RAMCO-GERSHENSON PROPERTIES TRUST 10-Q
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
June 30, 2008
|
or
|
o
|
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES ACT OF 1934
|
|
|
For the transition period
from to
|
Commission file number 1-10093
RAMCO-GERSHENSON PROPERTIES
TRUST
(Exact name of registrant as
specified in its charter)
|
|
|
MARYLAND
|
|
13-6908486
|
(State or other jurisdiction
of incorporation or organization)
|
|
(I.R.S. Employer
Identification Number)
|
|
|
|
31500 Northwestern Highway
Farmington Hills, Michigan
(Address of principal
executive offices)
|
|
48334
(Zip code)
|
248-350-9900
(Registrants telephone
number, including area code)
Indicate by check mark whether the registrant (1) has filed
all reports required to be filed by Section 13 or 15(d) of
the Securities Exchange Act of 1934 during the preceding
12 months (or for such shorter period that the registrant
was required to file such reports), and (2) has been
subject to such filing requirements for the past
90 days. Yes þ No o
Indicate by check mark whether the registrant is a large
accelerated filer, an accelerated filer, a non-accelerated
filer, or a smaller reporting company. See the definitions of
large accelerated filer, accelerated
filer and smaller reporting company in
Rule 12b-2
of the Exchange Act. (Check one):
|
|
|
|
|
|
|
Large accelerated
filer o
|
|
Accelerated
filer þ
|
|
Non-accelerated
filer o
|
|
Smaller reporting
company o
|
|
|
(Do not check if a smaller reporting
company)
|
Indicate by check mark whether the registrant is a shell company
(as defined in
Rule 12b-2
of the Exchange
Act) Yes o No þ
Number of common shares of beneficial interest ($0.01 par
value) of the registrant outstanding as of August 4, 2008:
18,474,174
INDEX
|
|
|
|
|
|
|
|
|
|
|
|
|
Page
|
|
|
|
|
No.
|
|
PART I FINANCIAL INFORMATION
|
|
Item 1.
|
|
|
Financial Statements
|
|
|
|
|
|
|
|
|
Consolidated Balance Sheets June 30, 2008
(Unaudited) and December 31, 2007
|
|
|
3
|
|
|
|
|
|
Consolidated Statements of Income and Comprehensive
Income Three Months and Six Months Ended
June 30, 2008 and 2007 (Unaudited)
|
|
|
4
|
|
|
|
|
|
Consolidated Statements of Cash Flows Six Months
Ended June 30, 2008 and 2007 (Unaudited)
|
|
|
5
|
|
|
|
|
|
Notes to Consolidated Financial Statements
|
|
|
6
|
|
|
Item 2.
|
|
|
Managements Discussion and Analysis of Financial Condition
and Results of Operations
|
|
|
18
|
|
|
Item 3.
|
|
|
Quantitative and Qualitative Disclosures About Market Risk
|
|
|
28
|
|
|
Item 4.
|
|
|
Controls and Procedures
|
|
|
29
|
|
|
PART II OTHER INFORMATION
|
|
Item 1.
|
|
|
Legal Proceedings
|
|
|
30
|
|
|
Item 1A.
|
|
|
Risk Factors
|
|
|
30
|
|
|
Item 2.
|
|
|
Unregistered Sales of Equity Securities and Use of Proceeds
|
|
|
30
|
|
|
Item 4.
|
|
|
Submission of Matters to a Vote of Security Holders
|
|
|
30
|
|
|
Item 6.
|
|
|
Exhibits
|
|
|
31
|
|
2
PART I
FINANCIAL INFORMATION
|
|
Item 1.
|
Financial
Statements
|
RAMCO-GERSHENSON
PROPERTIES TRUST
CONSOLIDATED
BALANCE SHEETS
|
|
|
|
|
|
|
|
|
|
|
June 30,
|
|
|
December 31,
|
|
|
|
2008
|
|
|
2007
|
|
|
|
(Unaudited)
|
|
|
|
|
|
|
(In thousands, except
|
|
|
|
per share amounts)
|
|
|
ASSETS
|
Investment in real estate, net
|
|
$
|
882,763
|
|
|
$
|
876,410
|
|
Cash and cash equivalents
|
|
|
6,670
|
|
|
|
14,977
|
|
Restricted cash
|
|
|
7,490
|
|
|
|
5,777
|
|
Accounts receivable, net
|
|
|
39,035
|
|
|
|
35,787
|
|
Equity investments in and advances to unconsolidated entities
|
|
|
93,626
|
|
|
|
117,987
|
|
Other assets, net
|
|
|
38,036
|
|
|
|
37,561
|
|
|
|
|
|
|
|
|
|
|
Total Assets
|
|
$
|
1,067,620
|
|
|
$
|
1,088,499
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES
|
Mortgages and notes payable
|
|
$
|
690,999
|
|
|
$
|
690,801
|
|
Accounts payable and accrued expenses
|
|
|
38,020
|
|
|
|
57,614
|
|
Distributions payable
|
|
|
9,888
|
|
|
|
9,884
|
|
Capital lease obligation
|
|
|
7,319
|
|
|
|
7,443
|
|
|
|
|
|
|
|
|
|
|
Total Liabilities
|
|
|
746,226
|
|
|
|
765,742
|
|
Minority Interest
|
|
|
40,650
|
|
|
|
41,353
|
|
|
SHAREHOLDERS EQUITY
|
Common Shares of Beneficial Interest, par value $0.01,
45,000 shares authorized; 18,474 and 18,470 issued and
outstanding as of June 30, 2008 and December 31, 2007,
respectively
|
|
|
185
|
|
|
|
185
|
|
Additional paid-in capital
|
|
|
389,127
|
|
|
|
388,164
|
|
Accumulated other comprehensive income (loss)
|
|
|
179
|
|
|
|
(845
|
)
|
Cumulative distributions in excess of net income
|
|
|
(108,747
|
)
|
|
|
(106,100
|
)
|
|
|
|
|
|
|
|
|
|
Total Shareholders Equity
|
|
|
280,744
|
|
|
|
281,404
|
|
|
|
|
|
|
|
|
|
|
Total Liabilities and Shareholders Equity
|
|
$
|
1,067,620
|
|
|
$
|
1,088,499
|
|
|
|
|
|
|
|
|
|
|
See notes to consolidated financial statements.
3
RAMCO-GERSHENSON
PROPERTIES TRUST
CONSOLIDATED
STATEMENTS OF INCOME AND COMPREHENSIVE INCOME
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Six
|
|
|
|
For the Three Months
|
|
|
Months
|
|
|
|
Ended June 30,
|
|
|
Ended June 30,
|
|
|
|
2008
|
|
|
2007
|
|
|
2008
|
|
|
2007
|
|
|
|
|
|
|
(Unaudited)
|
|
|
|
|
|
|
(In thousands, except per share amounts)
|
|
|
REVENUES:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Minimum rents
|
|
$
|
23,101
|
|
|
$
|
24,300
|
|
|
$
|
46,122
|
|
|
$
|
48,378
|
|
Percentage rents
|
|
|
133
|
|
|
|
96
|
|
|
|
497
|
|
|
|
408
|
|
Recoveries from tenants
|
|
|
10,313
|
|
|
|
10,688
|
|
|
|
21,396
|
|
|
|
22,391
|
|
Fees and management income
|
|
|
1,930
|
|
|
|
1,426
|
|
|
|
3,352
|
|
|
|
4,030
|
|
Other income
|
|
|
495
|
|
|
|
488
|
|
|
|
980
|
|
|
|
1,650
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenues
|
|
|
35,972
|
|
|
|
36,998
|
|
|
|
72,347
|
|
|
|
76,857
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EXPENSES:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Real estate taxes
|
|
|
4,805
|
|
|
|
4,890
|
|
|
|
9,652
|
|
|
|
9,891
|
|
Recoverable operating expenses
|
|
|
5,500
|
|
|
|
5,696
|
|
|
|
12,083
|
|
|
|
12,502
|
|
Depreciation and amortization
|
|
|
7,880
|
|
|
|
8,205
|
|
|
|
15,835
|
|
|
|
16,214
|
|
Other operating
|
|
|
1,013
|
|
|
|
762
|
|
|
|
2,061
|
|
|
|
1,269
|
|
General and administrative
|
|
|
4,820
|
|
|
|
3,874
|
|
|
|
8,625
|
|
|
|
6,907
|
|
Interest expense
|
|
|
8,893
|
|
|
|
10,744
|
|
|
|
18,672
|
|
|
|
21,762
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total expenses
|
|
|
32,911
|
|
|
|
34,171
|
|
|
|
66,928
|
|
|
|
68,545
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations before gain on sale of real
estate assets, minority interest and earnings from
unconsolidated entities
|
|
|
3,061
|
|
|
|
2,827
|
|
|
|
5,419
|
|
|
|
8,312
|
|
Gain on sale of real estate assets
|
|
|
103
|
|
|
|
8,941
|
|
|
|
10,287
|
|
|
|
31,376
|
|
Minority interest
|
|
|
(642
|
)
|
|
|
(1,497
|
)
|
|
|
(2,720
|
)
|
|
|
(6,016
|
)
|
Earnings from unconsolidated entities
|
|
|
769
|
|
|
|
712
|
|
|
|
1,666
|
|
|
|
1,118
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations
|
|
|
3,291
|
|
|
|
10,983
|
|
|
|
14,652
|
|
|
|
34,790
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Discontinued operations, net of minority interest:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss on sale of real estate assets
|
|
|
(400
|
)
|
|
|
|
|
|
|
(400
|
)
|
|
|
|
|
Income from operations
|
|
|
93
|
|
|
|
62
|
|
|
|
177
|
|
|
|
120
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from discontinued operations
|
|
|
(307
|
)
|
|
|
62
|
|
|
|
(223
|
)
|
|
|
120
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
|
2,984
|
|
|
|
11,045
|
|
|
|
14,429
|
|
|
|
34,910
|
|
Preferred stock dividends
|
|
|
|
|
|
|
(606
|
)
|
|
|
|
|
|
|
(2,269
|
)
|
Loss on redemption of preferred shares
|
|
|
|
|
|
|
(35
|
)
|
|
|
|
|
|
|
(35
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income available to common shareholders
|
|
$
|
2,984
|
|
|
$
|
10,404
|
|
|
$
|
14,429
|
|
|
$
|
32,606
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic earnings per common share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations
|
|
$
|
0.18
|
|
|
$
|
0.58
|
|
|
$
|
0.79
|
|
|
$
|
1.88
|
|
Income (loss) from discontinued operations
|
|
|
(0.02
|
)
|
|
|
|
|
|
|
(0.01
|
)
|
|
|
0.01
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$
|
0.16
|
|
|
$
|
0.58
|
|
|
$
|
0.78
|
|
|
$
|
1.89
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per common share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations
|
|
$
|
0.18
|
|
|
$
|
0.56
|
|
|
$
|
0.79
|
|
|
$
|
1.81
|
|
Income (loss) from discontinued operations
|
|
|
(0.02
|
)
|
|
|
|
|
|
|
(0.01
|
)
|
|
|
0.01
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$
|
0.16
|
|
|
$
|
0.56
|
|
|
$
|
0.78
|
|
|
$
|
1.82
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic weighted average common shares outstanding
|
|
|
18,473
|
|
|
|
17,847
|
|
|
|
18,471
|
|
|
|
17,221
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted weighted average common shares outstanding
|
|
|
18,490
|
|
|
|
21,483
|
|
|
|
18,489
|
|
|
|
18,557
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
COMPREHENSIVE INCOME
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$
|
2,984
|
|
|
$
|
11,045
|
|
|
$
|
14,429
|
|
|
$
|
34,910
|
|
Other comprehensive income :
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unrealized gain on interest rate swaps
|
|
|
2,828
|
|
|
|
420
|
|
|
|
1,024
|
|
|
|
197
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive income
|
|
$
|
5,812
|
|
|
$
|
11,465
|
|
|
$
|
15,453
|
|
|
$
|
35,107
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
See notes to consolidated financial statements.
