RPT Realty - Quarter Report: 2008 September (Form 10-Q)
Table of Contents
UNITED STATES SECURITIES AND
EXCHANGE COMMISSION
Washington D.C. 20549
Form 10-Q
þ
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES ACT OF 1934 | |
For the quarterly period ended September 30, 2008 | ||
or
|
||
o
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES ACT OF 1934 | |
For the transition period from to |
Commission file number 1-10093
RAMCO-GERSHENSON PROPERTIES
TRUST
(Exact name of registrant as
specified in its charter)
MARYLAND | 13-6908486 | |
(State or other jurisdiction of incorporation or organization) |
(I.R.S. Employer Identification Number) |
|
31500 Northwestern Highway Farmington Hills, Michigan (Address of principal executive offices) |
48334 (Zip code) |
248-350-9900
(Registrants telephone
number, including area code)
Indicate by check mark whether the registrant (1) has filed
all reports required to be filed by Section 13 or 15(d) of
the Securities Exchange Act of 1934 during the preceding
12 months (or for such shorter period that the registrant
was required to file such reports), and (2) has been
subject to such filing requirements for the past
90 days. Yes þ No o
Indicate by check mark whether the registrant is a large
accelerated filer, an accelerated filer, a non-accelerated
filer, or a smaller reporting company. See the definition of
large accelerated filer, accelerated
filer and smaller reporting company in
Rule 12b-2
of the Exchange Act. (Check one):
Large accelerated
filer o
|
Accelerated filer þ | Non-accelerated filer o | Smaller reporting company o | |||
(Do not check if a smaller reporting company) |
Indicate by check mark whether the registrant is a shell company
(as defined in
Rule 12b-2
of the Exchange Act) Yes
o No þ
Number of common shares of beneficial interest ($0.01 par
value) of the registrant outstanding as of November 4,
2008: 18,583,362
INDEX
2
Table of Contents
PART I
FINANCIAL INFORMATION
Item 1. | Financial Statements |
RAMCO-GERSHENSON
PROPERTIES TRUST
September 30, |
December 31, |
|||||||
2008 | 2007 | |||||||
(Unaudited) | ||||||||
(In thousands, except |
||||||||
per share amounts) | ||||||||
ASSETS
|
||||||||
Investment in real estate, net
|
$ | 821,270 | $ | 876,410 | ||||
Cash and cash equivalents
|
7,035 | 14,977 | ||||||
Restricted cash
|
5,555 | 5,777 | ||||||
Accounts receivable, net
|
34,353 | 35,787 | ||||||
Equity investments in and advances to unconsolidated entities
|
98,087 | 117,987 | ||||||
Other assets, net
|
38,102 | 37,561 | ||||||
Total Assets
|
$ | 1,004,402 | $ | 1,088,499 | ||||
LIABILITIES
|
||||||||
Mortgages and notes payable
|
$ | 637,770 | $ | 690,801 | ||||
Accounts payable and accrued expenses
|
25,211 | 57,614 | ||||||
Distributions payable
|
9,888 | 9,884 | ||||||
Capital lease obligation
|
7,256 | 7,443 | ||||||
Total Liabilities
|
680,125 | 765,742 | ||||||
Minority Interest
|
40,965 | 41,353 | ||||||
SHAREHOLDERS EQUITY
|
||||||||
Common Shares of Beneficial Interest, par value $0.01,
45,000 shares authorized; 18,583 and 18,470 issued and
outstanding as of September 30, 2008 and December 31,
2007, respectively
|
185 | 185 | ||||||
Additional paid-in capital
|
388,932 | 388,164 | ||||||
Accumulated other comprehensive loss
|
(105 | ) | (845 | ) | ||||
Cumulative distributions in excess of net income
|
(105,700 | ) | (106,100 | ) | ||||
Total Shareholders Equity
|
283,312 | 281,404 | ||||||
Total Liabilities and Shareholders Equity
|
$ | 1,004,402 | $ | 1,088,499 | ||||
See notes to consolidated financial statements.
3
Table of Contents
RAMCO-GERSHENSON
PROPERTIES TRUST
For the Three |
For the Nine |
|||||||||||||||
Months |
Months |
|||||||||||||||
Ended September 30, | Ended September 30, | |||||||||||||||
2008 | 2007 | 2008 | 2007 | |||||||||||||
(Unaudited) |
||||||||||||||||
(In thousands, except per share amounts) | ||||||||||||||||
REVENUES:
|
||||||||||||||||
Minimum rents
|
$ | 22,467 | $ | 23,905 | $ | 68,589 | $ | 72,283 | ||||||||
Percentage rents
|
21 | 117 | 518 | 525 | ||||||||||||
Recoveries from tenants
|
9,942 | 10,414 | 31,338 | 32,805 | ||||||||||||
Fees and management income
|
1,677 | 1,132 | 5,029 | 5,162 | ||||||||||||
Other income
|
538 | 1,938 | 1,517 | 3,588 | ||||||||||||
Total revenues
|
34,645 | 37,506 | 106,991 | 114,363 | ||||||||||||
EXPENSES:
|
||||||||||||||||
Real estate taxes
|
4,481 | 5,051 | 14,133 | 15,242 | ||||||||||||
Recoverable operating expenses
|
5,757 | 5,944 | 17,840 | 18,145 | ||||||||||||
Depreciation and amortization
|
7,824 | 8,005 | 23,659 | 24,220 | ||||||||||||
Other operating
|
836 | 768 | 2,897 | 2,037 | ||||||||||||
General and administrative
|
3,342 | 4,043 | 11,967 | 10,950 | ||||||||||||
Interest expense
|
8,685 | 9,887 | 27,357 | 31,649 | ||||||||||||
Total expenses
|
30,925 | 33,698 | 97,853 | 102,243 | ||||||||||||
Income from continuing operations before gain (loss) on sale of
real estate assets, minority interest and earnings from
unconsolidated entities
|
3,720 | 3,808 | 9,138 | 12,120 | ||||||||||||
Gain (loss) on sale of real estate assets
|
9,247 | (107 | ) | 19,534 | 31,269 | |||||||||||
Minority interest
|
(1,665 | ) | (1,167 | ) | (4,385 | ) | (7,183 | ) | ||||||||
Earnings from unconsolidated entities
|
283 | 688 | 1,949 | 1,806 | ||||||||||||
Income from continuing operations
|
11,585 | 3,222 | 26,236 | 38,012 | ||||||||||||
Discontinued operations, net of minority interest:
|
||||||||||||||||
Loss on sale of real estate assets
|
| | (400 | ) | | |||||||||||
Income from operations
|
| 62 | 178 | 182 | ||||||||||||
Income (loss) from discontinued operations
|
| 62 | (222 | ) | 182 | |||||||||||
Net income
|
11,585 | 3,284 | 26,014 | 38,194 | ||||||||||||
Preferred stock dividends
|
| (593 | ) | | (2,863 | ) | ||||||||||
Loss on redemption of preferred shares
|
| | | (35 | ) | |||||||||||
Net income available to common shareholders
|
$ | 11,585 | $ | 2,691 | $ | 26,014 | $ | 35,296 | ||||||||
Basic earnings per common share:
|
||||||||||||||||
Income from continuing operations
|
$ | 0.63 | $ | 0.14 | $ | 1.42 | $ | 1.99 | ||||||||
Income (loss) from discontinued operations
|
| 0.01 | (0.01 | ) | 0.01 | |||||||||||
Net income
|
$ | 0.63 | $ | 0.15 | $ | 1.41 | $ | 2.00 | ||||||||
Diluted earnings per common share:
|
||||||||||||||||
Income from continuing operations
|
$ | 0.63 | $ | 0.14 | $ | 1.42 | $ | 1.95 | ||||||||
Income (loss) from discontinued operations
|
| 0.01 | (0.01 | ) | 0.01 | |||||||||||
Net income
|
$ | 0.63 | $ | 0.15 | $ | 1.41 | $ | 1.96 | ||||||||
Basic weighted average common shares outstanding
|
18,471 | 18,469 | 18,470 | 17,642 | ||||||||||||
Diluted weighted average common shares outstanding
|
18,487 | 18,520 | 18,492 | 18,544 | ||||||||||||
COMPREHENSIVE INCOME
|
||||||||||||||||
Net income
|
$ | 11,585 | $ | 3,284 | $ | 26,014 | $ | 38,194 | ||||||||
Other comprehensive income :
|
||||||||||||||||
Unrealized gain (loss) on interest rate swaps
|
(284 | ) | (727 | ) | 740 | (530 | ) | |||||||||
Comprehensive income
|
$ | 11,301 | $ | 2,557 | $ | 26,754 | $ | 37,664 | ||||||||
See notes to consolidated financial statements.
4
Table of Contents
RAMCO-GERSHENSON
PROPERTIES TRUST
For the Nine Months |
||||||||
Ended September 30, | ||||||||
2008 | 2007 | |||||||
(Unaudited) |
||||||||
(In thousands) | ||||||||
Cash Flows from Operating Activities:
|
||||||||
Net income
|
$ | 26,014 | $ | 38,194 | ||||
Adjustments to reconcile net income to net cash provided by
operating activities:
|
||||||||
Depreciation and amortization
|
23,659 | 24,220 | ||||||
Amortization of deferred financing costs
|
641 | 902 | ||||||
Gain on sale of real estate assets
|
(19,534 | ) | (31,269 | ) | ||||
Earnings from unconsolidated entities
|
(1,949 | ) | (1,806 | ) | ||||
Discontinued operations
|
222 | (182 | ) | |||||
Minority interest from continuing operations
|
4,385 | 7,183 | ||||||
Distributions received from unconsolidated entities
|
5,337 | 5,337 | ||||||
Changes in operating assets and liabilities that (used) provided
cash:
|
||||||||
Accounts receivable
|
1,434 | 802 | ||||||
Other assets
|
479 | 2,769 | ||||||
Accounts payable and accrued expenses
|
(19,255 | ) | 3,668 | |||||
Net Cash Provided by Continuing Operating Activities
|
21,433 | 49,818 | ||||||
Operating Cash from Discontinued Operations
|
361 | 591 | ||||||
Net Cash Provided by Operating Activities
|
21,794 | 50,409 | ||||||
Cash Flows from Investing Activities:
|
||||||||
Real estate developed or acquired, net of liabilities assumed
|
(45,940 | ) | (42,798 | ) | ||||
Investment in and advances to unconsolidated entities, net
|
(7,511 | ) | (22,370 | ) | ||||
Proceeds from sales of real estate assets
|
74,671 | 82,573 | ||||||
Increase (decrease) in restricted cash
|
222 | (1,892 | ) | |||||
Repayment of note receivable from joint venture
|
23,249 | 14,128 | ||||||
Net Cash Provided by Continuing Investing Activities
|
44,691 | 29,641 | ||||||
Investing Cash from Discontinued Operations
|
9,157 | | ||||||
Net Cash Provided by Investing Activities
|
53,848 | 29,641 | ||||||
Cash Flows from Financing Activities:
|
||||||||
Cash distributions to shareholders
|
(25,611 | ) | (23,621 | ) | ||||
Cash distributions to operating partnership unit holders
|
(4,710 | ) | (4,011 | ) | ||||
Cash dividends to preferred shareholders
|
| (3,932 | ) | |||||
Paydown of mortgages and notes payable
|
(151,531 | ) | (195,228 | ) | ||||
Payment of deferred financing costs
|
(56 | ) | (572 | ) | ||||
Distributions to minority partners
|
(28 | ) | (72 | ) | ||||
Borrowings on mortgages and notes payable
|
98,500 | 144,296 | ||||||
Reduction of capital lease obligation
|
(187 | ) | (178 | ) | ||||
Redemption of preferred shares
|
| (888 | ) | |||||
Proceeds from exercise of stock options
|
39 | 268 | ||||||
Net Cash Used in Continuing Financing Activities
|
(83,584 | ) | (83,938 | ) | ||||
Financing Cash from Discontinued Operations
|
| | ||||||
Net Cash Used in Financing Activities
|
(83,584 | ) | (83,938 | ) | ||||
Net Decrease in Cash and Cash Equivalents
|
(7,942 | ) | (3,888 | ) | ||||
Cash and Cash Equivalents, Beginning of Period
|
14,977 | 11,550 | ||||||
Cash and Cash Equivalents, End of Period
|
$ | 7,035 | $ | 7,662 | ||||
Supplemental Cash Flow Disclosure, including Non-Cash
Activities:
|
||||||||
Cash paid for interest during the period
|
$ | 27,086 | $ | 31,661 | ||||
Cash paid for federal income taxes
|
5,994 | 1,117 | ||||||
Capitalized interest
|
2,766 | 2,029 | ||||||
Assumed debt of acquired property
|
| 87,197 | ||||||
Decrease in deferred gain on sale of property
|
11,678 | | ||||||
Increase/(Decrease) in fair value of interest rate swaps
|
740 | (530 | ) |
See notes to consolidated financial statements.
