed Consolidated Balance Sheets – June 30, 2014 (unaudited) and December 31, 2013
|
|
|
|
|
|
|
|
|
|
|
|
Three and Six Months Ended June 30, 2014 and 2013 (unaudited)
|
|
|
|
|
|
|
|
Condensed Consolidated Statement of Shareholders’ Equity -
Six Months Ended June 30, 2014 (unaudited)
|
|
|
|
|
|
|
|
Condensed Consolidated Statements of Cash Flows –
Six Months Ended June 30, 2014 and 2013 (unaudited)
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
RAMCO-GERSHENSON PROPERTIES TRUST
|
|||||||
|
CONDENSED CONSOLIDATED BALANCE SHEETS
|
|||||||
|
(In thousands, except per share amounts)
|
|||||||
|
|
|
|
|
||||
|
|
June 30,
2014 |
|
December 31,
2013 |
||||
|
|
(unaudited)
|
|
|
||||
|
ASSETS
|
|
|
|
||||
|
Income producing properties, at cost:
|
|
|
|
||||
|
Land
|
$
|
285,072
|
|
|
$
|
284,686
|
|
|
Buildings and improvements
|
1,337,422
|
|
|
1,340,531
|
|
||
|
Less accumulated depreciation and amortization
|
(269,575
|
)
|
|
(253,292
|
)
|
||
|
Income producing properties, net
|
1,352,919
|
|
|
1,371,925
|
|
||
|
Construction in progress and land available for development or sale
|
115,462
|
|
|
101,974
|
|
||
|
Net real estate
|
1,468,381
|
|
|
1,473,899
|
|
||
|
Equity investments in unconsolidated joint ventures
|
28,663
|
|
|
30,931
|
|
||
|
Cash and cash equivalents
|
33,085
|
|
|
5,795
|
|
||
|
Restricted cash
|
14,915
|
|
|
3,454
|
|
||
|
Accounts receivable (net of allowance for doubtful accounts of $2,217 and $2,351 as of June 30, 2014 and December 31, 2013, respectively)
|
10,716
|
|
|
9,648
|
|
||
|
Other assets, net
|
118,139
|
|
|
128,521
|
|
||
|
TOTAL ASSETS
|
$
|
1,673,899
|
|
|
$
|
1,652,248
|
|
|
|
|
|
|
||||
|
LIABILITIES AND SHAREHOLDERS' EQUITY
|
|
|
|
|
|
||
|
Notes payable:
|
|
|
|
|
|
||
|
Senior unsecured notes payable
|
$
|
420,000
|
|
|
$
|
365,000
|
|
|
Mortgages payable
|
301,029
|
|
|
333,049
|
|
||
|
Unsecured revolving credit facility
|
—
|
|
|
27,000
|
|
||
|
Junior subordinated notes
|
28,125
|
|
|
28,125
|
|
||
|
Total notes payable
|
749,154
|
|
|
753,174
|
|
||
|
Capital lease obligation
|
5,510
|
|
|
5,686
|
|
||
|
Accounts payable and accrued expenses
|
38,104
|
|
|
32,026
|
|
||
|
Other liabilities
|
46,631
|
|
|
48,593
|
|
||
|
Distributions payable
|
15,406
|
|
|
14,809
|
|
||
|
TOTAL LIABILITIES
|
854,805
|
|
|
854,288
|
|
||
|
|
|
|
|
||||
|
Commitments and Contingencies
|
|
|
|
|
|
||
|
|
|
|
|
||||
|
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 June 30, 2014 and December 31, 2013
|
$
|
100,000
|
|
|
$
|
100,000
|
|
|
Common shares of beneficial interest, $0.01 par, 120,000 shares authorized, 69,937 and 66,669 shares issued and outstanding as of June 30, 2014 and December 31, 2013, respectively
|
699
|
|
|
667
|
|
||
|
Additional paid-in capital
|
1,008,913
|
|
|
959,183
|
|
||
|
Accumulated distributions in excess of net income
|
(315,668
|
)
|
|
(289,837
|
)
|
||
|
Accumulated other comprehensive (loss) income
|
(1,925
|
)
|
|
84
|
|
||
|
TOTAL SHAREHOLDERS' EQUITY ATTRIBUTABLE TO RPT
|
792,019
|
|
|
770,097
|
|
||
|
Noncontrolling interest
|
27,075
|
|
|
27,863
|
|
||
|
TOTAL SHAREHOLDERS' EQUITY
|
819,094
|
|
|
797,960
|
|
||
|
|
|
|
|
||||
|
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY
|
$
|
1,673,899
|
|
|
$
|
1,652,248
|
|
|
RAMCO-GERSHENSON PROPERTIES TRUST
|
|||||||||||||||
|
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME (LOSS)
|
|||||||||||||||
|
(In thousands, except per share amounts)
|
|||||||||||||||
|
(Unaudited)
|
|||||||||||||||
|
|
|
|
|
||||||||||||
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
|
2014
|
|
2013
|
|
2014
|
|
2013
|
||||||||
|
REVENUE
|
|
|
|
|
|
|
|
||||||||
|
Minimum rent
|
$
|
37,054
|
|
|
$
|
31,946
|
|
|
$
|
73,321
|
|
|
$
|
56,234
|
|
|
Percentage rent
|
5
|
|
|
20
|
|
|
153
|
|
|
115
|
|
||||
|
Recovery income from tenants
|
11,857
|
|
|
9,772
|
|
|
24,104
|
|
|
18,000
|
|
||||
|
Other property income
|
578
|
|
|
491
|
|
|
1,539
|
|
|
1,014
|
|
||||
|
Management and other fee income
|
436
|
|
|
473
|
|
|
946
|
|
|
1,277
|
|
||||
|
TOTAL REVENUE
|
49,930
|
|
|
42,702
|
|
|
100,063
|
|
|
76,640
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
EXPENSES
|
|
|
|
|
|
|
|
|
|
||||||
|
Real estate taxes
|
7,347
|
|
|
5,769
|
|
|
14,714
|
|
|
10,334
|
|
||||
|
Recoverable operating expense
|
5,739
|
|
|
4,709
|
|
|
11,898
|
|
|
8,838
|
|
||||
|
Other non-recoverable operating expense
|
835
|
|
|
730
|
|
|
1,684
|
|
|
1,467
|
|
||||
|
Depreciation and amortization
|
23,658
|
|
|
14,551
|
|
|
41,399
|
|
|
25,328
|
|
||||
|
General and administrative expense
|
5,619
|
|
|
5,634
|
|
|
11,233
|
|
|
11,134
|
|
||||
|
TOTAL EXPENSES
|
43,198
|
|
|
31,393
|
|
|
80,928
|
|
|
57,101
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
OPERATING INCOME
|
6,732
|
|
|
11,309
|
|
|
19,135
|
|
|
19,539
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
OTHER INCOME AND EXPENSES
|
|
|
|
|
|
|
|
|
|
||||||
|
Other expense, net
|
(239
|
)
|
|
(180
|
)
|
|
(372
|
)
|
|
(316
|
)
|
||||
|
Gain on sale of real estate
|
2,672
|
|
|
332
|
|
|
2,672
|
|
|
3,914
|
|
||||
|
Earnings (loss) from unconsolidated joint ventures
|
816
|
|
|
260
|
|
|
(791
|
)
|
|
(5,414
|
)
|
||||
|
Interest expense
|
(7,632
|
)
|
|
(7,296
|
)
|
|
(15,231
|
)
|
|
(13,369
|
)
|
||||
|
Amortization of deferred financing fees
|
(370
|
)
|
|
(346
|
)
|
|
(773
|
)
|
|
(687
|
)
|
||||
|
Deferred gain recognized on real estate
|
—
|
|
|
—
|
|
|
117
|
|
|
5,282
|
|
||||
|
Loss on extinguishment of debt
|
(860
|
)
|
|
—
|
|
|
(860
|
)
|
|
—
|
|
||||
|
INCOME FROM CONTINUING OPERATIONS BEFORE TAX
|
1,119
|
|
|
4,079
|
|
|
3,897
|
|
|
8,949
|
|
||||
|
Income tax benefit (provision)
|
1
|
|
|
13
|
|
|
(16
|
)
|
|
(30
|
)
|
||||
|
INCOME FROM CONTINUING OPERATIONS
|
1,120
|
|
|
4,092
|
|
|
3,881
|
|
|
8,919
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
DISCONTINUED OPERATIONS
|
|
|
|
|
|
|
|
|
|
||||||
|
Gain on sale of real estate
|
—
|
|
|
1,537
|
|
|
—
|
|
|
1,537
|
|
||||
|
Income from discontinued operations
|
—
|
|
|
153
|
|
|
—
|
|
|
600
|
|
||||
|
INCOME FROM DISCONTINUED OPERATIONS
|
—
|
|
|
1,690
|
|
|
—
|
|
|
2,137
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
NET INCOME
|
1,120
|
|
|
5,782
|
|
|
3,881
|
|
|
11,056
|
|
||||
|
Net income attributable to noncontrolling partner interest
|
(34
|
)
|
|
(208
|
)
|
|
(123
|
)
|
|
(433
|
)
|
||||
|
NET INCOME ATTRIBUTABLE TO RPT
|
1,086
|
|
|
5,574
|
|
|
3,758
|
|
|
10,623
|
|
||||
|
Preferred share dividends
|
(1,813
|
)
|
|
(1,813
|
)
|
|
(3,625
|
)
|
|
(3,625
|
)
|
||||
|
NET (LOSS) INCOME AVAILABLE TO COMMON SHAREHOLDERS
|
$
|
(727
|
)
|
|
$
|
3,761
|
|
|
$
|
133
|
|
|
$
|
6,998
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
(LOSS) EARNINGS PER COMMON SHARE, BASIC
|
|
|
|
|
|
|
|
|
|
||||||
|
Continuing operations
|
$
|
(0.01
|
)
|
|
$
|
0.03
|
|
|
$
|
—
|
|
|
$
|
0.08
|
|
|
Discontinued operations
|
—
|
|
|
0.03
|
|
|
—
|
|
|
0.04
|
|
||||
|
|
$
|
(0.01
|
)
|
|
$
|
0.06
|
|
|
$
|
—
|
|
|
$
|
0.12
|
|
|
(LOSS) EARNINGS PER COMMON SHARE, DILUTED
|
|
|
|
|
|
|
|
|
|
||||||
|
Continuing operations
|
$
|
(0.01
|
)
|
|
$
|
0.03
|
|
|
$
|
—
|
|
|
$
|
0.08
|
|
|
Discontinued operations
|
—
|
|
|
0.03
|
|
|
—
|
|
|
0.04
|
|
||||
|
|
$
|
(0.01
|
)
|
|
$
|
0.06
|
|
|
$
|
—
|
|
|
$
|
0.12
|
|
|
WEIGHTED AVERAGE COMMON SHARES OUTSTANDING
|
|
|
|
|
|
|
|
|
|
||||||
|
Basic
|
68,853
|
|
|
59,911
|
|
|
67,966
|
|
|
55,867
|
|
||||
|
Diluted
|
69,097
|
|
|
60,319
|
|
|
68,209
|
|
|
56,277
|
|
||||
|
|
|
|
|
.