4
RAMCO-GERSHENSON
PROPERTIES
TRUST CONSOLIDATED
STATEMENTS OF CASH FLOWS
|
|
|
|
|
|
|
|
|
|
|
For the Six Months
|
|
|
|
Ended June 30,
|
|
|
|
2008
|
|
|
2007
|
|
|
|
(Unaudited)
|
|
|
|
(In thousands)
|
|
|
Cash Flows from Operating Activities:
|
|
|
|
|
|
|
|
|
Net income
|
|
$
|
14,429
|
|
|
$
|
34,910
|
|
Adjustments to reconcile net income to net cash provided by
operating activities:
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
|
15,835
|
|
|
|
16,214
|
|
Amortization of deferred financing costs
|
|
|
436
|
|
|
|
799
|
|
Gain on sale of real estate assets
|
|
|
(10,287
|
)
|
|
|
(31,376
|
)
|
Earnings from unconsolidated entities
|
|
|
(1,666
|
)
|
|
|
(1,118
|
)
|
Discontinued operations
|
|
|
258
|
|
|
|
(139
|
)
|
Minority interest from continuing operations
|
|
|
2,720
|
|
|
|
6,016
|
|
Distributions received from unconsolidated entities
|
|
|
16,245
|
|
|
|
1,902
|
|
Changes in operating assets and liabilities that (used) provided
cash:
|
|
|
|
|
|
|
|
|
Accounts receivable
|
|
|
(3,069
|
)
|
|
|
(2,333
|
)
|
Other assets
|
|
|
(2,526
|
)
|
|
|
2,271
|
|
Accounts payable and accrued expenses
|
|
|
(6,145
|
)
|
|
|
3,460
|
|
|
|
|
|
|
|
|
|
|
Net Cash Provided by Continuing Operating Activities
|
|
|
26,230
|
|
|
|
30,606
|
|
Operating Cash from Discontinued Operations
|
|
|
170
|
|
|
|
158
|
|
|
|
|
|
|
|
|
|
|
Net Cash Provided by Operating Activities
|
|
|
26,400
|
|
|
|
30,764
|
|
|
|
|
|
|
|
|
|
|
Cash Flows from Investing Activities:
|
|
|
|
|
|
|
|
|
Real estate developed or acquired, net of liabilities assumed
|
|
|
(35,969
|
)
|
|
|
(20,467
|
)
|
Investment in and advances to unconsolidated entities
|
|
|
(13,996
|
)
|
|
|
(11,375
|
)
|
Proceeds from sales of real estate assets
|
|
|
4,698
|
|
|
|
72,014
|
|
Increase in restricted cash
|
|
|
(1,713
|
)
|
|
|
(2,008
|
)
|
Repayment of note receivable from joint venture
|
|
|
23,249
|
|
|
|
14,128
|
|
|
|
|
|
|
|
|
|
|
Net Cash Provided by (Used in) Continuing Investing Activities
|
|
|
(23,731
|
)
|
|
|
52,292
|
|
Investing Cash from Discontinued Operations
|
|
|
9,429
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Cash Provided by (Used in) Investing Activities
|
|
|
(14,302
|
)
|
|
|
52,292
|
|
|
|
|
|
|
|
|
|
|
Cash Flows from Financing Activities:
|
|
|
|
|
|
|
|
|
Cash distributions to shareholders
|
|
|
(17,074
|
)
|
|
|
(15,086
|
)
|
Cash distributions to operating partnership unit holders
|
|
|
(3,360
|
)
|
|
|
(2,660
|
)
|
Cash dividends to preferred shareholders
|
|
|
|
|
|
|
(3,339
|
)
|
Paydown of mortgages and notes payable
|
|
|
(81,052
|
)
|
|
|
(183,701
|
)
|
Payment of deferred financing costs
|
|
|
(56
|
)
|
|
|
(354
|
)
|
Distributions to minority partners
|
|
|
(28
|
)
|
|
|
(62
|
)
|
Borrowings on mortgages and notes payable
|
|
|
81,250
|
|
|
|
119,937
|
|
Reduction of capital lease obligation
|
|
|
(124
|
)
|
|
|
(118
|
)
|
Redemption of preferred shares
|
|
|
|
|
|
|
(888
|
)
|
Proceeds from exercise of stock options
|
|
|
39
|
|
|
|
268
|
|
|
|
|
|
|
|
|
|
|
Net Cash Used in Continuing Financing Activities
|
|
|
(20,405
|
)
|
|
|
(86,003
|
)
|
Financing Cash from Discontinued Operations
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Cash Used in Financing Activities
|
|
|
(20,405
|
)
|
|
|
(86,003
|
)
|
|
|
|
|
|
|
|
|
|
Net Decrease in Cash and Cash Equivalents
|
|
|
(8,307
|
)
|
|
|
(2,947
|
)
|
Cash and Cash Equivalents, Beginning of Period
|
|
|
14,977
|
|
|
|
11,550
|
|
|
|
|
|
|
|
|
|
|
Cash and Cash Equivalents, End of Period
|
|
$
|
6,670
|
|
|
$
|
8,603
|
|
|
|
|
|
|
|
|
|
|
Supplemental Cash Flow Disclosure, including Non-Cash
Activities:
|
|
|
|
|
|
|
|
|
Cash paid for interest during the period
|
|
$
|
18,219
|
|
|
$
|
21,563
|
|
Cash paid for federal income taxes
|
|
|
5,797
|
|
|
|
168
|
|
Capitalized interest
|
|
|
1,319
|
|
|
|
1,198
|
|
Assumed debt of acquired property
|
|
|
|
|
|
|
87,197
|
|
Decrease in deferred gain on sale of property
|
|
|
11,678
|
|
|
|
|
|
(Increase)/Decrease in fair value of interest rate swaps
|
|
|
1,024
|
|
|
|
197
|
|
See notes to consolidated financial statements.
5
RAMCO-GERSHENSON
PROPERTIES TRUST
NOTES TO
CONSOLIDATED FINANCIAL STATEMENTS
(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 June 30, 2008, the Company owns and manages
a portfolio of 89 shopping centers, with approximately
20.0 million square feet of gross leaseable area
(GLA), located in the Midwestern, Southeastern and
Mid-Atlantic regions of the United States. The Companys
centers are usually anchored by discount department stores or
supermarkets and the tenant base consists primarily of national
and regional retail chains and local retailers. The
Companys credit risk, therefore, is concentrated in the
retail industry.
The economic performance and value of the Companys real
estate assets are subject to all the risks associated with
owning and operating real estate, including risks related to
adverse changes in national, regional and local economic and
market conditions. The economic condition of each of the
Companys markets may be dependent on one or more
industries. An economic downturn in one of these industries may
result in a business downturn for the Companys tenants,
and as a result, these tenants may fail to make rental payments,
decline to extend leases upon expiration, delay lease
commencements or declare bankruptcy.
The accompanying consolidated financial statements have been
prepared by the Company pursuant to the rules and regulations of
the Securities and Exchange Commission. Accordingly, certain
information and footnote disclosures normally included in
audited financial statements prepared in accordance with
accounting principles generally accepted in the United States
have been condensed or omitted. These consolidated financial
statements should be read in conjunction with the audited
consolidated financial statements and related notes included in
the Companys Annual Report on
Form 10-K
for the year ended December 31, 2007 filed with the
Securities and Exchange Commission. These consolidated financial
statements, in the opinion of management, include all
adjustments necessary for a fair presentation of the financial
position, results of operations and cash flows for the periods
and dates presented. Interim operating results are not
necessarily indicative of operating results for the full year.
Principles
of Consolidation
The consolidated financial statements include the accounts of
the Company and its majority owned subsidiary, the Operating
Partnership, Ramco-Gershenson Properties, L.P. (86.4% owned by
the Company at June 30, 2008 and December 31, 2007),
and all wholly owned subsidiaries, including bankruptcy remote
single purpose entities and all majority owned joint ventures
over which the Company has control. The Operating Partnership
owns 100% of the non-voting and voting common stock of
Ramco-Gershenson, Inc. (Ramco), and therefore it is
included in the consolidated financial statements. Ramco has
elected to be a taxable REIT subsidiary for federal income tax
purposes. Ramco provides property management services to the
Company and to other entities. Investments in real estate joint
ventures for which the Company has the ability to exercise
significant influence over, but for which the Company does not
have financial or operating control, are accounted for using the
equity method of accounting. Accordingly, the Companys
share of the earnings from these joint ventures is included in
consolidated net income. All intercompany accounts and
transactions have been eliminated in consolidation.
New
Accounting Pronouncements
On January 1, 2008, the Company adopted Statement of
Financial Accounting Standards (SFAS) No. 157,
Fair Value Measurements (SFAS 157),
which defines fair value, establishes a framework for measuring
fair value under accounting principles generally accepted in the
United States, and enhances disclosures about fair value
measurements. Fair value is defined as the exchange price that
would be received to sell an asset or paid to transfer a
liability in the principal or most advantageous market for the
asset or liability in an orderly transaction between market
participants on the measurement date. SFAS 157 clarifies
that fair value should be based on the assumptions
6
RAMCO-GERSHENSON
PROPERTIES TRUST
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
market participants would use when pricing an asset or liability
and establishes a fair value hierarchy that prioritizes the
information used to develop those assumptions. The fair value
hierarchy gives the highest priority to quoted prices in active
markets and the lowest priority to unobservable data.
SFAS 157 requires fair value measurements to be separately
disclosed by level within the fair value hierarchy.
Fair value measurements for assets and liabilities where there
exists limited or no observable market data are, therefore,
based primarily upon estimates, and are often calculated based
on the economic and competitive environment, the characteristics
of the asset or liability and other factors. Therefore, fair
value cannot be determined with precision and may not be
realized in an actual sale or immediate settlement of the asset
or liability. Additionally, there may be inherent weaknesses in
any calculation technique, and changes in the underlying
assumptions used, including but not limited to estimates of
future cash flows, could impact the calculation of current or
future values. The adoption of SFAS 157 for assets and
liabilities did not have a material impact on the Companys
consolidated financial position, results of operations or cash
flows.
In March 2008, the Financial Accounting Standards Board
(FASB) issued Statement No. 161,
Disclosures about Derivative Instruments and Hedging
Activities an amendment of FASB Statement
No. 133 (SFAS 161). SFAS 161
requires entities that utilize derivative instruments to provide
qualitative disclosures about their objectives and strategies
for using such instruments, as well as any details of
credit-risk-related contingent features contained within
derivatives. SFAS 161 also requires entities to disclose
additional information about the amounts and location of
derivatives included within the financial statements, how the
provisions of SFAS 133 have been applied, and the impact
that hedges have on an entitys financial position,
financial performance, and cash flows. SFAS 161 is
effective for fiscal years and interim periods beginning after
November 15, 2008, with early application encouraged. The
Company is currently evaluating the application of
SFAS 161, although SFAS 161 will not have a material
effect on the Companys results of operations or financial
position because it only requires new disclosure obligations.
|
|
2.
|
Accounts
Receivable, Net
|
Accounts receivable includes $17,283 and $16,610 of unbilled
straight-line rent receivables at June 30, 2008 and
December 31, 2007, respectively.
Accounts receivable at June 30, 2008 and December 31,
2007 includes $2,214 and $2,221, respectively, due from Atlantic
Realty Trust (Atlantic) for reimbursement of tax
deficiencies, interest and other miscellaneous expenses related
to the Internal Revenue Service (IRS) examination of
the Companys taxable years ended December 31, 1991
through 1995. Under terms of the tax agreement the Company
entered into with Atlantic (Tax Agreement), Atlantic
assumed all of the Companys liability for tax and interest
arising out of that IRS examination. Effective June 30,
2006, Atlantic was merged into (acquired by) Kimco SI 1339, Inc.
(formerly known as SI 1339, Inc.), a wholly owned subsidiary of
Kimco Realty Corporation (Kimco), with Kimco SI
1339, Inc. continuing as the surviving corporation. By way of
the merger, Kimco SI 1339, Inc. acquired Atlantics assets,
subject to its liabilities, including its obligations to the
Company under the Tax Agreement. See Note 10 for additional
information.
The Company provides for bad debt expense based upon the
allowance method of accounting. The Company monitors the
collectibility of its accounts receivable (billed, unbilled and
straight-line) from specific tenants, and analyzes historical
bad debts, customer credit worthiness, current economic trends
and changes in tenant payment terms when evaluating the adequacy
of the allowance for doubtful accounts. When tenants are in
bankruptcy, the Company makes estimates of the expected recovery
of pre-petition and post-petition claims. The ultimate
resolution of these claims can be delayed for one year or
longer. Accounts receivable in the accompanying balance sheets
is shown net of an allowance for doubtful accounts of $3,306 and
$3,313 at June 30, 2008 and December 31, 2007,
respectively.
