f8k_032015.htm
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) January 6, 2015
 
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 January 6, 2015, Retail Opportunity Investments Corp. (“ROIC”), acting through a subsidiary held through Retail Opportunity Investments Partnership, LP, (the “Operating Partnership”), ROIC’s operating partnership, acquired the properties known as Park Oaks Shopping Center and Ontario Plaza (collectively, the “Properties”) located in Thousand Oaks, California and Ontario, California, respectively, from an unaffiliated third party, for approximately $78.7 million. Park Oaks Shopping Center is approximately 110,000 square feet and is anchored by Safeway (Vons) Supermarket. Ontario Plaza is approximately 150,000 square feet and is anchored by El Super Supermarket and Rite Aid Pharmacy. The Company funded the acquisition of the Properties using borrowings under its credit facility. Set forth in Item 9.01 is the combined financial statement prepared pursuant to Rule 3-14 of Regulation S-X relating to the acquisition of the Properties, which individually is not considered significant within the meaning of Rule 3-14
 
Item 9.01 Financial Statements and Exhibits.
 
(a)  
Combined Financial Statement of Businesses Acquired.
 
Park Oaks Shopping Center and Ontario Plaza
 
·
  Independent Auditors’ Report
 
·
  Combined Statement of Revenues and Certain Expenses for the year ended December 31, 2014 (Audited)
 
·
  Notes to Combined Statement of Revenues and Certain Expenses for the year ended December 31, 2014 (Audited)
 
 
(b)    Pro Forma Financial Information for Retail Opportunity Investments Corp.
 
·
  Pro Forma Consolidated Balance Sheet as of December 31, 2014 (Unaudited)
 
·
  Pro Forma Consolidated Statement of Operations and Comprehensive Income for the year ended December 31, 2014 (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 December 31, 2014 (Unaudited)
 
·
  Pro Forma Consolidated Statement of Operations and Comprehensive Income for the year ended December 31, 2014 (Unaudited)
 
·
  Notes to Pro Forma Consolidated Financial Statements (Unaudited)
 
 
(d)      Exhibits.
 
Exhibit No.
 
Description
23.1
 
Consent of Independent Auditors
99.1
 
Combined 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: March 20, 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
 
Dated: March 20, 2015
     
Chief Financial Officer
 
 
 
 
 
 
 
 

exh_23.htm
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 March  20, 2015, relating to our audit of the Combined Statement of Revenues and Certain Expenses of Park Oaks Shopping Center and Ontario Plaza, for the year ended December 31, 2014, 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
March 20, 2015
exh_991.htm
Exhibit 99.1
 
 
 
Page
Park Oaks Shopping Center and Ontario Plaza
 
   
Independent Auditors’ Report
F-1
   
Combined Statement of Revenues and Certain Expenses for the year ended December 31, 2014 (Audited)
F-2
   
Notes to Combined Statement of Revenues and Certain Expenses for the year ended December 31, 2014 (Audited)
F-3
   
   
Pro Forma Consolidated Financial Statements of Retail Opportunity Investments Corp.
 
   
Pro Forma Consolidated Balance Sheet as of December 31, 2014 (Unaudited)
F-6
   
Pro Forma Consolidated Statement of Operations and Comprehensive Income for the year ended December 31, 2014 (Unaudited)
F-7
   
Notes to Pro Forma Consolidated Financial Statements (Unaudited)
F-8
   
   
Pro Forma Consolidated Financial Statements of Retail Opportunity Investments Partnership, LP
 
   
Pro Forma Consolidated Balance Sheet as of December 31, 2014 (Unaudited)
F-10
   
Pro Forma Consolidated Statement of Operations and Comprehensive Income for the year ended December 31, 2014 (Unaudited)
F-11
   
Notes to Pro Forma Consolidated Financial Statements (Unaudited)
F-12

 
 

 
INDEPENDENT AUDITORS’ REPORT
 

To the Board of Directors and Stockholders
Retail Opportunity Investments Corp.
Retail Opportunity Investments Partnership, LP

We have audited the accompanying combined financial statement of the properties known as Park Oaks Shopping Center and Ontario Plaza located in Thousand Oaks, California and Ontario, California, respectively, (collectively, the “Properties”) which is comprised of the combined statement of revenues and certain expenses for the year ended December 31, 2014, and the related notes to the combined financial statement.