5
Table of Contents
RAMCO-GERSHENSON
PROPERTIES TRUST
(Dollars
in thousands)
1. | Organization and Basis of Presentation |
Ramco-Gershenson Properties Trust, together with its
subsidiaries (the Company), is a real estate
investment trust (REIT) engaged in the business of
owning, developing, acquiring, managing and leasing community
shopping centers, regional malls and single tenant retail
properties. At September 30, 2008, the Company owns and
manages a portfolio of 89 shopping centers, with approximately
20.1 million square feet of gross leaseable area
(GLA), located in the Midwestern, Southeastern and
Mid-Atlantic regions of the United States. The Companys
centers are usually anchored by discount department stores or
supermarkets and the tenant base consists primarily of national
and regional retail chains and local retailers. The
Companys credit risk, therefore, is concentrated in the
retail industry.
The economic performance and value of the Companys real
estate assets are subject to all the risks associated with
owning and operating real estate, including risks related to
adverse changes in national, regional and local economic and
market conditions. The economic condition of each of the
Companys markets may be dependent on one or more
industries. An economic downturn in one of these industries may
result in a business downturn for the Companys tenants,
and as a result, these tenants may fail to make rental payments,
decline to extend leases upon expiration, delay lease
commencements or declare bankruptcy.
The accompanying consolidated financial statements have been
prepared by the Company pursuant to the rules and regulations of
the Securities and Exchange Commission. Accordingly, certain
information and footnote disclosures normally included in
audited financial statements prepared in accordance with
accounting principles generally accepted in the United States
have been condensed or omitted. These consolidated financial
statements should be read in conjunction with the audited
consolidated financial statements and related notes included in
the Companys Annual Report on
Form 10-K
for the year ended December 31, 2007 filed with the
Securities and Exchange Commission. These consolidated financial
statements, in the opinion of management, include all
adjustments necessary for a fair presentation of the financial
position, results of operations and cash flows for the periods
and dates presented. Interim operating results are not
necessarily indicative of operating results for the full year.
Principles
of Consolidation
The consolidated financial statements include the accounts of
the Company and its majority owned subsidiary, the Operating
Partnership, Ramco-Gershenson Properties, L.P. (86.4% owned by
the Company at September 30, 2008 and December 31,
2007), and all wholly owned subsidiaries, including bankruptcy
remote single purpose entities and all majority owned joint
ventures over which the Company has control. The Operating
Partnership owns 100% of the non-voting and voting common stock
of Ramco-Gershenson, Inc. (Ramco), and therefore it
is included in the consolidated financial statements. Ramco has
elected to be a taxable REIT subsidiary for federal income tax
purposes. Ramco provides property management services to the
Company and to other entities. Investments in real estate joint
ventures for which the Company has the ability to exercise
significant influence over, but for which the Company does not
have financial or operating control, are accounted for using the
equity method of accounting. Accordingly, the Companys
share of the earnings from these joint ventures is included in
consolidated net income. All intercompany accounts and
transactions have been eliminated in consolidation.
New
Accounting Pronouncements
On January 1, 2008, the Company adopted Statement of
Financial Accounting Standards (SFAS) No. 157,
Fair Value Measurements (SFAS 157),
which defines fair value, establishes a framework for measuring
fair value under accounting principles generally accepted in the
United States, and enhances disclosures about fair value
measurements. Fair value is defined as the exchange price that
would be received to sell an asset or paid to transfer a
liability in the principal or most advantageous market for the
asset or liability in an orderly transaction between market
participants on the measurement date. SFAS 157 clarifies
that fair value should be based on the assumptions
6
Table of Contents
RAMCO-GERSHENSON
PROPERTIES TRUST
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
market participants would use when pricing an asset or liability
and establishes a fair value hierarchy that prioritizes the
information used to develop those assumptions. The fair value
hierarchy gives the highest priority to quoted prices in active
markets and the lowest priority to unobservable data.
SFAS 157 requires fair value measurements to be separately
disclosed by level within the fair value hierarchy.
Fair value measurements for assets and liabilities where there
exists limited or no observable market data are, therefore,
based primarily upon estimates, and are often calculated based
on the economic and competitive environment, the characteristics
of the asset or liability and other factors. Therefore, fair
value cannot be determined with precision and may not be
realized in an actual sale or immediate settlement of the asset
or liability. Additionally, there may be inherent weaknesses in
any calculation technique, and changes in the underlying
assumptions used, including but not limited to estimates of
future cash flows, could impact the calculation of current or
future values. The adoption of SFAS 157 for assets and
liabilities did not have a material impact on the Companys
consolidated financial position, results of operations or cash
flows.
In March 2008, the Financial Accounting Standards Board
(FASB) issued Statement No. 161,
Disclosures about Derivative Instruments and Hedging
Activities an amendment of FASB Statement
No. 133 (SFAS 161). SFAS 161
requires entities that utilize derivative instruments to provide
qualitative disclosures about their objectives and strategies
for using such instruments, as well as any details of
credit-risk-related contingent features contained within
derivatives. SFAS 161 also requires entities to disclose
additional information about the amounts and location of
derivatives included within the financial statements, how the
provisions of SFAS 133 have been applied, and the impact
that hedges have on an entitys financial position,
financial performance, and cash flows. SFAS 161 is
effective for fiscal years and interim periods beginning after
November 15, 2008, with early application encouraged. The
Company is currently evaluating the application of
SFAS 161, although SFAS 161 will not have a material
effect on the Companys results of operations or financial
position because it only requires new disclosure requirements.
In May 2008, the FASB issued SFAS No. 162, The
Hierarchy of Generally Accepted Accounting Principles,
(SFAS 162). SFAS 162 identifies the
sources of accounting principles and the framework for selecting
the principles to be used in the preparation of financial
statements of nongovernmental entities that are presented in
conformity with generally accepted accounting principles. This
standard is effective November 15, 2008. The Company does
not expect the adoption of the provisions of SFAS 162 to
have a material impact on the Companys consolidated
financial position, results of operations, or cash flows.
In October 2008, the FASB issued FASB Staff Position
No. 157-3,
Determining the Fair Value of a Financial Asset When the
Market for That Asset Is Not Active. This Staff Position
clarifies the application of FASB Statement No. 157,
Fair Value Measurements, in a market that is not active
and provides an example to illustrate key considerations in
determining the fair value of a financial asset when the market
for that financial asset is not active. The guidance in this
Staff Position was effective upon issuance by the FASB. The
Company is currently evaluating the application of Staff
Position
No. 157-3,
but does not expect the standard to have a material impact on
the Companys consolidated financial position, results of
operations, or cash flows.
2. | Accounts Receivable, Net |
Accounts receivable includes $17,037 and $16,610 of unbilled
straight-line rent receivables at September 30, 2008 and
December 31, 2007, respectively.
Accounts receivable at September 30, 2008 and
December 31, 2007 includes $2,245 and $2,221, respectively,
due from Atlantic Realty Trust (Atlantic) for
reimbursement of tax deficiencies, interest and other
miscellaneous expenses related to the Internal Revenue Service
(IRS) examination of the Companys taxable
years ended December 31, 1991 through 1995. Under terms of
the tax agreement the Company entered into with Atlantic
(Tax Agreement), Atlantic assumed all of the
Companys liability for tax and interest arising out of
that IRS examination. Effective June 30, 2006, Atlantic was
merged into (acquired by) Kimco SI 1339, Inc. (formerly
7
Table of Contents
RAMCO-GERSHENSON
PROPERTIES TRUST
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
known as SI 1339, Inc.), a wholly owned subsidiary of Kimco
Realty Corporation (Kimco), with Kimco SI 1339, Inc.
continuing as the surviving corporation. By way of the merger,
Kimco SI 1339, Inc. acquired Atlantics assets, subject to
its liabilities, including its obligations to the Company under
the Tax Agreement. See Note 10 for additional information.
The Company provides for bad debt expense based upon the
allowance method of accounting. The Company monitors the
collectibility of its accounts receivable (billed, unbilled and
straight-line) from specific tenants, and analyzes historical
bad debts, customer credit worthiness, current economic trends
and changes in tenant payment terms when evaluating the adequacy
of the allowance for doubtful accounts. When tenants are in
bankruptcy, the Company makes estimates of the expected recovery
of pre-petition and post-petition claims. The ultimate
resolution of these claims can be delayed for one year or
longer. Accounts receivable in the accompanying balance sheets
is shown net of an allowance for doubtful accounts of $3,406 and
$3,313 at September 30, 2008 and December 31, 2007,
respectively.