7
RAMCO-GERSHENSON
PROPERTIES TRUST
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
|
|
3.
|
Investment
in Real Estate, Net
|
Investment in real estate consists of the following:
|
|
|
|
|
|
|
|
|
|
|
June 30,
|
|
|
December 31,
|
|
|
|
2008
|
|
|
2007
|
|
|
|
(Unaudited)
|
|
|
|
|
|
Land
|
|
$
|
143,390
|
|
|
$
|
136,566
|
|
Buildings and improvements
|
|
|
870,381
|
|
|
|
883,067
|
|
Construction in progress
|
|
|
41,443
|
|
|
|
25,739
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,055,214
|
|
|
|
1,045,372
|
|
Less: accumulated depreciation
|
|
|
(172,451
|
)
|
|
|
(168,962
|
)
|
|
|
|
|
|
|
|
|
|
Investment in real estate, net
|
|
$
|
882,763
|
|
|
$
|
876,410
|
|
|
|
|
|
|
|
|
|
|
|
|
4.
|
Equity
Investments in and Advances to Unconsolidated Entities
|
As of June 30, 2008, the Company had investments in the
following unconsolidated entities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Assets
|
|
|
Total Assets
|
|
|
|
Ownership as of
|
|
|
as of
|
|
|
as of
|
|
Entity Name
|
|
June 30, 2008
|
|
|
June 30, 2008
|
|
|
December 31, 2007
|
|
|
|
|
|
|
(Unaudited)
|
|
|
S-12
Associates
|
|
|
50
|
%
|
|
$
|
695
|
|
|
$
|
663
|
|
Ramco/West Acres LLC
|
|
|
40
|
%
|
|
|
10,137
|
|
|
|
10,232
|
|
Ramco/Shenandoah LLC
|
|
|
40
|
%
|
|
|
16,005
|
|
|
|
16,452
|
|
Ramco/Lion Venture LP
|
|
|
30
|
%
|
|
|
542,034
|
|
|
|
564,291
|
|
Ramco 450 Venture LLC
|
|
|
20
|
%
|
|
|
289,491
|
|
|
|
274,057
|
|
Ramco 191 LLC
|
|
|
20
|
%
|
|
|
22,073
|
|
|
|
19,028
|
|
Ramco RM Hartland SC LLC
|
|
|
20
|
%
|
|
|
18,320
|
|
|
|
17,926
|
|
Ramco HHF KL LLC
|
|
|
7
|
%
|
|
|
53,211
|
|
|
|
53,857
|
|
Ramco HHF NP LLC
|
|
|
7
|
%
|
|
|
28,386
|
|
|
|
28,213
|
|
Ramco Jacksonville North Industrial LLC
|
|
|
5
|
%
|
|
|
1,236
|
|
|
|
1,193
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
981,588
|
|
|
$
|
985,912
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt
The Companys unconsolidated entities had the following
debt outstanding at June 30, 2008 (unaudited):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance
|
|
|
Interest
|
|
|
|
Entity Name
|
|
Outstanding
|
|
|
Rate
|
|
Maturity Date
|
|
|
S-12
Associates
|
|
$
|
951
|
|
|
6.8%
|
|
May 2016
|
|
|
(1
|
)
|
Ramco/West Acres LLC
|
|
|
8,757
|
|
|
8.1%
|
|
April 2010
|
|
|
(2
|
)
|
Ramco/Shenandoah LLC
|
|
|
12,126
|
|
|
7.3%
|
|
February 2012
|
|
|
|
|
Ramco Lion Venture LP
|
|
|
274,158
|
|
|
4.6% - 8.3%
|
|
Various
|
|
|
(3
|
)
|
Ramco 450 Venture LLC
|
|
|
174,948
|
|
|
4.2% - 6.0%
|
|
Various
|
|
|
(4
|
)
|
Ramco 191 LLC
|
|
|
7,078
|
|
|
4.1%
|
|
June 2010
|
|
|
|
|
Ramco RM Hartland SC LLC
|
|
|
8,505
|
|
|
5.4%
|
|
July 2009
|
|
|
|
|
Ramco Jacksonville North Industrial LLC
|
|
|
693
|
|
|
4.7%
|
|
September 2008
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
487,216
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
8
RAMCO-GERSHENSON
PROPERTIES TRUST
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
|
|
|
(1) |
|
Interest rate resets annually per formula. |
|
(2) |
|
Under terms of the note, the anticipated payment date is April
2010. |
|
(3) |
|
Interest rates range from 4.6% to 8.3% with maturities ranging
from November 2009 to June 2020. |
|
(4) |
|
Interest rates range from 4.2% to 6.0% with maturities ranging
from February 2009 to January 2018. |
Transactions
with Joint Ventures
Under the terms of agreements with certain joint ventures, Ramco
is the manager of the joint ventures and their properties,
earning fees for acquisitions, development, management, leasing,
and financing. The fees earned by the Company, which are
reported in the consolidated statements of income as fees and
management income, are summarized as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months
|
|
|
Six Months
|
|
|
|
Ended June 30,
|
|
|
Ended June 30,
|
|
|
|
2008
|
|
|
2007
|
|
|
2008
|
|
|
2007
|
|
|
|
(Unaudited)
|
|
|
(Unaudited)
|
|
|
Acquisition fee income
|
|
$
|
227
|
|
|
$
|
746
|
|
|
$
|
297
|
|
|
$
|
1,611
|
|
Financing fee income
|
|
|
170
|
|
|
|
35
|
|
|
|
193
|
|
|
|
896
|
|
Management fee income
|
|
|
682
|
|
|
|
450
|
|
|
|
1,379
|
|
|
|
906
|
|
Leasing fee income
|
|
|
246
|
|
|
|
127
|
|
|
|
384
|
|
|
|
396
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
1,325
|
|
|
$
|
1,358
|
|
|
$
|
2,253
|
|
|
$
|
3,809
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Combined
Condensed Financial Information
Combined condensed financial information for the Companys
unconsolidated entities is summarized as follows:
|
|
|
|
|
|
|
|
|
|
|
June 30,
|
|
|
December 31,
|
|
|
|
2008
|
|
|
2007
|
|
|
|
(Unaudited)
|
|
|
|
|
|
ASSETS
|
Investment in real estate, net
|
|
$
|
938,359
|
|
|
$
|
921,107
|
|
Other assets
|
|
|
43,229
|
|
|
|
64,805
|
|
|
|
|
|
|
|
|
|
|
Total Assets
|
|
$
|
981,588
|
|
|
$
|
985,912
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND OWNERS EQUITY
|
Mortgage notes payable
|
|
$
|
487,216
|
|
|
$
|
472,402
|
|
Other liabilities
|
|
|
32,933
|
|
|
|
47,615
|
|
Owners equity
|
|
|
461,439
|
|
|
|
465,895
|
|
|
|
|
|
|
|
|
|
|
Total Liabilities and Owners Equity
|
|
$
|
981,588
|
|
|
$
|
985,912
|
|
|
|
|
|
|
|
|
|
|
Companys equity investments in and advances to
unconsolidated entities
|
|
$
|
93,626
|
|
|
$
|
117,987
|
|
|
|
|
|
|
|
|
|
|
9
RAMCO-GERSHENSON
PROPERTIES TRUST
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
Three Months Ended
|
|
|
Six Months Ended
|
|
|
Six Months Ended
|
|
|
|
June 30, 2008
|
|
|
June 30, 2007
|
|
|
June 30, 2008
|
|
|
June 30, 2007
|
|
|
|
(Unaudited)
|
|
|
(Unaudited)
|
|
|
TOTAL REVENUES
|
|
$
|
23,491
|
|
|
$
|
16,584
|
|
|
$
|
48,003
|
|
|
$
|
32,189
|
|
TOTAL EXPENSES
|
|
|
20,416
|
|
|
|
14,340
|
|
|
|
41,107
|
|
|
|
28,891
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income
|
|
$
|
3,075
|
|
|
$
|
2,244
|
|
|
$
|
6,896
|
|
|
$
|
3,298
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Companys share of earnings from unconsolidated entities
|
|
$
|
769
|
|
|
$
|
712
|
|
|
$
|
1,666
|
|
|
$
|
1,118
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other assets consist of the following:
|
|
|
|
|
|
|
|
|
|
|
June 30,
|
|
|
December 31,
|
|
|
|
2008
|
|
|
2007
|
|
|
|
(Unaudited)
|
|
|
|
|
|
Leasing costs
|
|
$
|
37,654
|
|
|
$
|
35,646
|
|
Intangible assets
|
|
|
6,557
|
|
|
|
6,673
|
|
Deferred financing costs
|
|
|
5,874
|
|
|
|
5,818
|
|
Other assets
|
|
|
5,643
|
|
|
|
5,400
|
|
|
|
|
|
|
|
|
|
|
|
|
|
55,728
|
|
|
|
53,537
|
|
Less: accumulated amortization
|
|
|
(32,484
|
)
|
|
|
(29,956
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
23,244
|
|
|
|
23,581
|
|
Prepaid expenses and other
|
|
|
12,140
|
|
|
|
12,079
|
|
Proposed development and acquisition costs
|
|
|
2,652
|
|
|
|
1,901
|
|
|
|
|
|
|
|
|
|
|
Other assets, net
|
|
$
|
38,036
|
|
|
$
|
37,561
|
|
|
|
|
|
|
|
|
|
|
Intangible assets at June 30, 2008 include $5,213 of lease
origination costs and $1,262 of favorable leases related to the
allocation of the purchase price for acquisitions made since
2002. These assets are being amortized over the lives of the
applicable leases as reductions or additions to minimum rent
revenue, as appropriate, over the initial terms of the
respective leases. The average amortization period for
intangible assets attributable to lease origination costs and
for favorable leases is 7.2 years and 7.3 years,
respectively.
The Company recorded amortization of deferred financing costs of
$436 and $799, respectively, during the six months ended
June 30, 2008 and 2007. This amortization has been recorded
as interest expense in the Companys consolidated
statements of income.
10
RAMCO-GERSHENSON
PROPERTIES TRUST
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
The following table represents estimated future amortization
expense related to other assets as of June 30, 2008
(unaudited):
|
|
|
|
|
Year Ending December 31,
|
|
|
|
|
2008 (July 1 - December 31)
|
|
$
|
2,936
|
|
2009
|
|
|
4,785
|
|
2010
|
|
|
3,957
|
|
2011
|
|
|
3,100
|
|
2012
|
|
|
2,327
|
|
Thereafter
|
|
|
6,139
|
|
|
|
|
|
|
Total
|
|
$
|
23,244
|
|
|
|
|
|
|
|
|
6.
|
Mortgages
and Notes Payable
|
Mortgages and notes payable consist of the following:
|
|
|
|
|
|
|
|
|
|
|
June 30,
|
|
|
December 31,
|
|
|
|
2008
|
|
|
2007
|
|
|
|
(Unaudited)
|
|
|
|
|
|
Fixed rate mortgages with interest rates ranging from 4.8% to
8.1%, due at various dates from August 2008 through May 2018
|
|
$
|
392,902
|
|
|
$
|
395,140
|
|
Floating rate mortgages with interest rates ranging from 4.0% to
4.2%, due at various dates from November 2008 through March 2009
|
|
|
16,122
|
|
|
|
16,336
|
|
Secured Term Loan, with an interest rate at LIBOR plus
150 basis points, due December 2008. The effective rate at
June 30, 2008 and December 31, 2007 was 4.0% and 6.7%,
respectively
|
|
|
40,000
|
|
|
|
40,000
|
|
Junior subordinated notes, unsecured, due January 2038, with an
interest rate fixed until January 2013 when the notes are
redeemable or the interest rate becomes LIBOR plus
330 basis points. The effective rate at June 30, 2008
and December 31, 2007 was 7.9%
|
|
|
28,125
|
|
|
|
28,125
|
|
Unsecured Term Loan Credit Facility, with an interest rate at
LIBOR plus 130 to 165 basis points, due December 2010,
maximum borrowings $100,000. The effective rate at June 30,
2008 and December 31, 2007 was 6.0% and 6.4%, respectively
|
|
|
100,000
|
|
|
|
100,000
|
|
Unsecured Revolving Credit Facility, with an interest rate at
LIBOR plus 115 to 150 basis points, due December 2008,
maximum borrowings $150,000. The effective rate at June 30,
2008 and December 31, 2007 was 3.9% and 6.4%, respectively
|
|
|
113,850
|
|
|
|
111,200
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
690,999
|
|
|
$
|
690,801
|
|
|
|
|
|
|
|
|
|
|
The mortgage notes are secured by mortgages on properties that
have an approximate net book value of $479,463 as of
June 30, 2008.
With respect to the various fixed rate mortgages, floating rate
mortgages, and the Secured Term Loan due in 2008, it is the
Companys intent to refinance these mortgages and notes
payable.
The Company has a $250,000 unsecured credit facility (the
Credit Facility) consisting of a $100,000 unsecured
term loan credit facility and a $150,000 unsecured revolving
credit facility. The Credit Facility provides that the unsecured
revolving credit facility may be increased by up to $100,000 at
the Companys request, for a total unsecured revolving
credit facility commitment of $250,000. The unsecured term loan
credit facility matures in December 2010 and bears interest at a
rate equal to LIBOR plus 130 to 165 basis points, depending
on certain debt
11
RAMCO-GERSHENSON
PROPERTIES TRUST
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
ratios. The unsecured revolving credit facility matures in
December 2008 and bears interest at a rate equal to LIBOR plus
115 to 150 basis points, depending on certain debt ratios.
The Company has the option to extend the maturity date of the
unsecured revolving credit facility to December 2010. It is
anticipated that funds borrowed under the Credit Facility will
be used for general corporate purposes, including working
capital, capital expenditures, the repayment of indebtedness or
other corporate activities.
