Delaware
(State or other jurisdiction
of incorporation)
|
001-33749
(Commission File Number)
|
26-0500600
(I.R.S. Employer
Identification No.)
|
3 Manhattanville Road, Purchase, NY
(Address of Principal Executive Offices)
|
10577
(Zip Code)
|
[ ]
|
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
|
[ ]
|
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
|
[ ]
|
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
|
[ ]
|
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
|
·
|
Independent Auditors’ Report
|
·
|
Statements of Revenues and Certain Expenses for the Year Ended December 31, 2009 (Audited) and Six Months Ended June 30, 2010 (Unaudited)
|
·
|
Notes to Statements of Revenues and Certain Expenses for the Year Ended December 31, 2009 (Audited) and Six Months Ended June 30, 2010 (Unaudited)
|
·
|
Pro Forma Consolidated Balance Sheet as of June 30, 2010 (Unaudited)
|
·
|
Pro Forma Consolidated Statement of Operations for the Six Months Ended June 30, 2010 (Unaudited)
|
·
|
Pro Forma Consolidated Statement of Operations for the Year Ended December 31, 2009 (Unaudited)
|
·
|
Notes to Pro Forma Consolidated Financial Statements (Unaudited)
|
Exhibit No.
|
Description
|
|
23.1
|
Consent of Independent Registered Public Accounting Firm.
|
|
99.1
|
Financial statements and pro forma financial information referenced above under paragraphs (a) and (b) of this Item 9.01
|
Retail Opportunity Investments Corp.
|
|
Dated: October 8, 2010
|
By: /s/ John B. Roche
John B. Roche
Chief Financial Officer
|
Exhibit No.
|
Description
|
|
23.1
|
Consent of Independent Registered Public Accounting Firm.
|
|
99.1
|
Financial Statements of Property Acquired and Pro Forma Financial Information.
|
Page
|
|
Heritage Market Center
|
|
Independent Auditors’ Report
|
F-1
|
Statements of Revenues and Certain Expenses for the Year Ended December 31, 2009 (Audited) and Six Months Ended June 30, 2010 (Unaudited)
|
F-2
|
Notes to Statements of Revenues and Certain Expenses for the Year Ended December 31, 2009 (Audited) and Six Months Ended June 30, 2010 (Unaudited)
|
F-3
|
Pro Forma Consolidated Financial Statements of Retail Opportunity Investments Corp.
|
F-5 |
Pro Forma Consolidated Balance Sheet as of June 30, 2010 (Unaudited)
|
F-6
|
Pro Forma Consolidated Statement of Operations for the Six Months Ended June 30, 2010 (Unaudited)
|
F-7
|
Pro Forma Consolidated Statement of Operations for the Year Ended December 31, 2009 (Unaudited)
|
F-8
|
Notes to Pro Forma Consolidated Financial Statements (Unaudited)
|
F-9
|
Year Ended
December 31,
2009
|
Six
Months Ended
June 30,
2010
(Unaudited)
|
|||||||
Revenues
|
||||||||
Rental income (note 3)
|
$ | 1,864 | $ | 891 | ||||
Other income
|
88 | 4 | ||||||
Total revenues
|
1,952 | 895 | ||||||
Certain Expenses
|
||||||||
Utilities
|
32 | 16 | ||||||
Cleaning services
|
14 | 6 | ||||||
Repairs, maintenance, and supplies
|
108 | 56 | ||||||
Real estate taxes
|
169 | 86 | ||||||
Insurance
|
13 | 6 | ||||||
Bad debt expense
|
15 | 35 | ||||||
Total expenses
|
351 | 205 | ||||||
Excess of revenues over certain expenses
|
$ | 1,601 | $ | 690 |
Year ending December 31
|
Amounts
|
|||
2010
|
$ | 1,376,201 | ||
2011
|
1,258,191 | |||
2012
|
1,204,758 | |||
2013
|
1,115,317 | |||
2014
|
1,020,489 | |||
Thereafter
|
8,013,109 | |||
$ | 13,988,065 |
Company
Historical(1)
|
Pro Forma
Adjustments
|
Company
