UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
–––––––––––––
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
Date of Report (Date of Earliest Event Reported) December 4, 2014
RETAIL OPPORTUNITY INVESTMENTS CORP.
(Exact Name of Registrant as Specified in Its Charter)
|
Maryland
(State or other jurisdiction
of incorporation)
|
001-33749
(Commission File Number)
|
26-0500600
(I.R.S. Employer
Identification No.)
|
||
|
RETAIL OPPORTUNITY INVESTMENTS PARTNERSHIP, LP
(Exact Name of Registrant as Specified in Its Charter)
|
||||
|
Delaware
(State or other jurisdiction
of incorporation)
|
333-189057-01
(Commission File Number)
|
94-2969738
(I.R.S. Employer
Identification No.)
|
||
|
8905 Towne Centre Drive, Suite 108
San Diego, CA
(Address of Principal Executive Offices)
|
92122
(Zip Code)
|
Registrant's telephone number, including area code: (858) 677-0900
Not applicable
(Former Name or Former Address, if Changed Since Last Report)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):
|
o
|
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
|
|
o
|
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
|
|
o
|
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
|
|
o
|
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
|
Item 8.01 Other Events
On December 4, 2014, Retail Opportunity Investments Corp. (“ROIC”), acting through a subsidiary held through Retail Opportunity Investments Partnership, LP, (the “Operating Partnership”), ROIC’s Operating Partnership, completed the acquisition of the property known as Mission Foothill Marketplace (“Mission Foothill”) located in Mission Viejo, California, within the Orange County metropolitan area, for a purchase price of approximately $29.0 million. The Company funded the acquisition of Mission Foothill using borrowings under its credit facility. Set forth in Item 9.01 is the financial statement prepared pursuant to Rule 3-14 of Regulation S-X relating to the acquisition of Mission Foothill, which individually is not considered significant within the meaning of Rule 3-14.
Item 9.01 Financial Statements and Exhibits.
|
(a)
|
Financial Statement of Business Acquired.
|
Mission Foothill Marketplace
|
|
·
|
Independent Auditors’ Report
|
|
|
·
|
Statement of Revenues and Certain Expenses for the year ended December 31, 2013 (Audited) and nine months ended September 30, 2014 (Unaudited)
|
|
|
·
|
Notes to Statement of Revenues and Certain Expenses for the year ended December 31, 2013 (Audited) and nine months ended September 30, 2014 (Unaudited)
|
(b) Pro Forma Financial Information for Retail Opportunity Investments Corp.
|
|
·
|
Pro Forma Consolidated Balance Sheet as of September 30, 2014 (Unaudited)
|
|
|
·
|
Pro Forma Consolidated Statement of Operations and Comprehensive Income for the nine months ended September 30, 2014 (Unaudited)
|
|
|
·
|
Pro Forma Consolidated Statement of Operations and Comprehensive Income for the year ended December 31, 2013 (Unaudited)
|
|
|
·
|
Notes to Pro Forma Consolidated Financial Statements (Unaudited)
|
(c) Pro Forma Financial Information for Retail Opportunity Investments Partnership, LP
|
|
·
|
Pro Forma Consolidated Balance Sheet as of September 30, 2014 (Unaudited)
|
|
|
·
|
Pro Forma Consolidated Statement of Operations and Comprehensive Income for the nine months ended September 30, 2014 (Unaudited)
|
|
|
·
|
Pro Forma Consolidated Statement of Operations and Comprehensive Income for the year ended December 31, 2013 (Unaudited)
|
|
|
·
|
Notes to Pro Forma Consolidated Financial Statements (Unaudited)
|
(d) Exhibits.
|
Description
|
||
|
23.1
|
Consent of Independent Auditors
|
|
|
99.1
|
Financial statements and pro forma financial information referenced above under paragraphs (a), (b) and (c) of this Item 9.01
|
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 hereunto duly authorized.
| RETAIL OPPORTUNITY INVESTMENTS CORP. | ||||
| Dated: February 11, 2015 | By: | /s/ Michael B. Haines | ||
| Michael B. Haines | ||||
| Chief Financial Officer | ||||
|
RETAIL OPPORTUNITY INVESTMENTS PARTNERSHIP, LP
|
||||
|
By: RETAIL OPPORTUNITY INVESTMENTS GP, LLC,
its general partner
|
||||
| By: | /s/ Michael B. Haines | |||
|
Michael B. Haines
|
||||
|
Chief Financial Officer
|
||||
Dated: February 11, 2015
Exhibit 23.1
CONSENT OF INDEPENDENT AUDITORS
We consent to the incorporation by reference in the Registration Statement (Nos. 333-198974 and 333-189057) on Form S-3, the Registration Statement (No. 333-170692) on Form S-8, the Registration Statement (No. 333-146777) on Post-Effective Amendment No. 1 on Form S-3 to Form S-1/MEF of Retail Opportunity Investments Corp., and the Registration Statement (Nos. 333-198974-01 and 333-189057-01) on Form S-3 of Retail Opportunity Investments Partnership, LP of our report dated February 11, 2015 , relating to our audit of the Statement of Revenues and Certain Expenses of Mission Foothill Marketplace, for the year ended December 31, 2013, included in this Current Report on Form 8-K.