At June 30, 2008, outstanding letters of credit issued
under the Credit Facility, not reflected in the accompanying
consolidated balance sheets, total approximately $1,800. We also
had other outstanding letters of credit, not reflected in the
consolidated balance sheets, of approximately $1,300 related to
the completion of the River City Marketplace development.
The Credit Facility and the secured term loan contain financial
covenants relating to total leverage, fixed charge coverage
ratio, loan to asset value, tangible net worth and various other
calculations. As of June 30, 2008, the Company was in
compliance with the covenant terms.
The mortgage loans encumbering the Companys properties,
including properties held by its unconsolidated joint ventures,
are generally non-recourse, subject to certain exceptions for
which the Company would be liable for any resulting losses
incurred by the lender. These exceptions vary from loan to loan
but generally include fraud or a material misrepresentation,
misstatement or omission by the borrower, intentional or grossly
negligent conduct by the borrower that harms the property or
results in a loss to the lender, filing of a bankruptcy petition
by the borrower, either directly or indirectly, and certain
environmental liabilities. In addition, upon the occurrence of
certain events, such as fraud or filing of a bankruptcy petition
by the borrower, the Company would be liable for the entire
outstanding balance of the loan, all interest accrued thereon
and certain other costs, including penalties and expenses.
We have entered into mortgage loans which are secured by
multiple properties and contain cross-collateralization and
cross-default provisions. Cross-collateralization provisions
allow a lender to foreclose on multiple properties in the event
that we default under the loan. Cross-default provisions allow a
lender to foreclose on the related property in the event a
default is declared under another loan.
Under terms of various debt agreements, the Company may be
required to maintain interest rate swap agreements to reduce the
impact of changes in interest rates on its floating rate debt.
The Company has interest rate swap agreements with an aggregate
notional amount of $100,000 at June 30, 2008. Based on
rates in effect at June 30, 2008, the agreements provide
for fixed rates ranging from 4.4% to 6.6% and expire December
2008 through December 2010.
The following table presents scheduled principal payments on
mortgages and notes payable as of June 30, 2008 (unaudited):
|
|
|
|
|
Year Ending December 31,
|
|
|
|
|
2008 (July 1 - December 31)
|
|
$
|
208,010
|
|
2009
|
|
|
34,950
|
|
2010
|
|
|
119,723
|
|
2011
|
|
|
27,932
|
|
2012
|
|
|
34,011
|
|
Thereafter
|
|
|
266,373
|
|
|
|
|
|
|
Total
|
|
$
|
690,999
|
|
|
|
|
|
|
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
12
RAMCO-GERSHENSON
PROPERTIES TRUST
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
recurring basis. Additionally, the Company, from time to time,
may be required to record other assets at fair value on a
nonrecurring basis.
Fair
Value Hierarchy
As required under SFAS 157, the Company groups assets and
liabilities at fair value in three levels, based on the markets
in which the assets and liabilities are traded and the
reliability of the assumptions used to determine fair value.
These levels are:
|
|
|
|
Level 1
|
Valuation is based upon quoted prices for identical instruments
traded in active markets.
|
|
|
Level 2
|
Valuation is based upon quoted prices for similar instruments in
active markets, quoted prices for identical or similar
instruments in markets that are not active, and model-based
valuation techniques for which all significant assumptions are
observable in the market.
|
|
|
Level 3
|
Valuation is generated from model-based techniques that use at
least one significant assumption not observable in the market.
These unobservable assumptions reflect estimates of assumptions
that market participants would use in pricing the asset or
liability.
|
The following is a description of valuation methodologies used
for the Companys assets and liabilities recorded at fair
value.
Derivative
Assets and Liabilities
All derivative instruments held by the Company are interest rate
swaps for which quoted market prices are not readily available.
For those derivatives, the Company measures fair value on a
recurring basis using valuation models that use primarily market
observable inputs, such as yield curves. The Company classifies
derivatives instruments as Level 2.
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 June 30,
2008 (in thousands). The Company did not have any material
assets that were required to be measured at fair value on a
recurring basis at June 30, 2008.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair Value
|
|
|
Level 1
|
|
|
Level 2
|
|
|
Level 3
|
|
|
Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Derivative assets(1)
|
|
$
|
179
|
|
|
$
|
|
|
|
$
|
179
|
|
|
$
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
13
RAMCO-GERSHENSON
PROPERTIES TRUST
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
|
|
8.
|
Earnings
Per Common Share
|
The following table sets forth the computation of basic and
diluted earnings per common share (EPS)
(in thousands, except per share data):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
Six Months Ended
|
|
|
|
June 30,
|
|
|
June 30,
|
|
|
|
2008
|
|
|
2007
|
|
|
2008
|
|
|
2007
|
|
|
|
(Unaudited)
|
|
|
(Unaudited)
|
|
|
Numerator:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations before minority interest
|
|
$
|
3,933
|
|
|
$
|
12,480
|
|
|
$
|
17,372
|
|
|
$
|
40,806
|
|
Minority interest
|
|
|
(642
|
)
|
|
|
(1,497
|
)
|
|
|
(2,720
|
)
|
|
|
(6,016
|
)
|
Preferred stock dividends
|
|
|
|
|
|
|
(606
|
)
|
|
|
|
|
|
|
(2,269
|
)
|
Loss on redemption of preferred shares
|
|
|
|
|
|
|
(35
|
)
|
|
|
|
|
|
|
(35
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations available to common
shareholders
|
|
|
3,291
|
|
|
|
10,342
|
|
|
|
14,652
|
|
|
|
32,486
|
|
Discontinued operations, net of minority interest:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss on sale of real estate assets
|
|
|
(400
|
)
|
|
|
|
|
|
|
(400
|
)
|
|
|
|
|
Income from operations
|
|
|
93
|
|
|
|
62
|
|
|
|
177
|
|
|
|
120
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income available to common shareholders
|
|
|
2,984
|
|
|
|
10,404
|
|
|
|
14,429
|
|
|
|
32,606
|
|
Add: Income impact of assumed conversion of preferred shares
|
|
|
|
|
|
|
1,519
|
|
|
|
|
|
|
|
1,081
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted numerator for diluted EPS
|
|
$
|
2,984
|
|
|
$
|
11,923
|
|
|
$
|
14,429
|
|
|
$
|
33,687
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Denominator:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted-average common shares for basic EPS
|
|
|
18,473
|
|
|
|
17,847
|
|
|
|
18,471
|
|
|
|
17,221
|
|
Effect of dilutive securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating partnership units
|
|
|
|
|
|
|
2,920
|
|
|
|
|
|
|
|
|
|
Preferred shares
|
|
|
|
|
|
|
637
|
|
|
|
|
|
|
|
1,259
|
|
Unvested shares of restricted stock
|
|
|
5
|
|
|
|
|
|
|
|
6
|
|
|
|
|
|
Options outstanding
|
|
|
12
|
|
|
|
79
|
|
|
|
12
|
|
|
|
77
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted-average common shares for diluted EPS
|
|
|
18,490
|
|
|
|
21,483
|
|
|
|
18,489
|
|
|
|
18,557
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic EPS:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations
|
|
$
|
0.18
|
|
|
$
|
0.58
|
|
|
$
|
0.79
|
|
|
$
|
1.88
|
|
Income (loss) from discontinued operations
|
|
|
(0.02
|
)
|
|
|
|
|
|
|
(0.01
|
)
|
|
|
0.01
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$
|
0.16
|
|
|
$
|
0.58
|
|
|
$
|
0.78
|
|
|
$
|
1.89
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted EPS:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations
|
|
$
|
0.18
|
|
|
$
|
0.56
|
|
|
$
|
0.79
|
|
|
$
|
1.81
|
|
Income (loss) from discontinued operations
|
|
|
(0.02
|
)
|
|
|
|
|
|
|
(0.01
|
)
|
|
|
0.01
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$
|
0.16
|
|
|
$
|
0.56
|
|
|
$
|
0.78
|
|
|
$
|
1.82
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
During the three months ended June 30, 2007, the units
representing the minority interest in the Companys
Operating Partnership were dilutive and therefore, the operating
partnership units were included in the calculation of diluted
EPS. However, for all other periods presented, the operating
partnership units were antidilutive and therefore were not
included in the calculation of diluted EPS.
14
RAMCO-GERSHENSON
PROPERTIES TRUST
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
During the three and six months ended June 30, 2007, the
Companys Series C Preferred Shares were dilutive and
therefore were included in the calculation of diluted EPS.
Approximate future minimum revenues from rentals under
noncancelable operating leases in effect at June 30, 2008,
assuming no new or renegotiated leases or option extensions on
lease agreements, are as follows (unaudited):
|
|
|
|
|
Year Ending December 31,
|
|
|
|
|
2008 (July 1 - December 31)
|
|
$
|
45,277
|
|
2009
|
|
|
85,799
|
|
2010
|
|
|
79,502
|
|
2011
|
|
|
71,298
|
|
2012
|
|
|
60,885
|
|
Thereafter
|
|
|
299,322
|
|
|
|
|
|
|
Total
|
|
$
|
642,083
|
|
|
|
|
|
|
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 $431 and $405 for the six months ended June 30, 2008
and 2007, respectively.
Approximate future minimum rental payments under the
Companys noncancelable office leases and land, assuming no
options extensions, and a capital ground lease at one of its
shopping centers, are as follows (unaudited):
|
|
|
|
|
|
|
|
|
|
|
Office
|
|
|
Capital
|
|
Year Ending December 31,
|
|
Leases
|
|
|
Lease
|
|
|
2008 (July 1 - December 31)
|
|
$
|
441
|
|
|
$
|
339
|
|
2009
|
|
|
896
|
|
|
|
677
|
|
2010
|
|
|
909
|
|
|
|
677
|
|
2011
|
|
|
916
|
|
|
|
677
|
|
2012
|
|
|
938
|
|
|
|
677
|
|
Thereafter
|
|
|
2,477
|
|
|
|
6,632
|
|
|
|
|
|
|
|
|
|
|
Total minimum lease payments
|
|
|
6,577
|
|
|
|
9,679
|
|
Less: amounts representing interest
|
|
|
|
|
|
|
(2,360
|
)
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
6,577
|
|
|
$
|
7,319
|
|
|
|
|
|
|
|
|
|
|
|
|
10.
|
Commitments
and Contingencies
|
Construction
Costs
In connection with the development and expansion of various
shopping centers, as of June 30, 2008 we have entered into
agreements for construction costs of approximately $5,702,
including approximately $2,453 for costs related to the
development of Hartland Towne Square in Hartland, Michigan.
IRS
Audit Resolution for Years 1991 to 1995
RPS Realty Trust (RPS), a Massachusetts business
trust, was formed on September 21, 1988 to be a diversified
growth-oriented REIT. From its inception, RPS was primarily
engaged in the business of owning and managing a participating
mortgage loan portfolio. From May 1, 1991 through
April 30, 1996, RPS acquired ten real
15
RAMCO-GERSHENSON
PROPERTIES TRUST
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
estate properties by receipt of deed in-lieu of foreclosure.
Such properties were held and operated by RPS through
wholly-owned subsidiaries.
In May 1996, RPS acquired, through a reverse merger,
substantially all the shopping centers and retail properties as
well as the management company and business operations of
Ramco-Gershenson, Inc. and certain of its affiliates. The
resulting trust changed its name to Ramco-Gershenson Properties
Trust and Ramco-Gershenson, Inc.s officers assumed
management responsibility for the Company. The trust also
changed its operations from a mortgage REIT to an equity REIT
and contributed certain mortgage loans and real estate
properties to Atlantic Realty Trust (Atlantic), an
independent, newly formed liquidating real estate investment
trust. The shares of Atlantic were immediately distributed to
the shareholders of Ramco-Gershenson Properties Trust.
For purposes of the following discussion, the terms
Company, we, our or
us refers to
Ramco-Gershenson
Properties Trust
and/or its
predecessors.
On October 2, 1997, with approval from our shareholders, we
changed our state of organization from Massachusetts to Maryland
by merging into a newly formed Maryland real estate investment
trust thereby terminating the Massachusetts trust.
We were the subject of an IRS examination of our taxable years
ended December 31, 1991 through 1995. We refer to this
examination as the IRS Audit. On December 4, 2003, we
reached an agreement with the IRS with respect to the IRS Audit.
We refer to this agreement as the Closing Agreement. Pursuant to
the terms of the Closing Agreement we agreed to pay
deficiency dividends (that is, our declaration and
payment of a distribution that is permitted to relate back to
the year for which the IRS determines a deficiency in order to
satisfy the requirement for REIT qualification that we
distribute a certain minimum amount of our REIT taxable
income for such year) in amounts not less than $1,400 and
$809 for our 1992 and 1993 taxable years, respectively. We also
consented to the assessment and collection of $770 in tax
deficiencies and to the assessment and collection of interest on
such tax deficiencies and on the deficiency dividends referred
to above.