3. | Investment in Real Estate, Net |
Investment in real estate consists of the following:
September 30, |
December 31, |
|||||||
2008 | 2007 | |||||||
(Unaudited) | ||||||||
Land
|
$ | 134,050 | $ | 136,566 | ||||
Buildings and improvements
|
816,954 | 883,067 | ||||||
Construction in progress
|
42,851 | 25,739 | ||||||
993,855 | 1,045,372 | |||||||
Less: accumulated depreciation
|
(172,585 | ) | (168,962 | ) | ||||
Investment in real estate, net
|
$ | 821,270 | $ | 876,410 | ||||
4. | Equity Investments in and Advances to Unconsolidated Entities |
As of September 30, 2008, the Company had investments in
the following unconsolidated entities:
Total Assets |
Total Assets |
|||||||||||
Ownership as of |
as of |
as of |
||||||||||
Entity Name
|
September 30, 2008 | September 30, 2008 | December 31, 2007 | |||||||||
(Unaudited) | ||||||||||||
S-12
Associates
|
50 | % | $ | 680 | $ | 663 | ||||||
Ramco/West Acres LLC
|
40 | % | 9,984 | 10,232 | ||||||||
Ramco/Shenandoah LLC
|
40 | % | 16,184 | 16,452 | ||||||||
Ramco/Lion Venture LP
|
30 | % | 538,264 | 564,291 | ||||||||
Ramco 450 Venture LLC
|
20 | % | 363,205 | 274,057 | ||||||||
Ramco 191 LLC
|
20 | % | 23,495 | 19,028 | ||||||||
Ramco RM Hartland SC LLC
|
20 | % | 23,166 | 17,926 | ||||||||
Ramco HHF KL LLC
|
7 | % | 53,119 | 53,857 | ||||||||
Ramco HHF NP LLC
|
7 | % | 28,542 | 28,213 | ||||||||
Ramco Jacksonville North Industrial LLC
|
5 | % | 1,241 | 1,193 | ||||||||
$ | 1,057,880 | $ | 985,912 | |||||||||
8
Table of Contents
RAMCO-GERSHENSON
PROPERTIES TRUST
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
Debt
The Companys unconsolidated entities had the following
debt outstanding at September 30, 2008 (unaudited):
Balance |
Interest |
|||||||||||
Entity Name
|
Outstanding | Rate | Maturity Date | |||||||||
S-12
Associates
|
$ | 928 | 6.8% | May 2016 | (1 | ) | ||||||
Ramco/West Acres LLC
|
8,727 | 8.1% | April 2010 | (2 | ) | |||||||
Ramco/Shenandoah LLC
|
12,085 | 7.3% | February 2012 | |||||||||
Ramco/Lion Venture LP
|
273,460 | 4.6% - 8.3% | Various | (3 | ) | |||||||
Ramco 450 Venture LLC
|
222,850 | 4.2% - 6.0% | Various | (4 | ) | |||||||
Ramco 191 LLC
|
7,441 | 3.9% | June 2010 | |||||||||
Ramco RM Hartland SC LLC
|
8,505 | 5.4% | July 2009 | |||||||||
Ramco Jacksonville North Industrial LLC
|
693 | 5.7% | September 2009 | |||||||||
$ | 534,689 | |||||||||||
(1) | Interest rate resets annually per formula. | |
(2) | Under terms of the note, the anticipated payment date is April 2010. | |
(3) | Interest rates range from 4.6% to 8.3% with maturities ranging from November 2009 to June 2020. | |
(4) | Interest rates range from 4.2% to 6.0% with maturities ranging from February 2009 to January 2018. |
Fees
and Management Income from Transactions with Joint
Ventures
Under the terms of agreements with certain joint ventures, Ramco
is the manager of the joint ventures and their properties,
earning fees for acquisitions, development, management, leasing,
and financing. The fees earned by the Company, which are
reported in the consolidated statements of income as fees and
management income, are summarized as follows:
Three Months Ended |
Nine Months Ended |
|||||||||||||||
September 30, | September 30, | |||||||||||||||
2008 | 2007 | 2008 | 2007 | |||||||||||||
(Unaudited) | (Unaudited) | |||||||||||||||
Management fees
|
$ | 653 | $ | 486 | $ | 2,032 | $ | 1,392 | ||||||||
Leasing fees
|
417 | 90 | 801 | 487 | ||||||||||||
Acquisition fees
|
201 | 463 | 498 | 2,074 | ||||||||||||
Financing fees
|
98 | | 291 | 896 | ||||||||||||
Total
|
$ | 1,369 | $ | 1,039 | $ | 3,622 | $ | 4,849 | ||||||||
9
Table of Contents
RAMCO-GERSHENSON
PROPERTIES TRUST
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
Combined
Condensed Financial Information
Combined condensed financial information for the Companys
unconsolidated entities is summarized as follows:
September 30, |
December 31, |
|||||||
2008 | 2007 | |||||||
(Unaudited) | ||||||||
ASSETS
|
||||||||
Investment in real estate, net
|
$ | 1,011,047 | $ | 921,107 | ||||
Other assets
|
46,833 | 64,805 | ||||||
Total Assets
|
$ | 1,057,880 | $ | 985,912 | ||||
LIABILITIES AND OWNERS EQUITY | ||||||||
Mortgage notes payable
|
$ | 534,688 | $ | 472,402 | ||||
Other liabilities
|
40,814 | 47,615 | ||||||
Owners equity
|
482,378 | 465,895 | ||||||
Total Liabilities and Owners Equity
|
$ | 1,057,880 | $ | 985,912 | ||||
Companys equity investments in and advances to
unconsolidated entities
|
$ | 98,087 | $ | 117,987 | ||||
Three Months Ended |
Nine Months Ended |
|||||||||||||||
September 30, | September 30, | |||||||||||||||
2008 | 2007 | 2008 | 2007 | |||||||||||||
(Unaudited) | (Unaudited) | |||||||||||||||
TOTAL REVENUES
|
$ | 23,606 | $ | 18,407 | $ | 71,608 | $ | 50,595 | ||||||||
TOTAL EXPENSES
|
21,900 | 15,683 | 62,920 | 44,576 | ||||||||||||
Net Income
|
$ | 1,706 | $ | 2,724 | $ | 8,688 | $ | 6,019 | ||||||||
Companys share of earnings from unconsolidated entities
|
$ | 283 | $ | 688 | $ | 1,949 | $ | 1,806 | ||||||||
5. | Other Assets, Net |
Other assets consist of the following:
September 30, |
December 31, |
|||||||
2008 | 2007 | |||||||
(Unaudited) | ||||||||
Leasing costs
|
$ | 38,408 | $ | 35,646 | ||||
Intangible assets
|
5,836 | 6,673 | ||||||
Deferred financing costs
|
5,552 | 5,818 | ||||||
Other assets
|
5,794 | 5,400 | ||||||
55,590 | 53,537 | |||||||
Less: accumulated amortization
|
(33,159 | ) | (29,956 | ) | ||||
22,431 | 23,581 | |||||||
Prepaid expenses and other
|
12,786 | 12,079 | ||||||
Proposed development and acquisition costs
|
2,885 | 1,901 | ||||||
Other assets, net
|
$ | 38,102 | $ | 37,561 | ||||
10
Table of Contents
RAMCO-GERSHENSON
PROPERTIES TRUST
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
Intangible assets at September 30, 2008 include $4,526 of
lease origination costs and $1,228 of favorable leases related
to the allocation of the purchase price for acquisitions made
since 2002. These assets are being amortized over the lives of
the applicable leases as reductions or additions to minimum rent
revenue, as appropriate, over the initial terms of the
respective leases. The average amortization period for
intangible assets attributable to lease origination costs and
for favorable leases is 5.5 years and 4.5 years,
respectively.
The Company recorded amortization of deferred financing costs of
$641 and $902, respectively, during the nine months ended
September 30, 2008 and 2007. This amortization has been
recorded as interest expense in the Companys consolidated
statements of income.
The following table represents estimated future amortization
expense related to other assets as of September 30, 2008
(unaudited):
Year Ending December 31,
|
||||
2008 (October 1 - December 31)
|
$ | 1,491 | ||
2009
|
4,946 | |||
2010
|
4,107 | |||
2011
|
3,228 | |||
2012
|
2,442 | |||
Thereafter
|
6,217 | |||
Total
|
$ | 22,431 | ||
6. | Mortgages and Notes Payable |
Mortgages and notes payable consist of the following:
September 30, |
December 31, |
|||||||
2008 | 2007 | |||||||
(Unaudited) | ||||||||
Fixed rate mortgages with interest rates ranging from 4.8% to
8.1%, due at various dates from December 2009 through May 2018
|
$ | 348,557 | $ | 395,140 | ||||
Floating rate mortgages with interest rates ranging from 4.0% to
4.2%, due at various dates from November 2008 through March 2009
|
16,088 | 16,336 | ||||||
Secured Term Loan, with an interest rate at LIBOR plus
150 basis points, due December 2008. The effective rate at
September 30, 2008 and December 31, 2007 was 4.0% and
6.7%, respectively
|
40,000 | 40,000 | ||||||
Junior subordinated notes, unsecured, due January 2038, with an
interest rate fixed until January 2013 when the notes are
redeemable or the interest rate becomes LIBOR plus
330 basis points. The effective rate at September 30,
2008 and December 31, 2007 was 7.9%
|
28,125 | 28,125 | ||||||
Unsecured Term Loan Credit Facility, with an interest rate at
LIBOR plus 130 to 165 basis points, due December 2010,
maximum borrowings $100,000. The effective rate at
September 30, 2008 and December 31, 2007 was 6.0% and
6.4%, respectively
|
100,000 | 100,000 | ||||||
Unsecured Revolving Credit Facility, with an interest rate at
LIBOR plus 115 to 150 basis points, due December 2009,
maximum borrowings $150,000. The effective rate at
September 30, 2008 and December 31, 2007 was 4.9% and
6.4%, respectively
|
105,000 | 111,200 | ||||||
$ | 637,770 | $ | 690,801 | |||||
11
Table of Contents
RAMCO-GERSHENSON
PROPERTIES TRUST
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
The mortgage notes are secured by mortgages on properties that
have an approximate net book value of $418,326 as of
September 30, 2008.
With respect to the floating rate mortgages and the Secured Term
Loan due in 2008, it is the Companys intent to refinance
these mortgages and notes payable.
The Company has a $250,000 unsecured credit facility (the
Credit Facility) consisting of a $100,000 unsecured
term loan credit facility and a $150,000 unsecured revolving
credit facility. The Credit Facility provides that the unsecured
revolving credit facility may be increased by up to $100,000 at
the Companys request, for a total unsecured revolving
credit facility commitment of $250,000. The unsecured term loan
credit facility matures in December 2010 and bears interest at a
rate equal to LIBOR plus 130 to 165 basis points, depending
on certain debt ratios. In October 2008, the Company exercised
its option to extend the unsecured revolving credit facility to
December 2009. The unsecured revolving credit facility bears
interest at a rate equal to LIBOR plus 115 to 150 basis
points, depending on certain debt ratios. The Company retains
the option to extend the maturity date of the unsecured
revolving credit facility to December 2010. It is anticipated
that funds borrowed under the Credit Facility will be used for
general corporate purposes, including working capital, capital
expenditures, the repayment of indebtedness or other corporate
activities.
At September 30, 2008, outstanding letters of credit issued
under the Credit Facility, not reflected in the accompanying
consolidated balance sheets, total approximately $1,800. We also
had other outstanding letters of credit, not reflected in the
consolidated balance sheets, of approximately $1,300 related to
the completion of the River City Marketplace development.
The Credit Facility and the secured term loan contain financial
covenants relating to total leverage, fixed charge coverage
ratio, loan to asset value, tangible net worth and various other
calculations. As of September 30, 2008, the Company was in
compliance with the covenant terms.
The mortgage loans encumbering the Companys properties,
including properties held by its unconsolidated joint ventures,
are generally non-recourse, subject to certain exceptions for
which the Company would be liable for any resulting losses
incurred by the lender. These exceptions vary from loan to loan
but generally include fraud or a material misrepresentation,
misstatement or omission by the borrower, intentional or grossly
negligent conduct by the borrower that harms the property or
results in a loss to the lender, filing of a bankruptcy petition
by the borrower, either directly or indirectly, and certain
environmental liabilities. In addition, upon the occurrence of
certain events, such as fraud or filing of a bankruptcy petition
by the borrower, the Company would be liable for the entire
outstanding balance of the loan, all interest accrued thereon
and certain other costs, including penalties and expenses.
We have entered into mortgage loans which are secured by
multiple properties and contain cross-collateralization and
cross-default provisions. Cross-collateralization provisions
allow a lender to foreclose on multiple properties in the event
that we default under the loan. Cross-default provisions allow a
lender to foreclose on the related property in the event a
default is declared under another loan.
Under terms of various debt agreements, the Company may be
required to maintain interest rate swap agreements to reduce the
impact of changes in interest rates on its floating rate debt.
The Company has interest rate swap agreements with an aggregate
notional amount of $100,000 at September 30, 2008. Based on
rates in effect at September 30, 2008, the agreements
provide for fixed rates ranging from 4.4% to 6.6% and expire
December 2008 through December 2010.
12
Table of Contents
RAMCO-GERSHENSON
PROPERTIES TRUST
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
The following table presents scheduled principal payments on
mortgages and notes payable as of September 30, 2008
(unaudited):
Year Ending December 31,
|
||||
2008 (October 1 - December 31)
|
$ | 49,716 | ||
2009
|
140,015 | |||
2010
|
119,723 | |||
2011
|
27,932 | |||
2012
|
34,011 | |||
Thereafter
|
266,373 | |||
Total
|
$ | 637,770 | ||
7. | Fair Value |
The Company utilizes fair value measurements to record fair
value adjustments to certain assets and liabilities and to
determine fair value disclosures. Derivative instruments
(interest rate swaps) are recorded at fair value on a recurring
basis. Additionally, the Company, from time to time, may be
required to record other assets at fair value on a nonrecurring
basis.
Fair
Value Hierarchy
As required under SFAS 157, the Company groups assets and
liabilities at fair value in three levels, based on the markets
in which the assets and liabilities are traded and the
reliability of the assumptions used to determine fair value.
These levels are:
Level 1 | Valuation is based upon quoted prices for identical instruments traded in active markets. | |
Level 2 | Valuation is based upon quoted 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 asset or liability. |
The following is a description of valuation methodologies used
for the Companys assets and liabilities recorded at fair
value.
Derivative
Assets and Liabilities
All derivative instruments held by the Company are interest rate
swaps for which quoted market prices are not readily available.
For those derivatives, the Company measures fair value on a
recurring basis using valuation models that use primarily market
observable inputs, such as yield curves. The Company classifies
derivatives instruments as Level 2.
13
Table of Contents
RAMCO-GERSHENSON
PROPERTIES TRUST
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
Assets
and Liabilities Recorded at Fair Value on a Recurring
Basis
The table below presents the recorded amount of liabilities
measured at fair value on a recurring basis as of
September 30, 2008 (in thousands). The Company did not have
any material assets that were required to be measured at fair
value on a recurring basis at September 30, 2008.
