RPT Realty - Quarter Report: 2009 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, 2009
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 | (I.R.S. Employer | |
of incorporation or organization) | Identification Number) |
31500 Northwestern Highway | ||
Farmington Hills, Michigan | 48334 | |
(Address of principal executive offices) | (Zip code) |
248-350-9900
(Registrants telephone number, including area code)
(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 has submitted electronically and posted on its
corporate Web site, if any, every Interactive Data File required to be submitted and posted
pursuant to Rule 405 of Regulation S-T during the preceding 12 months (or for such shorter period
that the registrant was required to submit and post such files).
Yes o 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 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 (Do not check if a smaller reporting company) |
Smaller reporting company o |
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, 2009: 30,785,476
INDEX
Page No. | ||||||||
PART I FINANCIAL INFORMATION |
||||||||
3 | ||||||||
4 | ||||||||
5 | ||||||||
6 | ||||||||
21 | ||||||||
35 | ||||||||
36 | ||||||||
PART II OTHER INFORMATION |
||||||||
37 | ||||||||
37 | ||||||||
37 | ||||||||
EX-31.1 | ||||||||
EX-31.2 | ||||||||
EX-32.1 | ||||||||
EX-32.2 |
2
Table of Contents
PART 1 FINANCIAL INFORMATION
Item 1. Condensed Financial Statements
RAMCO-GERSHENSON PROPERTIES TRUST
CONSOLIDATED CONDENSED BALANCE SHEETS
September 30, | December 31, | |||||||
2009 | 2008 | |||||||
(Unaudited) | ||||||||
(In thousands, except per | ||||||||
share amounts) | ||||||||
ASSETS |
||||||||
Investment in real estate, net |
$ | 806,466 | $ | 830,392 | ||||
Cash and cash equivalents |
8,594 | 5,295 | ||||||
Restricted cash |
5,068 | 4,891 | ||||||
Accounts receivable, net |
32,948 | 40,736 | ||||||
Equity investments in and advances to unconsolidated entities |
108,827 | 95,867 | ||||||
Other assets, net |
34,676 | 37,345 | ||||||
Total Assets |
$ | 996,579 | $ | 1,014,526 | ||||
LIABILITIES |
||||||||
Mortgages and notes payable |
$ | 543,517 | $ | 662,601 | ||||
Accounts payable and accrued expenses |
29,746 | 26,751 | ||||||
Distributions payable |
5,469 | 4,945 | ||||||
Capital lease obligation |
6,992 | 7,191 | ||||||
Total Liabilities |
585,724 | 701,488 | ||||||
SHAREHOLDERS EQUITY |
||||||||
Ramco-Gershenson Properties Trust (RPT) shareholders equity: |
||||||||
Common Shares of Beneficial Interest, par value $0.01, 45,000 shares
authorized; 30,785 and 18,583 issued and outstanding as of
September 30, 2009 and December 31, 2008, respectively |
308 | 185 | ||||||
Additional paid-in capital |
486,703 | 389,528 | ||||||
Accumulated other comprehensive loss |
(2,604 | ) | (3,328 | ) | ||||
Cumulative distributions in excess of net income |
(113,214 | ) | (112,671 | ) | ||||
Total RPT Shareholders Equity |
371,193 | 273,714 | ||||||
Noncontrolling interest in subsidiaries |
39,662 | 39,324 | ||||||
Total Shareholders Equity |
410,855 | 313,038 | ||||||
Total Liabilities and Shareholders Equity |
$ | 996,579 | $ | 1,014,526 | ||||
See notes to consolidated condensed financial statements.
3
Table of Contents
RAMCO-GERSHENSON PROPERTIES TRUST
CONSOLIDATED CONDENSED STATEMENTS OF INCOME AND COMPREHENSIVE INCOME
For the Three Months | For the Nine Months | |||||||||||||||
Ended September 30, | Ended September 30, | |||||||||||||||
2009 | 2008 | 2009 | 2008 | |||||||||||||
(Unaudited) | ||||||||||||||||
(In thousands, except per share amounts) | ||||||||||||||||
REVENUES: |
||||||||||||||||
Minimum rents |
$ | 20,457 | $ | 22,348 | $ | 62,815 | $ | 68,232 | ||||||||
Percentage rents |
397 | 21 | 677 | 518 | ||||||||||||
Recoveries from tenants |
10,181 | 9,858 | 30,539 | 31,114 | ||||||||||||
Fees and management income |
1,410 | 1,677 | 4,036 | 5,029 | ||||||||||||
Other income |
163 | 538 | 1,516 | 1,517 | ||||||||||||
Total revenues |
32,608 | 34,442 | 99,583 | 106,410 | ||||||||||||
EXPENSES: |
||||||||||||||||
Real estate taxes |
4,653 | 4,398 | 13,879 | 13,871 | ||||||||||||
Recoverable operating expenses |
5,741 | 5,756 | 17,297 | 17,836 | ||||||||||||
Depreciation and amortization |
7,683 | 7,796 | 23,297 | 23,575 | ||||||||||||
Other operating |
907 | 835 | 2,824 | 2,892 | ||||||||||||
General and administrative |
3,263 | 3,342 | 12,752 | 11,967 | ||||||||||||
Interest expense |
7,757 | 8,685 | 23,765 | 27,357 | ||||||||||||
Total expenses |
30,004 | 30,812 | 93,814 | 97,498 | ||||||||||||
Income from continuing operations before gain on sale of real estate
assets and earnings from unconsolidated entities |
2,604 | 3,630 | 5,769 | 8,912 | ||||||||||||
Gain on sale of real estate assets |
4,610 | 9,247 | 5,011 | 19,534 | ||||||||||||
Earnings from unconsolidated entities |
492 | 283 | 1,349 | 1,949 | ||||||||||||
Income from continuing operations |
7,706 | 13,160 | 12,129 | 30,395 | ||||||||||||
Discontinued operations: |
||||||||||||||||
Gain (loss) on sale of real estate assets |
2,886 | | 2,886 | (463 | ) | |||||||||||
Income from operations |
59 | 90 | 230 | 432 | ||||||||||||
Income (loss) from discontinued operations |
2,945 | 90 | 3,116 | (31 | ) | |||||||||||
Net Income |
10,651 | 13,250 | 15,245 | 30,364 | ||||||||||||
Less: Net income attributable to the noncontrolling interest in
subsidiaries |
(1,327 | ) | (1,665 | ) | (2,108 | ) | (4,350 | ) | ||||||||
Net income attributable to RPT common shareholders |
$ | 9,324 | $ | 11,585 | $ | 13,137 | $ | 26,014 | ||||||||
Basic earnings per RPT common share: |
||||||||||||||||
Income from continuing operations attributable to RPT common shareholders |
$ | 0.33 | $ | 0.63 | $ | 0.54 | $ | 1.41 | ||||||||
Income from discontinued operations attributable to RPT common shareholders |
0.12 | | 0.14 | | ||||||||||||
Net income attributable to RPT common shareholders |
$ | 0.45 | $ | 0.63 | $ | 0.68 | $ | 1.41 | ||||||||
Diluted earnings per RPT common share: |
||||||||||||||||
Income from continuing operations attributable to RPT common shareholders |
$ | 0.33 | $ | 0.63 | $ | 0.54 | $ | 1.41 | ||||||||
Income from discontinued operations attributable to RPT common shareholders |
0.12 | | 0.14 | | ||||||||||||
Net income attributable to RPT common shareholders |
$ | 0.45 | $ | 0.63 | $ | 0.68 | $ | 1.41 | ||||||||
Basic weighted average common shares outstanding |
20,548 | 18,476 | 19,292 | 18,480 | ||||||||||||
Diluted weighted average common shares outstanding |
20,548 | 18,487 | 19,292 | 18,492 | ||||||||||||
AMOUNTS ATTRIBUTABLE TO RPT COMMON SHAREHOLDERS: |
||||||||||||||||
Income from continuing operations |
$ | 6,776 | $ | 11,507 | $ | 10,444 | $ | 26,041 | ||||||||
Income (loss) from discontinued operations |
2,548 | 78 | 2,693 | (27 | ) | |||||||||||
Net income |
$ | 9,324 | $ | 11,585 | $ | 13,137 | $ | 26,014 | ||||||||
COMPREHENSIVE INCOME |
||||||||||||||||
Net income |
$ | 10,651 | $ | 13,250 | $ | 15,245 | $ | 30,364 | ||||||||
Other comprehensive income (loss): |
||||||||||||||||
Unrealized gain (loss) on interest rate swaps |
136 | (284 | ) | 836 | 740 | |||||||||||
Comprehensive income |
10,787 | 12,966 | 16,081 | 31,104 | ||||||||||||
Comprehensive income attributable to the noncontrolling interest in subsidiaries |
(1,344 | ) | (1,626 | ) | (2,220 | ) | (4,451 | ) | ||||||||
Comprehensive income attributable to RPT |
$ | 9,443 | $ | 11,340 | $ | 13,861 | $ | 26,653 | ||||||||
See notes to consolidated condensed financial statements.
4
Table of Contents
RAMCO-GERSHENSON PROPERTIES TRUST
CONSOLIDATED CONDENSED STATEMENTS OF CASH FLOWS
For the Nine Months | ||||||||
Ended September 30, | ||||||||
2009 | 2008 | |||||||
(Unaudited) | ||||||||
(In thousands) | ||||||||
Cash Flows from Operating Activities: |
||||||||
Net income |
$ | 15,245 | $ | 30,364 | ||||
Adjustments to reconcile net income to net cash provided by operating activities: |
||||||||
Depreciation and amortization |
23,297 | 23,659 | ||||||
Amortization of deferred financing costs |
528 | 641 | ||||||
Gain on sale of real estate assets |
(5,011 | ) | (19,534 | ) | ||||
Earnings from unconsolidated entities |
(1,349 | ) | (1,949 | ) | ||||
Discontinued operations |
(230 | ) | (432 | ) | ||||
Distributions received from unconsolidated entities |
3,131 | 5,337 | ||||||
Changes in operating assets and liabilities that (used) provided cash: |
||||||||
Accounts receivable |
1,072 | 1,434 | ||||||
Other assets |
912 | 395 | ||||||
Accounts payable and accrued expenses |
5,094 | (19,255 | ) | |||||
Net Cash
Provided by Continuing Operating Activities |
42,689 | 20,660 | ||||||
(Gain) loss on sale of Discontinued Operations |
(2,886 | ) | 463 | |||||
Operating Cash from Discontinued Operations |
304 | 671 | ||||||
Net Cash
Provided by Operating Activities |
40,107 | 21,794 | ||||||
Cash Flows from Investing Activities: |
||||||||
Real estate developed or acquired, net of liabilities assumed |
(17,662 | ) | (45,940 | ) | ||||
Investment in and advances to unconsolidated entities, net |
(8,832 | ) | (7,511 | ) | ||||
Proceeds from sales of real estate assets |
22,985 | 74,671 | ||||||
(Increase) decrease in restricted cash |
(177 | ) | 222 | |||||
Payments on note receivable from joint ventures, net |
| 23,249 | ||||||
Net Cash
(Used in) Provided by Continuing Investing Activities |
(3,686 | ) | 44,691 | |||||
Investing Cash from Discontinued Operations |
5,037 | 9,157 | ||||||
Net Cash Provided by Investing Activities |
1,351 | 53,848 | ||||||
Cash Flows from Financing Activities: |
||||||||
Cash distributions to shareholders |
(12,953 | ) | (25,611 | ) | ||||
Cash distributions to operating partnership unit holders |
(2,026 | ) | (4,710 | ) | ||||
Paydown of mortgages and notes payable |
(177,084 | ) | (151,531 | ) | ||||
Payment of deferred financing costs |
(145 | ) | (56 | ) | ||||
Distributions to noncontrolling partners |
(54 | ) | (28 | ) | ||||
Borrowings on mortgages and notes payable |
58,000 | 98,500 | ||||||
Reduction of capital lease obligation |
(199 | ) | (187 | ) | ||||
Net proceeds from issuance of common shares |
96,302 | | ||||||
Proceeds from exercise of stock options |
| 39 | ||||||
Net Cash Used in Financing Activities |
(38,159 | ) | (83,584 | ) | ||||
Net Increase (Decrease) in Cash and Cash Equivalents |
3,299 | (7,942 | ) | |||||
Cash and Cash Equivalents, Beginning of Period |
5,295 | 14,977 | ||||||
Cash and Cash Equivalents, End of Period |
$ | 8,594 | $ | 7,035 | ||||
Supplemental Cash Flow Disclosure, including Non-Cash Activities: |
||||||||
Cash paid for interest during the period |
$ | 21,911 | $ | 27,086 | ||||
Cash paid for federal income taxes |
376 | 5,994 | ||||||
Capitalized interest |
1,331 | 2,766 | ||||||
Increase in fair value of interest rate swaps |
836 | 740 | ||||||
Reclassification of note receivable from joint venture |
6,716 | | ||||||
Decrease in deferred gain on sale of property |
| 11,678 |
See notes to consolidated condensed financial statements.