In connection with the incorporation, and distribution of all of
the shares, of Atlantic in May 1996, we entered into the Tax
Agreement with Atlantic under which Atlantic assumed all of our
tax liabilities arising out of the IRS then ongoing
examinations (which included, but is not otherwise limited to,
the IRS Audit), excluding any tax liability relating to any
actions or events occurring, or any tax return position taken,
after May 10, 1996, but including liabilities for additions
to tax, interest, penalties and costs relating to covered taxes.
In addition, the Tax Agreement provides that, to the extent any
tax which Atlantic is obligated to pay under the Tax Agreement
can be avoided through the declaration of a deficiency dividend,
we would make, and Atlantic would reimburse us for the amount
of, such deficiency dividend.
On December 15, 2003, our Board of Trustees declared a cash
deficiency dividend in the amount of $2,209, which
was paid on January 20, 2004, to common shareholders of
record on December 31, 2003. On January 21, 2004,
pursuant to the Tax Agreement, Atlantic reimbursed us $2,209 in
recognition of our payment of the deficiency dividend. Atlantic
has also paid all other amounts (including the tax deficiencies
and interest referred to above), on behalf of the Company,
assessed by the IRS to date.
Pursuant to the Closing Agreement we agreed to an adjustment to
our taxable income for each of our taxable years ended
December 31, 1991 through 1995. The Company has advised the
relevant taxing authorities for the state and local
jurisdictions where it conducted business during those years of
such adjustments and the terms of the Closing Agreement. We
believe that our exposure to state and local tax, penalties and
interest will not exceed $1,350 as of June 30, 2008. It is
managements belief that any liability for state and local
tax, penalties, interest, and other miscellaneous expenses that
may exist in relation to the IRS Audit will be covered under the
Tax Agreement.
Effective June 30, 2006, Atlantic was merged into (acquired
by) Kimco SI 1339, Inc. (formerly known as SI 1339, Inc.), a
wholly-owned subsidiary of Kimco Realty Corporation
(Kimco), with Kimco SI 1339, Inc. continuing as the
surviving corporation. By way of the merger, Kimco SI 1339, Inc.
acquired Atlantics assets,
16
RAMCO-GERSHENSON
PROPERTIES TRUST
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
subject to its liabilities (including its obligations to the
Company under the Tax Agreement). In a press release issued on
the effective date of the merger, Kimco disclosed that the
shareholders of Atlantic received common shares of Kimco valued
at $81,800 in exchange for their shares in Atlantic.
Litigation
We are currently involved in certain litigation arising in the
ordinary course of business. The Company believes that this
litigation will not have a material adverse effect on our
consolidated financial statements.
Environmental
Matters
Under various Federal, state and local laws, ordinances and
regulations relating to the protection of the environment
(Environmental Laws), a current or previous owner or
operator of real estate may be liable for the costs of removal
or remediation of certain hazardous or toxic substances
disposed, stored, released, generated, manufactured or
discharged from, on, at, onto, under or in such property.
Environmental Laws often impose such liability without regard to
whether the owner or operator knew of, or was responsible for,
the presence or release of such hazardous or toxic substance.
The presence of such substances, or the failure to properly
remediate such substances when present, released or discharged,
may adversely affect the owners ability to sell or rent
such property or to borrow using such property as collateral.
The cost of any required remediation and the liability of the
owner or operator therefore as to any property is generally not
limited under such Environmental Laws and could exceed the value
of the property
and/or the
aggregate assets of the owner or operator. Persons who arrange
for the disposal or treatment of hazardous or toxic substances
may also be liable for the cost of removal or remediation of
such substances at a disposal or treatment facility, whether or
not such facility is owned or operated by such persons. In
addition to any action required by Federal, state or local
authorities, the presence or release of hazardous or toxic
substances on or from any property could result in private
plaintiffs bringing claims for personal injury or other causes
of action.
In connection with ownership (direct or indirect), operation,
management and development of real properties, we may be
potentially liable for remediation, releases or injury. In
addition, Environmental Laws impose on owners or operators the
requirement of on-going compliance with rules and regulations
regarding business-related activities that may affect the
environment. Such activities include, for example, the ownership
or use of transformers or underground tanks, the treatment or
discharge of waste waters or other materials, the removal or
abatement of asbestos-containing materials (ACMs) or
lead-containing paint during renovations or otherwise, or
notification to various parties concerning the potential
presence of regulated matters, including ACMs. Failure to comply
with such requirements could result in difficulty in the lease
or sale of any affected property
and/or the
imposition of monetary penalties, fines or other sanctions in
addition to the costs required to attain compliance. Several of
our properties have or may contain ACMs or underground storage
tanks (USTs); however, we are not aware of any
potential environmental liability which could reasonably be
expected to have a material impact on our financial position or
results of operations. No assurance can be given that future
laws, ordinances or regulations will not impose any material
environmental requirement or liability, or that a material
adverse environmental condition does not otherwise exist.
Repurchase
of Common Shares of Beneficial Interest
In December 2005, the Board of Trustees authorized the
repurchase, at managements discretion, of up to $15,000 of
the Companys common shares of beneficial interest. The
program allows the Company to repurchase its common shares of
beneficial interest from time to time in the open market or in
privately negotiated transactions. As of June 30, 2008, the
Company had purchased and retired 287,900 shares of the
Companys common shares of beneficial interest under this
program at an average cost of $27.11 per share. Approximately
$7,200 of common shares may yet be purchased under such
repurchase program. No common shares were repurchased during
2008.
17
|
|
Item 2.
|
Managements
Discussion and Analysis of Financial Condition and Results of
Operations
|
The following discussion and analysis of the financial condition
and results of operations should be read in conjunction with the
consolidated financial statements, including the respective
notes thereto, which are included in this
Form 10-Q.
Overview
We are a fully integrated, self-administered, publicly-traded
REIT which owns, develops, acquires, manages and leases
community shopping centers (including power centers and
single-tenant retail properties) and one enclosed regional mall
in the Midwestern, Southeastern and Mid-Atlantic regions of the
United States. At June 30, 2008, we owned interests in 89
shopping centers, comprised of 88 community centers and one
enclosed regional mall, totaling approximately 20.0 million
square feet of GLA. We and our joint venture partners own
approximately 16.0 million square feet of such GLA, with
the remaining portion owned by various anchor stores.
Our corporate strategy is to maximize total return for our
shareholders by improving operating income and enhancing asset
value. We pursue our goal through:
|
|
|
|
|
The development of new shopping centers in metropolitan markets
where we believe demand for a center exists;
|
|
|
|
A proactive approach to redeveloping, renovating and expanding
our shopping centers; and
|
|
|
|
A proactive approach to leasing vacant spaces and entering into
new leases for occupied spaces when leases are about to expire.
|
We have followed a disciplined approach to managing our
operations by focusing primarily on enhancing the value of our
existing portfolio through strategic sales and successful
leasing efforts. We continue to selectively pursue new
development, redevelopment and acquisition opportunities.
Development
We have five projects in various stages of development with an
estimated total project cost of $389.9 million. As of
June 30, 2008, we have spent $85.1 million on such
developments. We intend to wholly own the Northpointe Town
Center and Rossford Pointe and therefore anticipate that
$82.5 million of the total project costs will be on our
balance sheet upon completion of such projects. We anticipate
that we will incur $55.7 million of debt to fund these
projects. We own 20% of the joint venture that is developing
Hartland Towne Square, and our share of the estimated
$55.4 million of project costs is $11.1 million. We
anticipate that the joint venture will incur $44.3 million
of debt to fund the project. The remaining estimated project
costs of $252.0 million for The Town Center at Aquia and
Gateway Commons (formerly the Shoppes of Lakeland II), currently
on our balance sheet, are expected to be developed through joint
ventures, and therefore ultimately, will be accounted as
off-balance sheet assets, although we do not have joint venture
partners to date and no assurance can be given that we will have
joint venture partners on such projects. As part of our
development plans for The Town Center at Aquia and Gateway
Commons, we anticipate the joint ventures will incur
approximately $189.0 million of debt and raise
approximately $63.0 million of equity from joint venture
partners.
Redevelopment
We have 13 redevelopments currently in process. We estimate the
total project costs of the 13 redevelopment projects in process
to be $56.7 million. Seven of the redevelopments involve
core operating properties included in our balance sheet and are
expected to cost approximately $23.4 million of which
$4.5 million has been spent as of June 30, 2008. For
the six redevelopment projects at properties held by joint
ventures, we estimate off-balance sheet project costs of
approximately $33.3 million (our share is estimated to be
$8.5 million) of which $15.1 million has been spent as
of June 30, 2008 (our share is $3.8 million).
While we anticipate redevelopments will be accretive upon
completion, a majority of the projects will require taking some
retail space off-line to accommodate the new/expanded tenancies.
These measures will result in the loss of minimum rents and
recoveries from tenants for those spaces removed from our pool
of leasable space. Based
18
on the sheer number of value-added redevelopments that are in
process in 2008, the revenue loss will create a short-term
negative impact on net operating income and FFO. The majority of
the projects are expected to stabilize by the end of 2009.
Leasing
During the second quarter 2008, we opened 22 new stores, at an
average base rent of $13.72 per square foot, an increase of
26.9% over the portfolio average rents. We also renewed 23
non-anchor leases, at an average base rent of $14.06 per square
foot, achieving an increase of 10.1% over prior rental rates. We
also renewed three anchor leases, at an average base rent of
$6.33 per square foot, an increase of 2.7% over prior rental
rates. Overall portfolio average base rents for non-anchor
tenants increased to $16.49 per square foot in the second
quarter of 2008 from $15.66 in the same period in 2007.
The Companys operating portfolio was 94.7% occupied at
June 30, 2008, compared to 92.7% for the same period in the
prior year. Same center total revenues for the three months
ended June 30, 2008 increased 1.3% over the same period in
2007.
Acquisitions
During the second quarter 2008, the Companys joint venture
with an investor advised by Heitman LLC, acquired the Rolling
Meadows Shopping Center in Rolling Meadows, Illinois. The joint
venture purchased this acquisition in part because of the number
of value-added redevelopment opportunities available at the
center.
After an in-depth analysis of our business plan going forward,
we intend to de-emphasize our acquisition program as a
significant driver of growth. Acquisitions are planned to be
more opportunistic in nature and the volume of these purchases
will be substantially less than in 2007. We estimate our capital
needs to carry out our 2008 acquisition activities will be less
than $7.0 million.
Dispositions
During the second quarter 2008, the Company sold Highland Square
Shopping Center in Crossville, Tennessee, to a third party for
$9.2 million in net proceeds. The transaction resulted in a
loss on the sale of $400,000, net of minority interest, in both
the three and six months ended June 30, 2008. Income from
operations and the loss on sale relating to Highland Square are
classified in discontinued operations on the consolidated
statements of income and comprehensive income for all periods
presented.
Critical
Accounting Policies and Estimates
Managements Discussion and Analysis of Financial Condition
and Results of Operations is based upon our consolidated
financial statements, which have been prepared in accordance
with accounting principles generally accepted in the United
States of America (GAAP). The preparation of these
financial statements requires management to make estimates and
assumptions that affect the reported amounts of assets,
liabilities, revenue and expenses, and related disclosure of
contingent assets and liabilities. Management bases its
estimates on historical experience and on various other
assumptions that are believed to be reasonable under the
circumstances, the results of which forms the basis for making
judgments about the carrying values of assets and liabilities
that are not readily apparent from other sources. Senior
management has discussed the development, selection and
disclosure of these estimates with the audit committee of our
board of trustees. Actual results could differ from these
estimates under different assumptions or conditions.
Critical accounting policies are those that are both significant
to the overall presentation of our financial condition and
results of operations and require management to make difficult,
complex or subjective judgments. For example, significant
estimates and assumptions have been made with respect to useful
lives of assets, capitalization of development and leasing
costs, recoverable amounts of receivables and initial valuations
and related amortization periods of deferred costs and
intangibles, particularly with respect to property acquisitions.
Our critical accounting policies as discussed in our Annual
Report on
Form 10-K
for the year ended December 31, 2007 have not materially
changed during the first six months of 2008.
19
Comparison
of Three Months Ended June 30, 2008 to Three Months Ended
June 30, 2007
For purposes of comparison between the three months ended
June 30, 2008 and 2007, Same Center refers to
the shopping center properties owned by consolidated entities as
of April 1, 2007 and June 30, 2008.
In April 2007, we increased our partnership interest in Ramco
Jacksonville LLC, which is now included in our consolidated
financial statements. This property is referred to as the
Acquisition in the following discussion.