|
|
|
|
|
|
||||||
|
OTHER COMPREHENSIVE (LOSS) INCOME
|
|
|
|
|
|
|
|
|
|
||||||
|
Net income
|
$
|
1,120
|
|
|
$
|
5,782
|
|
|
$
|
3,881
|
|
|
$
|
11,056
|
|
|
Other comprehensive (loss) income:
|
|
|
|
|
|
|
|
|
|
||||||
|
(Loss) gain on interest rate swaps
|
(1,377
|
)
|
|
4,118
|
|
|
(2,076
|
)
|
|
4,676
|
|
||||
|
Comprehensive (loss) income
|
(257
|
)
|
|
9,900
|
|
|
1,805
|
|
|
15,732
|
|
||||
|
Comprehensive loss (income) attributable to noncontrolling interest
|
44
|
|
|
(147
|
)
|
|
67
|
|
|
(171
|
)
|
||||
|
COMPREHENSIVE (LOSS) INCOME ATTRIBUTABLE TO RPT
|
$
|
(213
|
)
|
|
$
|
9,753
|
|
|
$
|
1,872
|
|
|
$
|
15,561
|
|
|
RAMCO-GERSHENSON PROPERTIES TRUST
|
|||||||||||||||||||||||||||
|
CONDENSED CONSOLIDATED STATEMENT OF SHAREHOLDERS' EQUITY
|
|||||||||||||||||||||||||||
|
For the six months ended June 30, 2014
|
|||||||||||||||||||||||||||
|
(In thousands)
|
|||||||||||||||||||||||||||
|
(Unaudited)
|
|||||||||||||||||||||||||||
|
|
|
|
|
|
|
||||||||||||||||||||||
|
|
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, 2013 |
$
|
100,000
|
|
|
$
|
667
|
|
|
$
|
959,183
|
|
|
$
|
(289,837
|
)
|
|
$
|
84
|
|
|
$
|
27,863
|
|
|
$
|
797,960
|
|
|
Issuance of common shares
|
—
|
|
|
30
|
|
|
49,860
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
49,890
|
|
|||||||
|
Share-based compensation and other expense, net of shares withheld for employee taxes
|
—
|
|
|
2
|
|
|
(130
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(128
|
)
|
|||||||
|
Dividends declared to common shareholders
|
—
|
|
|
—
|
|
|
—
|
|
|
(25,791
|
)
|
|
—
|
|
|
—
|
|
|
(25,791
|
)
|
|||||||
|
Dividends declared to preferred shareholders
|
—
|
|
|
—
|
|
|
—
|
|
|
(3,625
|
)
|
|
—
|
|
|
—
|
|
|
(3,625
|
)
|
|||||||
|
Distributions declared to noncontrolling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(844
|
)
|
|
(844
|
)
|
|||||||
|
Dividends declared to deferred shares
|
—
|
|
|
—
|
|
|
—
|
|
|
(173
|
)
|
|
—
|
|
|
—
|
|
|
(173
|
)
|
|||||||
|
Other comprehensive income adjustment
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,009
|
)
|
|
(67
|
)
|
|
(2,076
|
)
|
|||||||
|
Net income
|
—
|
|
|
—
|
|
|
—
|
|
|
3,758
|
|
|
—
|
|
|
123
|
|
|
3,881
|
|
|||||||
|
Balance,
June 30, 2014 |
$
|
100,000
|
|
|
$
|
699
|
|
|
$
|
1,008,913
|
|
|
$
|
(315,668
|
)
|
|
$
|
(1,925
|
)
|
|
$
|
27,075
|
|
|
$
|
819,094
|
|
|
RAMCO GERSHENSON PROPERTIES TRUST
|
|||||||
|
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
|
|||||||
|
(In thousands)
|
|||||||
|
(Unaudited)
|
|||||||
|
|
|
||||||
|
|
Six Months Ended June 30,
|
||||||
|
|
2014
|
|
2013
|
||||
|
OPERATING ACTIVITIES
|
|
|
|
||||
|
Net income
|
$
|
3,881
|
|
|
$
|
11,056
|
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
|
|
||
|
Depreciation and amortization, including discontinued operations
|
41,398
|
|
|
25,684
|
|
||
|
Amortization of deferred financing fees, including discontinued operations
|
773
|
|
|
687
|
|
||
|
Income tax provision
|
16
|
|
|
30
|
|
||
|
Loss from unconsolidated joint ventures
|
791
|
|
|
5,414
|
|
||
|
Distributions received from operations of unconsolidated joint ventures
|
1,353
|
|
|
1,798
|
|
||
|
Loss on extinguishment of debt, including discontinued operations
|
860
|
|
|
—
|
|
||
|
Deferred gain recognized on real estate
|
(117
|
)
|
|
(5,282
|
)
|
||
|
Gain on sale of real estate, including discontinued operations
|
(2,672
|
)
|
|
(5,451
|
)
|
||
|
Amortization of premium on mortgages, net
|
(347
|
)
|
|
(186
|
)
|
||
|
Share-based compensation expense
|
1,060
|
|
|
1,076
|
|
||
|
Long-term incentive cash compensation expense
|
1,071
|
|
|
700
|
|
||
|
Changes in assets and liabilities:
|
|
|
|
|
|
||
|
Accounts receivable, net
|
(1,068
|
)
|
|
660
|
|
||
|
Other assets, net
|
675
|
|
|
202
|
|
||
|
Accounts payable, accrued expenses and other liabilities
|
526
|
|
|
7,151
|
|
||
|
Net cash provided by operating activities
|
48,200
|
|
|
43,539
|
|
||
|
|
|
|
|
||||
|
INVESTING ACTIVITIES
|
|
|
|
|
|
||
|
Acquisition of real estate, net of assumed debt
|
$
|
—
|
|
|
$
|
(202,096
|
)
|
|
Development and capital improvements
|
(34,776
|
)
|
|
(18,196
|
)
|
||
|
Net proceeds from sales of real estate
|
9,883
|
|
|
18,960
|
|
||
|
Distributions from sale of joint venture property
|
—
|
|
|
1,687
|
|
||
|
Increase in restricted cash
|
(11,461
|
)
|
|
(940
|
)
|
||
|
Investment in unconsolidated joint ventures
|
—
|
|
|
(4,979
|
)
|
||
|
Net cash used in investing activities
|
(36,354
|
)
|
|
(205,564
|
)
|
||
|
|
|
|
|
||||
|
FINANCING ACTIVITIES
|
|
|
|
|
|
||
|
Proceeds on mortgages and notes payable
|
$
|
175,000
|
|
|
$
|
160,000
|
|
|
Repayment of mortgages and notes payable
|
(151,672
|
)
|
|
(116,064
|
)
|
||
|
Net repayments on revolving credit facility
|
(27,000
|
)
|
|
(37,000
|
)
|
||
|
Payment of deferred financing costs
|
(762
|
)
|
|
(1,319
|
)
|
||
|
Proceeds from issuance of common stock
|
49,890
|
|
|
178,295
|
|
||
|
Repayment of capitalized lease obligation
|
(176
|
)
|
|
(166
|
)
|
||
|
Conversion of operating partnership units for cash
|
—
|
|
|
(1,207
|
)
|
||
|
Dividends paid to preferred shareholders
|
(3,625
|
)
|
|
(3,625
|
)
|
||
|
Dividends paid to common shareholders
|
(25,367
|
)
|
|
(18,302
|
)
|
||
|
Distributions paid to operating partnership unit holders