5
Table of Contents
RAMCO-GERSHENSON PROPERTIES TRUST
NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS
(Dollars in thousands)
(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, 2009, the Company owned and managed a portfolio of 88 shopping centers, with
approximately 19.8 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 condensed financial statements have been prepared by the Company
pursuant to the rules and regulations of the Securities and Exchange Commission (the SEC).
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 condensed 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, 2008 filed with the
SEC. These consolidated condensed 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.
In June 2009, the Financial Accounting Standards Board (FASB) issued the FASB Accounting
Standards Codification and the Hierarchy of Generally Accepted Accounting Principles, also known as
FASB Accounting Standards Codification (ASC) 105-10, Generally Accepted Accounting Principles,
(ASC 105-10). ASC 105-10 establishes the FASB Accounting Standards Codification (Codification)
as the single source of authoritative U.S. GAAP recognized by the FASB to be applied by
nongovernmental entities. Rules and interpretive releases of the SEC under authority of federal
securities laws are also sources of authoritative GAAP for SEC registrants. The Codification
supersedes all existing non-SEC accounting and reporting standards. All other non-grandfathered,
non-SEC accounting literature not included in the Codification will become nonauthoritative.
Following the Codification, the FASB will not issue new standards in the form of Statements, FASB
Staff Positions or Emerging Issues Task Force Abstracts. The FASB, instead, will issue Accounting
Standards Updates (ASU), which will serve to update the Codification, provide background
information about the guidance and provide the basis for conclusions on the changes to the
Codification. The FASBs Codification project was not intended to change GAAP, however it will
change the way the guidance is organized and presented. As a result, these changes will have a
significant impact on how companies reference GAAP in their financial statements and in their
accounting policies for financial statements issued for interim and annual periods ending after
September 15, 2009. The Company has implemented the Codification in this quarterly filing. Any
technical references contained in the accompanying interim condensed financial statements and notes
to consolidated condensed financial statements have been updated to correspond to the new
Codification topics, as appropriate. New standards not yet codified have been referenced as issued
and will be updated when codified.
Principles of Consolidation
The consolidated condensed financial statements include the accounts of the Company and its
majority owned subsidiary, Ramco-Gershenson Properties, L.P. (the Operating Partnership 91.3%
and 86.4% owned by the Company at September 30, 2009 and December 31, 2008, respectively), and all
wholly owned subsidiaries,
6
Table of Contents
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
condensed 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 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
In December 2007, the FASB issued ASC 810-10-65 Consolidation: Overall: Transition and
Effective Date Information. The new guidance establishes accounting and reporting standards for
the noncontrolling interest in a subsidiary, previously referred to as a minority interest. This
standard requires noncontrolling interests to be treated as a separate component of equity, not as
a liability or other item outside of permanent equity. Consolidated net income and comprehensive
income is required to include the noncontrolling interests share. The calculation of earnings per
share will continue to be based on income amounts attributable to the parent. The Company adopted
the provisions of the new accounting rule on noncontrolling interests in the first quarter of 2009.
Certain presentation requirements were applied retrospectively.
In March 2008, the FASB updated ASC 815 Derivatives and Hedging, requiring 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. The update also requires entities to disclose additional
information about the amounts and location of derivatives included within the financial statements,
how the provisions of the accounting guidance have been applied, and the impact that hedges have on
an entitys financial position, financial performance, and cash flows. The new accounting guidance
was effective for fiscal years and interim periods beginning after November 15, 2008. The Company
implemented the provisions of the standard in the first quarter of 2009. The application did not
have a material effect on the Companys results of operations or financial position because it only
included new disclosure requirements. Refer to Note 8 for further information.
In June 2008, the FASB updated ASC 260 Earnings Per Share to clarify that unvested
share-based payment awards that contain non-forfeitable rights to dividends or dividend equivalents
are considered participating securities and should be included in the calculation of basic earnings
per share using the two-class method. This new accounting rule was effective for financial
statements issued for fiscal years and interim periods beginning after December 15, 2008. All
prior period earnings per share amounts presented were required to be adjusted retrospectively.
Accordingly, the Company adopted the provisions of this standard in the first quarter of 2009. The
adoption did not have a material effect on the Companys consolidated financial condition, results
of operations, or cash flows. Refer to Note 9 for the calculation of earnings per share.
In April 2009, the FASB updated ASC 820-10-65 Fair Value Measurements and Disclosures:
Overall: Open Effective Date Information. This guidance clarifies the application of accounting
rules for fair value measurements when the volume and level of activity for the asset or liability
have significantly decreased and on identifying circumstances that indicate a transaction is not
orderly. Additionally, the guidance emphasizes that even if there has been a significant decrease
in the volume and level of activity for the asset or liability and regardless of the valuation
technique(s) used, the objective of a fair value measurement remains the same. Fair value is the
price that would be received to sell an asset or paid to transfer a liability in an orderly
transaction (that is, not a forced liquidation or distressed sale) between market participants at
the measurement date under current market conditions. The provisions of the new accounting rule
were effective for interim and annual reporting periods ending after June 15, 2009, to be applied
prospectively. The Company adopted the provisions in the third quarter of 2009. The adoption of
the accounting standard did not have a material impact on the Companys consolidated financial
position, results of operations, or cash flows.
In May 2009, the FASB issued ASC 855, Subsequent Events, requiring that an entity shall
recognize in the financial statements the effects of all subsequent events that provide additional
evidence about conditions that existed at the date of the balance sheet, including the estimates
inherent in the process of preparing financial statements. The guidance also requires entities to
disclose the date through which subsequent events have been
7
Table of Contents
evaluated, as well as whether that date is the date the financial statements were issued or
the date the financial statements were available to be issued. The new accounting provisions were
effective for interim or annual financial periods ending after June 15, 2009, to be applied
prospectively. Accordingly, the Company adopted the provisions in the second quarter of 2009. The
adoption of the provisions did not have a material effect on the Companys consolidated financial
condition, results of operations, or cash flows. Refer to Note 15 for the Companys disclosure on
subsequent events.
In June 2009, the FASB issued Statement of Financial Accounting Standards No. 167 (SFAS
167), Amendments to FASB Interpretation No. 46(R), which has not yet been codified. SFAS 167
amends guidance surrounding a companys analysis to determine whether any of its variable interests
constitute controlling financial interests in a variable interest entity. This analysis identifies
the primary beneficiary of a variable interest entity as the enterprise that has both of the
following characteristics; a) the power to direct the activities of a variable interest entity that
most significantly impact the entitys economic performance, and b) the obligation to absorb losses
of the entity that could potentially be significant to the variable interest entity or the right to
receive benefits from the entity that could potentially be significant to the variable interest
entity. Additionally, an enterprise is required to assess whether it has an implicit financial
responsibility to ensure that a variable interest entity operates as designed when determining
whether it has the power to direct the activities of the variable interest entity that most
significantly impact the entitys economic performance. The new guidance also requires ongoing
reassessments of whether an enterprise is the primary beneficiary of a variable interest entity.
The guidance is effective for the first annual reporting period beginning after November 15, 2009.
Accordingly, the Company will reevaluate its interests in variable interest entities for the period
beginning January 1, 2010 to determine that the entities are reflected properly in the financial
statements as investments or consolidated entities. The Company is currently evaluating the
application of the new accounting standard.
In June 2009, the FASB issued ASC 105-10, Generally Accepted Accounting Principles which
established the FASB Accounting Standards Codification as the sole source of authoritative U.S.
generally accepted accounting principles recognized by the FASB. Effective July 1, 2009 the
Company adopted the provisions of ASC 105-10 and have updated the references to GAAP in its
condensed financial statements and notes to consolidated condensed financial statements for the
period ended September 30, 2009. The adoption of this standard did not have a material impact on
the Companys consolidated financial position, results of operations, or cash flows.
In August, 2009, the FASB issued ASU 2009-05, Fair Value Measurements and Disclosures
Measuring Liabilities at Fair Value, which updates ASC 820-10. The update clarifies that in
circumstances in which a quoted price in an active market for the identical liability is not
available, a reporting entity is required to measure fair value using one or more of the following
techniques:
1. A valuation technique that uses:
a) the quoted price of an identical liability when traded as an asset, or
b) quoted prices for similar liabilities or similar liabilities when traded as assets.
2. |
Another valuation technique that is consistent with the principles of ASC 820. Examples include an income approach, such as a present value technique, or a market approach, such as a technique that is based on the amount at the measurement date that the reporting entity would pay to transfer the identical liability or would receive to enter into the identical liability. |
This standard was effective for financial statements issued for interim and annual periods
ending after August 2009. As such, the Company adopted ASU 2009-05 effective for the quarter ending
September 30, 2009. The adoption of this new accounting standard did not have a material impact on
the Companys disclosures.
2. Accounts Receivable, Net
Accounts receivable includes $16,947 and $17,605 of unbilled straight-line rent receivables at
September 30, 2009 and December 31, 2008, respectively.
The Company provides for bad debt expense based upon the allowance method of accounting. The
Company monitors the collectability of its accounts receivable (billed and unbilled, including
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 condensed
8
Table of Contents
balance sheets is shown net of an allowance for doubtful accounts of $3,839 and $4,287 at September
30, 2009 and December 31, 2008, respectively.