Total |
||||||||||||||||
Fair Value | Level 1 | Level 2 | Level 3 | |||||||||||||
Liabilities
|
||||||||||||||||
Derivative liabilities (1)
|
$ | (105 | ) | $ | | $ | (105 | ) | $ | | ||||||
(1) | Interest rate swaps |
8. | Earnings Per Common Share |
The following table sets forth the computation of basic and
diluted earnings per common share (EPS) (in
thousands, except per share data):
Three Months Ended |
Nine Months Ended |
|||||||||||||||
September 30, | September 30, | |||||||||||||||
2008 | 2007 | 2008 | 2007 | |||||||||||||
(Unaudited) | (Unaudited) | |||||||||||||||
Numerator:
|
||||||||||||||||
Income from continuing operations before minority interest
|
$ | 13,250 | $ | 4,389 | $ | 30,621 | $ | 45,195 | ||||||||
Minority interest
|
(1,665 | ) | (1,167 | ) | (4,385 | ) | (7,183 | ) | ||||||||
Preferred stock dividends
|
| (593 | ) | | (2,863 | ) | ||||||||||
Loss on redemption of preferred shares
|
| | | (35 | ) | |||||||||||
Income from continuing operations available to common
shareholders
|
11,585 | 2,629 | 26,236 | 35,114 | ||||||||||||
Discontinued operations, net of minority interest:
|
||||||||||||||||
Loss on sale of real estate assets
|
| | (400 | ) | | |||||||||||
Income from operations
|
| 62 | 178 | 182 | ||||||||||||
Net income available to common shareholders
|
11,585 | 2,691 | 26,014 | 35,296 | ||||||||||||
Add: Income impact of assumed conversion of preferred shares
|
| | | 1,081 | ||||||||||||
Adjusted numerator for diluted EPS
|
$ | 11,585 | $ | 2,691 | $ | 26,014 | $ | 36,377 | ||||||||
Denominator:
|
||||||||||||||||
Weighted-average common shares for basic EPS
|
18,471 | 18,469 | 18,470 | 17,642 | ||||||||||||
Effect of dilutive securities:
|
||||||||||||||||
Preferred shares
|
| | | 835 | ||||||||||||
Unvested shares of restricted stock
|
5 | | 10 | | ||||||||||||
Options outstanding
|
11 | 51 | 12 | 67 | ||||||||||||
Weighted-average common shares for diluted EPS
|
18,487 | 18,520 | 18,492 | 18,544 | ||||||||||||
Basic EPS:
|
||||||||||||||||
Income from continuing operations
|
$ | 0.63 | $ | 0.14 | $ | 1.42 | $ | 1.99 | ||||||||
Income (loss) from discontinued operations
|
| 0.01 | (0.01 | ) | 0.01 | |||||||||||
Net income
|
$ | 0.63 | $ | 0.15 | $ | 1.41 | $ | 2.00 | ||||||||
Diluted EPS:
|
||||||||||||||||
Income from continuing operations
|
$ | 0.63 | $ | 0.14 | $ | 1.42 | $ | 1.95 | ||||||||
Income (loss) from discontinued operations
|
| 0.01 | (0.01 | ) | 0.01 | |||||||||||
Net income
|
$ | 0.63 | $ | 0.15 | $ | 1.41 | $ | 1.96 | ||||||||
During the nine months ended September 30, 2007, the
Companys Series C Preferred Shares were dilutive and
therefore the Series C Preferred Shares were included in
the calculation of diluted EPS. As of June 1, 2007, all of
the Companys Series C Preferred Shares had been
redeemed. Therefore, for the three months ended
September 30, 2008 and 2007, and the nine months ended
September 30, 2008, the Companys Series C
Preferred Shares were not included in the calculation of diluted
EPS.
14
Table of Contents
RAMCO-GERSHENSON
PROPERTIES TRUST
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
9. | Leases |
Approximate future minimum revenues from rentals under
noncancelable operating leases in effect at September 30,
2008, assuming no new or renegotiated leases or option
extensions on lease agreements, are as follows (unaudited):
Year Ending December 31,
|
||||
2008 (October 1 - December 31)
|
$ | 21,458 | ||
2009
|
82,700 | |||
2010
|
78,040 | |||
2011
|
70,233 | |||
2012
|
60,538 | |||
Thereafter
|
298,246 | |||
Total
|
$ | 611,215 | ||
The Company has an operating lease for its corporate office
space for a term expiring in 2014. The Company also has
operating leases for office space in Florida and land at one of
its shopping centers. In addition, the Company has a capitalized
ground lease. Total amounts expensed relating to these leases
were $650 and $617 for the nine months ended September 30,
2008 and 2007, respectively.
Approximate future minimum rental payments under the
Companys noncancelable office leases and land, assuming no
options extensions, and a capital ground lease at one of its
shopping centers, are as follows (unaudited):
Office |
Capital |
|||||||
Year Ending December 31,
|
Leases | Lease | ||||||
2008 (October 1 - December 31)
|
$ | 222 | $ | 170 | ||||
2009
|
896 | 677 | ||||||
2010
|
909 | 677 | ||||||
2011
|
916 | 677 | ||||||
2012
|
938 | 677 | ||||||
Thereafter
|
2,477 | 6,632 | ||||||
Total minimum lease payments
|
6,358 | 9,510 | ||||||
Less: amounts representing interest
|
| (2,254 | ) | |||||
Total
|
$ | 6,358 | $ | 7,256 | ||||
10. | Commitments and Contingencies |
Construction
Costs
In connection with the development and expansion of various
shopping centers, as of September 30, 2008 we have entered
into agreements for construction costs of approximately $35,176,
including approximately $12,892 for costs related to the
development of Hartland Towne Square in Hartland, Michigan and
$16,880 for The Towne Center at Aquia in Stafford, Virginia.
IRS
Audit Resolution for Years 1991 to 1995
RPS Realty Trust (RPS), a Massachusetts business
trust, was formed on September 21, 1988 to be a diversified
growth-oriented REIT. From its inception, RPS was primarily
engaged in the business of owning and managing a participating
mortgage loan portfolio. From May 1, 1991 through
April 30, 1996, RPS acquired ten real estate properties by
receipt of deed in-lieu of foreclosure. Such properties were
held and operated by RPS through wholly-owned subsidiaries.
15
Table of Contents
RAMCO-GERSHENSON
PROPERTIES TRUST
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
In May 1996, RPS acquired, through a reverse merger,
substantially all the shopping centers and retail properties as
well as the management company and business operations of
Ramco-Gershenson, Inc. and certain of its affiliates. The
resulting trust changed its name to Ramco-Gershenson Properties
Trust and Ramco-Gershenson, Inc.s officers assumed
management responsibility for the Company. The trust also
changed its operations from a mortgage REIT to an equity REIT
and contributed certain mortgage loans and real estate
properties to Atlantic Realty Trust (Atlantic), an
independent, newly formed liquidating real estate investment
trust. The shares of Atlantic were immediately distributed to
the shareholders of Ramco-Gershenson Properties Trust.
For purposes of the following discussion, the terms
Company, we, our or
us refers to Ramco-Gershenson Properties Trust
and/or its
predecessors.
On October 2, 1997, with approval from our shareholders, we
changed our state of organization from Massachusetts to Maryland
by merging into a newly formed Maryland real estate investment
trust thereby terminating the Massachusetts trust.
We were the subject of an IRS examination of our taxable years
ended December 31, 1991 through 1995. We refer to this
examination as the IRS Audit. On December 4, 2003, we
reached an agreement with the IRS with respect to the IRS Audit.
We refer to this agreement as the Closing Agreement. Pursuant to
the terms of the Closing Agreement we agreed to pay
deficiency dividends (that is, our declaration and
payment of a distribution that is permitted to relate back to
the year for which the IRS determines a deficiency in order to
satisfy the requirement for REIT qualification that we
distribute a certain minimum amount of our REIT taxable
income for such year) in amounts not less than $1,400 and
$809 for our 1992 and 1993 taxable years, respectively. We also
consented to the assessment and collection of $770 in tax
deficiencies and to the assessment and collection of interest on
such tax deficiencies and on the deficiency dividends referred
to above.
In connection with the incorporation, and distribution of all of
the shares, of Atlantic in May 1996, we entered into the Tax
Agreement with Atlantic under which Atlantic assumed all of our
tax liabilities arising out of the IRS then ongoing
examinations (which included, but is not otherwise limited to,
the IRS Audit), excluding any tax liability relating to any
actions or events occurring, or any tax return position taken,
after May 10, 1996, but including liabilities for additions
to tax, interest, penalties and costs relating to covered taxes.
In addition, the Tax Agreement provides that, to the extent any
tax which Atlantic is obligated to pay under the Tax Agreement
can be avoided through the declaration of a deficiency dividend,
we would make, and Atlantic would reimburse us for the amount
of, such deficiency dividend.
On December 15, 2003, our Board of Trustees declared a cash
deficiency dividend in the amount of $2,209, which
was paid on January 20, 2004, to common shareholders of
record on December 31, 2003. On January 21, 2004,
pursuant to the Tax Agreement, Atlantic reimbursed us $2,209 in
recognition of our payment of the deficiency dividend. Atlantic
has also paid all other amounts (including the tax deficiencies
and interest referred to above), on behalf of the Company,
assessed by the IRS to date.
Pursuant to the Closing Agreement we agreed to an adjustment to
our taxable income for each of our taxable years ended
December 31, 1991 through 1995. The Company has advised the
relevant taxing authorities for the state and local
jurisdictions where it conducted business during those years of
such adjustments and the terms of the Closing Agreement. We
believe that our exposure to state and local tax, penalties and
interest will not exceed $1,350 as of September 30, 2008.
It is managements belief that any liability for state and
local tax, penalties, interest, and other miscellaneous expenses
that may exist in relation to the IRS Audit will be covered
under the Tax Agreement.
Effective June 30, 2006, Atlantic was merged into (acquired
by) Kimco SI 1339, Inc. (formerly known as SI 1339, Inc.), a
wholly-owned subsidiary of Kimco Realty Corporation
(Kimco), with Kimco SI 1339, Inc. continuing as the
surviving corporation. By way of the merger, Kimco SI 1339, Inc.
acquired Atlantics assets, subject to its liabilities
(including its obligations to the Company under the Tax
Agreement). In a press release issued on the effective date of
the merger, Kimco disclosed that the shareholders of Atlantic
received common shares of Kimco valued at $81,800 in exchange
for their shares in Atlantic.
16
Table of Contents
RAMCO-GERSHENSON
PROPERTIES TRUST
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
Litigation
We are currently involved in certain litigation arising in the
ordinary course of business. The Company believes that this
litigation will not have a material adverse effect on our
consolidated financial statements.
Environmental
Matters
Under various Federal, state and local laws, ordinances and
regulations relating to the protection of the environment
(Environmental Laws), a current or previous owner or
operator of real estate may be liable for the costs of removal
or remediation of certain hazardous or toxic substances
disposed, stored, released, generated, manufactured or
discharged from, on, at, onto, under or in such property.
Environmental Laws often impose such liability without regard to
whether the owner or operator knew of, or was responsible for,
the presence or release of such hazardous or toxic substance.
The presence of such substances, or the failure to properly
remediate such substances when present, released or discharged,
may adversely affect the owners ability to sell or rent
such property or to borrow using such property as collateral.
The cost of any required remediation and the liability of the
owner or operator therefore as to any property is generally not
limited under such Environmental Laws and could exceed the value
of the property
and/or the
aggregate assets of the owner or operator. Persons who arrange
for the disposal or treatment of hazardous or toxic substances
may also be liable for the cost of removal or remediation of
such substances at a disposal or treatment facility, whether or
not such facility is owned or operated by such persons. In
addition to any action required by Federal, state or local
authorities, the presence or release of hazardous or toxic
substances on or from any property could result in private
plaintiffs bringing claims for personal injury or other causes
of action.
In connection with ownership (direct or indirect), operation,
management and development of real properties, we may be
potentially liable for remediation, releases or injury. In
addition, Environmental Laws impose on owners or operators the
requirement of on-going compliance with rules and regulations
regarding business-related activities that may affect the
environment. Such activities include, for example, the ownership
or use of transformers or underground tanks, the treatment or
discharge of waste waters or other materials, the removal or
abatement of asbestos-containing materials (ACMs) or
lead-containing paint during renovations or otherwise, or
notification to various parties concerning the potential
presence of regulated matters, including ACMs. Failure to comply
with such requirements could result in difficulty in the lease
or sale of any affected property
and/or the
imposition of monetary penalties, fines or other sanctions in
addition to the costs required to attain compliance. Several of
our properties have or may contain ACMs or underground storage
tanks (USTs); however, we are not aware of any
potential environmental liability which could reasonably be
expected to have a material impact on our financial position or
results of operations. No assurance can be given that future
laws, ordinances or regulations will not impose any material
environmental requirement or liability, or that a material
adverse environmental condition does not otherwise exist.