|
(844
|
)
|
|
(778
|
)
|
||
|
Net cash provided by financing activities
|
15,444
|
|
|
159,834
|
|
||
|
|
|
|
|
||||
|
Net change in cash and cash equivalents
|
27,290
|
|
|
(2,191
|
)
|
||
|
Cash and cash equivalents at beginning of period
|
5,795
|
|
|
4,233
|
|
||
|
Cash and cash equivalents at end of period
|
$
|
33,085
|
|
|
$
|
2,042
|
|
|
|
|
|
|
||||
|
SUPPLEMENTAL DISCLOSURE OF NON-CASH ACTIVITY
|
|
|
|
|
|
||
|
Assumption of debt related to acquisitions
|
$
|
—
|
|
|
$
|
158,767
|
|
|
|
|
|
|
||||
|
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION
|
|
|
|
|
|
||
|
Cash paid for interest (net of capitalized interest of $884 and $457 in 2014 and 2013, respectively)
|
$
|
16,284
|
|
|
$
|
13,811
|
|
|
Cash paid for federal income taxes
|
$
|
—
|
|
|
$
|
—
|
|
|
|
||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
Gross
|
|
|
||||||||||
|
Property Name
|
|
Location
|
|
GLA
|
|
Acreage
|
|
|
Date
Sold
|
|
Sales
Price
|
|
Debt
Repaid
|
|
Gain (loss)
on Sale
|
|||||||
|
|
|
|
|
(In thousands)
|
|
|
|
|
|
(In thousands)
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
The Town Center at Aquia - El Gran Charro Outparcel
|
|
Stafford, VA
|
|
6
|
|
|
N/A
|
|
|
05/28/14
|
|
$
|
1,730
|
|
|
$
|
—
|
|
|
$
|
123
|
|
|
Naples Towne Centre
|
|
Naples, FL
|
|
135
|
|
|
N/A
|
|
|
04/17/14
|
|
7,150
|
|
|
—
|
|
|
2,343
|
|
|||
|
Total consolidated income producing dispositions
|
|
141
|
|
|
|
|
|
|
$
|
8,880
|
|
|
$
|
—
|
|
|
$
|
2,466
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Parkway Phase I - Express Oil Change Outparcel
|
|
Jacksonville, FL
|
|
N/A
|
|
|
0.7
|
|
|
06/13/14
|
|
$
|
680
|
|
|
$
|
—
|
|
|
$
|
215
|
|
|
Hartland - Taco Bell Outparcel
|
|
Hartland, MI
|
|
N/A
|
|
|
0.8
|
|
|
05/01/14
|
|
650
|
|
|
$
|
—
|
|
|
$
|
(9
|
)
|
|
|
Total consolidated land / outparcel dispositions
|
|
|
|
1.5
|
|
|
|
|
$
|
1,330
|
|
|
$
|
—
|
|
|
$
|
206
|
|
|||
|
Total consolidated dispositions
|
|
141
|
|
|
1.5
|
|
|
|
|
$
|
10,210
|
|
|
$
|
—
|
|
|
$
|
2,672
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
Three Months Ended June 30, 2013
|
|
Six Months Ended June 30, 2013
|
||||||
|
|
|
(in thousands)
|
||||||||
|
Total revenue
|
|
|
$
|
578
|
|
|
|
$
|
1,461
|
|
|
Expenses:
|
|
|
|
|
|
|
|
|||
|
Recoverable operating expenses
|
|
|
165
|
|
|
|
394
|
|
||
|
Other non-recoverable property operating expenses
|
|
|
57
|
|
|
|
61
|
|
||
|
Depreciation and amortization
|
|
|
153
|
|
|
|
357
|
|
||
|
Operating income from discontinued operations
|
|
|
203
|
|
|
|
649
|
|
||
|
|
|
|
|
|
|
|
||||
|
Other expense
|
|
|
(50
|
)
|
|
|
(49
|
)
|
||
|
Gain on sale of properties
|
|
|
1,537
|
|
|
|
1,537
|
|
||
|
Income from discontinued operations
|
|
|
$
|
1,690
|
|
|
|
$
|
2,137
|
|
|
|
|
|
|
|
|
|
||||
|
Balance Sheets
|
|
June 30,
2014 |
|
December 31,
2013 |
||||
|
|
|
(In thousands)
|
||||||
|
ASSETS
|
|
|
|
|
||||
|
Income producing properties, net
|
|
$
|
391,660
|
|
|
$
|
410,218
|
|
|
Cash, accounts receivable and other assets
|
|
24,195
|
|
|
27,462
|
|
||
|
Total Assets
|
|
$
|
415,855
|
|
|
$
|
437,680
|
|
|
LIABILITIES AND OWNERS' EQUITY
|
|
|
|
|
|
|
||
|
Mortgage notes payable
|
|
$
|
170,692
|
|
|
$
|
178,708
|
|
|
Other liabilities
|
|
6,359
|
|
|
7,885
|
|
||
|
Owners' equity
|
|
238,804
|
|
|
251,087
|
|
||
|
Total Liabilities and Owners' Equity
|
|
$
|
415,855
|
|
|
$
|
437,680
|
|
|
|
|
|
|
|
||||
|
RPT's equity investments in unconsolidated joint ventures
|
|
$
|
28,663
|
|
|
$
|
30,931
|
|
|
|
|
|
|
|
||||
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
Statements of Operations
|
|
2014
|
|
2013
|
|
2014
|
|
2013
|
||||||||
|
|
|
(In thousands)
|
||||||||||||||
|
Total revenue
|
|
$
|
10,578
|
|
|
$
|
10,736
|
|
|
$
|
21,502
|
|
|
$
|
21,729
|
|
|
Total expenses
(1)
|
|
7,035
|
|
|
7,251
|
|
|
24,961
|
|
|
14,872
|
|
||||
|
Income (loss) before other income, expense, and discontinued operations
|
|
3,543
|
|
|
3,485
|
|
|
(3,459
|
)
|
|
6,857
|
|
||||
|
Gain on sale of land
(2)
|
|
740
|
|
|
—
|
|
|
740
|
|
|
—
|
|
||||
|
Interest expense
|
|
(1,816
|
)
|
|
(2,302
|
)
|
|
(3,691
|
)
|
|
(4,967
|
)
|
||||
|
Gain on extinguishment of debt
(3)
|
|
—
|
|
|
—
|
|
|
529
|
|
|
—
|
|
||||
|
Amortization of deferred financing fees
|
|
(77
|
)
|
|
(66
|
)
|
|
(152
|
)
|
|
(129
|
)
|
||||
|
Income (loss) from continuing operations
|
|
2,390
|
|
|
1,117
|
|
|
(6,033
|
)
|
|
1,761
|
|
||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Discontinued operations
(4)
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Loss on sale of real estate
(5)
|
|
—
|
|
|
(295
|
)
|
|
—
|
|
|
(21,512
|
)
|
||||
|
Income from discontinued operations
|
|
—
|
|
|
(8
|
)
|
|
—
|
|
|
1,146
|
|
||||
|
Loss from discontinued operations
|
|
—
|
|
|
(303
|
)
|
|
—
|
|
|
(20,366
|
)
|
||||
|
Net income (loss)
|
|
$
|
2,390
|
|
|
$
|
814
|
|
|
$
|
(6,033
|
)
|
|
$
|
(18,605
|
)
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
RPT's share of gain (loss) from unconsolidated joint ventures
(6)
|
|
$
|
816
|
|
|
$
|
260
|
|
|
$
|
(719
|
)
|
|
$
|
(5,414
|
)
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
(1)
|
The increase for the six months ended June 30,
2014
is due to depreciation expense related to a redevelopment project.