Accounts receivable at September 30, 2009 and December 31, 2008 includes $1,813 and $2,258,
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 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.
3. Investment in Real Estate, Net
Investment in real estate consisted of the following:
September 30, | December 31, | |||||||
2009 | 2008 | |||||||
(Unaudited) | ||||||||
Land |
$ | 141,405 | $ | 144,422 | ||||
Buildings and improvements |
811,134 | 813,705 | ||||||
Construction in progress |
39,080 | 46,982 | ||||||
991,619 | 1,005,109 | |||||||
Less: accumulated depreciation and amortization |
(185,153 | ) | (174,717 | ) | ||||
Investment in real estate, net |
$ | 806,466 | $ | 830,392 | ||||
4. Equity Investments in and Advances to Unconsolidated Entities
As of September 30, 2009, the Company had investments in the following unconsolidated
entities:
Total Assets | Total Assets | |||||||||||
Ownership as of | as of | as of | ||||||||||
Entity Name | September 30, 2009 | September 30, 2009 | December 31, 2008 | |||||||||
(Unaudited) | ||||||||||||
S-12 Associates |
50% | $ | 629 | $ | 661 | |||||||
Ramco/West Acres LLC |
40% | 9,630 | 9,877 | |||||||||
Ramco/Shenandoah LLC |
40% | 15,573 | 15,592 | |||||||||
Ramco/Lion Venture LP |
30% | 536,221 | 536,446 | |||||||||
Ramco 450 Venture LLC |
20% | 366,622 | 362,885 | |||||||||
Ramco 191 LLC |
20% | 23,946 | 23,240 | |||||||||
Ramco RM Hartland SC LLC |
20% | 24,056 | 19,760 | |||||||||
Ramco HHF KL LLC |
7% | 51,671 | 52,461 | |||||||||
Ramco HHF NP LLC |
7% | 27,646 | 28,126 | |||||||||
Ramco Jacksonville North Industrial LLC |
5% | 1,266 | 1,257 | |||||||||
$ | 1,057,260 | $ | 1,050,305 | |||||||||
9
Table of Contents
Debt
The Companys unconsolidated entities had the following debt outstanding at September 30, 2009
(unaudited):
Balance | Interest | |||||||
Entity Name | Outstanding | Rate | Maturity Date | |||||
S-12 Associates |
$ | 834 | 7.3% | May 2016 (1) | ||||
Ramco/West Acres LLC |
8,607 | 8.1% | April 2010 (2) | |||||
Ramco/Shenandoah LLC |
11,921 | 7.3% | February 2012 | |||||
Ramco/Lion Venture LP |
270,534 | 4.6% - 8.3% | Various (3) | |||||
Ramco 450 Venture LLC |
217,169 | 5.3% - 6.5% | Various (4) | |||||
Ramco 191 LLC |
8,750 | 1.7% | June 2010 | |||||
Ramco RM Hartland SC LLC |
8,505 | 6.0% | December 2009 | |||||
Ramco RM Hartland SC LLC |
10,242 | 13.0% | October 2010 | |||||
Ramco Jacksonville North Industrial LLC |
738 | 6.0% | September 2010 | |||||
$ | 537,300 | |||||||
(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 5.3% to 6.5% with maturities ranging from February 2011 to January 2018. |
Fees and Management Income from Transactions with Joint Ventures
Under the terms of agreements with certain joint ventures, the Company 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, | |||||||||||||||
2009 | 2008 | 2009 | 2008 | |||||||||||||
(Unaudited) | (Unaudited) | |||||||||||||||
Management fees |
$ | 707 | $ | 653 | $ | 2,148 | $ | 2,032 | ||||||||
Leasing fees |
223 | 417 | 639 | 801 | ||||||||||||
Acquisition and development fees |
215 | 201 | 486 | 498 | ||||||||||||
Financing fees |
4 | 98 | 72 | 291 | ||||||||||||
Total |
$ | 1,149 | $ | 1,369 | $ | 3,345 | $ | 3,622 | ||||||||
10
Table of Contents
Combined Condensed Financial Information
Combined condensed financial information for the Companys unconsolidated entities is
summarized as follows:
September 30, | December 31, | |||||||
2009 | 2008 | |||||||
(Unaudited) | ||||||||
ASSETS |
||||||||
Investment in real estate, net |
$ | 1,010,496 | $ | 1,012,752 | ||||
Other assets |
46,764 | 37,553 | ||||||
Total Assets |
$ | 1,057,260 | $ | 1,050,305 | ||||
LIABILITIES AND OWNERS EQUITY |
||||||||
Mortgage notes payable |
$ | 537,300 | $ | 540,766 | ||||
Other liabilities |
28,084 | 25,641 | ||||||
Owners equity |
491,876 | 483,898 | ||||||
Total Liabilities and Owners Equity |
$ | 1,057,260 | $ | 1,050,305 | ||||
Companys equity investments in and advances to
unconsolidated entities |
$ | 108,827 | $ | 95,867 | ||||
Three Months Ended | Nine Months Ended | |||||||||||||||
September 30, | September 30, | |||||||||||||||
2009 | 2008 | 2009 | 2008 | |||||||||||||
(Unaudited) | (Unaudited) | |||||||||||||||
TOTAL REVENUES |
$ | 25,347 | $ | 23,606 | $ | 75,636 | $ | 71,608 | ||||||||
TOTAL EXPENSES |
23,247 | 21,900 | 69,981 | 62,920 | ||||||||||||
Net income |
$ | 2,100 | $ | 1,706 | $ | 5,655 | $ | 8,688 | ||||||||
Companys share of earnings from unconsolidated entities |
$ | 492 | $ | 283 | $ | 1,349 | $ | 1,949 | ||||||||
5. Other Assets, Net
Other assets consisted of the following:
September 30, | December 31, | |||||||
2009 | 2008 | |||||||
(Unaudited) | ||||||||
Leasing costs |
$ | 40,227 | $ | 38,980 | ||||
Intangible assets |
5,836 | 5,836 | ||||||
Deferred financing costs |
5,711 | 6,626 | ||||||
Other |
6,048 | 5,904 | ||||||
57,822 | 57,346 | |||||||
Less: accumulated amortization |
(37,679 | ) | (34,320 | ) | ||||
20,143 | 23,026 | |||||||
Prepaid expenses and other |
13,296 | 12,967 | ||||||
Proposed development and acquisition costs |
1,237 | 1,352 | ||||||
Other assets, net |
$ | 34,676 | $ | 37,345 | ||||
Intangible assets at September 30, 2009 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
11
Table of Contents
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.
At September 30, 2009 and 2008, $1,634 and $2,119, respectively, of intangible assets, net of
accumulated amortization of $4,120 and $3,635, respectively, were included in other assets in the
consolidated balance sheets. Included in net intangible assets at September 30, 2009 and 2008,
were approximately $1,276 and $1,638, respectively, of lease origination costs and $358 and $481,
respectively, of above-market leases. Included in accounts payable and accrued expenses at
September 30, 2009 and 2008 were intangible liabilities related to below-market leases of $586 and
$758, respectively, and an adjustment to increase debt to fair market value in the amount of $358
and $668, respectively. The lease-related intangible assets and liabilities are being amortized
over the terms of the acquired leases, which resulted in additional expense of approximately $92
and $95, respectively, and an increase in revenue of $120 and $164, respectively, for the nine
months ended September 30, 2009 and 2008. The adjustment to the fair market value of debt
decreased interest expense by $230 and $175 for the nine months ended September 30, 2009 and 2008,
respectively.
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 $528 and $641, respectively,
during the nine months ended September 30, 2009 and 2008. 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, 2009 (unaudited):
Year Ending December 31, | ||||
2009 (October 1 December 31) |
$ | 1,620 | ||
2010 |
4,754 | |||
2011 |
3,827 | |||
2012 |
2,964 | |||
2013 |
2,263 | |||
Thereafter |
4,715 | |||
Total |
$ | 20,143 | ||
12
Table of Contents
6. Mortgages and Notes Payable
Mortgages and notes payable consisted of the following:
September 30, | December 31, | |||||||
2009 | 2008 | |||||||
(Unaudited) | ||||||||
Fixed rate mortgages with interest rates ranging from 4.8% to 8.1%,
due at various dates from December 2009 through May 2018 |
$ | 350,877 | $ | 354,253 | ||||
Floating rate mortgages with interest rates ranging from 3.0% to 5.3%,
due at various dates from November 2009 through June 2011 |
14,515 | 15,023 | ||||||
Secured Revolving Credit Facility, with an interest rate at LIBOR plus 325
basis points due December 2009. The effective rate at December 31, 2008
4.3% |
| 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 both
September 30, 2009 and December 31, 2008 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, 2009 and December 31, 2008
was 4.6% and 5.7%, 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, 2009 and December 31, 2008
was 1.6% and 3.0%, respectively |
50,000 | 125,200 | ||||||
$ | 543,517 | $ | 662,601 | |||||
The mortgage notes, both fixed rate and floating rate, are secured by mortgages on
properties that have an approximate net book value of $441,577 as of September 30, 2009.
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. The unsecured
term loan was fully drawn at September 30, 2009. The unsecured revolving credit facility matures
in December 2009 and bears interest at a rate equal to LIBOR plus 115 to 150 basis points,
depending on certain debt ratios. In September 2009, the Company used approximately $96,300 in net
proceeds from its equity offering to pay down the balance of the unsecured revolving credit
facility. The Company also used approximately $23,500 in net proceeds from real estate asset sales
in the third quarter of 2009 to pay down the unsecured revolving credit facility. At September 30,
2009, the unsecured revolving credit facility had an outstanding balance of $50,000 with an
additional $100,000 available under the facility. The Company retains the option to extend the
maturity date of the unsecured revolving credit facility to December 2010.
Additionally, the Company has a $40,000 revolving credit facility secured by The Town Center
at Aquia that matures in December 2009 and bears interest at a rate equal to LIBOR plus 325 basis
points, depending on certain debt ratios. In September 2009, the Company used $40,000 in
borrowings under the unsecured revolving credit facility to pay down the balance of the revolving
credit facility securing The Town Center at Aquia in full.
13
Table of Contents
Although there was no outstanding
balance on the secured revolving credit facility at September 30, 2009, the credit facility remains
open and available in anticipation of the refinancing of the Companys Credit Facility in the
fourth quarter of 2009. The Company still retains the option to extend the maturity date of the
$40,000 revolving credit facility secured by The Town Center at Aquia to December 2010, if desired.
It is anticipated that funds borrowed under the aforementioned Credit Facilities will be used
for general corporate purposes, including working capital, capital expenditures, the repayment of
indebtedness or other corporate activities.
At September 30, 2009, outstanding letters of credit issued under the Credit Facility, not
reflected in the accompanying consolidated balance sheets, totaled approximately $1,776. These
letters of credit reduce the availability under the Credit Facility.
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, 2009, 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 had interest rate swap agreements with an aggregate notional amount of $100,000 at
September 30, 2009. Based on rates in effect at September 30, 2009, the agreements provide for
fixed rates ranging from 4.4% to 4.7% and expire December 2010.