/s/ PKF O'Connor Davies
a division of O'Connor Davies, LLP
New York, New York
February 11, 2015
Exhibit 99.1
|
Page
|
|||
|
Mission Foothill Marketplace
|
|||
|
Independent Auditors’ Report
|
F-1 | ||
|
Statement of Revenues and Certain Expenses for the year ended December 31, 2013 (Audited) and nine months ended September 30, 2014 (Unaudited)
|
F-2 | ||
|
Notes to Statement of Revenues and Certain Expenses for the year ended December 31, 2013 (Audited) and nine months ended September 30, 2014 (Unaudited)
|
F-3 | ||
|
Pro Forma Consolidated Financial Statements of Retail Opportunity Investments Corp.
|
|||
|
Pro Forma Consolidated Balance Sheet as of September 30, 2014 (Unaudited)
|
F-6 | ||
|
Pro Forma Consolidated Statement of Operations and Comprehensive Income for the nine months ended September 30, 2014 (Unaudited)
|
F-7 | ||
|
Pro Forma Consolidated Statement of Operations and Comprehensive Income for the year ended December 31, 2013 (Unaudited)
|
F-8 | ||
|
Notes to Pro Forma Consolidated Financial Statements (Unaudited)
|
F-9 | ||
|
Pro Forma Consolidated Financial Statements of Retail Opportunity Investments Partnership, LP
|
|||
|
Pro Forma Consolidated Balance Sheet as of September 30, 2014 (Unaudited)
|
F-11 | ||
|
Pro Forma Consolidated Statement of Operations and Comprehensive Income for the nine months ended September 30, 2014 (Unaudited)
|
F-12 | ||
|
Pro Forma Consolidated Statement of Operations and Comprehensive Income for the year ended December 31, 2013 (Unaudited)
|
F-13 | ||
|
Notes to Pro Forma Consolidated Financial Statements (Unaudited)
|
F-14 | ||
INDEPENDENT AUDITORS’ REPORT
To the Board of Directors and Stockholders
Retail Opportunity Investments Corp.
Retail Opportunity Investments Partnership, LP
We have audited the accompanying financial statement of the property known as Mission Foothill Marketplace, located in Mission Viejo, California (“Mission Foothill”) which is comprised of the statement of revenues and certain expenses for the year ended December 31, 2013, and the related notes to the financial statement.
Management’s Responsibility for the Financial Statement
Management is responsible for the preparation and fair presentation of this financial statement in accordance with accounting principles generally accepted in the United States of America; this includes the design, implementation, and maintenance of internal controls relevant to the preparation and fair presentation of the financial statement that is free from material misstatement, whether due to fraud or error.
Auditors’ Responsibility
Our responsibility is to express an opinion on this financial statement based on our audit. We conducted our audit in accordance with auditing standards generally accepted in the United States of America. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statement is free from material misstatement.
An audit involves performing procedures to obtain audit evidence about the amounts and disclosures in the financial statement. The procedures selected depend on the auditors’ judgment, including the assessment of the risks of material misstatement of the financial statement, whether due to fraud or error. In making those risk assessments, the auditor considers internal controls relevant to the entity’s preparation and fair presentation of the financial statement in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of Mission Foothill’s internal controls. Accordingly, we express no such opinion. An audit also includes evaluating the appropriateness of accounting policies used and the reasonableness of significant accounting estimates made by management, as well as evaluating the overall presentation of the financial statement.
We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our audit opinion.
Opinion
In our opinion, the financial statement referred to above presents fairly, in all material respects, the revenues and certain expenses of Mission Foothill for the year ended December 31, 2013 in accordance with accounting principles generally accepted in the United States of America.
Emphasis-of-Matter
We draw attention to Note 2 to the financial statement, which describes that the accompanying financial statement was prepared for the purpose of complying with the rules and regulations of the Securities and Exchange Commission and is not intended to be a complete presentation of Mission Foothill’s revenues and expenses. Our opinion is not modified with respect to this matter.
/s/ PKF O'Connor Davies
A Division of O'Connor Davies, LLP
New York, New York
February 11, 2015
F-1
MISSION FOOTHILL MARKETPLACE
STATEMENT OF REVENUES AND CERTAIN EXPENSES
(Dollar amounts in thousands)
|
Year Ended
December 31,
2013
|
Nine Months
Ended
September 30,
2014
(Unaudited)
|
|||||||
|
Revenues
|
||||||||
|
Rental income (note 4)
|
$ | 1,990 | $ | 1,577 | ||||
|
Total revenues
|
1,990 | 1,577 | ||||||
|
Certain Expenses
|
||||||||
|
Utilities
|
62 | 52 | ||||||
|
Repairs, maintenance and supplies
|
140 | 112 | ||||||
|
Cleaning and landscaping
|
78 | 69 | ||||||
|
Real estate taxes
|
285 | 200 | ||||||
|
Insurance
|
13 | 16 | ||||||
|
Total certain expenses
|
578 | 449 | ||||||
|
Excess of revenues over certain expenses
|
1,412 | 1,128 | ||||||
See accompanying notes to statement of revenues and certain expenses.
F-2
MISSION FOOTHILL MARKETPLACE
NOTES TO STATEMENT OF REVENUES AND CERTAIN EXPENSES
FOR THE YEAR ENDED DECEMBER 31, 2013 (AUDITED)
AND NINE MONTHS ENDED SEPTEMBER 30, 2014 (UNAUDITED)
1. Business Organization
Retail Opportunity Investments Corp., a Maryland corporation (“ROIC”), is organized in a traditional umbrella partnership real estate investment trust format pursuant to which Retail Opportunity Investments GP, LLC, its wholly-owned subsidiary, serves as the general partner of, and ROIC conducts substantially all of its business through, its operating partnership subsidiary, Retail Opportunity Investments Partnership, LP, a Delaware limited partnership (the “Operating Partnership”) and its subsidiaries. Unless otherwise indicated or unless the context requires otherwise, all references to the “Company” refer to ROIC together with its consolidated subsidiaries, including the Operating Partnership.