Management’s Responsibility for the Financial Statement
Management is responsible for the preparation and fair presentation of this combined 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 combined 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 combined financial statement is free from material misstatement.

An audit involves performing procedures to obtain audit evidence about the amounts and disclosures in the combined financial statement.  The procedures selected depend on the auditors’ judgment, including the assessment of the risks of material misstatement of the combined 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 combined 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 the Properties’ 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 combined 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 combined financial statement referred to above presents fairly, in all material respects, the revenues and certain expenses of the Properties for the year ended December 31, 2014 in accordance with accounting principles generally accepted in the United States of America.

Emphasis-of-Matter
We draw attention to Note 2 to the combined financial statement, which describes that the accompanying combined 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 the Properties’ 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
March 20, 2015
 
 
 
F-1

 
PARK OAKS SHOPPING CENTER AND ONTARIO PLAZA
     COMBINED STATEMENT OF REVENUES AND CERTAIN EXPENSES
(Dollar amounts in thousands)
 
   
Year Ended
December 31,
2014
 
Revenues
     
Rental income (note 4)
  $ 5,648  
Total revenues
    5,648  
         
Certain Expenses
       
Utilities
    202  
Repairs, maintenance and supplies
    483  
Cleaning and landscaping
    118  
Real estate taxes
    431  
Insurance
    57  
Total certain expenses
    1,291  
         
Excess of revenues over certain expenses
  $ 4,357  


 
 
See accompanying notes to combined statement of revenues and certain expenses.
 
 
F-2

 
PARK OAKS SHOPPING CENTER AND ONTARIO PLAZA
NOTES TO COMBINED STATEMENT OF REVENUES AND CERTAIN EXPENSES
FOR THE YEAR ENDED DECEMBER 31, 2014 (AUDITED)


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 January 6, 2015, the Company acquired the properties known as Park Oaks Shopping Center and Ontario Plaza (collectively, the “Properties”) located in Thousand Oaks, California and Ontario, California, respectively, from a third party seller for a purchase price of approximately $78.7 million. Park Oaks Shopping Center is approximately 110,000 square feet, and is anchored by Safeway (Vons) Supermarket. Ontario Plaza is approximately 150,000 square feet and is anchored by El Super Supermarket and Rite Aid Pharmacy.  The Properties were acquired with borrowings under ROIC’s credit facility.
 
2.   Basis of Presentation and Summary of Significant Accounting Policies
 
Basis of Presentation
 
The Combined 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 combined financial statement includes the historical revenues and certain expenses of the seller, 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 the Properties 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 the Properties.
 
Revenue Recognition
 
The Properties’ 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 the Properties have agreed to accept in consideration for permitting certain tenants to terminate their lease prior to the contractual expiration date.  The Properties recognize 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 leases have been rendered; and (d) collectability of the termination fee is assured.
 
Use of Estimates
 
The preparation of the combined financial statement in conformity with accounting principles generally accepted in the United States of America requires the Properties’ management to make estimates and assumptions that affect the reported amounts of combined revenues and certain expenses during the reporting period. Actual results could differ from those estimates.
 
 
F-3

 
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 March 20, 2015, and has determined that there were no subsequent events or transactions which would require recognition or disclosure in the combined financial statement.
 
4.    Leases
 
The Properties are subject to non-cancelable lease agreements through 2024, subject to various escalation clauses, with tenants for retail space. As of December 31, 2014, 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
 
       
2015
  $ 4,299  
2016
    4,171  
2017
    3,896  
2018
    3,191  
2019
    2,381  
Thereafter
    6,360  
    $ 24,298  
 
The tenant leases provide for annual rents that include the tenants’ proportionate share of real estate taxes and certain property operating expenses. The Properties’ tenant leases generally include tenant renewal options that can extend the lease terms.
 
Rental income on the combined 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 an increase in rental income of approximately $36,000 for the year ended December 31, 2014.
 
5.             Concentrations
 
For the year ended December 31, 2014, one tenant represented approximately 15% of the Properties’ 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 year ended December 31, 2014 is presented as if Retail Opportunity Investments Corp. (the “Company”) had completed the acquisition of Park Oaks Shopping Center and Ontario Plaza (collectively, the “Properties”) on January 1, 2014. Additionally, the pro forma consolidated balance sheet as of December 31, 2014 has been presented as if the acquisition had been completed on December 31, 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 is preliminary and could be subject to change.