In June 2007, we sold two shopping centers, Shoppes of Lakeland
and Kissimmee West, to Ramco HHF KL LLC, a newly formed joint
venture. In July 2007, we sold Paulding Pavilion to Ramco 191
LLC, our $75 million joint venture with Heitman Value
Partners Investment LLC. In late December 2007, we sold Mission
Bay to Ramco/Lion Venture LP. These sales to joint ventures in
which we have an ownership interest are collectively referred to
as Dispositions in the following discussion.
Revenues
Total revenues for the three months ended June 30, 2008
were $36.0 million, a $1.0 million decrease over the
comparable period in 2007.
Minimum rents decreased $1.2 million to $23.1 million
for the three months ended June 30, 2008 as compared to
$24.3 million for the second quarter of 2007. The
Dispositions resulted in a decrease of approximately
$2.1 million in minimum rents, partially offset by an
increase in minimum rents of approximately $800,000 from the
Acquisition and approximately $100,000 increase from Same Center
properties.
Recoveries from tenants decreased $375,000 to $10.3 million
for the second quarter 2008 as compared to $10.7 million
for the same period in 2007. The Dispositions resulted in a
decrease of approximately $675,000 in recoveries from tenants,
partially offset by increases of approximately $245,000 from the
Acquisition and approximately $55,000 from Same Center
properties. The increase for the Same Center properties was due
primarily to expanding our electric resale program in certain of
our properties. The overall property operating expense recovery
ratio was 100.1% for the three months ended June 30, 2008
as compared to 101.0% for the three months ended June 30,
2007. The decrease was primarily due to the common area
recoverable billing adjustment in the first quarter of 2008
related to accruals made in 2007. We expect our recovery ratio
to be between 96% and 98% for the full year 2008.
Fees and management income increased $504,000 to
$1.9 million for the three months ended June 30, 2008
as compared to $1.4 million for the three months ended
June 30, 2007. The increase was mainly attributable to net
increases in development related fees of approximately $439,000,
management fees of approximately $240,000, and leasing fees of
approximately $119,000. These increases were partially offset by
a decrease in acquisition related fees of approximately
$359,000. The increase in development fees was related to our
Ramco RM Hartland SC LLC joint venture. The decrease in
acquisition related fees is primarily related to approximately
$426,000 earned during 2007 related to the purchase of Lakeland
and Kissimmee West by our Ramco HHF KL LLC joint venture joint
venture.
Other income for the three months ended June 30, 2008 was
$495,000, relatively unchanged from the comparable period in
2007.
Expenses
Total expenses for the three months ended June 30, 2008
decreased $1.3 million to $32.9 million as compared to
$34.2 million for the three months ended June 30, 2007.
Real estate taxes decreased by approximately $100,000 during the
second quarter 2008 to $4.8 million, as compared to
$4.9 million during the first quarter of 2007. Real estate
taxes decreased approximately $364,000 as a result of
Dispositions, partially offset by an increase of approximately
$193,000 related to the Acquisition and $85,000 related to Same
Center properties.
Recoverable operating expenses decreased by approximately
$200,000 to $5.5 million for the three months ended
June 30, 2008 as compared to $5.7 million for the
three months ended June 30, 2007. Recoverable operating
20
expenses from the Dispositions resulted in a decrease of
approximately $300,000, partially offset by an increase from
Same Center properties of approximately $76,000 and an increase
from the Acquisition of $24,000. This increase in Same Center
properties is attributable mainly to higher electricity costs
from the expansion of our electricity resale program.
Depreciation and amortization decreased approximately $300,000
to $7.9 million for the second quarter of 2008 as compared
to approximately $8.2 million for the three months ended
June 30, 2007. Depreciation and amortization expense from
the Dispositions resulted in a decrease of $456,000 and Same
Center depreciation and amortization decreased approximately
$108,000, partially offset by an increase in depreciation and
amortization resulting from the Acquisition of approximately
$264,000.
Other operating expenses increased approximately $250,000 to
$1.0 million for the quarter ended June 30, 2008 as
compared to approximately $762,000 for the comparable quarter in
2007. Due to current economic conditions, we increased bad debt
expense approximately $262,000 in the second quarter 2008 when
compared to 2007.
General and administrative expenses increased approximately
$950,000 from $3.9 million for the three months ended
June 30, 2007 to $4.8 million for the three months
ended June 30, 2008. The increase in general and
administrative expenses was primarily due to an additional
$373,000 arbitration award to a third-party relating to the
alleged breach by the Company of a property management
agreement. General and administrative expenses were impacted by
salary related expenses of approximately $220,000 related to
additional hiring following the expansion of our
infra-structures related to increased joint venture activity and
asset management, increased legal and tax fees of approximately
$175,000 as well as an increase in bank service fees of
approximately $125,000 incurred during the three months ended
June 30, 2008.
Interest expense decreased $1.9 million, to
$8.9 million for the three months ended June 30, 2008,
as compared to $10.8 million for the three months ended
June 30, 2007. Average monthly debt outstanding was
$13.5 million higher for the second quarter of 2008,
resulting in an increase in interest expense of approximately
$190,000. We benefited from lower average interest rates during
the second quarter of 2008, resulting in a decrease in interest
expense of approximately $1.3 million. Interest expense
during the second quarter of 2008 was favorably impacted by
approximately $380,000 as a result of higher capitalized
interest on development and redevelopment projects, by
approximately $248,000 due to decreased amortization of deferred
financing costs and by approximately $65,000 due to decreased
amortization of marked to market debt.
Other
Gain on sale of real estate assets decreased $8.8 million
during the second quarter of 2008 as compared with the second
quarter of 2007. The decrease is due primarily to the gain on
the sale of the Shoppes of Lakeland and Kissimmee West by our
Ramco HHF KL LLC joint venture, as well as gains on the sale of
land parcels at River City Marketplace, in 2007.
Minority interest represents the equity in income attributable
to the portion of the Operating Partnership not owned by us.
Minority interest for the second quarter of 2008 decreased
$858,000 to $642,000, as compared to $1.5 million for the
second quarter of 2007. The decrease is primarily attributable
to the minority interests proportionate share of the lower
gain on the sale of real estate assets in 2008 when compared to
the same period in 2007.
Earnings from unconsolidated entities represent our
proportionate share of the earnings of various joint ventures in
which we have an ownership interest. Earnings from
unconsolidated entities increased approximately $57,000, from
approximately $712,000 for the three months ended June 30,
2007 to approximately $769,000 for the three months ended
June 30, 2008. The increase is primarily due to the
inclusion of Ramco HHF KL LLC joint venture in the earnings from
unconsolidated entities for the three months ended June 30,
2008 when compared to less than a month in 2007.
21
Comparison
of Six Months Ended June 30, 2008 to Six Months Ended
June 30, 2007
For purposes of comparison between the six months ended
June 30, 2008 and 2007, Same Center refers to
the shopping center properties owned by consolidated entities as
of January 1, 2007 and March 30, 2008.
In April 2007, we increased our partnership interest in Ramco
Jacksonville LLC, which is now included in our consolidated
financial statements. This property is referred to as the
Acquisition in the following discussion.
In March 2007, we sold Chester Springs Shopping Center to Ramco
450 Venture LLC, our joint venture with an investor advised by
Heitman LLC. In June 2007, we sold two shopping centers, Shoppes
of Lakeland and Kissimmee West, to Ramco HHF KL LLC, a newly
formed joint venture. In July 2007, we sold Paulding Pavilion to
Ramco 191 LLC, our $75 million joint venture with Heitman
Value Partners Investment LLC. In late December 2007, we sold
Mission Bay to Ramco/Lion Venture LP. These sales to joint
ventures in which we have an ownership interest are collectively
referred to as Dispositions in the following
discussion.
Revenues
Total revenues for the six months ended June 30, 2008 were
$72.3 million, a $4.5 million decrease over the
comparable period in 2007.
Minimum rents decreased $2.3 million to $46.1 million
for the six months ended June 30, 2008 as compared to
$48.4 million for the six months ended of
June 30,2007. The Dispositions resulted in a decrease of
approximately $4.9 million in minimum rents and Same Center
properties resulted in a decrease of approximately $100,000,
partially offset by an increase of approximately
$2.7 million from the Acquisition.
Recoveries from tenants decreased approximately
$1.0 million to $21.4 million for the six months ended
June 30, 2008 as compared to $22.4 million for the
same period in 2007. The Dispositions resulted in a decrease of
approximately $1.8 million in recoveries from tenants and
Same Center properties resulted in a decrease of approximately
$200,000, partially offset by an increase of approximately
$1.0 million from the Acquisition. The decrease for the
Same Center properties was due primarily to redevelopments and
to a negative recovery billing adjustment for 2007 year-end
accruals made in the first quarter of 2008. The overall property
operating expense recovery ratio was 98.4% for the six months
ended June 30, 2008 as compared to 100.0% for the six
months ended June 30, 2007. The decrease was primarily due
to the common area recoverable billing adjustment in the first
quarter of 2008 related to accruals made in 2007. We expect our
recovery ratio to be between 96% and 98% for the full year 2008.
Fees and management income decreased approximately $600,000 to
$3.4 million for the six months ended June 30, 2008 as
compared to $4.0 million for the three months ended
June 30, 2007. The decrease was mainly attributable to a
net decrease in acquisition related fees of approximately
$880,000, as well as a decrease in development related fees of
approximately $570,000. The decrease in development and
financing fees was related to our Ramco Jacksonville LLC joint
venture. The decrease in acquisition related fees is primarily
related to approximately $950,000 earned during 2007 related to
the purchase of Cocoa Commons and Cypress Pointe by our ING
Clarion joint venture, as well as the purchase of Peachtree Hill
and Chester Springs Shopping Center by our $450 million
joint venture with an investor advised by Heitman LLC and the
purchase of Lakeland and Kissimmee West by our Ramco HHF KL LLC
joint venture joint venture. The decrease in fees and management
income was offset by an increase in management fees of
approximately $470,000, which is primarily attributable to an
increase in the portfolio of our joint venture partners. Leasing
fees and other income for the six months ended June 30,
2008 increased approximately $300 when compared to the same
period in 2007.
Other income for the six months ended June 30, 2008 was
approximately $980,000, a decrease of approximately $670,000
over the comparable period in 2007. Interest income decreased
approximately $430,000 over the comparable period in 2007. In
2007, Ramco-Gershenson Properties L.P. (the Operating
Partnership) earned approximately $500,000 of interest
income on advances to Ramco Jacksonville LLC related to the
River City Marketplace development, with no similar income
earned during six months ended June 30, 2008. For the six
months ended June 30, 2007, we recognized approximately
$302,000 income from previously written-off accounts
receivables, compared to recoveries of approximately $67,000 for
the same period in 2008.
22
Expenses
Total expenses for the six months ended June 30, 2008
decreased approximately $1.6 million to $66.9 million
as compared to $68.5 million for the six months ended
June 30, 2007.
Real estate taxes decreased by approximately $200,000 during the
six months ended June 30, 2008 to $9.7 million, as
compared to $9.9 million during the six months ended
June 30, 2007. Real estate taxes decreased approximately
$883,000 as a result of Dispositions, partially offset by an
increase of approximately $408,000 related to the Acquisition
and an increase in Same Center of approximately $275,000.
Recoverable operating expenses decreased by approximately
$400,000 to $12.1 million for the six months ended
June 30, 2008 as compared to $12.5 million for the six
months ended June 30, 2007. Recoverable operating expenses
from the Dispositions resulted in a decrease of approximately
$875,000, partially offset by an increase from the Acquisition
of approximately $280,000 and an increase from Same Center
properties of approximately $195,000. This increase in Same
Center properties is attributable mainly to higher electricity
costs from the expansion of our electricity resale program.
Depreciation and amortization was $15.8 million for the six
months ended June 30, 2008, as compared to
$16.2 million for the six months ended June 30, 200.7
Depreciation and amortization expense from the Dispositions
resulted in a decrease of $1.7 million, partially offset by
an increase in depreciation and amortization resulting from the
Acquisition of approximately $1.0 million and an increase
from Same Center of approximately $300,000,
Other operating expenses increased approximately $540,000 to
$2.1 million for the six months ended June 30, 2008,
as compared to approximately $1.3 million for the
comparable quarter in 2007. Due to current economic conditions,
we increased bad debt expense approximately $338,000 during the
six months ended June 30, 2008 when compared to 2007.
Expenses related to vacancies increased by approximately
$200,000 in 2008 when compared to the same period in 2007.
General and administrative expenses increased approximately
$1.7 million from $6.9 million for the six months
ended June 30, 2007 to $8.6 million for the same
period in 2008. The increase in general and administrative
expenses was primarily due to an increase in salary related
expenses of approximately $655,000 as well as increased legal
and tax fees of approximately $200,000. The increase in general
and administrative expenses was also due to an additional
$373,000 arbitration award to a third-party relating to the
alleged breach by the Company of a property management
agreement. In addition, bank service fees increased
approximately $130,000 incurred during 2008.