On December 4, 2014, the Company acquired the property known as Mission Foothill Marketplace (“Mission Foothill”) located in Mission Viejo, California, within the Orange County metropolitan area for a purchase price of approximately $29.0 million. Mission Foothill is approximately 110,000 square feet and is anchored by Haggen Food & Pharmacy and CVS Pharmacy. Mission Foothill was acquired with borrowings under ROIC’s credit facility.
2. Basis of Presentation and Summary of Significant Accounting Policies
Basis of Presentation
The Statement of Revenues and Certain Expenses (the “financial statement”) has been prepared for the purpose of complying with the provisions of Rule 3-14 of Regulation S-X promulgated by the Securities and Exchange Commission (the “SEC”), which requires certain information with respect to real estate operations to be included with certain filings with the SEC. The financial statement includes the historical revenues and certain expenses of Mission Foothill, exclusive of rental income related to parcels not acquired by the Company, interest income, depreciation and amortization, rental income relating to the allocation of purchase price of Mission Foothill to above/below market leases and management and advisory fees, which may not be comparable to the corresponding amounts reflected in the future operations of Mission Foothill.
The statement of revenue and certain expenses for the nine month period ended September 30, 2014 is unaudited. In the opinion of management, such statement reflects all adjustments necessary for a fair presentation of revenue and certain expenses in accordance with the SEC Rule 3-14. All such adjustments are of a normal recurring nature.
Revenue Recognition
Mission Foothill’s operations consist of rental income earned from tenants under leasing arrangements which generally provide for minimum rents and tenant reimbursements. All leases are classified as operating leases. Minimum rents are recognized by amortizing the aggregate lease payments on a straight-line basis over the terms of the lease (including rent holidays). Tenant reimbursements for real estate taxes, common area maintenance and other recoverable costs are recognized as rental income in the period that the expenses are incurred.
Lease Termination Income
Termination fees are fees that Mission Foothill has agreed to accept in consideration for permitting certain tenants to terminate their lease prior to the contractual expiration date. Mission Foothill recognizes termination fees when the following conditions are met: (a) the termination agreement is executed; (b) the termination fee is determinable; (c) all landlord services pursuant to the terminated lease have been rendered; and (d) collectability of the termination fee is assured.
F-3
Use of Estimates
The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires Mission Foothill’s management to make estimates and assumptions that affect the reported amounts of revenues and certain expenses during the reporting period. Actual results could differ from those estimates.
Accounts Receivable
Bad debts are recorded under the specific identification method, whereby uncollectible receivables are reserved for when identified.
Repairs and Maintenance
Repairs and maintenance costs are expensed as incurred, while significant improvements, renovations and replacements are capitalized.
3. Subsequent Events
The Company has evaluated subsequent events through February 10, 2015, and has determined that there were no subsequent events or transactions which would require recognition or disclosure in the financial statement.
4.Leases
Mission Foothill is subject to non-cancelable lease agreements through 2023, subject to various escalation clauses, with tenants for retail space. The future minimum rents on non-cancelable operating leases expiring in various years are as follows (dollar amounts in thousands):
|
Year ending December 31
|
Amounts
|
||||
|
2014
|
$ | 1,628 | |||
|
2015
|
1,661 | ||||
|
2016
|
1,494 | ||||
|
2017
|
802 | ||||
|
2018
|
431 | ||||
|
Thereafter
|
1,314 | ||||
| $ | 7,330 | ||||
The tenant leases provide for annual rents that include the tenants’ proportionate share of real estate taxes and certain property operating expenses. Mission Foothill’s tenant leases generally include tenant renewal options that can extend the lease terms.
Rental income on the financial statement includes the effect of amortizing the aggregate minimum lease payments on a straight-line basis over the entire term of each lease, which resulted in a increase in rental income of approximately $12,000 and $4,000 for the year ended December 31, 2013 and the nine months ended September 30, 2014, respectively.
5. Concentrations
For the year ended December 31, 2013, two tenants represented approximately 30% and 14% of Mission Foothill’s rental income. For the nine months ended September 30, 2014, such tenants represented approximately 28% and 13% of Mission Foothill’s rental income.
F-4
RETAIL OPPORTUNITY INVESTMENTS CORP.
PRO FORMA CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
The unaudited pro forma consolidated statement of operations and comprehensive income for the nine months ended September 30, 2014 and for the year ended December 31, 2013 are presented as if Retail Opportunity Investments Corp. (the “Company”) had completed the acquisition of Mission Foothill Marketplace (the “Property”) on January 1, 2013. Additionally, the pro forma consolidated balance sheet as of September 30, 2014 has been presented as if the acquisition had been completed on September 30, 2014.
The purchase price allocation is calculated based on a 20/80 allocation to Land and Building and Improvements, respectively. As of the date of this report, the Company is in the process of evaluating the purchase price allocation in accordance with the Accounting Standards Codification 805. The purchase price allocation is preliminary and could be subject to change.
The pro forma consolidated financial statements should be read in conjunction with the Company’s 2013 Annual Report on Form 10-K and the Quarterly Report on Form 10-Q for the period ended September 30, 2014. The pro forma consolidated financial statements do not purport to represent the Company’s financial position as of September 30, 2014 or results of operations that would actually have occurred assuming the completion of the acquisition of the Property had occurred on January 1, 2013; nor do they purport to project the Company’s results of operations as of any future date or for any future period.
F-5
RETAIL OPPORTUNITY INVESTMENTS CORP.