The following table presents scheduled principal payments on mortgages and notes payable as of
September 30, 2009 (unaudited):
Year Ending December 31, | ||||
2009 (October 1 December 31) |
$ | 81,307 | ||
2010 |
126,737 | |||
2011 |
35,089 | |||
2012 |
34,011 | |||
2013 |
33,485 | |||
Thereafter |
232,888 | |||
Total |
$ | 543,517 | ||
With respect to the various fixed rate and floating rate mortgages, it is the Companys intent
to refinance or pay off these mortgages upon or prior to their maturities. While the Company has
the option to extend the maturities of the unsecured revolving credit facility and the $40,000
revolving credit facility secured by The Town Center at Aquia until December 2010, we have entered
into active discussions with our bank group to refinance the debt well in advance of maturity. The
Company has agreed in principle on the material terms and received commitments for the full balance
of a new $150,000 revolving credit facility and a $100,000 term loan, both of
14
Table of Contents
which are expected to
be secured, as well as a new revolving credit facility secured by The Town Center at Aquia. The
material terms of the new credit facilities have been agreed to by the lead arranging bank and
administrative agent. To date, the Company has received commitments from the participants in the
new credit facilities on the full balance of the total requirement and is currently negotiating the
transaction documents. Additionally, the banks are in the process of reviewing third party
reports. The $150,000 secured revolving credit facility is expected to mature in December of 2012
and the $100,000 secured term loan is expected to be fully amortized by June 2011, assisting in the
goal to de-leverage the Company and reduce future refinancing risk. It is anticipated that the
availability under the new revolving credit facility securing The Town Center at Aquia will be
reduced to $20,000. The Company expects to close on the new credit facilities in the fourth
quarter of 2009. While the Company expects that the credit facilities will close as stated, it
cannot give assurance that the material terms of the refinancing will not change. The closing of
the refinancing of the Companys credit facilities is subject to the lenders due diligence
investigation, to the receipt of satisfactory appraisals of shopping centers that will secure the
obligations, to the negotiation and execution of definitive agreements and to other customary
conditions.
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 certain assets, such as impaired real estate assets, at fair
value on a nonrecurring basis.
Fair Value Hierarchy
As required by accounting guidance for fair value measurements, 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 derivative instruments as recurring Level 2.
Real Estate Assets
Real estate assets are subject to impairment testing on a nonrecurring basis. The
Company records investments in real estate at cost, less accumulated depreciation. When the fair
value of a real estate asset is lower than the cost, the asset is considered impaired and is
written down to fair value. The Company utilizes cash flow analyses and other valuation
techniques, including managements analysis of comparable properties in the existing portfolio and
observable market prices to determine the fair value of its shopping centers. As such, the Company
classifies
15
Table of Contents
impaired real estate assets as nonrecurring Level 3. The Company reviews investment in
real estate for impairment on a property-by-property basis whenever events or changes in
circumstances indicate that the carrying value of the investment in real estate may not be
recoverable. These circumstances include, but are not limited to, declines in cash flows and
occupancy at the property. The Company recognizes an impairment of a property when the estimated
undiscounted operating cash flows plus its residual value is less than its carrying value of the
property. To the extent impairment has occurred, the Company charges to income the excess of the
carrying value of the property over its estimated fair value.
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, 2009 (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, 2009.
Total | ||||||||||||||||
Fair Value | Level 1 | Level 2 | Level 3 | |||||||||||||
Liabilities |
||||||||||||||||
Derivative liabilities (1) |
$ | (3,015 | ) | $ | | $ | (3,015 | ) | $ | | ||||||
(1) | Interest rate swaps |
Assets and Liabilities Recorded at Fair Value on a Nonrecurring Basis
The table below presents the recorded amount of assets measured at fair value on a
nonrecurring basis as of September 30, 2009 (in thousands). The Company did not have any material
liabilities that were required to be measured at fair value on a nonrecurring basis at September
30, 2009.
Total | ||||||||||||||||
Fair Value | Level 1 | Level 2 | Level 3 | |||||||||||||
Assets |
||||||||||||||||
Investments in real estate, net (1) |
$ | 3,000 | $ | | $ | | $ | 3,000 | ||||||||
(1) | Impaired real estate assets |
8. Derivative Financial Instruments
As of September 30, 2009, the Company had $100,000 of interest rate swap agreements. Under
the terms of certain debt agreements, the Company is required to maintain interest rate swap
agreements in an amount necessary to ensure that the Companys variable rate debt does not exceed
25% of its assets, as computed under the agreements, to reduce the impact of changes in interest
rates on its variable rate debt. Based on rates in effect at September 30, 2009, the agreements
provide for fixed rates ranging from 4.4% to 4.7% on a portion of the Companys unsecured credit
facility and expire December 2010.
On the date the Company enters into an interest rate swap for risk management purposes, the
derivative is designated as a hedge against the variability of cash flows that are to be paid in
connection with a recognized liability. Subsequent changes in the fair value of a derivative
designated as a cash flow hedge that is determined to be highly effective are recorded in other
comprehensive income (OCI) until earnings are affected by the variability of cash flows of the
hedged transaction. The differential between fixed and variable rates to be paid or received is
accrued, as interest rates change, and recognized currently as interest expense in the consolidated
statement of income.
16
Table of Contents
The following table summarizes the notional values and fair values of the Companys derivative
financial instruments as of September 30, 2009:
Hedge | Notional | Fixed | Fair | Expiration | ||||||||||||||||
Underlying Debt | Type | Value | Rate | Value | Date | |||||||||||||||
Credit Facility |
Cash Flow | $ | 20,000 | 4.4 | % | $ | (562 | ) | 12/2010 | |||||||||||
Credit Facility |
Cash Flow | 10,000 | 4.6 | % | (302 | ) | 12/2010 | |||||||||||||
Credit Facility |
Cash Flow | 10,000 | 4.6 | % | (302 | ) | 12/2010 | |||||||||||||
Credit Facility |
Cash Flow | 10,000 | 4.6 | % | (293 | ) | 12/2010 | |||||||||||||
Credit Facility |
Cash Flow | 10,000 | 4.6 | % | (293 | ) | 12/2010 | |||||||||||||
Credit Facility |
Cash Flow | 20,000 | 4.7 | % | (632 | ) | 12/2010 | |||||||||||||
Credit Facility |
Cash Flow | 20,000 | 4.7 | % | (631 | ) | 12/2010 | |||||||||||||
$ | 100,000 | $ | (3,015 | ) | ||||||||||||||||
The following table presents the fair values of derivative financial instruments in the
Companys consolidated balance sheets as of September 30, 2009 and December 31, 2008, respectively:
Liability Derivatives | ||||||||||||
September 30, 2009 | December 31, 2008 | |||||||||||
(Unaudited) | ||||||||||||
Derivatives designated | Balance Sheet | Fair | Balance Sheet | Fair | ||||||||
as hedging instruments | Location | Value | Location | Value | ||||||||
Interest rate contracts |
Accounts payable and accrued expenses | $ | (3,015 | ) | Accounts payable and accrued expenses | $ | (3,851 | ) | ||||
Total |
$ | (3,015 | ) | $ | (3,851 | ) | ||||||
The effect of derivative financial instruments on the Companys consolidated statements
of income for the nine months ended September 30, 2009 and 2008, is summarized as follows:
Location of | Amount of Gain (Loss) | |||||||||||||||||
Amount of Gain (Loss) | Gain (Loss) | Reclassified from | ||||||||||||||||
Recognized in OCI on Derivative | Reclassified from | Accumulated OCI into | ||||||||||||||||
Derivatives in | (Effective Portion) | Accumulated OCI | Income (Effective Portion) | |||||||||||||||
Cash Flow Hedging | Nine Months Ended September 30, | into Income | Nine Months Ended September 30, | |||||||||||||||
Relationship | 2009 | 2008 | (Effective Portion) | 2009 | 2008 | |||||||||||||
Interest rate contracts |
$ | 836 | $ | 740 | Interest Expense | $ | (2,108 | ) | $ | (1,021 | ) | |||||||
Total |
$ | 836 | $ | 740 | $ | (2,108 | ) | $ | (1,021 | ) | ||||||||
17
Table of Contents
9. 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, | |||||||||||||||
2009 | 2008 | 2009 | 2008 | |||||||||||||
(Unaudited) | (Unaudited) | |||||||||||||||
Numerator: |
||||||||||||||||
Income from continuing operations before noncontrolling interest |
$ | 7,706 | $ | 13,160 | $ | 12,129 | $ | 30,395 | ||||||||
Noncontrolling interest in subsidiaries from continuing operations |
(930 | ) | (1,653 | ) | (1,685 | ) | (4,354 | ) | ||||||||
Income from continuing operations available to RPT common shareholders |
6,776 | 11,507 | 10,444 | 26,041 | ||||||||||||
Discontinued operations, net of noncontrolling interest in subsidiaries: |
||||||||||||||||
Gain (loss) on sale of real estate assets |
2,497 | | 2,494 | (400 | ) | |||||||||||
Income from operations |
51 | 78 | 199 | 373 | ||||||||||||
Net income available to RPT common shareholders |
$ | 9,324 | $ | 11,585 | $ | 13,137 | $ | 26,014 | ||||||||
Denominator: |
||||||||||||||||
Weighted-average common shares for basic EPS |
20,548 | 18,476 | 19,292 | 18,480 | ||||||||||||
Effect of dilutive securities: |
||||||||||||||||
Options outstanding |
| 11 | | 12 | ||||||||||||
Weighted-average common shares for diluted EPS |
20,548 | 18,487 | 19,292 | 18,492 | ||||||||||||
Basic EPS: |
||||||||||||||||
Income from continuing operations attributable to RPT common shareholders |
$ | 0.33 | $ | 0.63 | $ | 0.54 | $ | 1.41 | ||||||||
Income from discontinued operations attributable to RPT common shareholders |
0.12 | | 0.14 | | ||||||||||||
Net income attributable to RPT common shareholders |
$ | 0.45 | $ | 0.63 | $ | 0.68 | $ | 1.41 | ||||||||
Diluted EPS: |
||||||||||||||||
Income from continuing operations attributable to RPT common shareholders |
$ | 0.33 | $ | 0.63 | $ | 0.54 | $ | 1.41 | ||||||||
Income from discontinued operations attributable to RPT common shareholders |
0.12 | | 0.14 | | ||||||||||||
Net income attributable to RPT common shareholders |
$ | 0.45 | $ | 0.63 | $ | 0.68 | $ | 1.41 | ||||||||
10. Shareholders Equity
On September 16, 2009, the Company issued 12.075 million common shares of beneficial interest
(par value $0.01 per share), at $8.50 per share. The Company received net proceeds from the
offering of approximately $96,300 after deducting underwriting discounts, commissions and estimated
transaction expenses payable by the Company. The net proceeds from the offering were used to
reduce outstanding borrowings under the Companys unsecured revolving credit facility.
11. Shareholder Rights Plan
On September 8, 2009, as part of significant corporate governance changes, our Board of
Trustees terminated our Shareholder Rights Plan, effective immediately.
In March 2009, consistent with their authority, our Board of Trustees adopted for a one-year
term a Shareholder Rights Plan in which one purchase right was distributed as a dividend on each
share of common share held of record as of the close of business on April 10, 2009.