|
|
(2)
|
The gain on sale relates to a joint venture property that was sold in 2011 and additional proceeds received in June 2014. Our share of the gain was approximately
$0.4 million
.
|
|
(3)
|
As a result of a property conveyance, a joint venture recognized a gain on extinguishment of debt of which our share was approximately
$0.1 million
.
|
|
(4)
|
Beginning in the first quarter of
2014
discontinued operations reflects results of operations for those properties classified as discontinued operations as of
December 31, 2013
.
|
|
(5)
|
In March 2013, Ramco/Lion Venture LP sold
12
shopping centers to us resulting in a loss on the sale of
$21.5 million
to the joint venture.
|
|
(6)
|
For the
six
months ended
June 30, 2014
, we recognized additional loss of
$72 thousand
to write-off costs related to our Ramco 191 LLC joint venture increasing our total loss from unconsolidated joint ventures.
|
|
|
|
Ownership as of
|
|
Total Assets as of
|
|
Total Assets as of
|
||||
|
|
|
June 30,
|
|
June 30,
|
|
December 31,
|
||||
|
Unconsolidated Entities
|
|
2014
|
|
2014
|
|
2013
|
||||
|
|
|
|
|
(In thousands)
|
||||||
|
Ramco/Lion Venture LP
|
|
30%
|
|
$
|
89,204
|
|
|
$
|
91,053
|
|
|
Ramco 450 Venture LLC
|
|
20%
|
|
280,755
|
|
|
293,410
|
|
||
|
Other Joint Ventures
|
|
7%
|
|
45,896
|
|
|
53,217
|
|
||
|
|
|
|
|
$
|
415,855
|
|
|
$
|
437,680
|
|
|
|
|
|
|
|
|
|
||||
|
|
Balance
|
||
|
Entity Name
|
Outstanding
|
||
|
|
(In thousands)
|
||
|
Ramco 450 Venture LLC
(1)
|
$
|
140,597
|
|
|
Ramco/Lion Venture LP
(2)
|
30,245
|
|
|
|
|
$
|
170,842
|
|
|
Unamortized premium
|
(150
|
)
|
|
|
Total mortgage debt
|
$
|
170,692
|
|
|
|
|
|
|
|
(1)
|
Maturities range from
October 2015
to
September 2023
with interest rates ranging from
1.9%
to
5.8%
.
|
|
(2)
|
Balance relates to Millennium Park’s mortgage loan which has a maturity date of
October 2015
with a
5.0%
interest rate.
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
|
2014
|
|
2013
|
|
2014
|
|
2013
|
||||||||
|
|
(In thousands)
|
||||||||||||||
|
Management fees
|
$
|
367
|
|
|
$
|
411
|
|
|
$
|
766
|
|
|
$
|
1,080
|
|
|
Leasing fees
|
46
|
|
|
43
|
|
|
105
|
|
|
149
|
|
||||
|
Construction fees
|
23
|
|
|
19
|
|
|
75
|
|
|
48
|
|
||||
|
Total
|
$
|
436
|
|
|
$
|
473
|
|
|
$
|
946
|
|
|
$
|
1,277
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
June 30,
2014 |
|
December 31,
2013 |
||||
|
|
|
(In thousands)
|
||||||
|
Deferred leasing costs, net
|
|
$
|
26,421
|
|
|
$
|
26,617
|
|
|
Deferred financing costs, net
|
|
5,659
|
|
|
6,513
|
|
||
|
Lease intangible assets, net
|
|
60,508
|
|
|
69,635
|
|
||
|
Straight-line rent receivable, net
|
|
15,158
|
|
|
15,115
|
|
||
|
Cash flow hedge marked-to-market asset
|
|
993
|
|
|
2,244
|
|
||
|
Prepaid and other deferred expenses, net
|
|
5,945
|
|
|
4,629
|
|
||
|
Other, net
|
|
3,455
|
|
|
3,768
|
|
||
|
Other assets, net
|
|
$
|
118,139
|
|
|
$
|
128,521
|
|
|
|
|
|
|
|
||||
|
Notes Payable
|
|
June 30,
2014 |
|
December 31,
2013 |
||||
|
|
|
(In thousands)
|
||||||
|
Senior unsecured notes
|
|
$
|
210,000
|
|
|
$
|
110,000
|
|
|
Unsecured term loan facilities
|
|
210,000
|
|
|
255,000
|
|
||
|
Fixed rate mortgages
|
|
298,203
|
|
|
329,875
|
|
||
|
Unsecured revolving credit facility
|
|
—
|
|
|
27,000
|
|
||
|
Junior subordinated notes
|
|
28,125
|
|
|
28,125
|
|
||
|
|
|
746,328
|
|
|
750,000
|
|
||
|
Unamortized premium
|
|
2,826
|
|
|
3,174
|
|
||
|
|
|
$
|
749,154
|
|
|
$
|
753,174
|
|
|
|
|
|
|
|
||||
|
Capital lease obligation
(1)
|
|
$
|
5,510
|
|
|
$
|
5,686
|
|
|
|
|
|
|
|
||||
|
(1)
|
99
year ground lease expires
9/30/2103
. 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.
|
|
•
|
The Auburn Mile in the amount of
$6.6 million
with an interest rate of
5.4%
; and
|
|
•
|
Crossroads Centre in the amount of
$23.2 million
with an interest rate of
5.4%
.
|
|
Year Ending December 31,
|
|||
|
|
(In thousands)
|
||
|
2014 (July 1 - December 31)
|
$
|
1,784
|
|
|
2015
|
85,250
|
|
|
|
2016
|
22,710
|
|
|
|
2017
|
112,222
|
|
|
|
2018
|
84,244
|
|
|
|
Thereafter
|
440,118
|
|
|
|
Subtotal debt
|
746,328
|
|
|
|
Unamortized premium
|
2,826
|
|
|
|
Total debt (including unamortized premium)
|
$
|
749,154
|
|
|
|
|
|
|
|
|
|
June 30,
2014 |
|
December 31,
2013 |
||||
|
|
|
(In thousands)
|
||||||
|
Lease intangible liabilities, net
|
|
$
|
38,158
|
|
|
$
|
40,386
|
|
|
Cash flow hedge marked-to-market liability
|
|
3,122
|
|
|
2,297
|
|
||
|
Deferred liabilities
|
|
2,119
|
|
|
2,637
|
|
||
|
Tenant security deposits
|
|
2,932
|
|
|
2,940
|
|
||
|
Other, net
|
|
300
|
|
|
333
|
|
||
|
Other liabilities, net
|
|
$
|
46,631
|
|
|
$
|
48,593
|
|
|
|
|
|
|
|
||||
|
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
|
|
|
|
|
|
|
||||||||
|
|
|
Fair Value
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
||||||||
|
|
|
(In thousands)
|
||||||||||||||
|
Derivative assets - interest rate swaps
|
|
$
|
993
|
|
|
$
|
—
|
|
|
$
|
993
|
|
|
$
|
—
|
|
|
Derivative liabilities - interest rate swaps
|
|
$
|
(3,122
|
)
|
|
$
|
—
|
|
|
$
|
(3,122
|
)
|
|
$
|
—
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
Hedge
|
|
Notional
|
|
Fixed
|
|
Fair
|
|
Expiration
|
|||||
|
Underlying Debt
|
|
Type
|
|
Value
|
|
Rate
|
|
Value
|
|
Date
|
|||||
|
|
|
|
|
(In thousands)
|
|
|
|
(In thousands)
|
|
|
|||||
|
Derivative Assets
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Unsecured term loan facility
|
|
Cash Flow
|
|
$
|
50,000
|
|
|
1.4600
|
%
|
|
$
|
993
|
|
|
05/2020
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Derivative Liabilities
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Unsecured term loan facility
|
|
Cash Flow
|
|
$
|
75,000
|
|
|
1.2175
|
%
|
|
$
|
(1,094
|
)
|
|
04/2016
|
|
Unsecured term loan facility
|
|
Cash Flow
|
|
30,000
|
|
|
2.0480
|
%
|
|
(889
|
)
|
|
10/2018
|
||
|
Unsecured term loan facility
|
|
Cash Flow
|
|
25,000
|
|
|
1.8500
|
%
|
|
(536
|
)
|
|
10/2018
|
||
|
Unsecured term loan facility
|
|
Cash Flow
|
|
5,000
|
|
|
1.8400
|
%
|
|
(104
|
)
|
|
10/2018
|
||
|
Unsecured term loan facility
|
|
Cash Flow
|
|
15,000
|
|
|
2.1500
|
%
|
|
(299
|
)
|
|
05/2020
|
||
|
Unsecured term loan facility
|
|
Cash Flow
|
|
10,000
|
|
|
2.1500
|
%
|
|
(200
|
)
|
|
05/2020
|
||
|
|
|
|
|
$
|
160,000
|
|
|
|
|
|
$
|
(3,122
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
|
||||||||||
|
|
|
June 30, 2014
|
|
December 31, 2013
|
||||||||
|
Derivatives designated as
|
|
Balance Sheet
|
|
Fair
|
|
Balance Sheet
|
|
Fair
|
||||
|
hedging instruments
|
|
Location
|
|
Value
|
|
Location
|
|
Value
|
||||
|
|
|
|
|
(In thousands)
|
|
|
|
(In thousands)
|
||||
|
Interest rate contracts - assets
|
|
Other assets
|
|
$
|
993
|
|
|
Other assets
|
|
$
|
2,244
|
|
|
Interest rate contracts - liabilities
|
|
Other liabilities
|
|
$
|
(3,122
|
)
|
|
Other liabilities