The pro forma consolidated financial statements should be read in conjunction with the Company’s 2014 Annual Report on Form 10-K. The pro forma consolidated financial statements do not purport to represent the Company’s financial position as of December 31, 2014 or results of operations that would actually have occurred assuming the completion of the acquisition of the Properties had occurred on January 1, 2014; 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 DECEMBER 31, 2014
(UNAUDITED)
(in thousands)
 
   
Company
Historical (1)
   
Pro Forma
Adjustments
   
Company
Pro Forma
 
ASSETS:
                 
Real Estate Investments:
                 
Land
  $ 550,078     $ 15,740 (2)   $ 565,818  
Building and improvements
    1,235,820       62,960 (2)     1,298,780  
      1,785,898       78,700       1,864,598  
Less: accumulated depreciation
    88,173             88,173  
Real Estate Investments, net
    1,697,725       78,700       1,776,425  
Cash and cash equivalents
    10,773             10,773  
Restricted cash
    514             514  
Tenant and other receivables, net
    23,025             23,025  
Deposits
    4,500             4,500  
Acquired lease intangible assets, net of accumulated amortization
    71,433             71,433  
Prepaid expenses
    2,454             2,454  
Deferred charges, net of accumulated amortization
    39,731             39,731  
Other
    1,541             1,541  
Total assets
  $ 1,851,696     $ 78,700     $ 1,930,396  
                         
LIABILITIES AND EQUITY
                       
                         
Liabilities:
                       
Credit facility
  $  156,500     $  78,700 (2)   $  235,200  
Senior Notes Due 2023
    246,174             246,174  
Senior Notes Due 2024
    246,521             246,521  
Mortgage notes payable
    94,183             94,183  
Acquired lease intangible liabilities, net of accumulated amortization
    118,359             118,359  
Accounts payable and accrued expenses
    12,173             12,173  
Tenants’ security deposits
    3,961             3,961  
Other liabilities
    11,043             11,043  
Total liabilities
    888,914       78,700       967,614  
                         
Equity:
                       
Preferred stock
                 
Common stock
    9             9  
Additional-paid-in capital
    1,013,561             1,013,561  
Dividends in excess of earnings
    (80,976 )           (80,976 )
Accumulated other comprehensive loss
    (8,882 )           (8,882 )
Total Retail Opportunity Investments Corp. stockholders’ equity
    923,712             923,712  
Non-controlling interests
    39,070             39,070  
Total equity
    962,782             962,782  
Total liabilities and equity
  $ 1,851,696     $ 78,700     $ 1,930,396  
 
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 YEAR ENDED DECEMBER 31, 2014
(UNAUDITED)
(in thousands, except per share data)
 
   
Company
Historical (1)
   
Park Oaks and
Ontario Plaza
   
Pro Forma Adjustments
 
Company
Pro Forma
 
Revenues
                       
Base rents
  $ 119,842     $ 4,389     $ 81 (3)   $ 124,312  
Recoveries from tenants
    32,945       1,259             34,204  
Other income
    3,077                   3,077  
Total revenues
    155,864       5,648       81       161,593  
                                 
Operating expenses
                               
Property operating
    25,036       860             25,896  
Property taxes
    15,953       431             16,384  
Depreciation and amortization
    58,435             1,614 (4)     60,049  
General and administrative expenses
    11,200                   11,200  
Acquisition transaction costs
    961             45 (5)     1,006  
Other expense
    505                   505  
Total operating expenses
    112,090       1,291       1,659       115,040  
                                 
Operating income
    43,774       4,357       (1,578 )     46,553  
Non-operating income (expenses)
                               
Interest expense and other finance expenses
    (27,593 )           (992 ) (6)     (28,585 )
Gain on sale of real estate
    4,868                   4,868  
Net income
    21,049       4,357       (2,570 )     22,836  
Net income attributable to non-controlling interests
    (748 )                 (748 )
Net Income Attributable to Retail Opportunity Investments Corp.
  $ 20,301     $ 4,357     $ (2,570 )   $ 22,088  
                                 
                                 
Net income per share – basic and diluted
  $ 0.24                     $ 0.26  
                                 
Dividends per common share
  $ 0.64                     $ 0.64  
                                 
Comprehensive income:
                               