PRO FORMA CONSOLIDATED BALANCE SHEET
AS OF SEPTEMBER 30, 2014
(UNAUDITED)
(in thousands)
|
Company
Historical (1)
|
Pro Forma
Adjustments
|
Company
Pro Forma
|
||||||||||
|
ASSETS:
|
||||||||||||
|
Real Estate Investments:
|
||||||||||||
|
Land
|
$ | 521,240 | $ | 5,800 | (2) | $ | 527,040 | |||||
|
Building and improvements
|
1,163,078 | 23,200 | (2) | 1,186,278 | ||||||||
| 1,684,318 | 29,000 | 1,713,318 | ||||||||||
|
Less: accumulated depreciation
|
77,876 | — | 77,876 | |||||||||
|
Real estate investments, net
|
1,606,442 | 29,000 | 1,635,442 | |||||||||
|
Cash and cash equivalents
|
10,996 |
___
|
10,996 | |||||||||
|
Restricted cash
|
13,427 | — | 13,427 | |||||||||
|
Tenant and other receivables, net
|
25,488 | — | 25,488 | |||||||||
|
Deposits
|
5,000 | — | 5,000 | |||||||||
|
Acquired lease intangible assets, net of accumulated amortization
|
69,787 | — | 69,787 | |||||||||
|
Prepaid expenses
|
544 | — | 544 | |||||||||
|
Deferred charges, net of accumulated amortization
|
36,501 | — | 36,501 | |||||||||
|
Other
|
2,399 | — | 2,399 | |||||||||
|
Total assets
|
$ | 1,770,584 | $ | 29,000 | $ | 1,799,584 | ||||||
|
LIABILITIES AND EQUITY
|
||||||||||||
|
Liabilities:
|
||||||||||||
|
Term loan
|
$ | 200,000 | $ | — | $ | 200,000 | ||||||
| Credit facility | 123,300 | 29,000 | (2) | 152,300 | ||||||||
|
Senior Notes Due 2023
|
246,091 | — | 246,091 | |||||||||
|
Mortgage notes payable
|
107,306 | — | 107,306 | |||||||||
|
Acquired lease intangible liabilities, net of accumulated amortization
|
112,238 | — | 112,238 | |||||||||
|
Accounts payable and accrued expenses
|
18,858 | — | 18,858 | |||||||||
|
Tenants’ security deposits
|
3,709 | — | 3,709 | |||||||||
|
Other liabilities
|
14,482 | — | 14,482 | |||||||||
|
Total liabilities
|
825,984 | 29,000 | 854,984 | |||||||||
|
Equity:
|
||||||||||||
|
Preferred stock
|
— | — | — | |||||||||
|
Common stock
|
9 | — | 9 | |||||||||
|
Additional-paid-in capital
|
993,075 | — | 993,075 | |||||||||
|
Dividends in excess of earnings
|
(70,639 | ) | — | (70,639 | ) | |||||||
|
Accumulated other comprehensive loss
|
(9,120 | ) | — | (9,120 | ) | |||||||
|
Total Retail Opportunity Investments Corp. stockholders’ equity
|
913,325 | — | 913,325 | |||||||||
|
Non-controlling interests
|
31,275 | — | 31,275 | |||||||||
|
Total equity
|
944,600 | — | 944,600 | |||||||||
|
Total liabilities and equity
|
$ | 1,770,584 | $ | 29,000 | $ | 1,799,584 | ||||||
See accompanying notes to pro forma consolidated financial statements
F-6
RETAIL OPPORTUNITY INVESTMENTS CORP.
PRO FORMA CONSOLIDATED STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME
FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2014
(UNAUDITED)
(in thousands, except per share data)
|
Company
Historical (1)
|
Mission Foothill
Marketplace (3)
|
Pro Forma
Adjustments
|
Company
Pro Forma
|
|||||||||||||
|
Revenues
|
||||||||||||||||
|
Base rents
|
$ | 87,230 | $ | 1,223 | $ | 36 | (4) | $ | 88,489 | |||||||
|
Recoveries from tenants
|
24,137 | 354 | — | 24,491 | ||||||||||||
|
Other income
|
2,754 | — | — | 2,754 | ||||||||||||
|
Total revenues
|
114,121 | 1,577 | 36 | 115,734 | ||||||||||||
|
Operating expenses
|
||||||||||||||||
|
Property operating
|
18,062 | 249 | — | 18,311 | ||||||||||||
|
Property taxes
|
11,566 | 200 | — | 11,766 | ||||||||||||
|
Depreciation and amortization
|
42,986 | — | 446 | (5) | 43,432 | |||||||||||
|
General and administrative expenses
|
8,324 | — | — | 8,324 | ||||||||||||
|
Acquisition transaction costs
|
654 | — | — | 654 | ||||||||||||
|
Other expense
|
405 | — | — | 405 | ||||||||||||
|
Total operating expenses
|
81,997 | 449 | 446 | 82,892 | ||||||||||||
|
Operating income
|
32,124 | 1,128 | (410 | ) | 32,842 | |||||||||||
|
Non-operating income (expenses)
|
||||||||||||||||
|
Interest expense and other finance expenses
|
(20,695 | ) | — | (274 | ) (7) | (20,969 | ) | |||||||||
|
Gain on sale of real estate
|
4,869 | — | — | 4,869 | ||||||||||||
|
Net income
|
16,298 | 1,128 | (684 | ) | 16,742 | |||||||||||
|
Net income attributable to non-controlling interests
|
(584 | ) | — | — | (584 | ) | ||||||||||
|
Net Income (Loss) Attributable to Retail Opportunity Investments Corp.