|
|
$
|
(2,297
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
Amount of Gain (Loss)
Recognized in OCI on Derivative
(Effective Portion)
|
|
Location of
Loss
Reclassified from
Accumulated OCI
into Income
(Effective Portion)
|
|
Amount of Loss
Reclassified from
Accumulated OCI into
Income (Effective Portion)
|
||||||||||||
|
Derivatives in Cash Flow Hedging Relationship
|
|
Six Months Ended June 30,
|
|
|
Six Months Ended June 30,
|
|||||||||||||
|
|
2014
|
|
2013
|
|
|
2014
|
|
2013
|
||||||||||
|
|
|
(In thousands)
|
|
|
|
(In thousands)
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Interest rate contracts - assets
|
|
$
|
(1,251
|
)
|
|
$
|
—
|
|
|
Interest Expense
|
|
$
|
(582
|
)
|
|
$
|
—
|
|
|
Interest rate contracts - liabilities
|
|
(825
|
)
|
|
4,676
|
|
|
Interest Expense
|
|
(946
|
)
|
|
(994
|
)
|
||||
|
Total
|
|
$
|
(2,076
|
)
|
|
$
|
4,676
|
|
|
Total
|
|
$
|
(1,528
|
)
|
|
$
|
(994
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
|
|
2014
|
|
2013
|
|
2014
|
|
2013
|
||||||||
|
|
|
(In thousands, except per share data)
|
||||||||||||||
|
Income from continuing operations
|
|
$
|
1,120
|
|
|
$
|
4,092
|
|
|
$
|
3,881
|
|
|
$
|
8,919
|
|
|
Net income from continuing operations attributable to noncontrolling interest
|
|
(34
|
)
|
|
(147
|
)
|
|
(123
|
)
|
|
(357
|
)
|
||||
|
Preferred share dividends
|
|
(1,813
|
)
|
|
(1,813
|
)
|
|
(3,625
|
)
|
|
(3,625
|
)
|
||||
|
Allocation of continuing income to restricted share awards
|
|
(44
|
)
|
|
(38
|
)
|
|
(94
|
)
|
|
(76
|
)
|
||||
|
(Loss) income from continuing operations attributable to RPT
|
|
$
|
(771
|
)
|
|
$
|
2,094
|
|
|
$
|
39
|
|
|
$
|
4,861
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Income from discontinued operations
|
|
—
|
|
|
1,690
|
|
|
—
|
|
|
2,137
|
|
||||
|
Net income from discontinued operations attributable to noncontrolling interest
|
|
—
|
|
|
(61
|
)
|
|
—
|
|
|
(76
|
)
|
||||
|
Allocation of discontinued income to restricted share awards
|
|
—
|
|
|
(11
|
)
|
|
—
|
|
|
(15
|
)
|
||||
|
Income from discontinued operations attributable to RPT
|
|
—
|
|
|
1,618
|
|
|
—
|
|
|
2,046
|
|
||||
|
Net (loss) income available to common shareholders
|
|
$
|
(771
|
)
|
|
$
|
3,712
|
|
|
$
|
39
|
|
|
$
|
6,907
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Weighted average shares outstanding, Basic
|
|
68,853
|
|
|
59,911
|
|
|
67,966
|
|
|
55,867
|
|
||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
(Loss) income per common share, Basic
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Continuing operations
|
|
$
|
(0.01
|
)
|
|
$
|
0.03
|
|
|
$
|
—
|
|
|
$
|
0.08
|
|
|
Discontinued operations
|
|
—
|
|
|
0.03
|
|
|
—
|
|
|
0.04
|
|
||||
|
Net (loss) income available to common shareholders
|
|
$
|
(0.01
|
)
|
|
$
|
0.06
|
|
|
$
|
—
|
|
|
$
|
0.12
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
|
|
2014
|
|
2013
|
|
2014
|
|
2013
|
||||||||
|
|
|
(In thousands, except per share data)
|
||||||||||||||
|
Income from continuing operations
|
|
$
|
1,120
|
|
|
$
|
4,092
|
|
|
$
|
3,881
|
|
|
$
|
8,919
|
|
|
Net income from continuing operations attributable to noncontrolling interest
|
|
(34
|
)
|
|
(147
|
)
|
|
(123
|
)
|
|
(357
|
)
|
||||
|
Preferred share dividends
|
|
(1,813
|
)
|
|
(1,813
|
)
|
|
(3,625
|
)
|
|
(3,625
|
)
|
||||
|
Allocation of continuing income to restricted share awards
|
|
(44
|
)
|
|
(38
|
)
|
|
(94
|
)
|
|
(76
|
)
|
||||
|
Allocation of over distributed continuing income to restricted share awards
|
|
—
|
|
|
(4
|
)
|
|
—
|
|
|
(8
|
)
|
||||
|
(Loss) income from continuing operations attributable to RPT
|
|
$
|
(771
|
)
|
|
$
|
2,090
|
|
|
$
|
39
|
|
|
$
|
4,853
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Income from discontinued operations
|
|
—
|
|
|
1,690
|
|
|
—
|
|
|
2,137
|
|
||||
|
Net income from discontinued operations attributable to noncontrolling interest
|
|
—
|
|
|
(61
|
)
|
|
—
|
|
|
(76
|
)
|
||||
|
Allocation of discontinued income to restricted share awards
|
|
—
|
|
|
(2
|
)
|
|
—
|
|
|
(2
|
)
|
||||
|
Income from discontinued operations attributable to RPT
|
|
—
|
|
|
1,627
|
|
|
—
|
|
|
2,059
|
|
||||
|
Net (loss) income available to common shareholders
|
|
$
|
(771
|
)
|
|
$
|
3,717
|
|
|
$
|
39
|
|
|
$
|
6,912
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Weighted average shares outstanding, Basic
|
|
68,853
|
|
|
59,911
|
|
|
67,966
|
|
|
55,867
|
|
||||
|
Stock options and restricted stock awards using the treasury method
|
|
244
|
|
|
408
|
|
|
243
|
|
|
410
|
|
||||
|
Dilutive effect of securities
(1)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Weighted average shares outstanding, Diluted
|
|
69,097
|
|
|
60,319
|
|
|
68,209
|
|
|
56,277
|
|
||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
(Loss) income per common share, Basic
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Continuing operations
|
|
$
|
(0.01
|
)
|
|
$
|
0.03
|
|
|
$
|
—
|
|
|
$
|
0.08
|
|
|
Discontinued operations
|
|
—
|
|
|
0.03
|
|
|
—
|
|
|
0.04
|
|
||||
|
Net (loss) income available to common shareholders
|
|
$
|
(0.01
|
)
|
|
$
|
0.06
|
|
|
$
|
—
|
|
|
$
|
0.12
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
(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.
|
|
•
|
issued restricted stock related to the 2011 performance-based units. The measurement period was January 1, 2011 through December 31, 2013 and measured our
three
-year shareholder return compared to our peer group. Our rank in comparison to the peer group resulted in a grant of
159,424
shares of restricted stock. Per the plan,
50%
vested on the date of the grant and the balance vests on the first anniversary of the date of the grant;
|
|
•
|
granted
114,114
shares of service-based restricted stock that vest over
five
years. The service-based awards were valued based on our closing stock price as of the grant date of March 1, 2014 and the expense is recognized on a graded vesting basis; and
|
|
•
|
granted performance-based cash awards that are earned subject to a future performance measurement based on a
three
-year shareholder return peer comparison (“TSR Grants”). If the performance criterion is met, the actual value of the grant earned will be determined and
50%
of the award will be paid in cash immediately while the balance will be paid in cash the following year.
|
|
•
|
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 creditworthy 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, anchored by stable and productive supermarkets, discounters, or national chain stores, and that provide opportunities to add value through intensive leasing, management, or redevelopment;
|
|
•
|
Developing our land available 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 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.