Repurchase
of Common Shares of Beneficial Interest
In December 2005, the Board of Trustees authorized the
repurchase, at managements discretion, of up to $15,000 of
the Companys common shares of beneficial interest. The
program allows the Company to repurchase its common shares of
beneficial interest from time to time in the open market or in
privately negotiated transactions. As of September 30,
2008, the Company had purchased and retired 287,900 shares
of the Companys common shares of beneficial interest under
this program at an average cost of $27.11 per share. No common
shares were repurchased during 2008.
11. | Subsequent Event |
In October 2008, the Company exercised its option to extend the
$150 million unsecured revolving credit facility to
December 2009. The unsecured revolving credit facility bears
interest at a rate equal to LIBOR plus 115 to 150 basis
points, depending on certain debt ratios. The Company retains
the option to extend the maturity date of the unsecured
revolving credit facility to December 2010. It is anticipated
that funds borrowed under the unsecured revolving credit
facility will be used for general corporate purposes, including
working capital, capital expenditures, the repayment of
indebtedness or other corporate activities.
17
Table of Contents
Item 2. | Managements Discussion and Analysis of Financial Condition and Results of Operations |
The following discussion and analysis of the financial condition
and results of operations should be read in conjunction with the
consolidated financial statements, including the respective
notes thereto, which are included in this
Form 10-Q.
Overview
We are a fully integrated, self-administered, publicly-traded
REIT which owns, develops, acquires, manages and leases
community shopping centers (including power centers and
single-tenant retail properties) and one enclosed regional mall
in the Midwestern, Southeastern and Mid-Atlantic regions of the
United States. At September 30, 2008, we owned interests in
89 shopping centers, comprised of 88 community centers and one
enclosed regional mall, totaling approximately 20.1 million
square feet of GLA. We and our joint venture partners own
approximately 16.0 million square feet of such GLA, with
the remaining portion owned by various anchor stores.
Our corporate strategy is to maximize total return for our
shareholders by improving operating income and enhancing asset
value. We pursue our goal through:
| The development of new shopping centers in metropolitan markets where we believe demand for a center exists; | |
| A proactive approach to redeveloping, renovating and expanding our shopping centers; and | |
| Aggressively leasing vacant spaces and entering into new leases for occupied spaces when leases are about to expire. |
We have followed a disciplined approach to managing our
operations by focusing primarily on enhancing the value of our
existing portfolio through strategic sales and successful
leasing efforts. We continue to selectively pursue new
development, redevelopment and acquisition opportunities.
Development
We and one of our joint ventures have five projects in various
stages of development with an estimated total project cost of
$341.2 million. As of September 30, 2008, we and one
of our joint ventures have spent $89.9 million on such
developments. We intend to wholly own the Northpointe Town
Center and Rossford Pointe properties and therefore anticipate
that $82.6 million of the total project costs will be on
our balance sheet upon completion of such projects. We
anticipate that we will incur $53.7 million of debt to fund
these projects. We own 20% of the joint venture that is
developing Hartland Towne Square, and our share of the estimated
$56.5 million of project costs is $11.3 million. We
anticipate that the joint venture will incur $36.7 million
of debt to fund the project. The remaining estimated project
costs of $202.1 million for The Town Center at Aquia and
Gateway Commons (formerly the Shoppes of Lakeland II), currently
on our balance sheet, are expected to be developed through joint
ventures, and therefore ultimately, will be accounted as
off-balance sheet assets, although we do not have joint venture
partners to date and no assurance can be given that we will have
joint venture partners on such projects.
Redevelopment
We and our joint ventures have 12 redevelopments currently in
process. We estimate the total project costs of the 12
redevelopment projects in process to be $56.1 million.
Seven of the redevelopments involve core operating properties
included in our balance sheet and are expected to cost
approximately $21.6 million of which $5.8 million has
been spent as of September 30, 2008. For the five
redevelopment projects at properties held by joint ventures, we
estimate off-balance sheet project costs of approximately
$34.5 million (our share is estimated to be
$8.8 million) of which $16.2 million has been spent as
of September 30, 2008 (our share is $3.9 million).
While we anticipate redevelopments will be accretive upon
completion, a majority of the projects has required taking some
retail space off-line to accommodate the new/expanded tenancies.
These measures have resulted in the loss of minimum rents and
recoveries from tenants for those spaces removed from our pool
of leasable space. Based on the sheer number of value-added
redevelopments that are in process in 2008, the revenue loss has
created a short-
18
Table of Contents
term negative impact on net operating income and FFO. The
majority of the projects are expected to stabilize by the end of
2009.
Leasing
During the third quarter 2008, we opened 22 new non-anchor
stores, at an average base rent of $19.69 per square foot, an
increase of 19.9% over the portfolio average rents. The Company
opened one new anchor store during the third quarter 2008, at an
average base rent of $15.00 per square foot, an increase of
85.9% over the portfolio average rents. Additionally, we renewed
13 non-anchor leases, at an average base rent of $14.86 per
square foot, achieving an increase of 13.0% over prior rental
rates. The Company also renewed three anchor leases, at an
average base rent of $8.10 per square foot, an increase of 4.2%
over prior rental rates. Overall portfolio average base rents
for non-anchor tenants increased to $16.43 per square foot in
the third quarter of 2008 from $15.71 in the same period in 2007.
The Companys operating portfolio was 95.3% occupied at
September 30, 2008, compared to 93.7% for the same period
in the prior year. Same center total revenues for the three
months ended September 30, 2008 increased 2.9% over the
same period in 2007.
Acquisitions
After an in-depth analysis of our business plan going forward,
we intend to de-emphasize our acquisition program as a
significant driver of growth. Acquisitions are planned to be
more opportunistic in nature and the volume of these purchases
will be substantially less than in 2007. The Company does not
anticipate any further acquisition activities for the remainder
of 2008.
During the second quarter 2008, the Companys joint venture
with an investor advised by Heitman LLC, acquired the Rolling
Meadows Shopping Center in Rolling Meadows, Illinois. The joint
venture purchased this acquisition in part because of the number
of value-added redevelopment opportunities available at the
center.
Dispositions
During the third quarter 2008, the Company sold the Plaza at
Delray shopping center in Delray Beach, Florida, to a joint
venture with an investor advised by Heitman LLC. Permanent
financing for the shopping center was secured by the joint
venture in the amount of $48 million for five years at an
interest rate of 6.0%. The Plaza at Delray transaction allowed
the Company to pay down $43 million in long-term debt and
generated approximately $24 million in net proceeds. The
transaction resulted in a gain on the sale of approximately
$8.7 million in both the three and nine months ended
September 30, 2008.
During the second quarter 2008, the Company sold Highland Square
Shopping Center in Crossville, Tennessee, to a third party for
$9.2 million in net proceeds. The transaction resulted in a
loss on the sale of $400,000, net of minority interest, in the
nine months ended September 30, 2008. Income from
operations and the loss on sale relating to Highland Square are
classified in discontinued operations on the consolidated
statements of income and comprehensive income for all periods
presented.
Critical
Accounting Policies and Estimates
Managements Discussion and Analysis of Financial Condition
and Results of Operations is based upon our consolidated
financial statements, which have been prepared in accordance
with accounting principles generally accepted in the United
States of America (GAAP). The preparation of these
financial statements requires management to make estimates and
assumptions that affect the reported amounts of assets,
liabilities, revenue and expenses, and related disclosure of
contingent assets and liabilities. Management bases its
estimates on historical experience and on various other
assumptions that are believed to be reasonable under the
circumstances, the results of which forms the basis for making
judgments about the carrying values of assets and liabilities
that are not readily apparent from other sources. Senior
management has discussed the development, selection and
disclosure of these estimates with the audit committee of our
board of trustees. Actual results could differ from these
estimates under different assumptions or conditions.
19
Table of Contents
Critical accounting policies are those that are both significant
to the overall presentation of our financial condition and
results of operations and require management to make difficult,
complex or subjective judgments. For example, significant
estimates and assumptions have been made with respect to useful
lives of assets, capitalization of development and leasing
costs, recoverable amounts of receivables and initial valuations
and related amortization periods of deferred costs and
intangibles, particularly with respect to property acquisitions.
Our critical accounting policies as discussed in our Annual
Report on
Form 10-K
for the year ended December 31, 2007 have not materially
changed during the first nine months of 2008.
Comparison
of Three Months Ended September 30, 2008 to Three Months
Ended September 30, 2007
For purposes of comparison between the three months ended
September 30, 2008 and 2007, Same Center refers
to the shopping center properties owned by consolidated entities
as of July 1, 2007 and September 30, 2008.
In July 2007, we sold Paulding Pavilion to Ramco 191 LLC, our
$75 million joint venture with Heitman Value Partners
Investment LLC. In late December 2007, we sold Mission Bay to
Ramco/Lion Venture LP. In August 2008, we sold the Plaza at
Delray shopping center to a joint venture with an investor
advised by Heitman LLC. These sales to joint ventures in which
we have an ownership interest are collectively referred to as
Dispositions in the following discussion.
Revenues
Total revenues for the three months ended September 30,
2008 were $34.6 million, a $2.9 million decrease over
the comparable period in 2007.
Minimum rents decreased $1.4 million to $22.5 million
for the three months ended September 30, 2008 as compared
to $23.9 million for the third quarter of 2007. The
Dispositions resulted in a decrease of approximately
$2.0 million in minimum rents, partially offset by an
increase in minimum rents of approximately $490,000 from Same
Center properties.
Recoveries from tenants decreased $472,000 to $9.9 million
for the third quarter 2008 as compared to $10.4 million for
the same period in 2007. The Dispositions resulted in a decrease
of approximately $812,000 in recoveries from tenants, partially
offset by increases of approximately $319,000 from Same Center
properties. The increase for the Same Center properties was due
primarily to expanding our electricity resale program in certain
of our properties. The overall property operating expense
recovery ratio was 97.1% for the three months ended
September 30, 2008 as compared to 94.7% for the three
months ended September 30, 2007. The increase was primarily
due to the impact of the Dispositions in 2008 and common area
recoverable adjustments made in the third quarter of 2007. We
expect our recovery ratio to be between 97% and 98% for the full
year 2008.
Fees and management income increased $545,000 to
$1.7 million for the three months ended September 30,
2008 as compared to $1.1 million for the three months ended
September 30, 2007. The increase was mainly attributable to
net increases in development related fees of approximately
$425,000, leasing fees of approximately $323,000, and management
fees of approximately $167,000. These increases were partially
offset by a decrease in acquisition related fees of
approximately $436,000. The increase in development fees was
related to our Ramco RM Hartland SC LLC joint venture. The
decrease in acquisition related fees is primarily related to
approximately $361,000 earned during the third quarter 2007
related to the purchases of Paulding Pavilion by Ramco 191 LLC,
our $75 million joint venture with Heitman Value Partners
Investment LLC, and Nora Plaza by our Ramco HHF NP LLC joint
venture. Additionally, $76,000 was earned in the third quarter
of 2007 related to the acquisition of Old Orchard by our
Ramco/Lion Venture LP joint venture.
Other income decreased $1.4 million to $538,000 for the
three months ended September 30, 2008, compared to
$1.9 million for the same period in the prior year. The
decrease was primarily due to a $1.3 million decrease in
lease termination income attributable mostly to income earned in
the third quarter of 2007 on lease terminations from
redevelopment properties.
20
Table of Contents
Expenses
Total expenses for the three months ended September 30,
2008 decreased $2.8 million to $30.9 million as
compared to $33.7 million for the three months ended
September 30, 2007.
Real estate taxes decreased by approximately $570,000 during the
third quarter 2008 to $4.5 million, as compared to
$5.1 million during the third quarter of 2007. Real estate
taxes decreased approximately $431,000 from the Dispositions and
approximately $139,000 related to Same Center properties.