|
$ | 15,714 | $ | 1,128 | $ | (684 | ) | $ | 16,158 | |||||||
|
Pro forma weighted average shares outstanding:
|
||||||||||||||||
|
Basic
|
80,336 | 80,366 | ||||||||||||||
|
Diluted
|
84,477 | 84,477 | ||||||||||||||
|
Basic income per share
|
$ | 0.19 | $ | 0.20 | ||||||||||||
|
Diluted income per share
|
$ | 0.19 | $ | 0.19 | ||||||||||||
|
Dividends per common share
|
$ | 0.48 | $ | 0.48 | ||||||||||||
|
Comprehensive income:
|
||||||||||||||||
|
Net income
|
$ | 16,298 | $ | 1,128 | $ | (684 | ) | $ | 16,742 | |||||||
|
Other comprehensive loss
|
||||||||||||||||
|
Unrealized (loss) gain on swap derivative
|
||||||||||||||||
|
Unrealized swap derivative loss arising during the period
|
(2,792 | ) | — | — | (2,792 | ) | ||||||||||
|
Reclassification adjustment for amortization of interest expense included in net income
|
2,641 | — | — | 2,641 | ||||||||||||
|
Other comprehensive loss
|
(151 | ) | — | — | (151 | ) | ||||||||||
|
Comprehensive income (loss)
|
16,147 | 1,128 | (684 | ) | 16,591 | |||||||||||
|
Comprehensive income attributable to non-controlling interests
|
(584 | ) | — | — | (584 | ) | ||||||||||
|
Comprehensive income attributable to Retail Opportunity Investments Corp.
|
$ | 15,563 | $ | 1,128 | $ | (684 | ) | $ | 16,007 | |||||||
See accompanying notes to pro forma consolidated financial statements
F-7
RETAIL OPPORTUNITY INVESTMENTS CORP.
PRO FORMA CONSOLIDATED STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME
FOR THE YEAR ENDED DECEMBER 31, 2013
(UNAUDITED)
(in thousands, except per share data)
|
Company
Historical (1)
|
Mission Foothill
Marketplace (3)
|
Pro Forma
Adjustments
|
Company
Pro Forma
|
|||||||||||||
|
Revenues
|
||||||||||||||||
|
Base rents
|
$ | 86,195 | $ | 1,534 | $ | 50 | (4) | $ | 87,779 | |||||||
|
Recoveries from tenants
|
22,497 | 456 | — | 22,953 | ||||||||||||
|
Mortgage interest
|
624 | — | — | 624 | ||||||||||||
|
Other income
|
1,916 | — | — | 1,916 | ||||||||||||
|
Total revenues
|
111,232 | 1,990 | 50 | 113,272 | ||||||||||||
|
Operating expenses
|
||||||||||||||||
|
Property operating
|
19,750 | 293 | — | 20,043 | ||||||||||||
|
Property taxes
|
11,247 | 285 | — | 11,532 | ||||||||||||
|
Depreciation and amortization
|
40,398 | — | 595 | (5) | 40,993 | |||||||||||
|
General and administrative expenses
|
10,059 | — | — | 10,059 | ||||||||||||
|
Acquisition transaction costs
|
1,688 | — | 64 | (6) | 1,752 | |||||||||||
|
Other expense
|
315 | — | — | 315 | ||||||||||||
|
Total operating expenses
|
83,457 | 578 | 659 | 84,694 | ||||||||||||
|
Operating income
|
27,775 | 1,412 | (609 | ) | 28,578 | |||||||||||
|
Non-operating income (expenses)
|
||||||||||||||||
|
Interest expense and other finance expenses
|
(15,855 | ) | — | (365 | ) (7) | (16,220 | ) | |||||||||
|
Gain on consolidation of joint venture
|
20,382 | — | — | 20,382 | ||||||||||||
|
Equity in earnings from unconsolidated joint venture
|
2,390 | — | — | 2,390 | ||||||||||||
|
Income from continuing operations
|
34,692 | 1,412 | (974 | ) | 35,130 | |||||||||||
|
Loss from discontinued operations
|
(714 | ) | — | — | (714 | ) | ||||||||||
|
Net income
|
33,978 | 1,412 | (974 | ) | 34,416 | |||||||||||
|
Net income attributable to non-controlling interests
|
(165 | ) | — | — | (165 | ) | ||||||||||
|
Net Income Attributable to Retail Opportunity Investments Corp.
|
$ | 33,813 | $ | 1,412 | $ | (974 | ) | $ | 34,251 | |||||||
|
Pro forma weighted average shares outstanding:
|
||||||||||||||||
|
Basic
|
67,419 | 67,419 | ||||||||||||||
|
Diluted
|
71,004 | 71,004 | ||||||||||||||
|
Net income per share – basic:
Income from continuing operations
|
$ | 0.51 | $ | 0.52 | ||||||||||||
|
Loss from discontinued operations
|
(0.01 | ) | (0.01 | ) | ||||||||||||
|
Net earnings per share
|
$ | 0.50 | $ | 0.51 | ||||||||||||
|
Net income per share – diluted:
|
||||||||||||||||
|
Income from continuing operations
|
$ | 0.49 | $ | 0.49 | ||||||||||||
|
Loss from discontinued operations
|
(0.01 | ) | (0.01 | ) | ||||||||||||
|
Net earnings per share
|
$ | 0.48 | $ | 0.48 | ||||||||||||
|
Dividends per common share
|
$ | 0.60 | $ | 0.60 | ||||||||||||
|
Comprehensive income:
|
||||||||||||||||
|
Net income
|
$ | 33,978 | $ | 1,412 | $ | (974 | ) | $ | 34,416 | |||||||
|
Other comprehensive income
|
||||||||||||||||
|
Unrealized swap derivative gain arising during the period
|
4,565 | — | — | 4,565 | ||||||||||||
|
Reclassification adjustment for amortization of interest expense included in net income
|
4,621 | — | — | 4,621 | ||||||||||||
|
Other comprehensive income
|
9,186 | — | — | 9,186 | ||||||||||||
|
Comprehensive income
|
43,164 | 1,412 | (974 | ) | 43,602 | |||||||||||
|
Comprehensive income attributable to non-controlling interests
|
(165 | ) | — | — | (165 | ) | ||||||||||
|
Comprehensive income attributable to Retail Opportunity Investments Corp.
|
$ | 42,999 | $ | 1,412 | $ | (974 | ) | $ | 43,437 | |||||||
See accompanying notes to pro forma consolidated financial statements
F-8
RETAIL OPPORTUNITY INVESTMENTS CORP.