Net income
  $ 21,049     $ 4,357     $ (2,570 )   $ 22,836  
Other comprehensive income (loss)
                               
Unrealized swap derivative (loss) gain arising during the period
    (3,132 )                 (3,132 )
Reclassification adjustment for amortization of interest expense included in net income
    3,219                   3,219  
Other comprehensive income (loss)
    87                   87  
Comprehensive income
    21,136       4,357       (2,570 )     22,923  
Comprehensive income attributable to non-controlling interests
    (748 )                 (748 )
Comprehensive income attributable to Retail Opportunity Investments Corp.
  $ 20,388     $ 4,357     $ (2,570 )   $ 22,175  
 
 
See accompanying notes to pro forma consolidated financial statements

 
F-7

 
RETAIL OPPORTUNITY INVESTMENTS CORP.
NOTES TO PRO FORMA CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)
 
Adjustments to the Pro Forma Consolidated Financial Statements
 
1.  
Derived from the Company’s audited financial statements for the year ended December 31, 2014.
2.  
Reflects the pro forma acquisition of the Properties for approximately $78.7 million.  The acquisition was funded by borrowings under ROIC’s credit facility.
3.  
Reflects the pro forma adjustment of $81,000 for the year ended December 31, 2014, to record operating rents on a straight-line basis beginning January 1, 2014.
4.  
Reflects the estimated depreciation for the Properties 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
 
Year Ended
December 31, 2014
Depreciation
Expense
 
         
Building
39 years
  $ 1,614  
 
5.  
Reflects the pro forma adjustment for estimated costs related to the acquisition of the Properties.
6.  
Reflects the pro forma adjustment to interest expense, assuming the Company had borrowed funds from its credit facility to cover the purchase price of the Properties, as if the acquisition had been made on the first day of the period presented.
 
 

 
 
F-8

 
RETAIL OPPORTUNITY INVESTMENTS PARTNERSHIP, LP
PRO FORMA CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
 
The unaudited pro forma consolidated statement of operations and comprehensive income for the year ended December 31, 2014 is presented as if Retail Opportunity Investments Partnership, LP (the “Operating Partnership”) had completed the acquisition of Park Oaks Shopping Center and Ontario Plaza (collectively, the “Properties”) on January 1, 2014. Additionally, the pro forma consolidated balance sheet as of December 31, 2014 has been presented as if the acquisition had been completed on December 31, 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 is preliminary and could be subject to change.

The pro forma consolidated financial statements should be read in conjunction with the Operating Partnership’s 2014 Annual Report on Form 10-K. The pro forma consolidated financial statements do not purport to represent the Operating Partnership’s financial position as of December 31, 2014 or results of operations that would actually have occurred assuming the completion of the acquisition of the Properties had occurred on January 1, 2014; nor do they purport to project the Company’s results of operations as of any future date or for any future period.
 



 
F-9

 
RETAIL OPPORTUNITY INVESTMENTS PARTNERSHIP, LP
PRO FORMA CONSOLIDATED BALANCE SHEET
AS OF DECEMBER 31, 2014
(UNAUDITED)
(in thousands)
 
   
Company
Historical (7)
   
Pro Forma
Adjustments
 
Company
Pro Forma
 
ASSETS:
                 
Real Estate Investments:
                 
Land
  $ 550,078     $ 15,740 (8)   $ 565,818  
Building and improvements
    1,235,820       62,960 (8)     1,298,780  
      1,785,898       78,700       1,864,598  
Less: accumulated depreciation
    88,173             88,173  
Real Estate Investments, net
    1,697,725       78,700       1,776,425  
Cash and cash equivalents
    10,773             10,773  
Restricted cash
    514             514  
Tenant and other receivables, net
    23,025             23,025  
Deposits
    4,500             4,500  
Acquired lease intangible assets, net of accumulated amortization
    71,433             71,433  
Prepaid expenses
    2,454             2,454  
Deferred charges, net of accumulated amortization
    39,731             39,731  
Other
    1,541             1,541  
Total assets
  $ 1,851,696     $ 78,700     $ 1,930,396  
                         
LIABILITIES AND EQUITY
                       
                         
Liabilities:
                       