|
|
|
Leasing Transactions
|
|
Square Footage
|
|
Base Rent/SF
|
|
Prior Rent/SF
|
|
Tenant Improvements/SF
|
|
Leasing Commissions/SF
|
|
||||
|
Renewals
|
123
|
|
1,040,630
|
|
$
|
12.27
|
|
$
|
11.71
|
|
$
|
—
|
|
$
|
—
|
|
|
New Leases - Comparable
|
18
|
|
45,420
|
|
$
|
18.03
|
|
$
|
14.84
|
|
$
|
8.29
|
|
$
|
3.50
|
|
|
New Leases - Non-Comparable
(1)
|
35
|
|
266,562
|
|
$
|
12.26
|
|
N/A
|
|
$
|
18.09
|
|
$
|
3.37
|
|
|
|
Total
|
176
|
|
1,352,612
|
|
$
|
12.46
|
|
N/A
|
|
$
|
3.84
|
|
$
|
0.78
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
•
|
Redevelopment at Merchants' Square shopping center where we have executed a lease for approximately 39,000 square foot Flix Brewhouse to replace the former Hobby Lobby space. The total projected cost is estimated to be approximately $6.4 million and is expected to be completed by the second quarter of 2015;
|
|
•
|
Expansion at Village Plaza with a 55,000 square foot Hobby Lobby to replace existing vacant and small shop space and expansion by an additional 12,000 square feet. The total projected cost is estimated to be approximately $4.4 million and is expected to be completed by the first quarter of 2015;
|
|
•
|
Expansion at The Shoppes at Fox River II to include a 55,000 square foot Hobby Lobby, which opened in March 2014, an additional anchor and retail tenants. The total projected cost is estimated to be approximately $14.6 million and is expected to be completed by the third quarter of 2015; and
|
|
•
|
Expansion at Harvest Junction North on an adjacent 15.0 acres which will include approximately 25,000 square feet of new small shop retail, along with multiple ground leases and outparcel sales. The total projected cost is estimated to be approximately $7.1 million and is expected to be completed by the third quarter of 2015.
|
|
•
|
Naples Towne Centre, a 134,707 square foot shopping center located in Naples, Florida, for
$7.0 million
; and
|
|
•
|
Two outparcels of land plus one income producing outparcel in various locations for a combined $2.9 million.
|
|
•
|
a $100 million private placement of senior unsecured notes consisting of $50 million of notes with a ten-year term with a fixed interest rate of 4.65% and $50 million of notes with a twelve-year term at a fixed interest rate of 4.74%. A "shelf" facility allows for an additional $50 million in notes to the same purchaser within the next three years, subject to approval, pricing and documentation; and
|
|
•
|
a $75 million senior unsecured term loan with an additional $75 million accordion feature. The loan has a seven-year term and bears interest at an annual rate of LIBOR plus 1.25% to 2.25% (initially 1.7%) depending upon our leverage or
|
|
•
|
The Auburn Mile in the amount of
$6.6 million
with an interest rate of
5.4%
; and
|
|
•
|
Crossroads Centre in the amount of
$23.2 million
with an interest rate of
5.4%
.
|
|
|
|
Three Months Ended June 30,
|
|||||||||||||
|
|
|
2014
|
|
2013
|
|
Dollar
Change
|
|
|
Percent
Change
|
|
|||||
|
|
|
(In thousands)
|
|
|
|||||||||||
|
Total revenue
|
|
$
|
49,930
|
|
|
$
|
42,702
|
|
|
$
|
7,228
|
|
|
16.9
|
%
|
|
Recoverable operating and real estate tax expense
|
|
13,086
|
|
|
10,478
|
|
|
2,608
|
|
|
24.9
|
%
|
|||
|
Other non-recoverable operating expense
|
|
835
|
|
|
730
|
|
|
105
|
|
|
14.4
|
%
|
|||
|
Depreciation and amortization
|
|
23,658
|
|
|
14,551
|
|
|
9,107
|
|
|
62.6
|
%
|
|||
|
General and administrative expense
|
|
5,619
|
|
|
5,634
|
|
|
(15
|
)
|
|
(0.3
|
)%
|
|||
|
Other expense, net
|
|
(239
|
)
|
|
(180
|
)
|
|
(59
|
)
|
|
32.8
|
%
|
|||
|
Gain on sale of real estate
|
|
2,672
|
|
|
332
|
|
|
2,340
|
|
|
NM
|
|
|||
|
Earnings from unconsolidated joint ventures
|
|
816
|
|
|
260
|
|
|
556
|
|
|
213.8
|
%
|
|||
|
Interest expense
|
|
(7,632
|
)
|
|
(7,296
|
)
|
|
(336
|
)
|
|
4.6
|
%
|
|||
|
Amortization of deferred financing fees
|
|
(370
|
)
|
|
(346
|
)
|
|
(24
|
)
|
|
6.9
|
%
|
|||
|
Loss on extinguishment of debt
|
|
(860
|
)
|
|
—
|
|
|
(860
|
)
|
|
NM
|
|
|||
|
Income tax benefit
|
|
1
|
|
|
13
|
|
|
(12
|
)
|
|
NM
|
|
|||
|
Income from discontinued operations
|
|
—
|
|
|
1,690
|
|
|
(1,690
|
)
|
|
NM
|
|
|||
|
Net income attributable to noncontrolling partner interest
|
|
(34
|
)
|
|
(208
|
)
|
|
174
|
|
|
NM
|
|
|||
|
Preferred share dividends
|
|
(1,813
|
)
|
|
(1,813
|
)
|
|
—
|
|
|
—
|
|
|||
|
Net income available to common shareholders
|
|
$
|
(727
|
)
|
|
$
|
3,761
|
|
|
$
|
(4,488
|
)
|
|
(119.3
|
)%
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
NM - Not meaningful
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
•
|
$6.0 million increase related to acquisitions completed in the second half of 2013;
|
|
•
|
$1.2 million increase related to our existing centers;
|
|
•
|
$0.1 million increase related to the completion of Phase I of the Parkway Shops development; and
|
|
•
|
higher lease termination income of $0.1 million; offset by
|
|
•
|
$0.2 million decrease related to properties sold in 2014.
|
|
•
|
$2.2 million increase in real estate taxes and recoverable operations expenses related to our 2013 acquisitions; and
|
|
•
|
$0.2 million increase in recoverable operating expenses at existing centers.
|
|
•
|
$6.2 million related to the demolition of a portion of Merchants Square and Village Plaza for redevelopment and the acceleration of depreciation; and
|
|
•
|
$2.8 million related to our 2013 acquisitions and the amortization of the related lease origination costs associated with the acquired properties.
|
|
•
|
$1.2 million increase related to the issuance of senior unsecured notes in July 2013;
|
|
•
|
$0.4 million increase related to the issuance of senior unsecured notes in May 2014; offset in part by
|
|
•
|
lower average balances on our revolving credit facility;
|
|
•
|
$0.8 million decrease in interest related to mortgage debt due to the payoff in 2013 and 2014 of higher interest mortgages; and
|
|
•
|
increased capitalized interest due to our development projects.