NOTES TO PRO FORMA CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)
Notes to the Pro Forma Consolidated Financial Statements
|
1.
|
Derived from the Company’s unaudited and audited financial statements for the nine months ended September 30, 2014 and the year ended December 31, 2013, respectively.
|
|
2.
|
Reflects the pro forma acquisition of the Property for approximately $29.0 million. The acquisition was funded with borrowings under ROIC’s credit facility.
|
|
3.
|
Derived from the Property’s unaudited and audited financial statements for the nine months ended September 30, 2014 and the year ended December 31, 2013, respectively.
|
|
4.
|
Reflects the pro forma adjustment of $36,000 and $50,000 for the nine months ended September 30, 2014 and the year ended December 31, 2013, respectively, to record operating rents on a straight-line basis beginning January 1, 2013.
|
|
5.
|
Reflects the estimated depreciation for the Property based on the estimated values allocated to the building at the beginning of the periods presented. Depreciation expense is computed on a straight-line basis over the estimated useful life of the assets as follows (dollar amounts in thousands):
|
|
Estimated Useful
Life
|
Nine Months Ended
September 30, 2014
Depreciation
Expense
|
Year Ended
December 31, 2013
Depreciation
Expense
|
|||||||
|
Building
|
39 years
|
$ | 446 | $ | 595 | ||||
|
6.
|
Reflects the pro forma adjustment for estimated costs related to the acquisition of the Property.
|
|
7.
|
Reflects the pro forma adjustment to interest expense, assuming the Company had borrowed funds from the credit facility to fund the purchase price of the Property, as if the acquisition had been made on the first day of the periods presented.
|
F-9
RETAIL OPPORTUNITY INVESTMENTS PARTNERSHIP, LP
PRO FORMA CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
The unaudited pro forma consolidated statement of operations and comprehensive income for the nine months ended September 30, 2014 and for the year ended December 31, 2013 are presented as if Retail Opportunity Investments Partnership, LP (the “Operating Partnership”) had completed the acquisition of Mission Foothill Marketplace (the “Property”) on January 1, 2013. Additionally, the pro forma consolidated balance sheet as of September 30, 2014 has been presented as if the acquisition had been completed on September 30, 2014.
The purchase price allocation is calculated based on a 20/80 allocation to Land and Building and Improvements, respectively. As of the date of this report, the Operating Partnership is in the process of evaluating the purchase price allocation in accordance with the Accounting Standards Codification 805. The purchase price allocation is preliminary and could be subject to change.
The pro forma consolidated financial statements should be read in conjunction with the Operating Partnership’s 2013 Annual Report on Form 10-K and the Quarterly Report on Form 10-Q for the period ended September 30, 2014. The pro forma consolidated financial statements do not purport to represent the Operating Partnership’s financial position as of September 30, 2014 or results of operations that would actually have occurred assuming the completion of the acquisition of the Property had occurred on January 1, 2013; nor do they purport to project the Operating Partnership’s results of operations as of any future date or for any future period.
F-10
RETAIL OPPORTUNITY INVESTMENTS PARTNERSHIP, LP
PRO FORMA CONSOLIDATED BALANCE SHEET
AS OF SEPTEMBER 30, 2014
(UNAUDITED)
(in thousands)
|
Operating
Partnership
Historical (8)
|
Pro Forma
Adjustments
|
Operating
Partnership
Pro Forma
|
||||||||||
|
ASSETS:
|
||||||||||||
|
Real Estate Investments:
|
||||||||||||
|
Land
|
$ | 521,240 | $ | 5,800 | (9) | $ | 527,040 | |||||
|
Building and improvements
|
1,163,078 | 23,200 | (9) | 1,186,278 | ||||||||
| 1,684,318 | 29,000 | 1,713,318 | ||||||||||
|
Less: accumulated depreciation
|
77,876 | — | 77,876 | |||||||||
|
Real estate investments, net
|
1,606,442 | 29,000 | 1,635,442 | |||||||||
|
Cash and cash equivalents
|
10,996 |
____
|
10,996 | |||||||||
|
Restricted cash
|
13,427 | — | 13,427 | |||||||||
|
Tenant and other receivables, net
|
25,488 | — | 25,488 | |||||||||
|
Deposits
|
5,000 | — | 5,000 | |||||||||
|
Acquired lease intangible assets, net of accumulated amortization
|
69,787 | — | 69,787 | |||||||||
|
Prepaid expenses
|
544 | — | 544 | |||||||||
|
Deferred charges, net of accumulated amortization
|
36,501 | — | 36,501 | |||||||||
|
Other
|
2,399 | — | 2,399 | |||||||||
|
Total assets
|
$ | 1,770,584 | $ | 29,000 | $ | 1,799,584 | ||||||