Recoverable operating expenses decreased by approximately
$200,000 to $5.7 million for the three months ended
September 30, 2008 as compared to $5.9 million for the
three months ended September 30, 2007. Recoverable
operating expenses from the Dispositions resulted in a decrease
of approximately $327,000, partially offset by an increase from
Same Center properties of approximately $131,000. This increase
in Same Center properties is attributable mainly to higher
electricity costs from the expansion of our electricity resale
program.
Depreciation and amortization decreased approximately $200,000
to $7.8 million for the third quarter of 2008 as compared
to approximately $8.0 million for the three months ended
September 30, 2007. Depreciation and amortization expense
from the Dispositions resulted in a decrease of $673,000,
partially offset by an increase in depreciation and amortization
from Same Center properties of approximately $492,000. The
increase in depreciation and amortization from Same Center
properties was due primarily to the bankruptcy of a certain
national retailer that closed a store at one of the
Companys core operating properties.
Other operating expenses increased approximately $68,000 to
approximately $836,000 for the quarter ended September 30,
2008 as compared to approximately $768,000 for the comparable
quarter in 2007. Due to current economic conditions, the Company
increased bad debt expense approximately $212,000 in the third
quarter 2008 when compared to 2007. The increase in bad debt
expense was partially offset by a decrease of approximately
$117,000 in professional fees expense other than legal in the
third quarter 2008 when compared to the same period in the prior
year. The decrease in professional fees expense was due mostly
to business consulting fees in the third quarter of 2007 for
that were not incurred in the same period of 2008.
General and administrative expenses decreased approximately
$700,000 from $4.0 million for the three months ended
September 30, 2007 to $3.3 million for the three
months ended September 30, 2008. The decrease in general
and administrative expenses was primarily due to an increase of
approximately $611,000 in the portion of costs charged to
development and redevelopment projects and capitalized in the
third quarter 2008 compared to the same period in 2007. General
and administrative expenses were also impacted by a decrease in
income tax expense of approximately $263,000 in the third
quarter of 2008 mainly the result of adjustments recorded to
true-up
prior year amounts once income tax returns for 2007 were
finalized. Partially offsetting these decreases were increases
in legal and tax fees of approximately $323,000 and salary
related expenses of approximately $106,000 mainly the result of
additional hiring following the expansion of our infra-structure
related to increased joint venture activity and asset management.
Interest expense decreased $1.2 million, to
$8.7 million for the three months ended September 30,
2008, as compared to $9.9 million for the three months
ended September 30, 2007. Average monthly debt outstanding
was $4.2 million lower for the third quarter of 2008,
resulting in a decrease in interest expense of approximately
$59,000. We benefited from lower average interest rates during
the third quarter of 2008, resulting in a decrease in interest
expense of approximately $1.1 million. Interest expense
during the third quarter of 2008 was favorably impacted by
approximately $61,000 as a result of higher capitalized interest
on development and redevelopment projects, by approximately
$93,000 due to decreased amortization of marked to market debt
and offset by approximately $102,000 due to increased
amortization of deferred financing costs.
Other
Gain on sale of real estate assets increased $9.4 million
during the third quarter of 2008 to $9.3 million as
compared with a net loss on sale of real assets of $107,000 in
the third quarter of 2007. The increase is due primarily to the
gain on the sale of the Plaza at Delray shopping center to a
joint venture with an investor advised by Heitman LLC, as well
as gains on the sale of land parcels at Hartland Towne Square,
in 2008.
21
Table of Contents
Minority interest represents the equity in income attributable
to the portion of the Operating Partnership not owned by us.
Minority interest for the third quarter of 2008 increased
$498,000 to $1.7 million, as compared to $1.2 million
for the third quarter of 2007. The increase is primarily
attributable to the minority interests proportionate share
of the higher gain on the sale of real estate assets in 2008
when compared to the same period in 2007.
Earnings from unconsolidated entities represent our
proportionate share of the earnings of various joint ventures in
which we have an ownership interest. Earnings from
unconsolidated entities decreased approximately $405,000, from
approximately $668,000 for the three months ended
September 30, 2007 to approximately $283,000 for the three
months ended September 30, 2008. The decrease of
approximately $543,000 in earnings from the Ramco/Lion Venture
LP joint venture in the third quarter of 2008 resulted primarily
from the bankruptcy of a certain national retailer that closed
stores at four of the joint venture properties in which the
Company holds an ownership interest.
Comparison
of Nine Months Ended September 30, 2008 to Nine Months
Ended September 30, 2007
For purposes of comparison between the nine months ended
September 30, 2008 and 2007, Same Center refers
to the shopping center properties owned by consolidated entities
as of January 1, 2007 and September 30, 2008.
In April 2007, we increased our partnership interest in Ramco
Jacksonville LLC, which is now included in our consolidated
financial statements. This property is referred to as the
Acquisition in the following discussion.
In March 2007, we sold Chester Springs Shopping Center to Ramco
450 Venture LLC, our joint venture with an investor advised by
Heitman LLC. In June 2007, we sold two shopping centers, Shoppes
of Lakeland and Kissimmee West, to Ramco HHF KL LLC, a newly
formed joint venture. In July 2007, we sold Paulding Pavilion to
Ramco 191 LLC, our $75 million joint venture with Heitman
Value Partners Investment LLC. In late December 2007, we sold
Mission Bay to Ramco/Lion Venture LP. In August 2008, we sold
the Plaza at Delray shopping center to a joint venture with an
investor advised by Heitman LLC. These sales to joint ventures
in which we have an ownership interest are collectively referred
to as Dispositions in the following discussion.
Revenues
Total revenues for the nine months ended September 30, 2008
were $107.0 million, a $7.4 million decrease over the
comparable period in 2007.
Minimum rents decreased $3.7 million to $68.6 million
for the nine months ended September 30, 2008 as compared to
$72.3 million for the nine months ended of
September 30, 2007. The Dispositions resulted in a decrease
of approximately $6.8 million in minimum rents and Same
Center properties resulted in a decrease of approximately
$100,000, partially offset by an increase of approximately
$3.2 million from the Acquisition.
Recoveries from tenants decreased approximately
$1.5 million to $31.3 million for the nine months
ended September 30, 2008 as compared to $32.8 million
for the same period in 2007. The Dispositions resulted in a
decrease of approximately $2.8 million in recoveries from
tenants, partially offset by an increase of approximately
$809,000 from the Acquisition and an increase of approximately
$500,000 from Same Center properties. The increase for the Same
Center properties was due primarily to expanding our electricity
resale program in certain of our properties, partially offset by
the impact of redevelopment activity. The overall property
operating expense recovery ratio was 98.0% for the nine months
ended September 30, 2008 as compared to 98.3% for the nine
months ended September 30, 2007. We expect our recovery
ratio to be between 97% and 98% for the full year 2008.
Fees and management income decreased approximately $133,000 to
$5.0 million for the nine months ended September 30,
2008 as compared to $5.1 million for the nine months ended
September 30, 2007. The decrease was mainly attributable to
acquisition related fees of approximately $1.3 million, as
well as a decrease in development related fees of approximately
$147,000. The decrease in development and financing fees was
related to our Ramco Jacksonville LLC joint venture. The
decrease in acquisition related fees is primarily the result of
approximately $1.4 million earned during 2007 from the
purchase of Cocoa Commons and Cypress Pointe by our ING Clarion
joint venture, the purchase of Peachtree Hill and Chester
Springs Shopping Center by our $450 million joint venture
with an investor advised by Heitman LLC, the purchase of
Paulding Pavilion to Ramco 191 LLC, our $75 million
22
Table of Contents
joint venture with Heitman Value Partners Investment LLC, the
purchase of Nora Plaza by our Ramco HHF NP LLC joint venture,
and the purchase of Lakeland and Kissimmee West by our Ramco HHF
KL LLC joint venture. The decrease in fees and management income
was offset by an increase in management fees of approximately
$641,000 and leasing fees of approximately $490,000, which are
primarily attributable to an increase in the portfolio of our
joint venture partners. Other fees and management income for the
nine months ended September 30, 2008 increased
approximately $200,000 when compared to the same period in 2007.
Other income for the nine months ended September 30, 2008
was approximately $1.5 million, a decrease of approximately
$2.1 million over the comparable period in 2007. The
decrease was primarily due to a $1.3 million decrease in
lease termination income attributable mostly to income earned in
the first nine months of 2007 on lease terminations from
redevelopment properties. Interest income decreased
approximately $508,000 over the comparable period in 2007. In
2007, Ramco-Gershenson Properties L.P. (the Operating
Partnership) earned approximately $500,000 of interest
income on advances to Ramco Jacksonville LLC related to the
River City Marketplace development, with no similar income
earned during the nine months ended September 30, 2008. For
the nine months ended September 30, 2007, we recognized
approximately $333,000 income from previously written-off
accounts receivable, compared to recoveries of approximately
$93,000 for the same period in 2008.
Expenses
Total expenses for the nine months ended September 30, 2008
decreased approximately $4.4 million to $97.8 million
as compared to $102.2 million for the nine months ended
September 30, 2007.
Real estate taxes decreased by approximately $1.1 million
during the nine months ended September 30, 2008 to
$14.1 million, as compared to $15.2 million during the
nine months ended September 30, 2007. Real estate taxes
decreased approximately $1.3 million as a result of
Dispositions and a decrease from Same Center properties of
approximately $70,000, partially offset by an increase of
approximately $236,000 related to the Acquisition.
Recoverable operating expenses decreased by approximately
$305,000 to $17.8 million for the nine months ended
September 30, 2008 as compared to $18.1 million for
the nine months ended September 30, 2007. Recoverable
operating expenses from the Dispositions resulted in a decrease
of approximately $1.3 million, partially offset by an
increase from the Acquisition of approximately $400,000 and an
increase from Same Center properties of approximately $600,000.
This increase in Same Center properties is attributable mainly
to higher electricity costs from the expansion of our
electricity resale program.
Depreciation and amortization was $23.7 million for the
nine months ended September 30, 2008, as compared to
$24.2 million for the nine months ended September 30,
2007. Depreciation and amortization expense from the
Dispositions resulted in a decrease of $2.5 million,
partially offset by an increase in depreciation and amortization
resulting from the Acquisition of approximately
$1.2 million and an increase from Same Center of
approximately $760,000. The increase in depreciation and
amortization from Same Center properties was due primarily to
the bankruptcy of a certain national retailer that closed a
store at one of the Companys core operating properties and
the impact of redevelopment projects completed during 2008.
Other operating expenses increased approximately $860,000 to
$2.9 million for the nine months ended September 30,
2008, as compared to approximately $2.0 million for the
comparable quarter in 2007. Due to current economic conditions,
we increased bad debt expense approximately $491,000 during the
nine months ended September 30, 2008 when compared to 2007.
Expenses related to vacancies increased by approximately
$470,000 in 2008 when compared to the same period in 2007.
General and administrative expenses increased approximately
$1.0 million from $11.0 million for the nine months
ended September 30, 2007 to $12.0 million for the same
period in 2008. The increase in general and administrative
expenses was primarily due to an increase in salary related
expenses of approximately $1.1 million as well as increased
legal and tax fees of approximately $550,000. The increase in
general and administrative expenses was also due to an
additional $373,000 arbitration award to a third-party relating
to the alleged breach by the Company of a property management
agreement. In addition, bank service fees increased
approximately $135,000 during the nine months ended
September 30, 2008. These increases in general and
administrative expenses were offset by a decrease primarily due
to an increase of approximately $1.3 million in the portion
of costs
23
Table of Contents
charged to development and redevelopment projects and
capitalized in the first nine months of 2008, compared to the
same period in 2007. General and administrative expenses were
also impacted by a decrease in income tax expense of
approximately $153,000 during the nine months ended
September 30, 2008 mainly the result of adjustments
recorded to
true-up
prior year amounts once income tax returns for 2007 were
finalized.
Interest expense decreased $4.2 million, to
$27.4 million for the nine months ended September 30,
2008, as compared to $31.6 million for the nine months
ended September 30, 2007. Average monthly debt outstanding
was approximately $321,000 lower for the first nine months ended
2008, resulting in a decrease in interest expense of
approximately $14,000. We benefited from lower average interest
rates during the first nine months of 2008, resulting in a
decrease in interest expense of approximately $3.0 million.