Pro Forma
|
||||||||||
ASSETS:
|
||||||||||||
Real Estate Investments:
|
||||||||||||
Land
|
$ | 32,246 | $ | 4,009 | (2) | $ | 36,255 | |||||
Building and improvements
|
69,014 | 16,038 | (2) | 85,052 | ||||||||
101,260 | 20,047 | 121,307 | ||||||||||
Less: accumulated depreciation
|
678 | — | 678 | |||||||||
100,582 | 20,047 | 120,629 | ||||||||||
Mortgage Notes Receivables
|
14,983 | — | 14,983 | |||||||||
Real Estate Investments, net
|
115,565 | 20,047 | 135,612 | |||||||||
Cash and cash equivalents
|
272,269 | (7,745 | )(2) | 264,524 | ||||||||
Tenant and other receivables
|
422 | — | 422 | |||||||||
Notes Receivables
|
1,016 | — | 1,016 | |||||||||
Deposits
|
2,000 | (880 | )(2) | 1,120 | ||||||||
Acquired lease intangible asset, net of accumulated amortization
|
5,050 | — | 5,050 | |||||||||
Income taxes receivable
|
1,236 | — | 1,236 | |||||||||
Prepaid expenses
|
358 | — | 358 | |||||||||
Deferred charges, net of accumulated amortization
|
2,051 | — | 2,051 | |||||||||
Other
|
58 | 176 | (2) | 234 | ||||||||
Total assets
|
$ | 400,025 | $ | 11,598 | $ | 411,623 | ||||||
LIABILITIES AND EQUITY
|
||||||||||||
Liabilities:
|
||||||||||||
Mortgage notes payable
|
$ | — | $ | 11,598 | (2) | $ | 11,598 | |||||
Acquired lease intangible liability, net
|
3,843 | — | 3,843 | |||||||||
Accrued expenses
|
2,126 | — | 2,126 | |||||||||
Due to related party
|
6 | — | 6 | |||||||||
Tenants’ security deposit
|
348 | — | 348 | |||||||||
Other liabilities
|
1,155 | — | 1,155 | |||||||||
Total liabilities
|
$ | 7,478 | $ | 11,598 | $ | 19,076 | ||||||
Equity:
|
||||||||||||
Preferred stock
|
— | — | — | |||||||||
Common stock
|
4 | — | 4 | |||||||||
Additional-paid-in capital
|
403,643 | — | 403,643 | |||||||||
Accumulated deficit
|
(10,233 | ) | — | (10,233 | ) | |||||||
Accumulated other comprehensive loss
|
(869 | ) | — | (869 | ) | |||||||
Total Retail Opportunity Investments Corp. shareholders’ equity
|
392,545 | — | 392,545 | |||||||||
Noncontrolling interests
|
2 | — | 2 | |||||||||
Total equity
|
392,547 | — | 392,547 | |||||||||
Total liabilities and equity
|
$ | 400,025 | $ | 11,598 | $ | 411,623 |
Company
Historical(1)
|
Heritage
Market
Center
|
Pro Forma
Adjustments
|
Company
Pro Forma
|
|||||||||||||
Revenue
|
||||||||||||||||
Base rents
|
$ | 3,457 | $ | 722 | $ | 76 | (3) | $ | 4,255 | |||||||
Recoveries from tenants
|
807 | 169 | — | 976 | ||||||||||||
Mortgage receivable
|
18 | — | — | 18 | ||||||||||||
Other income
|
— | 4 | — | 4 | ||||||||||||
Total revenues
|
4,282 | 895 | 76 | 5,253 | ||||||||||||
Operating expenses | ||||||||||||||||
Property operating
|
736 | 119 | — | 855 | ||||||||||||
Property taxes
|
480 | 86 | — | 566 | ||||||||||||
Depreciation and amortization
|
1,282 | — | 206 | (5) | 1,488 | |||||||||||
General & Administrative Expenses
|
4,214 | — | — | 4,214 | ||||||||||||
Acquisition transaction costs
|
1,003 | — | 25 | (4) | 1,028 | |||||||||||
Total operating expenses
|
7,715 | 205 | 231 | 8,151 | ||||||||||||
Operating (loss) income
|
(3,433 | ) | 690 | (155 | ) | (2,898 | ) | |||||||||
Non-operating income (expenses) | ||||||||||||||||
Interest expense
|
— | — | (416 | )(7) | (416 | ) | ||||||||||
Interest income
|
702 | — | (18 | )(6) | 684 | |||||||||||
Non-operating income (loss)
|
702 | — | (434 | ) | 268 | |||||||||||
Net loss (income) Attributable to Retail Opportunity Investments Corp.