Credit facility
   156,500      78,700 (8)  
235,200
 
Senior Notes Due 2023
    246,174        —        246,174  
Senior Notes Due 2024
    246,521             246,521  
Mortgage notes payable
    94,183             94,183  
Acquired lease intangible liabilities, net of accumulated amortization
    118,359             118,359  
Accounts payable and accrued expenses
    12,173             12,173  
Tenants’ security deposits
    3,961             3,961  
Other liabilities
    11,043             11,043  
Total liabilities
    888,914       78,700       967,614  
                         
Equity:
                       
ROIC capital
    932,595             932,595  
Limited partners’ capital
    39,069             39,069  
Accumulated other comprehensive loss
    (8,882 )           (8,882 )
Total capital
    962,782             962,782  
Total liabilities and capital
  $ 1,851,696     $ 78,700     $ 1,930,396  
 
 
See accompanying notes to pro forma consolidated financial statements
 
 
F-10

 
RETAIL OPPORTUNITY INVESTMENTS PARTNERSHIP, LP
PRO FORMA CONSOLIDATED STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME
FOR THE YEAR ENDED DECEMBER 31, 2014
(UNAUDITED)
 
(in thousands, except per share data)
 
   
Company
Historical (7)
   
Park Oaks and
Ontario Plaza
   
Pro Forma
Adjustments
 
Company
Pro Forma
 
Revenues
                       
Base rents
  $ 119,842     $ 4,389     $ 81 (9)   $ 124,312  
Recoveries from tenants
    32,945       1,259             34,204  
Other income
    3,077                   3,077  
Total revenues
    155,864       5,648       81       161,593  
                                 
Operating expenses
                               
Property operating
    25,036       860             25,896  
Property taxes
    15,953       431             16,384  
Depreciation and amortization
    58,435             1,614 (10)     60,049  
General and administrative expenses
    11,200                   11,200  
Acquisition transaction costs
    961             45 (11)     1,006  
Other expense
    505                   505  
Total operating expenses
    112,090       1,291       1,659       115,040  
                                 
Operating income
    43,774       4,357       (1,578 )     46,553  
Non-operating income (expenses)
                               
Interest expense and other finance expenses
    (27,593 )           (992 ) (12)     (28,585 )
Gain on sale of real estate
    4,868                   4,868  
                                 
Net Income Attributable to Retail Opportunity Investments Partnership, LP
  $ 21,049     $ 4,357     $ (2,570 )   $ 22,836  
                                 
                                 
Net income per unit – basic and diluted
  $ 0.24                     $ 0.26  
Distributions per unit
  $ 0.64                     $ 0.64  
                                 
Comprehensive income:
                               
Net income
  $ 21,049     $ 4,357     $ (2,570 )   $ 22,836  
Other comprehensive income (loss)
                               
Unrealized swap derivative (loss) gain arising during the period
    (3,132 )                 (3,132 )
Reclassification adjustment for amortization of interest expense included in net income
    3,219                   3,219  
Other comprehensive income (loss)
    87                   87  
Comprehensive income attributable to Retail Opportunity Investments Partnership, LP
  $ 21,136     $ 4,357     $ (2,570 )   $ 22,923  
 
 
See accompanying notes to pro forma consolidated financial statements
 
 
F-11

 
RETAIL OPPORTUNITY INVESTMENTS PARTNERSHIP, LP
NOTES TO PRO FORMA CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)
 
 
Adjustments to the Pro Forma Consolidated Financial Statements
 
7.  
Derived from the Operating Partnership’s audited financial statements for the year ended December 31, 2014.
8.  
Reflects the pro forma acquisition of the Properties for approximately $78.7 million.  The acquisition was funded by borrowings under ROIC’s credit facility.
9.  
Reflects the pro forma adjustment of $81,000 for the year ended December 31, 2014, to record operating rents on a straight-line basis beginning January 1, 2014.
10.  
Reflects the estimated depreciation for the Properties 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
 
Year Ended
December 31, 2014
Depreciation
Expense
 
         
Building
39 years
  $ 1,614  
 
11.  
Reflects the pro forma adjustment for estimated costs related to the acquisition of the Properties.
12.  
Reflects the pro forma adjustment to interest expense, assuming the Company had borrowed funds from its credit facility to cover the purchase price of the Properties, as if the acquisition had been made on the first day of the period presented.
 
 

F-12