Interest expense during the first nine months of 2008 was
favorably impacted by approximately $805,000 as a result of
higher capitalized interest on development and redevelopment
projects, by approximately $261,000 due to decreased
amortization of deferred financing costs and by approximately
$209,000 due to decreased amortization of marked to market debt.
Other
Gain on sale of real estate assets decreased $11.7 million
to $19.6 million for the nine months ended
September 30, 2008, as compared to $31.3 million for
the nine months ended September 30, 2007. The decrease is
due primarily to the gain on the sale of Chester Springs
Shopping Center to our Ramco 450 Venture LLC joint venture, the
sale of the Shoppes of Lakeland and Kissimmee West to our Ramco
HHF KL LLC joint venture, and the sale of land parcels at River
City Marketplace included in the nine months ended
September 30, 2007. The gain on sale of real estate assets
was also impacted by the gain on the sale of the Plaza at Delray
shopping center to a joint venture with an investor advised by
Heitman LLC, as well as gains on the sale of land parcels at
Hartland Towne Square, in 2008.
Minority interest represents the equity in income attributable
to the portion of the Operating Partnership not owned by the
Company. Minority interest for the nine months ended
September 30, 2008 decreased $2.8 million to
$4.4 million, as compared to $7.2 million for the
first quarter of 2007. The decrease is primarily attributable to
the minority interests proportionate share of the lower
gain on the sale of real estate assets.
Earnings from unconsolidated entities represent our
proportionate share of the earnings of various joint ventures in
which we have an ownership interest. Earnings from
unconsolidated entities increased approximately $100,000, from
approximately $1.8 million for the nine months ended
September 30, 2007 to approximately $1.9 million for
the nine months ended September 30, 2008. During the nine
months ended September 30, 2008, earnings from
unconsolidated entities increased by approximately $385,000 from
the Ramco 450 Venture LLC, Ramco 191 LLC, Ramco HHF KL LLC, and
Ramco HHF NP LLC joint ventures, partially offset by a $305,000
decrease in earnings from the Ramco/Lion Venture LP joint
venture that resulted primarily from the bankruptcy of a certain
national retailer that closed stores at four of the joint
venture properties in which the Company holds an ownership
interest. In April 2007, we purchased the remaining 80%
ownership interest in Ramco Jacksonville LLC
(Jacksonville) and we have consolidated Jacksonville
in our results of operations since the date of acquisition. For
the nine months ended September 30, 2007, the
Companys proportionate share of earnings from Jacksonville
was a net loss of approximately $162,000.
Liquidity
and Capital Resources
The principal uses of our liquidity and capital resources are
for operations, development, redevelopment, including expansion
and renovation programs, acquisitions, and debt repayment, as
well as dividend payments in accordance with REIT requirements
and repurchases of our common shares. We anticipate that the
combination of cash on hand, the availability under our Credit
Facility, additional financings, and the sale of existing
properties will satisfy our expected working capital
requirements though at least the next 12 months and allow
us to achieve continued growth. Although we believe that the
combination of factors discussed above will provide sufficient
liquidity, no such assurance can be given.
As part of our business plan to improve our capital structure
and reduce debt, we will continue to pursue the strategy of
selling fully-valued properties and to dispose of shopping
centers that no longer meet the criteria established for our
portfolio. Our ability to obtain acceptable selling prices and
satisfactory terms will impact the
24
Table of Contents
timing of future sales. Net proceeds from the sale of properties
are expected to reduce outstanding debt and to fund any future
acquisitions.
The following is a summary of our cash flow activities (dollars
in thousands):
Nine Months Ended |
||||||||
September 30, | ||||||||
2008 | 2007 | |||||||
(Unaudited) | ||||||||
Cash provided from operations
|
$ | 21,794 | $ | 50,409 | ||||
Cash provided by investing activities
|
53,848 | 29,641 | ||||||
Cash used in financing activities
|
(83,584 | ) | (83,938 | ) |
For the nine months ended September 30, 2008, we generated
$21.8 million in cash flows from operating activities, as
compared to $50.4 million for the same period in 2007. Cash
flows from operating activities were lower during the nine
months ended 2008 mainly due to lower net income during the
period, as well as lower net cash inflows related to accounts
receivable and other assets, and higher cash outflows for
accounts payable and accrued expenses. For the nine months ended
September 30, 2008, investing activities provided
$53.8 million of cash flows, as compared to
$29.6 million provided by investing activities for the nine
months ended 2007. Cash flows from investing activities were
higher in 2008, due to higher cash received from sales of
shopping centers to our joint ventures, lower investments in our
joint ventures with ING Clarion and our Ramco HHF KL LLC and
Ramco HHF NP LLC joint ventures, and additional cash received
from the repayment of a note receivable from a joint venture.
During the nine months ended September 30, 2008, cash flows
used in financing activities were $83.6 million, as
compared to $83.9 million during the nine months ended
September 30, 2007. In the first nine months of 2008, the
Company had significantly lower borrowings on mortgages and
notes payable, offset by the repayment in full of all amounts
due under our Unsecured Subordinated Term Loan during the nine
months ended September 30, 2007.
The Company has a $250,000 unsecured credit facility (the
Credit Facility) consisting of a $100,000 unsecured
term loan credit facility and a $150,000 unsecured revolving
credit facility. The Credit Facility provides that the unsecured
revolving credit facility may be increased by up to $100,000 at
the Companys request, for a total unsecured revolving
credit facility commitment of $250,000. The unsecured term loan
credit facility matures in December 2010 and bears interest at a
rate equal to LIBOR plus 130 to 165 basis points, depending
on certain debt ratios. In October 2008, the Company exercised
its option to extend the unsecured revolving credit facility to
December 2009. The unsecured revolving credit facility bears
interest at a rate equal to LIBOR plus 115 to 150 basis
points, depending on certain debt ratios. The Company retains
the option to extend the maturity date of the unsecured
revolving credit facility to December 2010. It is anticipated
that funds borrowed under the Credit Facility will be used for
general corporate purposes, including working capital, capital
expenditures, the repayment of indebtedness or other corporate
activities.
Under terms of various debt agreements, we may be required to
maintain interest rate swap agreements to reduce the impact of
changes in interest rates on our floating rate debt. We have
interest rate swap agreements with an aggregate notional amount
of $100.0 million at September 30, 2008. Based on
rates in effect at September 30, 2008, the agreements
provide for fixed rates ranging from 4.4% to 6.6% and expire
December 2008 through December 2010.
After taking into account the impact of converting our variable
rate debt into fixed rate debt by use of the interest rate swap
agreements, at September 30, 2008 our variable rate debt
accounted for approximately $161.1 million of outstanding
debt with a weighted average interest rate of 4.6%. Variable
rate debt accounted for approximately 25.3% of our total debt
and 14.4% of our total capitalization.
We have $432.8 million of mortgage loans encumbering our
consolidated properties, and $138.6 million of mortgage
loans for properties held by our unconsolidated joint ventures
(representing our pro rata share). Such mortgage loans are
generally non-recourse, subject to certain exceptions for which
we would be liable for any resulting losses incurred by the
lender. These exceptions vary from loan to loan but generally
include fraud or a material misrepresentation, misstatement or
omission by the borrower, intentional or grossly negligent
conduct by the borrower that harms the property or results in a
loss to the lender, filing of a bankruptcy petition by the
borrower,
25
Table of Contents
either directly or indirectly, and certain environmental
liabilities. In addition, upon the occurrence of certain of such
events, such as fraud or filing of a bankruptcy petition by the
borrower, we would be liable for the entire outstanding balance
of the loan, all interest accrued thereon and certain other
costs, penalties and expenses.
The unconsolidated joint ventures in which our Operating
Partnership owns an interest and which are accounted for by the
equity method of accounting are subject to mortgage
indebtedness, which in most instances is non-recourse. At
September 30, 2008, our pro rata share of mortgage debt for
the unconsolidated joint ventures was $138.6 million with a
weighted average interest rate of 6.4%. Our pro rata share of
fixed rate debt for the unconsolidated joint ventures amounted
to $132.1 million, or 95.3% of our total pro rata share of
such debt. The mortgage debt of $16.3 million at Peachtree
Hill, a shopping center owned by our Ramco 450 Venture LLC, is
recourse debt.
Planned
Capital Spending
During the nine months ended September 30, 2008, we spent
approximately $7.5 million on revenue-generating capital
expenditures including tenant allowances, leasing commissions
paid to third-party brokers, legal costs related to lease
documents, and capitalized leasing and construction costs. These
types of costs generate a return through rents from tenants over
the term of their leases. Revenue-enhancing capital
expenditures, including expansions, renovations or
repositionings, were approximately $25.0 million. Revenue
neutral capital expenditures, such as roof and parking lot
repairs which are anticipated to be recovered from tenants,
amounted to approximately $1.4 million.
For the remainder of 2008, we anticipate spending approximately
$12.0 million for revenue-generating, revenue-enhancing and
revenue neutral capital expenditures, including approximately
$6.0 million for approved redevelopment projects.
We are also working on five additional redevelopments that are
in the final planning stages that are not included in such
amounts. Further, we anticipate spending approximately
$2.0 million in the remainder of 2008 for ongoing
development projects.
In addition, after an in-depth analysis of our business plan
going forward, we intend to de-emphasize our acquisition program
as a primary driver of growth. Acquisitions are planned to be
more opportunistic in nature and the volume of these purchases
are expected to be substantially less than in 2007. The Company
does not anticipate any further acquisition activities for the
remainder of 2008.
Capitalization
At September 30, 2008, our market capitalization amounted
to $1.1 billion. Market capitalization consisted of
$637.8 million of debt (including property-specific
mortgages, an Unsecured Credit Facility consisting of a Term
Loan Credit Facility and a Revolving Credit Facility, a Secured
Term Loan, and a Junior Subordinated Note), and
$482.1 million of common shares and Operating Partnership
Units at market value. Our debt to total market capitalization
was 57.0% at September 30, 2008, as compared to 60.2% at
December 31, 2007. After taking into account the impact of
converting our variable rate debt into fixed rate debt by use of
interest rate swap agreements, our outstanding debt at
September 30, 2008 had a weighted average interest rate of
5.7%, and consisted of $476.7 million of fixed rate debt
and $161.1 million of variable rate debt. Outstanding
letters of credit issued under the Credit Facility totaled
approximately $1.8 million. We also had other outstanding
letters of credit, not reflected in the consolidated balance
sheets, of approximately $1.3 million related to the
completion of the River City Marketplace development.
At September 30, 2008, the minority interest in the
Operating Partnership represented a 13.6% ownership in the
Operating Partnership. The units in the Operating Partnership
(OP Units) may, under certain circumstances, be
exchanged for our common shares of beneficial interest on a
one-for-one
basis. We, as sole general partner of the Operating Partnership,
have the option, but not the obligation, to settle exchanged
OP Units held by others in cash based on the current
trading price of our common shares of beneficial interest.
Assuming the exchange of all OP Units, there would have
been 21,502,171 of our common shares of beneficial interest
outstanding at September 30, 2008, with a market value of
approximately $482.1 million (based on the closing price of
$22.42 per share on September 30, 2008).
26
Table of Contents
Inflation
Inflation has been relatively low in recent years and has not
had a significant detrimental impact on the results of our
operations. Should inflation rates increase in the future,
substantially all of our tenant leases contain provisions
designed to partially mitigate the negative impact of inflation
in the near term. Such lease provisions include clauses that
require our tenants to reimburse us for real estate taxes and
many of the operating expenses we incur. Also, many of our
leases provide for periodic increases in base rent which are
either of a fixed amount or based on changes in the consumer
price index
and/or
percentage rents (where the tenant pays us rent based on a
percentage of its sales). Significant inflation rate increases
over a prolonged period of time may have a material adverse
impact on our business.