|
$ | (2,731 | ) | $ | 690 | $ | (589 | ) | $ | (2,630 | ) | |||||
Pro forma Weighted average shares
outstanding – basic and diluted
|
41,570 | 41,570 | ||||||||||||||
Loss per share | ||||||||||||||||
Basic and diluted:
|
$ | (0.07 | ) | $ | (0.06 | ) |
Company
Historical
|
Heritage
Market
Center
|
Pro Forma
Adjustments
|
Company
Pro Forma
|
|||||||||||||
Revenue
|
||||||||||||||||
Base rents
|
$ | 46 | $ | 1,534 | $ | 108 | (3) | $ | 1,688 | |||||||
Recoveries from tenants
|
— | 330 | — | 330 | ||||||||||||
Other income
|
— | 88 | — | 88 | ||||||||||||
Total revenues
|
46 | 1,952 | 108 | 2,106 | ||||||||||||
Operating expenses | ||||||||||||||||
Property operating
|
9 | 182 | — | 191 | ||||||||||||
Property taxes
|
— | 169 | — | 169 | ||||||||||||
General and administrative
|
11,145 | — | — | 11,145 | ||||||||||||
Property acquisition costs
|
202 | — | 25 | (4) | 227 | |||||||||||
Depreciation and Amortization
|
29 | — | 411 | (5) | 440 | |||||||||||
Total operating expenses
|
11,385 | 351 | 436 | 12,172 | ||||||||||||
Operating (loss) income
|
(11,339 | ) | 1,601 | (328 | ) | (10,066 | ) | |||||||||
Non-operating income (expenses) | ||||||||||||||||
Interest expense
|
— | — | (757 | )(7) | (757 | ) | ||||||||||
Interest income
|
1,705 | — | (37 | )(6) | 1,668 | |||||||||||
Non-operating income (loss)
|
1,705 | — | (794 | ) | 911 | |||||||||||
(Loss) Income before Provision for Income Taxes
|
(9,634 | ) | 1,601 | (1,122 | ) | (9,155 | ) | |||||||||
Benefit for Income Taxes
|
(268 | ) | — | — | (268 | ) | ||||||||||
Net loss (income) for the period
|
$ | (9,366 | ) | $ | 1,601 | $ | (1,122 | ) | $ | (8,887 | ) | |||||
Pro forma Weighted average shares
outstanding – basic and diluted
|
49,735 | 49,735 | ||||||||||||||
Loss per share | ||||||||||||||||
Basic and diluted:
|
$ | (0.19 | ) | $ | (0.18 | ) |
1.
|
Derived from the Company’s unaudited financial statements for the six months ended June 30, 2010.
|
2.
|
Reflects the pro forma acquisition of the Property for approximately $20,000. The acquisition was funded with available cash of approximately $8,400, the assumption of mortgage loans of approximately $11,600 and other assets.
|
3.
|
Reflects the pro forma adjustment of $76 and $108 for the six month period ended June 30, 2010 and year ended December 31, 2009, respectively, to record operating rents on a straight-line basis beginning on the first day of the periods presented.
|
4.
|
Reflects the pro forma adjustment for estimated costs related to the acquisition of the Property.
|
5.
|
Reflects the estimated depreciation for the Property based on estimated values allocated to building at the beginning periods presented. Depreciation expense is computed on a straight-line basis over the estimated useful life of the assets as follows:
|
Estimated
Useful Life
|
Year Ended
December 31, 2009
Depreciation Expense
|
Six Months Ended
June 30, 2010
Depreciation Expense
|
|||||||
Building
|
39 years
|
$ | 411 | $ | 206 |
6.
|
Reflects the pro forma adjustment to interest income to assume the acquisition has been made on the first day of the periods presented.
|
7.
|
Reflects the pro forma adjustment to interest expense on the assumption of the mortgage loan as if the acquisition has been made on the first day of the periods presented.
|