Interest expense decreased $3.1 million, to
$18.7 million for the six months ended June 30, 2008,
as compared to $21.8 million for the six months ended
June 30, 2007. Average monthly debt outstanding was
$5.9 million higher for the first six months ended 2008,
resulting in an increase in interest expense of approximately
$167,000. We benefited from lower average interest rates during
the first six months of 2008, resulting in a decrease in
interest expense of approximately $2.0 million. Interest
expense during the first six months of 2008 was favorably
impacted by approximately $744,000 as a result of higher
capitalized interest on development and redevelopment projects,
by approximately $363,000 due to decreased amortization of
deferred financing costs and by approximately $116,000 due to
decreased amortization of marked to market debt.
Other
Gain on sale of real estate assets decreased $21.1 million
to $10.3 million for the six months ended June 30,
2008, as compared to $31.4 million for the six months ended
June 30, 2007. The decrease is due primarily to the gain on
the sale of Chester Springs Shopping Center by our Ramco 450 LLC
joint venture, the sale of the Shoppes of Lakeland and Kissimmee
West by our Ramco HHF KL LLC joint venture, and the sale of land
parcels at River City Marketplace included in the six months
ended June 30, 2007.
Minority interest represents the equity in income attributable
to the portion of the Operating Partnership not owned by us.
Minority interest for the six months ended June 30, 2008
decreased $3.3 million to $2.7 million, as compared to
$6.0 million for the first quarter of 2007. The decrease is
primarily attributable to the minority interests
proportionate share of the lower gain on the sale of real estate
assets.
23
Earnings from unconsolidated entities represent our
proportionate share of the earnings of various joint ventures in
which we have an ownership interest. Earnings from
unconsolidated entities increased approximately $600,000, from
approximately $1.1 million for the six months ended
June 30, 2007 to approximately $1.7 million for the
six months ended June 30, 2008. The increase is due in part
to approximately $237,000 additional earnings from the
Ramco/Lion Venture LP joint venture. During the six months ended
June 30, 2008, earnings from unconsolidated entities
increased by approximately $121,000 from Ramco 450 and Ramco 191
joint ventures. For the six months ended June 30, 2007,
Ramco Jacksonville LLC (Jacksonville) reduced our
share of earnings by approximately $162,000. In April 2007, we
purchased the remaining 80% ownership interest in Jacksonville
and we have consolidated Jacksonville in our results of
operations since the date of acquisition.
Liquidity
and Capital Resources
The principal uses of our liquidity and capital resources are
for operations, development, redevelopment, including expansion
and renovation programs, acquisitions, and debt repayment, as
well as dividend payments in accordance with REIT requirements
and repurchases of our common shares. We anticipate that the
combination of cash on hand, the availability under our Credit
Facility, our access to the capital markets and the sale of
existing properties will satisfy our expected working capital
requirements though at least the next 12 months and allow
us to achieve continued growth. Although we believe that the
combination of factors discussed above will provide sufficient
liquidity, no such assurance can be given.
As part of our business plan to improve our capital structure
and reduce debt, we will continue to pursue the strategy of
selling fully-valued properties and to dispose of shopping
centers that no longer meet the criteria established for our
portfolio. Our ability to obtain acceptable selling prices and
satisfactory terms will impact the timing of future sales. Net
proceeds from the sale of properties are expected to reduce
outstanding debt and to fund any future acquisitions.
The following is a summary of our cash flow activities (dollars
in thousands):
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended
|
|
|
|
June 30,
|
|
|
|
2008
|
|
|
2007
|
|
|
|
(Unaudited)
|
|
|
Cash provided from operations
|
|
$
|
26,400
|
|
|
$
|
30,764
|
|
Cash provided by (used in) investing activities
|
|
|
(14,302
|
)
|
|
|
52,292
|
|
Cash used in financing activities
|
|
|
(20,405
|
)
|
|
|
(86,003
|
)
|
For the six months ended June 30, 2008, we generated
$26.4 million in cash flows from operating activities, as
compared to $30.8 million for the same period in 2007. Cash
flows from operating activities were lower during the six months
ended 2008 mainly due to lower net income during the period, as
well as lower net cash inflows related to accounts receivable
and other assets, and higher cash outflows for accounts payable
and accrued expenses. For the six months ended 2008, investing
activities used $14.4 million of cash flows, as compared to
$41.7 million provided by investing activities for the six
months ended 2007. Cash flows from investing activities were
lower in 2008 due to additional investments in real estate,
lower cash received from sales of shopping centers to our joint
ventures, and additional investments in our joint venture with
ING Clarion and our $450 million joint venture with an
investor advised by Heitman LLC. During the six months ended
June 30, 2008, cash flows used in financing activities were
$20.4 million, as compared to $86.0 million during the
six months ended June 30, 2007. During the six months ended
June 30, 2007, we repaid in full all amounts due under our
Unsecured Subordinated Term Loan.
We have a $250 million unsecured credit facility (the
Credit Facility) consisting of a $100 million
unsecured term loan credit facility and a $150 million
unsecured revolving credit facility. The Credit Facility
provides that the unsecured revolving credit facility may be
increased by up to $100 million at our request, for a total
unsecured revolving credit facility commitment of
$250 million. 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 revolving credit facility matures in
December 2008 and bears interest at a rate equal to LIBOR plus
115 to 150 basis points, depending on certain debt ratios.
We have the option to extend the maturity date of the unsecured
revolving credit facility to December 2010. It is anticipated
that funds borrowed under the Credit Facility will be
24
used for general corporate purposes, including working capital,
capital expenditures, the repayment of indebtedness or other
corporate activities.
Under terms of various debt agreements, we may be required to
maintain interest rate swap agreements to reduce the impact of
changes in interest rates on our floating rate debt. We have
interest rate swap agreements with an aggregate notional amount
of $100.0 million at June 30, 2008. Based on rates in
effect at June 30, 2008, the agreements provide for fixed
rates ranging from 4.4% to 6.6% and expire December 2008 through
December 2010.
After taking into account the impact of converting our variable
rate debt into fixed rate debt by use of the interest rate swap
agreements, at June 30, 2008 our variable rate debt
accounted for approximately $170.0 million of outstanding
debt with a weighted average interest rate of 3.9%. Variable
rate debt accounted for approximately 24.6% of our total debt
and 15.0% of our total capitalization.
We have $477.2 million of mortgage loans encumbering our
consolidated properties, and $129.2 million of mortgage
loans for properties held by our unconsolidated joint ventures
(representing our pro rata share). Such mortgage loans are
generally non-recourse, subject to certain exceptions for which
we would be liable for any resulting losses incurred by the
lender. These exceptions vary from loan to loan but generally
include fraud or a material misrepresentation, misstatement or
omission by the borrower, intentional or grossly negligent
conduct by the borrower that harms the property or results in a
loss to the lender, filing of a bankruptcy petition by the
borrower, either directly or indirectly, and certain
environmental liabilities. In addition, upon the occurrence of
certain of such events, such as fraud or filing of a bankruptcy
petition by the borrower, we would be liable for the entire
outstanding balance of the loan, all interest accrued thereon
and certain other costs, penalties and expenses.
The unconsolidated joint ventures in which our Operating
Partnership owns an interest and which are accounted for by the
equity method of accounting are subject to mortgage
indebtedness, which in most instances is non-recourse. At
June 30, 2008, our pro rata share of mortgage debt for the
unconsolidated joint ventures was $129.2 million with a
weighted average interest rate of 6.3%. Our pro rata share of
fixed rate debt for the unconsolidated joint ventures amounted
to $124.5 million, or 96.4% of our total pro rata share of
such debt. The mortgage debt of $16.3 million at Peachtree
Hill, a shopping center owned by our Ramco 450 Venture LLC, is
recourse debt.
Planned
Capital Spending
During the six months ended June 30, 2008, we spent
approximately $5.1 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 $21.6 million. Revenue
neutral capital expenditures, such as roof and parking lot
repairs which are anticipated to be recovered from tenants,
amounted to approximately $781,000.
For the remainder of 2008, we anticipate spending approximately
$20.0 million for revenue-generating, revenue-enhancing and
revenue neutral capital expenditures, including
$11.0 million for approved redevelopment projects.
We are also working on five additional redevelopments that are
in the final planning stages that are not included in such
amounts. Further, we anticipate spending $4.0 million in
the remainder of 2008 for ongoing development projects.
In addition, after an in-depth analysis of our business plan
going forward, we intend to de-emphasize our acquisition program
as a primary driver of growth. Acquisitions are planned to be
more opportunistic in nature and the volume of these purchases
are expected to be substantially less than in 2007. We estimate
our capital needs to carry out our 2008 acquisition activities
will be approximately $5.0 million.
25
Capitalization
At June 30, 2008, our market capitalization amounted to
$1.1 billion. Market capitalization consisted of
$691.0 million of debt (including property-specific
mortgages, an Unsecured Credit Facility consisting of a Term
Loan Credit Facility and a Revolving Credit Facility, a Secured
Term Loan, and a Junior Subordinated Note), and
$441.7 million of common shares and Operating Partnership
Units at market value. Our debt to total market capitalization
was 61.0% at June 30, 2008, as compared to 60.2% at
December 31, 2007. After taking into account the impact of
converting our variable rate debt into fixed rate debt by use of
interest rate swap agreements, our outstanding debt at
June 30, 2008 had a weighted average interest rate of 5.5%,
and consisted of $521.0 million of fixed rate debt and
$170.0 million of variable rate debt. Outstanding letters
of credit issued under the Credit Facility totaled approximately
$1.8 million. We also had other outstanding letters of
credit, not reflected in the consolidated balance sheets, of
approximately $1.3 million related to the completion of the
River City Marketplace development.
At June 30, 2008, the minority interest in the Operating
Partnership represented a 13.6% ownership in the Operating
Partnership. The units in the Operating Partnership
(OP Units) may, under certain circumstances, be
exchanged for our common shares of beneficial interest on a
one-for-one basis. We, as sole general partner of the Operating
Partnership, have the option, but not the obligation, to settle
exchanged OP Units held by others in cash based on the
current trading price of our common shares of beneficial
interest. Assuming the exchange of all OP Units, there
would have been 21,502,171 of our common shares of beneficial
interest outstanding at June 30, 2008, with a market value
of approximately $441.7 million (based on the closing price
of $20.54 per share on June 30, 2008).
Inflation
Inflation has been relatively low in recent years and has not
had a significant detrimental impact on the results of our
operations. Should inflation rates increase in the future,
substantially all of our tenant leases contain provisions
designed to partially mitigate the negative impact of inflation
in the near term. Such lease provisions include clauses that
require our tenants to reimburse us for real estate taxes and
many of the operating expenses we incur. Also, many of our
leases provide for periodic increases in base rent which are
either of a fixed amount or based on changes in the consumer
price index
and/or
percentage rents (where the tenant pays us rent based on a
percentage of its sales). Significant inflation rate increases
over a prolonged period of time may have a material adverse
impact on our business.
Funds
from Operations
We consider funds from operations, also known as
FFO, an appropriate supplemental measure of the
financial performance of an equity REIT. Under the National
Association of Real Estate Investment Trusts (NAREIT)
definition, FFO represents net income, excluding extraordinary
items (as defined under GAAP) and gains (losses) on sales of
depreciable property, plus real estate related depreciation and
amortization (excluding amortization of financing costs), and
after adjustments for unconsolidated partnerships and joint
ventures. FFO is intended to exclude GAAP historical cost
depreciation and amortization of real estate investments, which
assumes that the value of real estate assets diminishes ratably
over time. Historically, however, real estate values have risen
or fallen with market conditions and many companies utilize
different depreciable lives and methods. Because FFO adds back
depreciation and amortization unique to real estate, and
excludes gains and losses from depreciable property dispositions
and extraordinary items, it provides a performance measure that,
when compared year over year, reflects the impact on operations
from trends in occupancy rates, rental rates, operating costs,
acquisition and development activities and interest costs, which
provides a perspective of our financial performance not
immediately apparent from net income determined in accordance
with GAAP. In addition, FFO does not include the cost of capital
improvements, including capitalized interest.
For the reasons described above we believe that FFO provides us
and our investors with an important indicator of our operating
performance. This measure of performance is used by us for
several business purposes and for REITs it provides a recognized
measure of performance other than GAAP net income, which may
include non-cash items. Other real estate companies may
calculate FFO in a different manner.
26
We recognize FFOs limitations when compared to GAAP net
income. FFO does not represent amounts available for needed
capital replacement or expansion, debt service obligations, or
other commitments and uncertainties. In addition, FFO does not
represent cash generated from operating activities in accordance
with GAAP and is not necessarily indicative of cash available to
fund cash needs, including the payment of dividends. FFO should
not be considered as an alternative to net income (computed in
accordance with GAAP) or as an alternative to cash flow as a
measure of liquidity. FFO is simply used as an additional
indicator of our operating performance.