|
LIABILITIES AND CAPITAL
|
||||||||||||
|
Liabilities:
|
||||||||||||
| Term Loan | $ | 200,000 | $ | — | $ | 200,000 | ||||||
|
Credit facility
|
123,300 | 29,000 | (9) | 152,300 | ||||||||
|
Senior Notes Due 2023
|
246,091 | — | 246,091 | |||||||||
|
Mortgage notes payable
|
107,306 | — | 107,306 | |||||||||
|
Acquired lease intangible liabilities, net of accumulated amortization
|
112,238 | — | 112,238 | |||||||||
|
Accounts payable and accrued expenses
|
18,858 | — | 18,858 | |||||||||
|
Tenants’ security deposits
|
3,709 | — | 3,709 | |||||||||
|
Other liabilities
|
14,482 | — | 14,482 | |||||||||
|
Total liabilities
|
825,984 | 29,000 | 854,984 | |||||||||
|
Capital:
|
||||||||||||
|
Partners’ capital, unlimited partnership units authorized :
|
||||||||||||
|
ROIC capital (consists of general and limited partnership interests held by ROIC)
|
922,445 | — | 922,445 | |||||||||
|
Limited partners’ capital (consists of limited partnership interests held by third parties)
|
31,275 | — | 31,275 | |||||||||
|
Accumulated other comprehensive loss
|
(9,120 | ) | — | (9,120 | ) | |||||||
|
Total capital
|
944,600 | — | 944,600 | |||||||||
|
Total liabilities and capital
|
$ | 1,770,584 | $ | 29,000 | $ | 1,799,584 | ||||||
See accompanying notes to pro forma consolidated financial statements
F-11
RETAIL OPPORTUNITY INVESTMENTS PARTNERSHIP, LP
PRO FORMA CONSOLIDATED STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME
FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2014
(UNAUDITED)
(in thousands, except per share data)
|
Operating
Partnership
Historical (8)
|
Mission Foothill
Marketplace (10)
|
Pro Forma
Adjustments
|
Operating
Partnership
Pro Forma
|
|||||||||||||
|
Revenues
|
||||||||||||||||
|
Base rents
|
$ | 87,230 | $ | 1,223 | $ | 36 | (11) | $ | 88,489 | |||||||
|
Recoveries from tenants
|
24,137 | 354 | — | 24,491 | ||||||||||||
|
Other income
|
2,754 | — | — | 2,754 | ||||||||||||
|
Total revenues
|
114,121 | 1,577 | 36 | 115,734 | ||||||||||||
|
Operating expenses
|
||||||||||||||||
|
Property operating
|
18,062 | 249 | — | 18,311 | ||||||||||||
|
Property taxes
|
11,566 | 200 | — | 11,766 | ||||||||||||
|
Depreciation and amortization
|
42,986 | — | 446 | (12) | 43,432 | |||||||||||
|
General and administrative expenses
|
8,324 | — | — | 8,324 | ||||||||||||
|
Acquisition transaction costs
|
654 | — | — | 654 | ||||||||||||
|
Other expense
|
405 | — | — | 405 | ||||||||||||
|
Total operating expenses
|
81,997 | 449 | 446 | 82,892 | ||||||||||||
|
Operating income
|
32,124 | 1,128 | (410 | ) | 32,842 | |||||||||||
|
Non-operating income (expenses)
|
||||||||||||||||
|
Interest expense and other finance expenses
|
(20,695 | ) | — | (274 | ) (14) | (20,969 | ) | |||||||||
|
Gain on sale of real estate
|
4,869 | — | — | 4,869 | ||||||||||||
|
Net Income Attributable to Retail Opportunity Investments Partnership, LP
|
$ | 16,298 | $ | 1,128 | $ | (684 | ) | $ | 16,742 | |||||||
|
Pro forma weighted average units outstanding:
|
||||||||||||||||
|
Basic
|
80,366 | 80,366 | ||||||||||||||
|
Diluted
|
84,477 | 84,477 | ||||||||||||||
|
Basic income per unit
|
$ | 0.19 | $ | 0.21 | ||||||||||||
|
Diluted income per unit
|
$ | 0.19 | $ | 0.20 | ||||||||||||
|
Distributions per unit
|
$ | 0.48 | $ | 0.48 | ||||||||||||
|
Comprehensive income:
|
||||||||||||||||
|
Net income
|
$ | 16,298 | $ | 1,128 | $ | (684 | ) | $ | 16,742 | |||||||
|
Other comprehensive loss
|
||||||||||||||||
|
Unrealized (loss) gain on swap derivative
|
||||||||||||||||
|
Unrealized swap derivative loss arising during the period
|
(2,792 | ) | — | — | (2,792 | ) | ||||||||||
|
Reclassification adjustment for amortization of interest expense included in net income
|
2,641 | — | — | 2,641 | ||||||||||||
|
Other comprehensive loss
|
(151 | ) | — | — | (151 | ) | ||||||||||
|
Comprehensive income attributable to Retail Opportunity Investments Partnership, LP
|
$ | 16,147 | $ | 1,128 | $ | (684 | ) | $ | 16,591 | |||||||
See accompanying notes to pro forma consolidated financial statements
F-12
RETAIL OPPORTUNITY INVESTMENTS PARTNERSHIP, LP
PRO FORMA CONSOLIDATED STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME
FOR THE YEAR ENDED DECEMBER 31, 2013
(UNAUDITED)
(in thousands, except per share data)
|
Operating
Partnership
Historical (8)
|
Mission Foothill
Marketplace (10)
|
Pro Forma
Adjustments
|
Operating
Partnership
Pro Forma
|
|||||||||||||
|
Revenues
|
||||||||||||||||
|
Base rents
|
$ | 86,195 | $ | 1,534 | $ | 50 | (11) | $ | 87,779 | |||||||
|
Recoveries from tenants
|
22,497 | 456 | — | 22,953 | ||||||||||||
|
Mortgage interest
|