18
Table of Contents
12. Leases
Approximate future minimum revenues from rentals under noncancelable operating leases in
effect at September 30, 2009, assuming no new or renegotiated leases or option extensions on lease
agreements, were as follows (unaudited):
Year Ending December 31, | ||||
2009 (October 1 December 31) |
$ | 19,810 | ||
2010 |
78,350 | |||
2011 |
72,375 | |||
2012 |
63,995 | |||
2013 |
54,933 | |||
Thereafter |
243,746 | |||
Total |
$ | 533,209 | ||
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 $1,184 and $1,144 for the nine months ended September 30, 2009 and
2008, 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):
Operating | Capital | |||||||
Year Ending December 31, | Leases | Lease | ||||||
2009
(October 1 December 31) |
$ | 228 | $ | 169 | ||||
2010 |
909 | 677 | ||||||
2011 |
916 | 677 | ||||||
2012 |
938 | 677 | ||||||
2013 |
960 | 677 | ||||||
Thereafter |
1,517 | 5,956 | ||||||
Total minimum lease payments |
5,468 | 8,833 | ||||||
Less: amounts representing interest |
| (1,841 | ) | |||||
Total |
$ | 5,468 | $ | 6,992 | ||||
13. Commitments and Contingencies
Construction Costs
In connection with the development and expansion of various shopping centers, as of September
30, 2009 we have entered into agreements for construction costs of approximately $21,006, including
approximately $4,089 for costs related to the development of Hartland Towne Square in Hartland,
Michigan and $14,346 for The Towne Center at Aquia in Stafford, Virginia.
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 its
consolidated condensed financial statements.
19
Table of Contents
14. Other Taxes
On May 12, 2009, the Michigan Court of Appeals affirmed a decision of the Michigan Tax
Tribunal that a wholly-owned limited liability company (LLC) met the statutory definition of a
person under the former Michigan Single Business Tax Act (SBTA) and was required to file a
separate return despite being classified as a disregarded entity for federal tax purposes. The
Court of Appeals ruled that a 1999 Michigan Department of Treasury Revenue Administration Bulletin
(RAB) that required conformity with federal tax laws conflicted with the SBTA, which treated
various other entities not taxable at the federal level, such as partnerships, as taxable entities
for SBTA purposes.
The Michigan Single Business Tax (SBT) was repealed and replaced by the Michigan Business
Tax effective for the Companys taxable year beginning January 1, 2008. Prior to such repeal, the
Company relied on the RAB, including the activities of any LLC classified as a disregarded entity
for federal tax purposes in its members SBT return.
On June 23, 2009, the Michigan Department of Treasury formally appealed the Court of Appeals
decision to the Michigan Supreme Court. On September 28, 2009, the Michigan Supreme Court denied
the appeal; however, the Michigan Department of Treasury has not issued any guidance as to what
course of action they intend to take on this matter.
The Company could be obligated to file additional stand-alone tax returns for each of its
Michigan LLCs and pay any related tax, interest and/or penalties, for all tax years open under the
applicable statute of limitations. Any amounts owed, if this were to occur, would be reflected as
operating expenses in the Companys consolidated statements of income in the period of the payment.
The Company continues to closely monitor this case and is in the process of evaluating any
potential impact. Given the uncertainty surrounding the ultimate resolution of this matter, the
Company has not recorded a reserve as of September 30, 2009.
15. Subsequent Events
In accordance with disclosure requirements for subsequent events, the Company has evaluated
subsequent events through the date that the consolidated condensed financial statements were
issued.
In November 2009, RLV Cypress Pointe LP, an entity in a joint venture in which the Company has
a 30% ownership interest, had a $14,500 loan reach maturity. The joint venture continues to
negotiate the terms of an extension of the debt with the special servicer. The Companys share of
the debt was $4,350 at September 30, 2009.
20
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 condensed 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, 2009, we owned interests in 88 shopping centers,
comprised of 87 community centers and one enclosed regional mall, totaling approximately 19.8
million square feet of GLA. We and our joint venture partners own approximately 15.3 million
square feet of such GLA, with the remaining portion owned by various anchor stores.
During the third quarter of 2009, the Companys Board of Trustees completed their review of
financial and strategic alternatives. The Boards review was conducted amid the continuing global
credit crisis and illiquidity of real estate markets. As such, it concluded the Company was best
positioned to optimize shareholder value through a stand-alone business strategy focused on the
following initiatives:
| De-leverage the balance sheet and strengthen the Companys financial position | ||
| Establish measurable financial and operating goals | ||
| Improve transparency and further align interests between management and shareholders | ||
| Maximize real estate value through improved rental rates and higher occupancy by aggressively leasing vacant spaces and entering into new leases for occupied spaces when leases are about to expire |
During the third quarter of 2009, there was no significant acquisition activity. The Company
has de-emphasized acquisitions in the near term given current market conditions.
Third Quarter 2009 Highlights include:
Significant Transactions and De-leveraging Activities
In September 2009, the Company successfully completed an equity offering of 12.075 million
common shares, which included 1.575 million shares purchasable pursuant to an over-allotment
option granted to the underwriters. The offering price was $8.50 per common share ($0.01 par value
per share) generating net proceeds of $96.3 million. The net proceeds from the equity offering
were used to pay down the Companys unsecured revolving credit facility.
During the third quarter of 2009, the Company sold three unencumbered net leased real estate
assets for net proceeds of approximately $27.4 million. The net proceeds from these asset sales
were used to pay down the Companys unsecured revolving credit facility.
In
August 2009, the Company sold Taylor Plaza, a stand-alone Home Depot in Taylor, MI, to a third
party for net proceeds of $5.0 million. The Company recognized a gain on the sale of Taylor Plaza
of approximately $2.9 million. Income from operations and the gain on the sale of Taylor Plaza are
classified in discontinued operations on the consolidated statements of income and comprehensive
income for all periods presented.
In September 2009, the Company sold a 207,945 square foot Wal-Mart at its Northwest Crossing
shopping center in Knoxville, Tennessee and a 207,445 square foot Wal-Mart at its Taylors Square
shopping center, in Greenville (Taylors), South Carolina. The Company retained ownership of the
remaining portion of both shopping centers amounting to approximately 125,000 square feet at
Northwest Crossing and approximately 34,000 square feet at Taylors Square. The two Wal-Mart sales
to third parties generated combined net proceeds of approximately $22.4 million, and resulted in a
net gain of approximately $4.7 million.
21
Table of Contents
Corporate Governance
In the third quarter of 2009, the Companys Board of Trustees made a number of significant
best practice corporate governance changes further aligning the Companys interests with those of
its shareholders. These changes included the termination of the Companys Shareholders Rights Plan
prior to its expiration. The Board also committed to declassify the Board of Trustees by amending
the Trusts bylaws as part of the 2010 Annual Meeting of Shareholders. Furthermore, the roles of
Chairman of the Board and Chief Executive Officer were separated with the election of a
non-executive Chairman of the Board.
Leasing
During the third quarter of 2009, the Company signed three new anchor leases including Best
Buy in 34,800 square feet, TJ Maxx in 25,000 square feet and Ross Dress For Less in 27,700 square
feet. Best Buy will occupy the vacant Circuit City space at the West Oaks I shopping center in
Novi, Michigan. TJ Maxx and Ross Dress For Less are filling the vacant Linens n Things spaces at
the Crossroads Centre in Rossford, Ohio and the Plaza at Delray shopping center in Delray Beach,
Florida. Additionally, the Company signed 28 new non-anchor leases in the third quarter of 2009
for new tenancies that will take occupancy in subsequent periods. These new leases totaled 75,073
square feet, at an increase of 5.2% above combined portfolio average non-anchor rents.
We opened 21 non-anchor stores in the third quarter of 2009, at a combined average base rent
of $13.79 per square foot, a 14.7% decrease over portfolio average rents for non-anchor space.
Additionally, we renewed 41 non-anchor leases, at an average base rent of $14.76 per square foot,
achieving an increase of 6.0% over prior rental rates. Overall portfolio average base rents for
non-anchor tenants decreased to $16.17 per square foot in the third quarter of 2009 from $16.43 for
the same period in 2008.
The Companys core operating portfolio was 94.3% occupied at September 30, 2009, compared to
95.3% at September 30, 2008. Overall portfolio occupancy, which includes joint venture properties
and properties under redevelopment, was 91.3% at September 30, 2009, compared to 92.4% at September
30, 2008.
Redevelopment |
In 2009, the Company plans to focus on completing those redevelopment projects presently in
process that have commitments for the expansion or addition of an anchor tenant. We and our joint
ventures have eight redevelopments currently in process, all with signed leases for the expansion
or addition of an anchor or out-lot tenant. We estimate the total project costs of the eight
redevelopment projects in process to be $46.3 million. Four of the redevelopments involve core
operating properties included on our balance sheet and are expected to cost approximately $19.2
million of which $9.3 million has been spent as of September 30, 2009. For the four redevelopment
projects at properties held by joint ventures, we estimate off-balance sheet project costs of
approximately $27.1 million (our share is estimated to be $7.8 million) of which $15.3 million has
been spent as of September 30, 2009 (our share is $4.5 million).
While we anticipate redevelopments will be accretive upon completion, a majority of the
projects have 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. The process of value-added redevelopment resulted
in a short-term temporary reduction of net operating income and FFO. The Company expects that
revenues related to our share of these redevelopment projects will be increased by approximately
$3.5 million on an annualized basis by the end of the first half of 2010.
Development
The Company is taking a conservative approach to the development of new shopping centers given
current market conditions by curtailing further investment until leasing, construction financing
and partnership requirements have been met. At September 30, 2009, the Company had two projects
under construction and two projects in the pre-development phase with an estimated total project
cost of current phases of $223.3 million. As of September 30, 2009, we and one of our joint
ventures have spent $116.1 million on such developments.
22
Table of Contents
At September 30, 2009, the current developments that the Company intends to wholly-own or to
be developed through joint venture partners that the Company anticipates having no more than a 20%
ownership interest in are as follows:
Total | Costs | Estimated | ||||||||||||
Projected | Incurred to | Future | ||||||||||||
Development Project/Location | Project Type | Cost | Date | Costs | ||||||||||
Hartland
Towne Square Hartland Twp., MI |
Off-Balance Sheet-20% Ownership |
$ | 27,100 | $ | 24,100 | $ | 3,000 | |||||||
The
Town Center at Aquia Stafford, VA |
Proposed Off-Balance Sheet-20% Ownership |
100,100 | 60,100 | 40,000 | ||||||||||
Gateway
Commons Lakeland, FL |
Proposed Off-Balance Sheet-20% Ownership |
64,700 | 18,700 | 46,000 | ||||||||||
Parkway
Shops Jacksonville, FL |
Proposed Off-Balance Sheet-20% Ownership |
31,400 | 13,200 | 18,200 | ||||||||||
Total |
$ | 223,300 | $ | 116,100 | $ | 107,200 | ||||||||
RPT Anticipated Share of Total
Estimated Costs Including Debt |
$ | 44,660 | $ | 23,220 | $ | 21,440 | ||||||||
We own 20% of the joint venture that is developing Hartland Towne Square, and our share
of the estimated $27.1 million of project costs is $5.4 million. The Company is currently
providing the mezzanine financing for the project which was $10.2 million at September 30, 2009.