|
|
|
|
Six Months Ended June 30,
|
|||||||||||||
|
|
|
2014
|
|
2013
|
|
Dollar
Change |
|
|
Percent
Change |
|
|||||
|
|
|
(In thousands)
|
|
|
|||||||||||
|
Total revenue
|
|
$
|
100,063
|
|
|
$
|
76,640
|
|
|
$
|
23,423
|
|
|
30.6
|
%
|
|
Recoverable operating expense
|
|
26,612
|
|
|
19,172
|
|
|
7,440
|
|
|
38.8
|
%
|
|||
|
Other non-recoverable operating expense
|
|
1,684
|
|
|
1,467
|
|
|
217
|
|
|
14.8
|
%
|
|||
|
Depreciation and amortization
|
|
41,399
|
|
|
25,328
|
|
|
16,071
|
|
|
63.5
|
%
|
|||
|
General and administrative expense
|
|
11,233
|
|
|
11,134
|
|
|
99
|
|
|
0.9
|
%
|
|||
|
Other expense, net
|
|
(372
|
)
|
|
(316
|
)
|
|
(56
|
)
|
|
17.7
|
%
|
|||
|
Gain on sale of real estate
|
|
2,672
|
|
|
3,914
|
|
|
(1,242
|
)
|
|
NM
|
|
|||
|
Loss from unconsolidated joint ventures
|
|
(791
|
)
|
|
(5,414
|
)
|
|
4,623
|
|
|
(85.4
|
)%
|
|||
|
Interest expense
|
|
(15,231
|
)
|
|
(13,369
|
)
|
|
(1,862
|
)
|
|
13.9
|
%
|
|||
|
Amortization of deferred financing fees
|
|
(773
|
)
|
|
(687
|
)
|
|
(86
|
)
|
|
12.5
|
%
|
|||
|
Deferred gain recognized on real estate
|
|
117
|
|
|
5,282
|
|
|
(5,165
|
)
|
|
(97.8
|
)%
|
|||
|
Loss on extinguishment of debt
|
|
(860
|
)
|
|
—
|
|
|
(860
|
)
|
|
NM
|
|
|||
|
Income tax provision
|
|
(16
|
)
|
|
(30
|
)
|
|
14
|
|
|
NM
|
|
|||
|
Income from discontinued operations
|
|
—
|
|
|
2,137
|
|
|
(2,137
|
)
|
|
NM
|
|
|||
|
Net income attributable to noncontrolling interest
|
|
(123
|
)
|
|
(433
|
)
|
|
310
|
|
|
NM
|
|
|||
|
Preferred share dividends
|
|
(3,625
|
)
|
|
(3,625
|
)
|
|
—
|
|
|
—
|
|
|||
|
Net income available to common shareholders
|
|
$
|
133
|
|
|
$
|
6,998
|
|
|
$
|
(6,865
|
)
|
|
(98.1
|
)%
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
NM - Not meaningful
|
|
|
|
|
|
|
|
|
|||||||
|
•
|
$9.5 million increase related to the Clarion Acquisition completed in March 2013;
|
|
•
|
$12.5 million increase related to other acquisitions completed in 2013;
|
|
•
|
$1.0 million increase related to our existing centers;
|
|
•
|
$0.5 million increase related to the completion of Phase I of the Parkway Shops development; and
|
|
•
|
higher lease termination income of $0.5 million; offset by
|
|
•
|
lower fee income of $0.3 million due to our acquisition of the Clarion properties from a joint venture in which we hold a 30% interest;
|
|
•
|
$0.2 million decrease related to the sale of the Naples Towne Centre; and
|
|
•
|
$0.1 million decrease related to properties that are under redevelopment.
|
|
•
|
$6.4 million increase in real estate taxes and recoverable operations expenses related to our 2013 acquisitions;
|
|
•
|
$0.6 million increase in recoverable operating expenses at existing centers primarily due to higher snow removal costs; and
|
|
•
|
$0.2 million increase in real estate taxes at existing centers.
|
|
•
|
$9.9 million related to our 2013 and 2012 acquisitions and the amortization of the lease origination costs associated with the acquired properties; and
|
|
•
|
$6.2 million related to the demolition of a portion of Merchants Square and Village Plaza for redevelopment and the acceleration of depreciation.
|
|
•
|
additional proceeds related to the 2011 sale of a joint venture property;
|
|
•
|
lower interest expense in 2014 due to the refinancing of several mortgages in 2013; and
|
|
•
|
additional depreciation expense related to the demolition of a portion of Merchants Square and Village Plaza for redevelopment and the acceleration of depreciation.
|
|
•
|
$2.3 million increase related to the issuance of senior unsecured notes in July 2013;
|
|
•
|
$0.4 million increase related to the issuance of senior unsecured notes in May 2014; offset in part by
|
|
•
|
lower average balances on our revolving credit facility;
|
|
•
|
$0.8 million decrease in interest related to mortgage debt due to the payoff in 2013 and 2014 of higher interest mortgages; and
|
|
•
|
increased capitalized interest due to our development projects.
|
|
|
Six Months Ended June 30,
|
||||||
|
|
2014
|
|
2013
|
||||
|
|
(In thousands)
|
||||||
|
Cash provided by operating activities
|
$
|
48,200
|
|
|
$
|
43,539
|
|
|
Cash used in investing activities
|
(36,354
|
)
|
|
(205,564
|
)
|
||
|
Cash provided by financing activities
|
15,444
|
|
|
159,834
|
|
||
|
|
|
|
|
||||
|
•
|
net operating income increased $13.8 million as a result of our acquisitions (net of dispositions) and leasing activity at our shopping centers; offset by
|
|
•
|
a decrease in accounts payable and other liabilities of approximately
$6.6 million
|
|
•
|
an increase in interest expense of approximately $2.5 million due to the issuance of senior unsecured notes in July 2013 and May 2014 offset by reduced interest rates on our junior subordinated notes and lower mortgage interest due to repayment of mortgages.
|
|
•
|
in 2013 we used $193.0 million (net of disposition proceeds) to acquire 14 properties and made $3.3 million (net of distributions) in joint venture capital contributions; offset by
|
|
•
|
in 2014 development and capital expenditures increased
$16.6 million
primarily due to the ongoing construction of Phase I of Lakeland Park Center and redevelopments at various properties; and
|
|
•
|
an increase in restricted cash of
$10.5 million
primarily due to the escrow of proceeds from the sale of Naples Towne Centre.
|
|
•
|
increase in proceeds from notes of
$15.0 million
offset by a decrease in the payment of deferred financing costs of
$0.6 million
;
|
|
•
|
increase in the amount of net debt repayments of
$25.6 million
in 2014 compared to 2013;
|
|
•
|
decreased proceeds of
$128.4 million
from common stock issued. In 2013 we completed an underwritten public offering to fund a portion of the acquisitions made during the first quarter of that year;
|
|
•
|
higher cash dividends to common shareholders by
$7.1 million
due to the increase in the number of common shares outstanding and a 11.4% increase in our quarterly dividend compared to the comparable period in 2013; offset by
|
|
•
|
a conversion of OP units for cash of
$1.2 million
in 2013.
|
|
|
Six Months Ended June 30,
|
||||||
|
|
2014
|
|
2013
|
||||
|
|
(In thousands)
|
||||||
|
Cash provided by operating activities
|
$
|
48,200
|
|
|
$
|
43,539
|
|
|
|
|
|
|
||||
|
Cash distributions to preferred shareholders
|
$
|
(3,625
|
)
|
|
$
|
(3,625
|
)
|
|
Cash distributions to common shareholders
|
(25,367
|
)
|
|
(18,302
|
)
|
||
|
Cash distributions to operating partnership unit holders
|
(844
|
)
|
|
(778
|
)
|
||
|
Total distributions
|
(29,836
|
)
|
|
(22,705
|
)
|
||
|
|
|
|
|
||||
|
Surplus
|
$
|
18,364
|
|
|
$
|
20,834
|
|
|
|
|
|
|
||||
|
|
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
|
$
|
19,846
|
|
|
$
|
1,784
|
|
|
$
|
7,912
|
|
|
$
|
4,235
|
|
|
$
|
5,915
|
|
|
Payments due at maturity
|
726,482
|
|
|
—
|
|
|
212,270
|
|
|
85,195
|
|
|
429,017
|
|
|||||
|
Total mortgages and notes payable
(2)
|
746,328
|
|
|
1,784
|
|
|
220,182
|
|
|
89,430
|
|
|
434,932
|
|
|||||
|
Interest expense
(3)
|
235,353
|
|
|
16,753
|
|
|
81,998
|
|
|
33,443
|
|
|
103,159
|
|
|||||
|
Employment contracts
|
257
|
|
|
257
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Capital lease
(4)
|
5,616
|
|
|
5,616
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Operating leases
|
3,088
|
|
|
260
|
|
|
1,405
|
|
|
817
|
|
|
606
|
|
|||||
|
Construction commitments
|
25,466
|
|
|
25,466
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Total contractual obligations
|
$
|
1,016,108
|
|
|
$
|
50,136
|
|
|
$
|
303,585
|
|
|
$
|
123,690
|
|
|
$
|
538,697
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
(1)
|
Amounts represent balance of obligation for the remainder of 2014.
|
|
(2)
|
Excludes $
2.8 million
of unamortized mortgage debt premium.
|
|
(3)
|
Variable-rate debt interest is calculated using rates at
June 30, 2014
.
|
|
(4)
|
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.