624 | — | — | 624 | ||||||||||||
|
Other income
|
1,916 | — | — | 1,916 | ||||||||||||
|
Total revenues
|
111,232 | 1,990 | 50 | 113,272 | ||||||||||||
|
Operating expenses
|
||||||||||||||||
|
Property operating
|
19,750 | 293 | — | 20,043 | ||||||||||||
|
Property taxes
|
11,247 | 285 | — | 11,532 | ||||||||||||
|
Depreciation and amortization
|
40,398 | — | 595 | (12) | 40,993 | |||||||||||
|
General and administrative expenses
|
10,059 | — | — | 10,059 | ||||||||||||
|
Acquisition transaction costs
|
1,688 | — | 64 | (13) | 1,752 | |||||||||||
|
Other expense
|
315 | — | — | 315 | ||||||||||||
|
Total operating expenses
|
83,457 | 578 | 659 | 84,694 | ||||||||||||
|
Operating income
|
27,775 | 1,412 | (609 | ) | 28,578 | |||||||||||
|
Non-operating income (expenses)
|
||||||||||||||||
|
Interest expense and other finance expenses
|
(15,855 | ) | — | (365 | ) (14) | (16,220 | ) | |||||||||
|
Gain on consolidation of joint venture
|
20,382 | — | — | 20,382 | ||||||||||||
|
Equity in earnings from unconsolidated joint venture
|
2,390 | — | — | 2,390 | ||||||||||||
|
Income from continuing operations
|
34,692 | 1,412 | (974 | ) | 35,130 | |||||||||||
|
Loss from discontinued operations
|
(714 | ) | — | — | (714 | ) | ||||||||||
|
Net Income Attributable to Retail Opportunity Investments Partnership, LP
|
$ | 33,978 | $ | 1,412 | $ | (974 | ) | $ | 34,416 | |||||||
|
Pro forma weighted average units outstanding:
|
||||||||||||||||
|
Basic
|
68,258 | 68,258 | ||||||||||||||
|
Diluted
|
71,004 | 71,004 | ||||||||||||||
| Net income per unit - basic: | ||||||||||||||||
|
Income from continuing operations
|
$ | 0.51 | $ | 0.51 | ||||||||||||
|
Loss from discontinued operations
|
(0.01 | ) | (0.01 | ) | ||||||||||||
|
Net income per unit
|
$ | 0.50 | $ | 0.50 | ||||||||||||
| Net income per unit - diluted: | ||||||||||||||||
|
Income from continuing operations
|
$ | 0.49 | $ | 0.49 | ||||||||||||
|
Loss from discontinued operations
|
(0.01 | ) | (0.01 | ) | ||||||||||||
|
Net income per unit
|
$ | 0.48 | $ | 0.48 | ||||||||||||
|
Distributions per unit
|
$ | 0.60 | $ | 0.60 | ||||||||||||
|
Comprehensive income:
|
||||||||||||||||
|
Net income
|
$ | 33,978 | $ | 1,412 | $ | (974 | ) | $ | 34,416 | |||||||
|
Other comprehensive income
|
||||||||||||||||
|
Unrealized swap derivative gain arising during the period
|
4,565 | — | — | 4,565 | ||||||||||||
|
Reclassification adjustment for amortization of interest expense included in net income
|
4,621 | — | — | 4,621 | ||||||||||||
|
Other comprehensive income
|
9,186 | — | — | 9,186 | ||||||||||||
|
Comprehensive income attributable to Retail Opportunity Investments Partnership, LP
|
$ | 43,164 | $ | 1,412 | $ | (974 | ) | $ | 43,602 | |||||||
See accompanying notes to pro forma consolidated financial statements
F-13
RETAIL OPPORTUNITY INVESTMENTS PARTNERSHIP, LP
NOTES TO PRO FORMA CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)
Notes to the Pro Forma Consolidated Financial Statements
|
8.
|
Derived from the Operating Partnership’s unaudited and audited financial statements for the nine months ended September 30, 2014 and the year ended December 31, 2013, respectively.
|
|
9.
|
Reflects the pro forma acquisition of the Property for approximately $29.0 million. The acquisition was funded with borrowings under ROIC’s credit facility.
|
|
10.
|
Derived from the Property’s unaudited and audited financial statements for the nine months ended September 30, 2014 and the year ended December 31, 2013, respectively.
|
|
11.
|
Reflects the pro forma adjustment of $36,000 and $50,000 for the nine months ended September 30, 2014 and the year ended December 31, 2013, respectively, to record operating rents on a straight-line basis beginning January 1, 2013.
|
|
12.
|
Reflects the estimated depreciation for the Property based on the estimated values allocated to the building at the beginning of the periods presented. Depreciation expense is computed on a straight-line basis over the estimated useful life of the assets as follows (dollar amounts in thousands):
|
|
Estimated Useful
Life
|
Nine Months Ended
September 30, 2014
Depreciation
Expense
|
Year Ended
December 31, 2013
Depreciation
Expense
|
|||||||
|
Building
|
39 years
|
$ | 446 | $ | 595 | ||||
|
13.
|
Reflects the pro forma adjustment for estimated costs related to the acquisition of the Property.
|
|
14.
|
Reflects the pro forma adjustment to interest expense, assuming the Operating Partnership had borrowed funds from the credit facility to fund the purchase price of the Property, as if the acquisition had been made on the first day of the period presented.
|
F-14