We expect The Town Center at Aquia, Gateway Commons, and Parkway Shops to be completed through
joint ventures, and ultimately be accounted for as off-balance sheet assets. Although we do not
have joint venture partners to date on these projects, it is our intention to secure such joint
venture partners prior to any further significant investment taking place.
Critical Accounting Policies and Estimates
Managements Discussion and Analysis of Financial Condition and Results of Operations is based
upon our consolidated condensed financial statements, which have been prepared in accordance with
accounting principles generally accepted in the United States of America (GAAP). The preparation
of these condensed 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.
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,
2008 have not materially changed during the first nine months of 2009.
23
Table of Contents
Comparison of Three Months Ended September 30, 2009 to Three Months Ended September 30, 2008
For purposes of comparison between the three months ended September 30, 2009 and 2008, Same
Center refers to the shopping center properties owned by consolidated entities as of July 1, 2008
and September 30, 2009.
In August 2008, we sold the Plaza at Delray shopping center to a joint venture with an
investor advised by Heitman LLC. This sale to a joint venture in which we have an ownership
interest is referred to as the Disposition in the following discussion.
Revenues
Total revenues decreased $1.8 million, or 5.3%, to $32.6 million for the three months ended
September 30, 2009, as compared to $34.4 million in 2008. The decrease in total revenues was
primarily the result of a $1.9 million decrease in minimum rents and a $0.3 million decrease in
fees and management income.
Minimum rents decreased $1.9 million, or 8.5%, to $20.5 million for the three months ended
September 30, 2009 as follows:
Increase (Decrease) | ||||||||||||
Amount | ||||||||||||
(in millions) | Percentage | |||||||||||
Same Center |
$ | (1.4 | ) | (6.4 | )% | |||||||
Disposition |
(0.5 | ) | (2.1 | )% | ||||||||
$ | (1.9 | ) | (8.5 | )% | ||||||||
The decrease in Same Center minimum rents from the comparable period in the prior year was
primarily attributable to decreases related to tenant vacancies of
$631,000, tenant bankruptcies,
including Circuit City and Linens n Things, of $329,000, rent relief and other concessions granted
of $289,000, and the impact of the sale of the two net leased
Wal-Marts of $160,000.
Bankruptcies impact our allowance for doubtful accounts and the related bad debt expense at
the time the tenant files for bankruptcy protection. When tenants are in bankruptcy, the Company
makes estimates of the expected recovery of pre-petition and post-petition claims and adjusts the
allowance for doubtful accounts to the appropriate estimated amount. For the three months ended
September 30, 2009, there were no material adjustments made to the allowance for doubtful accounts
due to bankruptcies.
Recoveries from tenants increased $0.3 million, or 3.3%, to $10.2 million for the three months
ended September 30, 2009. 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 98.0% for the three months ended
September 30, 2009, as compared to 97.1% for the same period in the prior year.
Recoverable operating expenses, which includes real estate tax expense, are a component of our
recovery ratio. These expenses increased $0.2 million, or 2.4%, to $10.4 million for the three
months ended September 30, 2009 as follows:
Increase (Decrease) | ||||||||||||
Amount | ||||||||||||
(in millions) | Percentage | |||||||||||
Same Center |
$ | 0.4 | 4.5 | % | ||||||||
Disposition |
(0.2 | ) | (2.1 | )% | ||||||||
$ | 0.2 | 2.4 | % | |||||||||
24
Table of Contents
The increase in Same Center recoverable operating expenses was due primarily to expanding our
electricity resale program in 2009.
Fees and management income decreased approximately $267,000 to $1.4 million for the three
months ended September 30, 2009 as compared to $1.7 million for the three months ended September
30, 2008. The decrease was mainly attributable to a net decrease in development related fees of
approximately $185,000 and a net decrease in leasing fees of approximately $115,000. The decrease
in development fees was mainly due to higher fees earned in the third quarter of 2008 relating to
the development of the Hartland Towne Square center by our Ramco RM Hartland SC LLC joint venture.
The decrease in leasing fees is primarily attributable to higher leasing fees earned at
redevelopment properties in the third quarter of 2008.
Other income decreased approximately $375,000 to $163,000 for the three months ended September
30, 2009, compared to $538,000 for the same period in the prior year. The decrease was primarily
due to a $160,000 decrease in lease termination fees and a $373,000 decrease in other miscellaneous
income, partially offset by a $216,000 increase in interest income. The decrease in lease
termination income was mostly attributable to income earned in the third quarter of 2008 on a
higher volume of lease terminations. Interest income increased on advances to the Ramco RM
Hartland SC LLC joint venture relating to the development of Hartland Towne Square. Other
miscellaneous income for the three months ended September 30, 2009, decreased approximately
$373,000 due to the reclassification of Retail Maintenance Services net income to recoverable
operating expenses on the consolidated statements of income. Retail Maintenance Services is a
wholly-owned entity that provides maintenance to shopping centers, earning income for maintenance
services billed to our joint venture properties.
Expenses
Total expenses decreased $0.8 million, or 2.6%, to $30.0 million for the three months ended
September 30, 2009 as compared to $30.8 million for the three months ended September 30, 2008. The
decrease was primarily due to a decrease in interest expense of $0.9 million and a decrease in
depreciation and amortization of $0.1, offset by an increase in real estate taxes of $0.3 million.
Depreciation and amortization expense decreased $0.1 million, or 1.4%, to $7.7 million for the
three months ended September 30, 2009, as compared to $7.8 million for the same period in 2008. The
decrease was mainly attributed to the disposition.
Other operating expenses increased $0.1 million, or 8.6%, to $0.9 million for the three months
ended September 30, 2009, as compared to $0.8 million for the same period in 2008. The increase in
other operating expenses from the third quarter of 2009 was primarily due to the reclassification
of Retail Maintenance Services net income to other operating expense as discussed above, offset by
a decrease in bad debt expense of approximately $125,000.
General and administrative expenses were $3.3 million for the three months ended September 30,
2009 and 2008. Net decreases in salaries and fringe benefits expense of approximately $635,000 and
legal fees of approximately $310,000 from the comparable period in 2008, were offset by
approximately $335,000 in costs related to the Companys recent proxy contest and strategic review
process in the third quarter of 2009 and less capitalization of salaries of approximately $510,000.
The decreases in salaries and fringe benefits and capitalization were due primarily to the
reduction of full time equivalents in the first quarter of 2009.
Interest expense decreased $0.9 million, or 10.7%, to $7.8 million for the three months ended
September 30, 2009 as compared to $8.7 million in 2008. The summary below identifies the components
of the net decrease:
25
Table of Contents
Three Months Ended | ||||||||
September 30, | ||||||||
2009 | 2008 | |||||||
Average total loan balance |
$ | 665,905 | $ | 698,197 | ||||
Average rate |
4.8 | % | 5.3 | % | ||||
Total interest on debt |
$ | 8,024 | $ | 9,317 | ||||
Amortization of loan fees |
183 | 205 | ||||||
Interest on capital lease
obligation |
102 | 106 | ||||||
Capitalized interest and other |
(552 | ) | (943 | ) | ||||
$ | 7,757 | $ | 8,685 | |||||
Other
Gain on sale of real estate assets decreased $4.6 million to $4.6 million for the three months
ended September 30, 2009, compared to $9.2 million for the same period in 2008. In the third
quarter 2009, the Compay sold two net leased Wal-Marts at the Northwest Crossing and Taylors Square
shopping centers, respectively. In the third quarter 2008, the Company recognized 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 the gain on the sale of land parcels at Hartland Towne Square.
Earnings from unconsolidated entities represents our proportionate share of the earnings of
various joint ventures in which we have an ownership interest. Earnings from unconsolidated
entities increased approximately $209,000 from approximately $283,000 for the three months ended
September 30, 2008 to approximately $492,000 for the three months ended September 30, 2009. During
the three months ended September 30, 2009, earnings from unconsolidated entities increased
approximately $470,000 from the Ramco/Lion Venture LP joint venture, partially offset by a decrease
of $178,000 from the Ramco 450 Venture LLC joint venture. The increase in the Ramco/Lion Venture LP
joint venture was mainly attributable to two new anchor tenants that took occupancy in 2009 and the
one time write-off of unamortized intangible assets relating to the bankruptcy of Linens n Things
at a joint venture property in the third quarter of 2008. The decrease from the Ramco 450 Venture
LLC joint venture is mainly attributable to the Plaza at Delray shopping center being included in
the joint venture for the full quarter in 2009.
Noncontrolling interest in subsidiaries represents the equity in income attributable to the
portion of the Operating Partnership not owned by us. Noncontrolling interest for the third
quarter of 2009 decreased $0.3 million to $1.3 million, as compared to $1.6 million for the third
quarter of 2008. The decrease is primarily attributable to the noncontrolling interests
proportionate share of the lower total revenues in 2009 when compared to the same period in 2008.
Comparison of Nine Months Ended September 30, 2009 to Nine Months Ended September 30, 2008
For purposes of comparison between the nine months ended September 30, 2009 and 2008, Same
Center refers to the shopping center properties owned by consolidated entities as of January 1,
2008 and September 30, 2009.
In August 2008, we sold the Plaza at Delray shopping center to a joint venture with an
investor advised by Heitman LLC. This sale to our joint venture in which we have an ownership
interest is referred to as the Disposition in the following discussion.
Revenues
Total revenues decreased $6.8 million, or 6.4%, to $99.6 million for the nine months ended
September 30, 2009, as compared to $106.4 million in 2008. The decrease in total revenues was
primarily the result of a $5.4 million
decrease in minimum rents, a $0.6 million decrease in recoveries from tenants, and a $1.0 million
decrease in fees and management income.
Minimum rents decreased $5.4 million, or 7.9%, to $62.8 million for the nine months ended
September 30, 2009 as follows:
26
Table of Contents
Increase (Decrease) | ||||||||
Amount | ||||||||
(in millions) | Percentage | |||||||
Same Center |
$ | (2.5 | ) | (3.6 | )% | |||
Disposition |
(2.9 | ) | (4.3 | )% | ||||
$ | (5.4 | ) | (7.9 | )% | ||||
The decrease in
Same Center minimum rents from the comparable period in the prior year was
primarily attributable to decreases related to tenant vacancies of
$1.7 million, tenant bankruptcies,
including Circuit City and Linens n Things, of $925,000, rent relief and other concessions granted
of $360,000, and the impact of the sale of the two net leased Wal-Marts of $160,000, partially
offset by an increase of $645,000 due to increased rental rates on new or renewal leases.
Bankruptcies impact our allowance for doubtful accounts and the related bad debt expense at
the time the tenant files for bankruptcy protection. When tenants are in bankruptcy, the Company
makes estimates of the expected recovery of pre-petition and post-petition claims and adjusts the
allowance for doubtful accounts to the appropriate estimated amount. For the nine months ended
September 30, 2009, there were no material adjustments made to the allowance for doubtful accounts
due to bankruptcies.