|
|
|
(in thousands)
|
||
|
Net debt (including property-specific mortgages, unsecured revolving credit facility, term loans and capital lease obligation net of $33.1 million in cash)
|
$
|
719
|
|
|
Common shares, OP units, and dilutive securities based on market price of $16.62 at June 30, 2014
|
1,204
|
|
|
|
Convertible perpetual preferred shares based on market price of $61.20 at June 30, 2014
|
122
|
|
|
|
Total market capitalization
|
$
|
2,045
|
|
|
|
|
||
|
Net debt to total market capitalization
|
35.1
|
%
|
|
|
|
|
||
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
|
|
2014
|
|
2013
|
|
2014
|
|
2013
|
||||||||
|
|
|
(In thousands, except per share data)
|
||||||||||||||
|
Net (loss) income available to common shareholders
|
|
$
|
(727
|
)
|
|
$
|
3,761
|
|
|
$
|
133
|
|
|
$
|
6,998
|
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
||||||||
|
Rental property depreciation and amortization expense
|
|
23,531
|
|
|
14,572
|
|
|
41,145
|
|
|
25,426
|
|
||||
|
Pro-rata share of real estate depreciation from unconsolidated joint ventures
|
|
682
|
|
|
677
|
|
|
3,445
|
|
|
2,277
|
|
||||
|
Gain on sale of depreciable real estate
|
|
(2,466
|
)
|
|
(1,537
|
)
|
|
(2,466
|
)
|
|
(1,537
|
)
|
||||
|
Loss on sale of joint venture depreciable real estate
(1)
|
|
—
|
|
|
89
|
|
|
—
|
|
|
6,454
|
|
||||
|
Deferred gain recognized on real estate
|
|
—
|
|
|
—
|
|
|
(117
|
)
|
|
(5,282
|
)
|
||||
|
Noncontrolling interest in Operating Partnership
(2)
|
|
34
|
|
|
208
|
|
|
123
|
|
|
433
|
|
||||
|
Subtotal
|
|
21,054
|
|
|
17,770
|
|
|
42,263
|
|
|
34,769
|
|
||||
|
Add preferred share dividends (assumes if converted)
|
|
1,813
|
|
|
1,813
|
|
|
3,625
|
|
|
3,625
|
|
||||
|
FFO
|
|
$
|
22,867
|
|
|
$
|
19,583
|
|
|
$
|
45,888
|
|
|
$
|
38,394
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Loss on extinguishment of debt
|
|
860
|
|
|
—
|
|
|
860
|
|
|
—
|
|
||||
|
Gain on extinguishment of joint venture debt
(1)
|
|
—
|
|
|
—
|
|
|
(106
|
)
|
|
—
|
|
||||
|
Acquisition costs (included in G&A)
|
|
451
|
|
|
449
|
|
|
533
|
|
|
681
|
|
||||
|
Operating FFO
|
|
$
|
24,178
|
|
|
$
|
20,032
|
|
|
$
|
47,175
|
|
|
$
|
39,075
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Weighted average common shares
|
|
68,853
|
|
|
59,911
|
|
|
67,966
|
|
|
55,867
|
|
||||
|
Shares issuable upon conversion of Operating Partnership Units
(2)
|
|
2,252
|
|
|
2,254
|
|
|
2,252
|
|
|
2,262
|
|
||||
|
Dilutive effect of securities
|
|
244
|
|
|
408
|
|
|
242
|
|
|
410
|
|
||||
|
Shares issuable upon conversion of preferred shares
(3)
|
|
6,990
|
|
|
6,947
|
|
|
6,990
|
|
|
6,947
|
|
||||
|
Weighted average equivalent shares outstanding, diluted
|
|
78,339
|
|
|
69,520
|
|
|
77,450
|
|
|
65,486
|
|
||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Diluted (loss) earnings per share
(4)
|
|
$
|
(0.01
|
)
|
|
$
|
0.06
|
|
|
$
|
—
|
|
|
$
|
0.12
|
|
|
FFO per share adjustments to net (loss) income available to common shareholders including preferred share dividends
|
|
0.30
|
|
|
0.22
|
|
|
0.59
|
|
|
0.47
|
|
||||
|
FFO per share, diluted
|
|
$
|
0.29
|
|
|
$
|
0.28
|
|
|
$
|
0.59
|
|
|
$
|
0.59
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Per share adjustments to FFO
|
|
0.02
|
|
|
0.01
|
|
|
0.02
|
|
|
0.01
|
|
||||
|
Operating FFO per share, diluted
|
|
$
|
0.31
|
|
|
$
|
0.29
|
|
|
$
|
0.61
|
|
|
$
|
0.60
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
(1)
|
Amount included in earnings (loss) from unconsolidated joint ventures.
|
|
(2)
|
The total non-controlling interest reflects OP units convertible 1:1 into common shares.
|
|
(3)
|
Series D convertible preferred shares were dilutive to FFO per share for the period, but anti-dilutive to earnings per share as disclosed elsewhere. Because the Series D convertible preferred shares are paid annual dividends of $7.25 million and are currently convertible into approximately 7.0 million shares of common stock, they are dilutive only when earnings or FFO exceed approximately $0.26 per diluted share per quarter, which was the case for FFO in the current period, but not for earnings per share. The conversion ratio is subject to adjustment based upon a number of factors, and such adjustment could affect the dilutive impact of the Series D convertible preferred shares on FFO and earnings per share in future periods.
|
|
(4)
|
The denominator to calculate diluted earnings per share excludes shares issuable upon conversion of Operating Partnership Units and preferred shares.
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||
|
Property Designation
|
2014
|
|
2014
|
||
|
Same property
|
56
|
|
|
56
|
|
|
Acquisitions
(1)
|
5
|
|
|
5
|
|
|
Held or available for sale
(2)
|
—
|
|
|
—
|
|
|
Non-retail properties
(3)
|
1
|
|
|
1
|
|
|
Redevelopment
(4)
|
3
|
|
|
3
|
|
|
Total wholly owned properties
|
65
|
|
|
65
|
|
|
|
|
|
|
||
|
(1)
Properties were not owned in both comparable periods.
|
|||||
|
(2)
Properties will not be part of the Company’s ongoing operations.
|
|||||
|
(3)
Non-core office building.
|
|||||
|
(4)
Properties under construction primarily related to re-tenanting resulting in reduced rental income.
|
|||||
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
|
2014
|
|
2013
|
|
2014
|
|
2013
|
||||||||
|
|
(in thousands)
|
||||||||||||||
|
|
|
|
|
|
|
|
|
||||||||
|
Operating income
|
$
|
6,732
|
|
|
$
|
11,309
|
|
|
$
|
19,135
|
|
|
$
|
19,539
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Adjustments:
|
|
|
|
|
|
|
|
||||||||
|
Management and other fee income
|
(436
|
)
|
|
(473
|
)
|
|
(946
|
)
|
|
(1,277
|
)
|
||||
|
Depreciation and amortization
|
23,658
|
|
|
14,551
|
|
|
41,399
|
|
|
25,328
|
|
||||
|
General and administrative expenses
|
5,619
|
|
|
5,634
|
|
|
11,233
|
|
|
11,134
|
|
||||
|
Properties excluded from pool
|
(5,226
|
)
|
|
(2,294
|
)
|
|
(10,883
|
)
|
|
2,748
|
|
||||
|
Non-comparable income/expense adjustments
|
(954
|
)
|
|
(414
|
)
|
|
(1,383
|
)
|
|
(908
|
)
|
||||
|
Same Property NOI
|
$
|
29,393
|
|
|
$
|
28,313
|
|
|
$
|
58,555
|
|
|
$
|
56,564
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Period-end Leased Occupancy percent
|
95.9
|
%
|
|
95.2
|
%
|
|
95.9
|
%
|
|
95.2
|
%
|
||||
|
|
|
2014
|
|
2015
|
|
2016
|
|
2017
|
|
2018
|
|
Thereafter
|
|
Total
|
|
Fair
Value
|
||||||||||||||||
|
(In thousands)
|
||||||||||||||||||||||||||||||||
|
Fixed-rate debt
|
|
$
|
1,784
|
|
|
$
|
85,250
|
|
|
$
|
22,710
|
|
|
$
|
112,222
|
|
|
$
|
84,244
|
|
|
$
|
411,993
|
|
|
$
|
718,203
|
|
|
$
|
729,602
|
|
|
Average interest rate
|
|
5.7
|
%
|
|
5.3
|
%
|
|
5.9
|
%
|
|
5.4
|
%
|
|
4.1
|
%
|
|
3.6
|
%
|
|
4.5
|
%
|
|
4.5
|
%
|
||||||||
|
Variable-rate debt
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
28,125
|
|
|
$
|
28,125
|
|
|
$
|
28,125
|
|
|
Average interest rate
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3.5
|
%
|
|
3.5
|
%
|
|
3.5
|
%
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Exhibit No.
|
Description
|
|
|
|
|
10.1*
|
$100 Million Note Purchase Agreement, by Ramco-Gershenson Properties, L.P. dated May 28, 2014
|
|
10.2*
|
Unsecured Term Loan Agreement, dated May 29, 2014 among Ramco-Gershenson Properties, L.P., as borrower, Ramco-Gershenson Properties Trust, as a Guarantor, Capital One, National Association, as a Bank, The Other Banks Which Are A Party To This Agreement, The Other Banks Which May Become Parties To This Agreement, Capital One, National Association, as Administrative Agent, and Capital One, National Association, as Sole Lead Arranger and Sole Bookrunner.
|
|
12.1*
|
Computation of Ratio 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: July 30, 2014
|
By:/s/ DENNIS GERSHENSON
Dennis Gershenson
President and Chief Executive Officer
(Principal Executive Officer)
|
|
|
|
|
Date: July 30, 2014
|
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 |
|---|