Funds
from Operations
We consider funds from operations, also known as
FFO, an appropriate supplemental measure of the
financial performance of an equity REIT. Under the National
Association of Real Estate Investment Trusts (NAREIT)
definition, FFO represents net income, excluding extraordinary
items (as defined under GAAP) and gains (losses) on sales of
depreciable property, plus real estate related depreciation and
amortization (excluding amortization of financing costs), and
after adjustments for unconsolidated partnerships and joint
ventures. FFO is intended to exclude GAAP historical cost
depreciation and amortization of real estate investments, which
assumes that the value of real estate assets diminishes ratably
over time. Historically, however, real estate values have risen
or fallen with market conditions and many companies utilize
different depreciable lives and methods. Because FFO adds back
depreciation and amortization unique to real estate, and
excludes gains and losses from depreciable property dispositions
and extraordinary items, it provides a performance measure that,
when compared year over year, reflects the impact on operations
from trends in occupancy rates, rental rates, operating costs,
acquisition and development activities and interest costs, which
provides a perspective of our financial performance not
immediately apparent from net income determined in accordance
with GAAP. In addition, FFO does not include the cost of capital
improvements, including capitalized interest.
For the reasons described above we believe that FFO provides us
and our investors with an important indicator of our operating
performance. This measure of performance is used by us for
several business purposes and for REITs it provides a recognized
measure of performance other than GAAP net income, which may
include non-cash items. Other real estate companies may
calculate FFO in a different manner.
We recognize FFOs limitations when compared to GAAP net
income. FFO does not represent amounts available for needed
capital replacement or expansion, debt service obligations, or
other commitments and uncertainties. In addition, FFO does not
represent cash generated from operating activities in accordance
with GAAP and is not necessarily indicative of cash available to
fund cash needs, including the payment of dividends. FFO should
not be considered as an alternative to net income (computed in
accordance with GAAP) or as an alternative to cash flow as a
measure of liquidity. FFO is simply used as an additional
indicator of our operating performance.
27
Table of Contents
The following table illustrates the calculation of FFO (in
thousands, except per share data):
Three Months Ended |
Nine Months Ended |
|||||||||||||||
September 30, | September 30, | |||||||||||||||
2008 | 2007 | 2008 | 2007 | |||||||||||||
(Unaudited) | (Unaudited) | |||||||||||||||
Net Income
|
$ | 11,585 | $ | 3,284 | $ | 26,014 | $ | 38,194 | ||||||||
Add:
|
||||||||||||||||
Depreciation and amortization expense
|
9,218 | 9,192 | 27,901 | 27,445 | ||||||||||||
Minority interest in partnership:
|
||||||||||||||||
Continuing Operations
|
1,653 | 1,212 | 4,357 | 7,183 | ||||||||||||
Discontinued Operations
|
| 10 | (35 | ) | 29 | |||||||||||
Discontinued operations, loss on sale of property
|
| | 463 | | ||||||||||||
Less:
|
||||||||||||||||
Loss (gain) on sale of depreciable real estate(1)
|
(8,952 | ) | 1,017 | (18,828 | ) | (29,797 | ) | |||||||||
Funds from operations
|
13,504 | 14,715 | 39,872 | 43,054 | ||||||||||||
Less:
|
||||||||||||||||
Series B Preferred Stock dividends
|
| (593 | ) | | (1,781 | ) | ||||||||||
Funds from operations available to common shareholders, assuming
conversion of OP units
|
$ | 13,504 | $ | 14,122 | $ | 39,872 | $ | 41,273 | ||||||||
Weighted average equivalent shares outstanding, diluted
|
21,406 | 21,439 | 21,411 | 21,464 | ||||||||||||
Net income per diluted share to FFO per diluted share
reconciliation:
|
||||||||||||||||
Net income per diluted share
|
$ | 0.63 | $ | 0.15 | $ | 1.41 | $ | 1.96 | ||||||||
Add:
|
||||||||||||||||
Depreciation and amortization expense
|
0.43 | 0.43 | 1.30 | 1.28 | ||||||||||||
Minority interest in partnership:
|
||||||||||||||||
Continuing Operations
|
0.08 | 0.06 | 0.20 | 0.33 | ||||||||||||
Discontinued Operations
|
| | | | ||||||||||||
Discontinued operations, loss on sale of property
|
| | 0.02 | | ||||||||||||
Less:
|
||||||||||||||||
Loss (gain) on sale of depreciable real estate(1)
|
(0.42 | ) | 0.05 | (0.88 | ) | (1.39 | ) | |||||||||
Assuming conversion of OP units
|
(0.09 | ) | (0.03 | ) | (0.19 | ) | (0.18 | ) | ||||||||
Funds from operations per diluted share
|
0.63 | 0.66 | 1.86 | 2.00 | ||||||||||||
Less:
|
||||||||||||||||
Series C Preferred Stock dividends
|
| | | (0.08 | ) | |||||||||||
Funds from operations available to common shareholders per
diluted share, assuming conversion of OP units
|
$ | 0.63 | $ | 0.66 | $ | 1.86 | $ | 1.92 | ||||||||
(1) Excludes gain on sale of undepreciated land
|
$ | 295 | $ | 910 | $ | 706 | $ | 1,472 | ||||||||
During the nine months ended September 30, 2007, the
Companys Series C Preferred Shares were dilutive and
therefore the Series C Preferred Shares were included in
the calculation of diluted EPS. As of June 1, 2007, all of
the Companys Series C Preferred Shares had been
redeemed. Therefore, for the three months ended
September 30, 2008 and 2007, and the nine months ended
September 30, 2008, the Companys Series C
Preferred Shares were not included in the calculation of diluted
EPS.
28
Table of Contents
Forward
Looking Statements
This document contains forward-looking statements within the
meaning of Section 27A of the Securities Act of 1933, as
amended, and Section 21E of the Securities Exchange Act of
1934, as amended. These forward-looking statements represent our
expectations, plans or beliefs concerning future events and may
be identified by terminology such as may,
will, should, believe,
expect, estimate,
anticipate, continue,
predict or similar terms. Although the
forward-looking statements made in this document are based on
our good faith beliefs, reasonable assumptions and our best
judgment based upon current information, certain factors could
cause actual results to differ materially from those in the
forward-looking statements, including: our success or failure in
implementing our business strategy; economic conditions
generally and in the commercial real estate and finance markets
specifically; our cost of capital, which depends in part on our
asset quality, our relationships with lenders and other capital
providers; our business prospects and outlook; changes in
governmental regulations, tax rates and similar matters; our
continuing to qualify as a REIT; and other factors discussed
elsewhere in this document and our other filings with the
Securities and Exchange Commission (SEC), including
our Annual Report on
Form 10-K
for the year ended December 31, 2007. Given these
uncertainties, you should not place undue reliance on any
forward-looking statements. Except as required by law, we assume
no obligation to update these forward-looking statements, even
if new information becomes available in the future.
Item 3. | Quantitative and Qualitative Disclosures About Market Risk |
We have exposure to interest rate risk on our variable rate debt
obligations. We are not subject to any foreign currency exchange
rate risk or commodity price risk, or other material rate or
price risks. Based on our debt and interest rates and the
interest rate swap agreements in effect at September 30,
2008, a 100 basis point change in interest rates would
affect our annual earnings and cash flows by approximately
$1.6 million.
Under the terms of various debt agreements, we may be required
to maintain interest rate swap agreements to reduce the impact
of changes in interest rate on our floating rate debt. We have
interest rate swap agreements with an aggregate notional amount
of $100.0 million at September 30, 2008. Based on
rates in effect at September 30, 2008, the agreements
provide for fixed rates ranging from 4.4% to 6.6% and expire
December 2008 through December 2010.
The following table presents information as of
September 30, 2008 concerning our long-term debt
obligations, including principal cash flows by scheduled
maturity, weighted average interest rates of maturing amounts
and fair market value (dollars in thousands).
Estimated |
||||||||||||||||||||||||||||||||
2008 | 2009 | 2010 | 2011 | 2012 | Thereafter | Total | Fair Value | |||||||||||||||||||||||||
Fixed-rate debt
|
$ | 1,161 | $ | 27,481 | $ | 119,723 | $ | 27,932 | $ | 34,011 | $ | 266,374 | $ | 476,682 | $ | 449,835 | ||||||||||||||||
Average interest rate
|
6.8% | 7.0% | 6.3% | 7.4% | 6.8% | 5.7% | 6.0% | 7.2% | ||||||||||||||||||||||||
Variable-rate debt
|
$ | 48,555 | $ | 112,533 | $ | | $ | | $ | | | $ | 161,088 | $ | 161,088 | |||||||||||||||||
Average interest rate
|
4.0% | 4.9% | | | | | 4.6% | 4.6% |
We estimated the fair value of fixed rate mortgages using a
discounted cash flow analysis, based on our incremental
borrowing rates for similar types of borrowing arrangements with
the same remaining maturity. Considerable judgment is required
to develop estimated fair values of financial instruments. The
table incorporates only those exposures that exist at
September 30, 2008 and does not consider those exposures or
positions which could arise after that date or firm commitments
as of such date. Therefore, the information presented therein
has limited predictive value. Our actual interest rate
fluctuations will depend on the exposures that arise during the
period and interest rates.
29
Table of Contents
Item 4. | Controls and Procedures |
Disclosure
Controls and Procedures
We maintain disclosure controls and procedures designed to
ensure that information required to be disclosed in our reports
under the Securities Exchange Act of 1934, as amended
(Exchange Act), such as this report on
Form 10-Q,
is recorded, processed, summarized and reported within the time
periods specified in the SECs rules and forms, and that
such information is accumulated and communicated to our
management, including our Chief Executive Officer and Chief
Financial Officer, as appropriate, to allow timely decisions
regarding required disclosure. In designing and evaluating the
disclosure controls and procedures, management recognizes that
any controls and procedures, no matter how well designed and
operated, can provide only reasonable assurance of achieving the
design control objectives, and therefore management is required
to apply its judgment in evaluating the cost-benefit
relationship of possible controls and procedures.
We carried out an assessment as of September 30, 2008 of
the effectiveness of the design and operation of our disclosure
controls and procedures. This assessment was done under the
supervision and with the participation of management, including
our Chief Executive Officer and Chief Financial Officer. Based
on such evaluation, our management, including our Chief
Executive Officer and Chief Financial Officer, concluded that
such disclosure controls and procedures were effective as of
September 30, 2008.
Changes
in Internal Control Over Financial Reporting
During the quarter ended September 30, 2008, there were no
changes in our internal control over financial reporting that
have materially affected, or are reasonably likely to materially
affect, our internal control over financial reporting.
30
Table of Contents
PART II
OTHER INFORMATION
Item 1. | Legal Proceedings |
There are no material pending legal or governmental proceedings,
other than the IRS Examination, against or involving us or our
properties. For a description of the IRS Examination, see
Note 10 to the consolidated financial statements, which is
incorporated by reference herein.
Item 1A. | Risk Factors |
You should review our Annual Report on
Form 10-K
for the year ended December 31, 2007, which contains a
detailed description of risk factors that may materially affect
our business, financial condition or results of operations.
There are no material changes to the disclosure on these matters
set forth in such
Form 10-K.
Item 2. | Unregistered Sales of Equity Securities and Use of Proceeds |
In December 2005, the Board of Trustees authorized the
repurchase, at managements discretion, of up to
$15 million of our common shares of beneficial interest.
The program allows us to repurchase our common shares of
beneficial interest from time to time in the open market or in
privately negotiated transactions. This authorization does not
have an expiration date.
No common shares were repurchased during the three months ended
September 30, 2008. As of September 30, 2008, we had
purchased and retired 287,900 shares of our common stock
under this program at an average cost of $27.11 per share.
Item 5. | Other Information |
On and effective December 12, 2007, the Board of Trustees
amended Article VII, Section 1,
Certificates, of the Companys Bylaws to comply
with New York Stock Exchange listing requirements. The full text
of the Companys Bylaws was previously filed as
Exhibit 3.3 to the Companys Annual Report on
Form 10-K
for the year ended December 31, 2007, filed on
March 10, 2008.
Item 6. | Exhibits |
Exhibit No.
|
Description
|
|||
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. |
* | filed herewith |
31
Table of Contents
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of
1934, the registrant has duly caused this report to be signed on
its behalf by the undersigned thereunto duly authorized.
RAMCO-GERSHENSON PROPERTIES TRUST
By: |
/s/ Dennis
Gershenson
|
Dennis Gershenson
Chairman, President and Chief Executive Officer
(Principal Executive Officer)
Date: November 7, 2008
By: |
/s/ Richard
J. Smith
|
Richard J. Smith
Chief Financial Officer
(Principal Financial and Accounting Officer)
Date: November 7, 2008
32