Recoveries from tenants decreased $0.6 million, or 1.8%, to $30.5 million for the nine months ended
September 30, 2009 as follows:
Increase (Decrease) | ||||||||
Amount | ||||||||
(in millions) | Percentage | |||||||
Same Center |
$ | 0.6 | 2.0 | % | ||||
Disposition |
(1.2 | ) | (3.8 | )% | ||||
$ | (0.6 | ) | (1.8 | )% | ||||
The increase in Same Center recoveries was due to the expansion of our electricity resale
program and the completed construction of a building at one of the Companys shopping centers in
the first quarter of 2009.
The overall property operating expense recovery ratio was 98.0% for the nine months ended
September 30, 2009, as compared to 98.1% for the same period in the prior year. We expect our
recovery ratio to be between 97% and 98% for the full year of 2009.
Recoverable operating expenses, which includes real estate tax expense, are a component of our
recovery ratio. These expenses decreased $0.5 million, or 1.8%, to $31.2 million for the nine
months ended September 30, 2009 as follows:
Increase (Decrease) | ||||||||
Amount | ||||||||
(in millions) | Percentage | |||||||
Same Center |
$ | 0.7 | 2.2 | % | ||||
Disposition |
(1.2 | ) | (4.0 | )% | ||||
$ | (0.5 | ) | (1.8 | )% | ||||
The increase in Same Center recoverable operating expenses is mainly attributable to the
expansion of our electricity resale program at certain of our properties and the completed
construction of a building at one of the Companys shopping centers in the first quarter of 2009.
Fees and management income decreased approximately $1.0 million to $4.0 million for the nine
months ended September 30, 2009, as compared to the same period in 2008. The decrease was mainly
attributable to a net
27
Table of Contents
decrease in development related fees of approximately $794,000. The decrease in development fees
was mainly due to fees earned in 2008 relating to the development of the Hartland Towne Square
center by our Ramco RM Hartland SC LLC joint venture.
Other income remained substantially unchanged at $1.5 million for the nine months ended
September 30, 2009 and 2008. An increase in interest income of $0.4 million was offset by
decreases of approximately $0.1 million of temporary income, $0.1 million in lease termination
fees, and a $0.2 million decrease in other miscellaneous income. Interest income increased on
advances to the Ramco RM Hartland SC LLC joint venture relating to the development of Hartland
Towne Square. The decrease in lease termination income was mostly attributable to income earned in
2008 on the Disposition. Temporary income decreased due to fewer license agreements signed in
2009 compared to 2008. Other miscellaneous income for the nine months ended September 30, 2009,
decreased approximately $0.2 million due to the reclassification of Retail Maintenance Services
net income to recoverable operating expenses.
Expenses
Total expenses decreased $3.7 million, or 3.8%, to $93.8 million for the nine months ended
September 30, 2009 as compared to $97.5 million for the nine months ended September 30, 2008. The
decrease was primarily due to decreases in interest expense of $3.6 million, recoverable operating
expenses of $0.5 million, and depreciation and amortization of $0.3 million, partially offset by a
$0.8 million increase in general and administrative expenses.
Depreciation and amortization expense decreased $0.3 million, or 1.2%, for the nine months
ended September 30, 2009 as follows:
Increase (Decrease) | ||||||||
Amount | ||||||||
(in millions) | Percentage | |||||||
Same Center |
$ | 0.6 | 2.6 | % | ||||
Disposition |
(0.9 | ) | (3.8 | )% | ||||
$ | (0.3 | ) | (1.2 | )% | ||||
The $0.6 million increase in Same Center depreciation and amortization expense was mostly
attributable to the completed construction of a building at one of the Companys shopping centers
in the first quarter of 2009.
General and administrative expenses was $12.8 million for the nine months ended September 30,
2009, as compared to $12.0 million for the same period in 2008, an increase of $0.8 million, or
6.6%. The increase in general and administrative expenses was primarily due to approximately $1.2
million in costs incurred related to the Companys recent proxy contest and strategic review
process in nine months ended September 30, 2009.
Interest expense decreased $3.6 million, or 13.1%, to $23.8 million for the nine months ended
September 30, 2009 as compared to $27.4 million in 2008.
28
Table of Contents
The summary below identifies the components of the net decrease:
Nine Months Ended | ||||||||
September 30, | ||||||||
2009 | 2008 | |||||||
Average total loan balance |
$ | 653,321 | $ | 683,844 | ||||
Average rate |
5.0 | % | 5.7 | % | ||||
Total interest on debt |
$ | 24,402 | $ | 29,071 | ||||
Amortization of loan fees |
528 | 641 | ||||||
Interest on capital lease
obligation |
309 | 320 | ||||||
Capitalized interest and other |
(1,474 | ) | (2,675 | ) | ||||
$ | 23,765 | $ | 27,357 | |||||
Other
Gain on sale of real estate assets decreased $14.5 million to $5.0 million for the nine months
ended September 30, 2009, compared to $19.5 million for the same period in 2008. In the third
quarter 2009, the Compay sold two net leased Wal-Marts at the Northwest Crossing and Taylor Square
shopping centers. The decrease is due primarily to the recognition of the gains on the sale of the
Mission Bay Plaza shopping center to our Ramco/Lion Venture LP joint venture in the first quarter
of 2008 and the sale of the Plaza at Delray shopping center to a joint venture with an investor
advised by Heitman LLC in the third quarter of 2008.
Earnings from unconsolidated entities represents our proportionate share of the earnings of
various joint ventures in which we have an ownership interest. Earnings from unconsolidated
entities decreased approximately $0.6 million from approximately $1.9 million for the nine months
ended September 30, 2008 to approximately $1.3 million for the nine months ended September 30,
2009. During the nine months ended September 30, 2009, earnings from unconsolidated entities
decreased approximately $482,000 from the Ramco 450 Venture LLC joint venture. This decrease was
primarily the result of the bankruptcy of Linens n Things that closed a store in the second half
of 2008 at a joint venture property in which the Company holds an ownership interest.
Noncontrolling interest in subsidiaries represents the equity in income attributable to the
portion of the Operating Partnership not owned by us. Noncontrolling interest for the nine months
ended September 30, 2009 decreased $2.2 million to $2.1 million, as compared to $4.3 million for
the nine months ended September 30, 2008. The decrease is primarily attributable to the
noncontrolling interests proportionate share of the lower gain on the sale of real estate assets
in 2009 when compared to the same period in 2008.
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 and cash retained from operations, the
availability under our Credit Facility, additional financings, equity offerings, and the sale of
existing properties will satisfy our expected working capital requirements through 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 de-leverage the Company and strengthen our financial position,
on September 16, 2009, the Company issued 12.075 million common shares of beneficial interest (par
value $0.01 per share), at $8.50 per share. The Company received net proceeds from the offering
of approximately $96.3 million after deducting underwriting discounts, commissions and estimated
transaction expenses payable by the Company. The net
proceeds from the offering were used to reduce outstanding borrowings under the Companys
unsecured revolving credit facility.
29
Table of Contents
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 timing of future sales. Net
proceeds from the sale of properties are expected to reduce outstanding debt and to fund any future
cash requirements. The Company used approximately $23,500 in net proceeds from real estate asset
sales in the third quarter of 2009 to pay down the unsecured revolving credit facility.
The following is a summary of our cash flow activities (dollars in thousands):
Nine Months Ended | ||||||||
September 30, | ||||||||
2009 | 2008 | |||||||
(Unaudited) | ||||||||
Cash provided from operations |
$ | 40,107 | $ | 21,794 | ||||
Cash provided by investing activities |
1,351 | 53,848 | ||||||
Cash used in financing activities |
(38,159 | ) | (83,584 | ) |
For the nine months ended September 30, 2009, we generated $40.1 million in cash flows from
operating activities, as compared to $21.8 million for the same period in 2008. Cash flows from
operating activities were higher during the nine months ended September 30, 2009 mainly due to
lower net cash outflows for accounts payable and accrued expenses. For the nine months ended
September 30, 2009, investing activities provided $1.4 million of cash flows, as compared to $53.8
million provided by investing activities for the nine months ended September 30, 2008. Cash flows
provided by investing activities were lower in 2009, due to significantly lower cash received from
sales of real estate assets and lower investments in real estate. An additional reason for the
decrease in cash provided by investing activities was the repayment of a note receivable from a
joint venture in 2008. During the nine months ended September 30, 2009, cash flows used in
financing activities were $38.2 million, as compared to $83.6 million during the nine months ended
September 30, 2008. In September 2009, the Company raised net proceeds of $96.3 million in an
equity offering and used the proceeds to pay down the unsecured revolving credit facility. As a
result, along with the paydown of debt from net proceeds received from real estate asset sales, the
Company had higher net paydowns of mortgages and notes payable than in the comparable period in the
prior year. Additionally, in the first nine months of 2009, the Company had significantly lower
distributions to shareholders and operating partnership unit holders, as compared to the nine
months ended September 30, 2008.
Under the Internal Revenue Code of 1986, as amended (the Code), as a REIT we must distribute
annually to our shareholders at least 90% of our REIT taxable income, excluding net capital gain.
Distributions paid are at the discretion of our Board of Trustees and depend on our actual net
income available to common shareholders, cash flow, financial condition, capital requirements,
restrictions in financing arrangements, the annual distribution requirements under REIT provisions
of the Code and such other factors as our Board of Trustees deems relevant.
We declared a quarterly cash dividend distribution of $0.1633 per common share paid to
shareholders of record on September 20, 2009, as compared to the dividend paid in the same quarter
of 2008 of $0.4625 per share. The quarterly dividend was reduced to $0.2313 per common share in
the fourth quarter of 2008. To strengthen the Companys liquidity position, the Board of Trustees
elected to keep the aggregate distribution dollars constant when additional common shares were
issued in September 2009. Therefore, the distribution per common share was reduced in proportion
to the new common shares issued, to $0.1633 per common share in the third quarter of 2009. The
cash we estimate to retain annually from the reduced dividend as compared to the third quarter 2008
is approximately $17.8 million and will be used to fund our future capital requirements. Our
dividend policy has not changed in that we expect to continue making distributions to shareholders
of at least 90% of our REIT taxable income, excluding net capital gain, in order to maintain
qualification as a REIT. On an annualized basis, our current dividend is above our estimated
minimum required distribution.
Distributions paid by the Company are funded from cash flows from operating activities. To
the extent that cash flows from operating activities were insufficient to pay total distributions
for any period, alternative funding sources are used as shown in the following table. Examples of
alternative funding sources may include proceeds from sales of real estate assets, equity
offerings, and bank borrowings. Although the Company may use alternative sources of cash to fund
distributions in a given period, we expect that distribution requirements for an entire year will
be met with cash flows from operating activities.