The following table illustrates the calculation of FFO (in
thousands, except per share data):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
Six Months Ended
|
|
|
|
June 30,
|
|
|
June 30,
|
|
|
|
2008
|
|
|
2007
|
|
|
2008
|
|
|
2007
|
|
|
|
(Unaudited)
|
|
|
(Unaudited)
|
|
|
Net Income
|
|
$
|
2,984
|
|
|
$
|
11,045
|
|
|
$
|
14,429
|
|
|
$
|
34,910
|
|
Add:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization expense
|
|
|
9,268
|
|
|
|
9,291
|
|
|
|
18,683
|
|
|
|
18,253
|
|
Minority interest in partnership:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Continuing Operations
|
|
|
627
|
|
|
|
1,478
|
|
|
|
2,704
|
|
|
|
5,971
|
|
Discontinued Operations
|
|
|
(48
|
)
|
|
|
9
|
|
|
|
(35
|
)
|
|
|
19
|
|
Discontinued operations, loss on sale of property
|
|
|
463
|
|
|
|
|
|
|
|
463
|
|
|
|
|
|
Less:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gain on sale of depreciable real estate(1)
|
|
|
(115
|
)
|
|
|
(8,316
|
)
|
|
|
(9,876
|
)
|
|
|
(30,814
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Funds from operations
|
|
|
13,179
|
|
|
|
13,507
|
|
|
|
26,368
|
|
|
|
28,339
|
|
Less:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Series B Preferred Stock dividends
|
|
|
|
|
|
|
(594
|
)
|
|
|
|
|
|
|
(1,188
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Funds from operations available to common shareholders, assuming
conversion of OP units
|
|
$
|
13,179
|
|
|
$
|
12,913
|
|
|
$
|
26,368
|
|
|
$
|
27,151
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average equivalent shares outstanding, diluted
|
|
|
21,408
|
|
|
|
21,483
|
|
|
|
21,408
|
|
|
|
21,478
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income per diluted share to FFO per diluted share
reconciliation:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income per diluted share
|
|
$
|
0.16
|
|
|
$
|
0.56
|
|
|
$
|
0.78
|
|
|
$
|
1.82
|
|
Add:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization expense
|
|
|
0.43
|
|
|
|
0.43
|
|
|
|
0.87
|
|
|
|
0.85
|
|
Minority interest in partnership:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Continuing Operations
|
|
|
0.03
|
|
|
|
0.07
|
|
|
|
0.13
|
|
|
|
0.28
|
|
Discontinued Operations
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Discontinued operations, loss on sale of property
|
|
|
0.02
|
|
|
|
|
|
|
|
0.02
|
|
|
|
|
|
Less:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gain on sale of depreciable real estate(1)
|
|
|
(0.01
|
)
|
|
|
(0.39
|
)
|
|
|
(0.46
|
)
|
|
|
(1.43
|
)
|
Assuming conversion of OP units
|
|
|
(0.01
|
)
|
|
|
(0.04
|
)
|
|
|
(0.11
|
)
|
|
|
(0.20
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Funds from operations
|
|
|
0.62
|
|
|
|
0.63
|
|
|
|
1.23
|
|
|
|
1.32
|
|
Less:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Series B Preferred Stock dividends
|
|
|
|
|
|
|
(0.03
|
)
|
|
|
|
|
|
|
(0.06
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Funds from operations available to common shareholders per
diluted share, assuming conversion of OP units
|
|
$
|
0.62
|
|
|
$
|
0.60
|
|
|
$
|
1.23
|
|
|
$
|
1.26
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Excludes gain (loss) on sale of undepreciated land
|
|
$
|
(12
|
)
|
|
$
|
625
|
|
|
$
|
411
|
|
|
$
|
562
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
27
Forward
Looking Statements
This document contains forward-looking statements within the
meaning of Section 27A of the Securities Act of 1933, as
amended, and Section 21E of the Securities Exchange Act of
1934, as amended. These forward-looking statements represent our
expectations, plans or beliefs concerning future events and may
be identified by terminology such as may,
will, should, believe,
expect, estimate,
anticipate, continue,
predict or similar terms. Although the
forward-looking statements made in this document are based on
our good faith beliefs, reasonable assumptions and our best
judgment based upon current information, certain factors could
cause actual results to differ materially from those in the
forward-looking statements, including: our success or failure in
implementing our business strategy; economic conditions
generally and in the commercial real estate and finance markets
specifically; our cost of capital, which depends in part on our
asset quality, our relationships with lenders and other capital
providers; our business prospects and outlook; changes in
governmental regulations, tax rates and similar matters; our
continuing to qualify as a REIT; and other factors discussed
elsewhere in this document and our other filings with the
Securities and Exchange Commission (SEC), including
our Annual Report on
Form 10-K
for the year ended December 31, 2007. Given these
uncertainties, you should not place undue reliance on any
forward-looking statements. Except as required by law, we assume
no obligation to update these forward-looking statements, even
if new information becomes available in the future.
|
|
Item 3.
|
Quantitative
and Qualitative Disclosures About Market Risk
|
We have exposure to interest rate risk on our variable rate debt
obligations. We are not subject to any foreign currency exchange
rate risk or commodity price risk, or other material rate or
price risks. Based on our debt and interest rates and the
interest rate swap agreements in effect at June 30, 2008, a
100 basis point change in interest rates would affect our
annual earnings and cash flows by approximately
$1.7 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 June 30, 2008. Based on rates in
effect at June 30, 2008, the agreements provide for fixed
rates ranging from 4.4% to 6.6% and expire December 2008 through
December 2010.
The following table sets forth information as of June 30,
2008 concerning our long-term debt obligations, including
principal cash flows by scheduled maturity, weighted average
interest rates of maturing amounts and fair market value
(dollars in thousands).
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Estimated
|
|
|
|
2008
|
|
|
2009
|
|
|
2010
|
|
|
2011
|
|
|
2012
|
|
|
Thereafter
|
|
|
Total
|
|
|
Fair Value
|
|
|
Fixed-rate debt
|
|
$
|
45,506
|
|
|
$
|
27,481
|
|
|
$
|
119,723
|
|
|
$
|
27,932
|
|
|
$
|
34,011
|
|
|
$
|
266,374
|
|
|
$
|
521,027
|
|
|
$
|
500,003
|
|
Average interest rate
|
|
|
5.1%
|
|
|
|
7.0%
|
|
|
|
6.3%
|
|
|
|
7.4%
|
|
|
|
6.8%
|
|
|
|
5.7%
|
|
|
|
6.0%
|
|
|
|
6.7%
|
|
Variable-rate debt
|
|
$
|
162,503
|
|
|
$
|
7,469
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
|
|
|
|
$
|
169,972
|
|
|
$
|
169,972
|
|
Average interest rate
|
|
|
3.9%
|
|
|
|
4.0%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3.9%
|
|
|
|
3.9%
|
|
We estimated the fair value of fixed rate mortgages using a
discounted cash flow analysis, based on our incremental
borrowing rates for similar types of borrowing arrangements with
the same remaining maturity. Considerable judgment is required
to develop estimated fair values of financial instruments. The
table incorporates only those exposures that exist at
June 30, 2008 and does not consider those exposures or
positions which could arise after that date or firm commitments
as of such date. Therefore, the information presented therein
has limited predictive value. Our actual interest rate
fluctuations will depend on the exposures that arise during the
period and interest rates.
28
|
|
Item 4.
|
Controls
and Procedures
|
Disclosure
Controls and Procedures
We maintain disclosure controls and procedures designed to
ensure that information required to be disclosed in our reports
under the Securities Exchange Act of 1934, as amended
(Exchange Act), such as this report on
Form 10-Q,
is recorded, processed, summarized and reported within the time
periods specified in the SECs rules and forms, and that
such information is accumulated and communicated to our
management, including our Chief Executive Officer and Chief
Financial Officer, as appropriate, to allow timely decisions
regarding required disclosure. In designing and evaluating the
disclosure controls and procedures, management recognizes that
any controls and procedures, no matter how well designed and
operated, can provide only reasonable assurance of achieving the
design control objectives, and therefore management is required
to apply its judgment in evaluating the cost-benefit
relationship of possible controls and procedures.
We carried out an assessment as of June 30, 2008 of the
effectiveness of the design and operation of our disclosure
controls and procedures. This assessment was done under the
supervision and with the participation of management, including
our Chief Executive Officer and Chief Financial Officer. Based
on such evaluation, our management, including our Chief
Executive Officer and Chief Financial Officer, concluded that
such disclosure controls and procedures were effective as of
June 30, 2008.
Changes
in Internal Control Over Financial Reporting
During the quarter ended June 30, 2008, there were no
changes in our internal control over financial reporting that
have materially affected, or are reasonably likely to materially
affect, our internal control over financial reporting.
29
PART II
OTHER INFORMATION
|
|
Item 1.
|
Legal
Proceedings
|
There are no material pending legal or governmental proceedings,
other than the IRS Examination, against or involving us or our
properties. For a description of the IRS Examination, see
Note 10 to the consolidated financial statements, which is
incorporated by reference herein.
You should review our Annual Report on
Form 10-K
for the year ended December 31, 2007, which contains a
detailed description of risk factors that may materially affect
our business, financial condition or results of operations.
There are no material changes to the disclosure on these matters
set forth in such
Form 10-K.
|
|
Item 2.
|
Unregistered
Sales of Equity Securities and Use of Proceeds
|
In December 2005, the Board of Trustees authorized the
repurchase, at managements discretion, of up to
$15.0 million of our common shares of beneficial interest.
The program allows us to repurchase our common shares of
beneficial interest from time to time in the open market or in
privately negotiated transactions. This authorization does not
have an expiration date.
No common shares were repurchased during the three months ended
June 30, 2008. As of June 30, 2008, we had purchased
and retired 287,900 shares of our common stock under this
program at an average cost of $27.11 per share. Approximately
$7.2 million of common shares may yet be purchased under
such repurchase program.
During the three months ended June 30, 2008, we issued
1,500 shares of beneficial interest to each of our
six non-employee Trustees under the terms of the 2008
Restricted Share Plan for Non-Employee Trustees. The issuance
was made in private placement transactions exempt from
registration pursuant to Section 4(2) of the
Securities Act of 1933, as amended.
|
|
Item 4.
|
Submission
of Matters to a Vote of Security Holders
|
The annual meeting of shareholders of the Company was held on
June 11, 2008.
At the annual meeting, Arthur H. Goldberg and Mark K. Rosenfeld
were re-elected as trustees of the Company to serve until the
2011 annual meeting of shareholders. The following votes were
cast for or were withheld from voting with respect to the
election of each of the following persons:
|
|
|
|
|
|
|
|
|
|
|
|
|
Authority
|
Name
|
|
Votes For
|
|
Withheld
|
|
Arthur H. Goldberg
|
|
|
15,195,384
|
|
|
|
1,124,788
|
|
Mark K. Rosenfeld
|
|
|
15,154,667
|
|
|
|
1,165,505
|
|
Stephen R. Blank, Dennis E. Gershenson, Robert A. Meister, Joel
M. Pashcow and Michael A. Ward continue to hold office after the
annual meeting.
The following votes were cast for, against or abstain regarding
the ratification of Grant Thornton LLP as our independent
registered public accounting firm for the fiscal year ending
December 31, 2008:
|
|
|
|
|
For
|
|
Against
|
|
Abstain
|
|
16,265,574
|
|
37,901
|
|
16,697
|
The following votes were cast for, against or abstain regarding
the approval of the 2008 Restricted Share Plan for Non-Employee
Trustees:
|
|
|
|
|
For
|
|
Against
|
|
Abstain
|
|
12,646,998
|
|
505,129
|
|
346,824
|
The following votes were cast for, against or abstain regarding
the advisory Shareholder Proposal requesting that the Board of
Trustees take the necessary steps to declassify the Board of
Trustees:
|
|
|
|
|
For
|
|
Against
|
|
Abstain
|
|
11,171,044
|
|
2,200,017
|
|
127,889
|
30
|
|
|
|
|
Exhibit No.
|
|
Description
|
|
|
10
|
.1*
|
|
Restricted Share Award Agreement Under 2008 Restricted Share
Plan for Non-Employee Trustee, dated June ,
2008.
|
|
10
|
.2
|
|
Restricted Share Plan for Non-Employee Trustees (incorporated by
reference from the Proxy Statement filed on April 30, 2008).
|
|
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.
|
31
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of
1934, the registrant has duly caused this report to be signed on
its behalf by the undersigned thereunto duly authorized.
RAMCO-GERSHENSON PROPERTIES TRUST
|
|
|
|
By:
|
/s/ Dennis
Gershenson
|
Dennis Gershenson
Chairman, President and Chief Executive Officer
(Principal Executive Officer)
Date: August 7, 2008
Richard J. Smith
Chief Financial Officer
(Principal Financial and Accounting Officer)
Date: August 7, 2008
32