30
Table of Contents
Nine Months Ended | ||||||||
September 30, | ||||||||
2009 | 2008 | |||||||
(Unaudited) | ||||||||
Cash provided by operating activities |
$ | 40,107 | $ | 21,794 | ||||
Cash distributions to common shareholders |
(12,953 | ) | (25,611 | ) | ||||
Cash distributions to operating partnership unit holders |
(2,026 | ) | (4,710 | ) | ||||
Distributions to noncontrolling partners |
(54 | ) | (28 | ) | ||||
Total distributions |
(15,033 | ) | (30,349 | ) | ||||
Surplus (deficiency) |
$ | 25,074 | $ | (8,555 | ) | |||
Alternative sources of funding for distributions: |
||||||||
Proceeds from sales of real estate assets |
n/a | $ | 74,671 | |||||
Total sources of alternative funding for distributions |
n/a | $ | 74,671 | |||||
n/a Not applicable |
It is anticipated that funds borrowed under the Companys credit facilities will be used for
general corporate purposes, including working capital, capital expenditures, the repayment of
indebtedness or other corporate activities. For further information on the credit facilities and
other debt refer to Note 6 of the consolidated condensed financial statements.
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,
2009. Based on rates in effect at September 30, 2009, the agreements provide for fixed rates
ranging from 4.4% to 4.7% and expire 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, 2009 our variable rate debt accounted
for approximately $64.5 million of outstanding debt with a weighted average interest rate of 2.2%.
Variable rate debt accounted for approximately 11.9% of our total debt and 7.6% of our total
capitalization, as compared to 27.2% of total debt and 22.7% of total capitalization at December
31, 2008.
We have $365.4 million of mortgage loans encumbering our consolidated properties, and $537.3
million of mortgage loans on properties held by our unconsolidated joint ventures (of which our pro
rata share is $138.8 million). 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, 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 the 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, 2009, mortgage debt for the
unconsolidated joint ventures was $537.3 million, of which our pro rata share was $138.8 million,
with a weighted average interest rate of 6.5%. Fixed rate debt for the unconsolidated joint
ventures was $508.3 million at September 30, 2009. Our pro rata share of fixed rate debt for the
unconsolidated joint ventures amounted to $133.1 million, or 95.9% of our total pro rata share of
such debt. The mortgage debt of $11.0 million at Peachtree Hill, a shopping center owned by our
Ramco 450 Venture LLC, is recourse debt. The loan is secured by unconditional guarantees of
payment and performance by Ramco 450 Venture LLC, the Company, and its majority owned subsidiary,
the Operating Partnership.
31
Table of Contents
Contractual Obligations
The following are our contractual cash obligations as of September 30, 2009 due within the
next 12 months (dollars in thousands):
Contractual Obligations | Total | |||
Mortgages and notes payable, principal |
$ | 97,188 | ||
Interest on mortgages and notes payable |
24,291 | |||
Employment contracts |
466 | |||
Capital lease |
677 | |||
Operating leases |
910 | |||
Unconditional construction cost obligations |
21,006 | |||
Total contractual cash obligations |
$ | 144,538 | ||
We anticipate that the combination of cash on hand, cash provided from operating activities,
the availability under the credit facility, our access to the capital markets and the sale of
existing properties will satisfy our expected working capital requirements through at least the
next 12 months. Although we believe that the combination of factors discussed above will provide
sufficient liquidity, no assurance can be given.
Planned Capital Spending
The Company is focusing on its core strengths of enhancing the value of our existing portfolio
of shopping centers through successful leasing efforts and completing those redevelopment projects
currently in process. In addition, during the third quarter of 2009, there was no significant
acquisition activity. The Company de-emphasized acquisitions in the near term given current market
conditions.
During the nine months ended September 30, 2009, we spent approximately $5.0 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 $13.2 million. Revenue neutral capital expenditures, such as
roof and parking lot repairs which are anticipated to be recovered from tenants, amounted to
approximately $0.9 million.
For the remainder of 2009, we anticipate spending approximately $8.0 million for
revenue-generating, revenue-enhancing and revenue neutral capital expenditures, including
approximately $3.6 million for redevelopment projects. Further, during the remainder of 2009, we
anticipate spending approximately $0.4 million on development projects.
Capitalization
At September 30, 2009, our market capitalization amounted to $844.2 million. Market
capitalization consisted of $543.5 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 Revolving Credit Facility, and a Junior Subordinated Note), and $300.6 million
of common shares (based on the closing price of $8.92 per share at September 30, 2009) and
Operating Partnership Units at market value. Our debt to total market capitalization was 64.4% at
September 30, 2009, as compared to 83.3% at December 31, 2008. The decrease in total debt to
market capitalization was due to using proceeds from the equity offering and real estate asset
sales in the third quarter of 2009 to pay down debt and the impact of the increase in the price per
common share from $6.18 at December 31, 2008 to $8.92 at September 31, 2009. 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, 2009 had a weighted average interest
rate of 5.4%, and consisted of $479.0 million of fixed rate debt and $64.5 million of variable rate
debt. Outstanding letters of credit issued under the Credit Facility totaled approximately $1.8
million at September 30, 2009.
32
Table of Contents
At September 30, 2009, the noncontrolling interest in the Operating Partnership represented an
8.7% ownership in the Operating Partnership. The 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 33,704,050 of
our common shares of beneficial interest outstanding at September 30, 2009, with a market value of
approximately $300.6 million.
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 attributable to common
shareholders, 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 attributable to
common shareholders 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 attributable to common shareholders, 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 attributable to common
shareholders. 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 attributable to common shareholders
(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.
33
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, | ||||||||||||||||||
2009 | 2008 | 2009 | 2008 | ||||||||||||||||
(Unaudited) | (Unaudited) | ` | |||||||||||||||||
Net income attributable to RPT common shareholders |
$ | 9,324 | $ | 11,585 | $ | 13,137 | $ | 26,014 | |||||||||||
Add: |
|||||||||||||||||||
Depreciation and amortization expense |
9,178 | 9,218 | 27,782 | 27,901 | |||||||||||||||
Noncontrolling interest in partnership: |
|||||||||||||||||||
Continuing Operations |
930 | 1,653 | 1,685 | 4,354 | |||||||||||||||
Discontinued Operations |
397 | 12 | 423 | (4 | ) | ||||||||||||||
Discontinued operations, loss on sale of property |
|||||||||||||||||||
Less: |
|||||||||||||||||||
Loss (gain) on sale of depreciable real estate (1) |
(4,610 | ) | (8,952 | ) | (4,593 | ) | (18,828 | ) | |||||||||||
Discontinued
operations, loss (gain on sale of property) |
(2,886 | ) | | (2,886 | ) | 427 | |||||||||||||
Funds from operations available to RPT common
shareholders, assuming conversion of OP units |
$ | 12,333 | $ | 13,516 | $ | 35,548 | $ | 39,864 | |||||||||||
Weighted average equivalent shares outstanding, diluted |
23,467 | 21,406 | 22,211 | 21,411 | |||||||||||||||
Net income per diluted share to FFO per diluted
share reconciliation: |
|||||||||||||||||||
Net income per diluted share |
$ | 0.45 | $ | 0.63 | $ | 0.68 | $ | 1.41 | |||||||||||
Add: |
|||||||||||||||||||
Depreciation and amortization expense |
0.39 | 0.43 | 1.25 | 1.30 | |||||||||||||||
Noncontrolling interest in partnership: |
|||||||||||||||||||
Continuing Operations |
0.04 | 0.08 | 0.08 | 0.20 | |||||||||||||||
Discontinued Operations |
0.02 | | 0.02 | | |||||||||||||||
Less: |
|||||||||||||||||||
Loss (gain) on sale of depreciable real estate (1) |
(0.20 | ) | (0.42 | ) | (0.21 | ) | (0.88 | ) | |||||||||||
Discontinued
operations, loss (gain) on sale of property |
(0.12 | ) | | (0.13 | ) | 0.02 | |||||||||||||
Assuming conversion of OP units |
(0.05 | ) | (0.09 | ) | (0.09 | ) | (0.19 | ) | |||||||||||
Funds from operations available to RPT common shareholders
per diluted share, assuming conversion of OP units |
$ | 0.53 | $ | 0.63 | $ | 1.60 | $ | 1.86 | |||||||||||
(1) Excludes gain on sale of undepreciated land |
$ | 9 | $ | 295 | $ | 418 | $ | 706 | |||||||||||
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 SEC,
including our Annual Report on Form 10-K for the year ended December 31, 2008. 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.
34
Table of Contents
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, 2009, a 100 basis point change in interest rates would affect our annual
earnings and cash flows by between approximately $0.6 million and $1.4 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,
2009. Based on rates in effect at September 30, 2009, the agreements provide for fixed rates
ranging from 4.4% to 4.7% and expire December 2010.
The following table presents information as of September 30, 2009 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 | ||||||||||||||||||||||||||||||||
2009 | 2010 | 2011 | 2012 | 2013 | Thereafter | Total | Fair Value | |||||||||||||||||||||||||
Fixed-rate debt |
$ | 24,106 | $ | 126,580 | $ | 27,932 | $ | 34,011 | $ | 33,485 | $ | 232,888 | $ | 479,002 | $ | 460,587 | ||||||||||||||||
Average interest
rate |
7.0 | % | 5.2 | % | 7.4 | % | 6.8 | % | 5.5 | % | 5.7 | % | 5.8 | % | 6.6 | % | ||||||||||||||||
Variable-rate
debt |
$ | 57,202 | $ | 157 | $ | 7,156 | $ | | $ | | $ | | $ | 64,515 | $ | 64,515 | ||||||||||||||||
Average interest
rate |
1.8 | % | 5.3 | % | 5.3 | % | | | | 2.2 | % | 2.2 | % |
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 existed at September 30,
2009 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.
35
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 designed 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, 2009 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 at the
reasonable assurance level as of September 30, 2009.
Changes in Internal Control Over Financial Reporting
During the quarter ended September 30, 2009, 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.
36
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 our Annual Report on Form 10-K for the year ended December 31, 2008 (Note 20 to the
consolidated financial statements).
Item 1A. Risk Factors
You should review our Annual Report on Form 10-K for the year ended December 31, 2008, which
contains a detailed description of risk factors that may materially affect our business, financial
condition or results of operations.
Item 6. Exhibits
Exhibit No. | Description | |
3.1
|
Articles Supplementary reclassifying 50,000 Series A Junior Participating Preferred Shares of Beneficial Interest as authorized but unissued and unclassified preferred shares of the Company, as filed with the State Department of Assessments and Taxation of Maryland on or about September 8, 2009, incorporated by reference to Exhibit 3.1 to the Registrants Form 8-K dated September 9, 2009. | |
4.1
|
Amendment to Rights Agreement, dated September 8, 2009, between the Company and the American Stock Transfer & Trust Company, LLC, incorporated by reference to Exhibit 4.1 to the Registrants Form 8-K dated September 9, 2009. | |
10.1
|
Underwriting Agreement, dated September 10, 2009, by and among the Company, Ramco-Gershenson Properties, L.P., and J.P. Morgan Securities Inc., Deutsche Bank Securities Inc., KeyBanc Capital Markets Inc., as representatives of the underwriters named therein, incorporated by reference to Exhibit 1.1 to the Registrants Form 8-K dated September 16, 2009. | |
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 |
37
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 |
|||||
Date: November 6, 2009 | By: | /s/ Dennis Gershenson | |||
Dennis Gershenson | |||||
President and Chief Executive Officer
(Principal Executive Officer) |
|||||
Date: November 6, 2009 | By: | /s/ Richard J. Smith | |||
Richard J. Smith | |||||
Chief Financial Officer
(Principal Financial and Accounting Officer) |
|||||
38