Maryland
(State or other jurisdiction
of incorporation)
|
001-33749
(Commission File Number)
|
26-0500600
(I.R.S. Employer
Identification No.)
|
81 Main Street, White Plains, NY
(Address of Principal Executive Offices)
|
10601
(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
|
·
|
Statement of Revenues and Certain Expenses for the Year Ended December 31, 2010 (Audited) and nine months ended September 30, 2011 (Unaudited)
|
·
|
Notes to Statement of Revenues and Certain Expenses for the Year Ended December 31, 2010 (Audited) and nine months ended September 30, 2011(Unaudited)
|
·
|
Pro Forma Consolidated Statement of Operations for the Nine Months Ended September 30, 2011 (Unaudited)
|
·
|
Pro Forma Consolidated Statement of Operations for the Year Ended December 31, 2010 (Unaudited)
|
·
|
Notes to Pro Forma Consolidated Financial Statements (Unaudited)
|
Exhibit No.
|
Description
|
|
23.1
|
Consent of Independent Auditor
|
|
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: November 28, 2011
|
By: |
/s/ John B. Roche
Name: John B. Roche
Title: Chief Financial Officer
|
Exhibit No.
|
Description
|
|
23.1
|
Consent of Independent Auditor
|
|
99.1
|
Financial Statement of Property Acquired and Pro Forma Financial Information
|
Page
|
|
Canyon Park Shopping Center
|
|
Independent Auditors’ Report
|
F-1
|
Statement of Revenues and Certain Expenses for the Year Ended December 31, 2010 (Audited) and nine months ended September 30, 2011 (Unaudited)
|
F-2
|
Notes to Statement of Revenues and Certain Expenses for the Year Ended December 31, 2010 (Audited) and nine months ended September 30, 2011 (Unaudited)
|
F-3
|
Pro Forma Consolidated Financial Statements of Retail Opportunity Investments Corp.
|
|
Pro Forma Consolidated Statement of Operations for the Nine Months Ended September 30, 2011 (Unaudited)
|
F-6
|
Pro Forma Consolidated Statement of Operations for the Year Ended December 31, 2010 (Unaudited)
|
F-7
|
Notes to Pro Forma Consolidated Financial Statements (Unaudited) |
F-8
|
Year Ended
December 31,
2010
|
Nine
Months Ended
September 30,
2011
(Unaudited)
|
|||||||
Revenues
|
||||||||
Rental income (note 4)
|
$ | 1,361 | $ | 1,165 | ||||
Total revenues
|
1,361 | 1,165 | ||||||
Certain Expenses
|
||||||||
Utilities
|
36 | 28 | ||||||
Repairs, maintenance, and supplies
|
78 | 48 | ||||||
Cleaning
|
61 | 48 | ||||||
Real estate taxes
|
80 | 67 | ||||||
Insurance
|
27 | 13 | ||||||
General & administrative
|
— | 4 | ||||||
Total expenses
|
282 | 208 | ||||||
Excess of revenues over certain expenses
|
$ | 1,079 | $ | 957 |
Year ending December 31
|
Amounts
|
|||
2011
|
$ | 1,335,757 | ||
2012
|
1,106,410 | |||
2013
|
914,906 | |||
2014
|
761,729 | |||
2015
|
487,705 | |||
Thereafter
|
1,027,868 | |||
$ | 5,634,375 |
Company
Historical(1)
|
Canyon Park
Shopping
Center (6)
|
Company
Pro Forma
|
||||||||||
Revenue
|
||||||||||||
Base rents
|
$ | 26,441 | $ | 729 | $ | 27,170 | ||||||
Recoveries from tenants
|
6,945 | 134 | 7,079 | |||||||||
Mortgage interest
|
1,704 | - | 1,704 | |||||||||
Total revenues
|
35,090 | 863 | 35,953 | |||||||||
Operating expenses | ||||||||||||
Property operating
|
5,284 | 99 | 5,383 | |||||||||
Property taxes
|
3,562 | 51 | 3,613 | |||||||||
Depreciation and amortization
|
14,661 | 283 | 14,944 | |||||||||
General & Administrative Expenses
|
7,253 | 3 | 7,256 | |||||||||
Acquisition transaction costs
|
1,776 | - | 1,776 | |||||||||
Total operating expenses
|
32,536 | 436 | 32,972 | |||||||||
Operating income
|
2,554 | 427 | 2,981 | |||||||||
Non-operating income (expenses) | ||||||||||||
Interest expense
|
(3,733 | ) | - | (3,733 | ) | |||||||
Gain on bargain purchase
|
9,449 | - | 9,449 | |||||||||
Equity in earnings from unconsolidated joint ventures
|
1,138 | - | 1,138 | |||||||||
Interest income
|
15 | - | 15 | |||||||||
Net income attributable to Retail Opportunity Investments Corp.
|
$ | 9,423 | $ | 427 | $ | 9,850 | ||||||
Pro forma weighted average shares outstanding | ||||||||||||
Basic:
|
41,929 | 41,929 | ||||||||||
Diluted:
|
41,997 | 41,997 | ||||||||||
Pro forma income per share
|
||||||||||||
Basic and diluted:
|
$ | 0.22 | $ | 0.23 | ||||||||
Pro forma dividends per common share:
|
$ | 0.27 | $ | 0.27 |
Company
Historical(1)
|
Canyon Park
Shopping
Center
|
Pro Forma
Adjustments
|
Company
Pro Forma
|
|||||||||||||
Revenue
|
||||||||||||||||
Base rents
|
$ | 12,381 | $ | 1,074 | $ | 288 | (2) | $ | 13,743 | |||||||
Recoveries from tenants
|
2,879 | 287 | - | 3,166 | ||||||||||||
Mortgage interest
|
1,069 | - | - | 1,069 | ||||||||||||
Total revenues
|
16,329 | 1,361 | 288 | 17,978 | ||||||||||||
Operating expenses | ||||||||||||||||
Property operating
|
2,848 | 202 | - | 3,050 | ||||||||||||
Property taxes
|
1,697 | 80 | - | 1,777 | ||||||||||||
Depreciation and amortization
|
6,081 | - | 377 | (3) | 6,458 | |||||||||||
General & Administrative Expenses
|
8,381 | - | - | 8,381 | ||||||||||||
Acquisition transaction costs
|
2,636 | - | 42 | (4) | 2,678 | |||||||||||
Total operating expenses
|
21,643 | 282 | 419 | 22,344 | ||||||||||||
Operating (loss) income
|
(5,314 | ) | 1,079 | (131 | ) | (4,366 | ) | |||||||||
Non-operating income (expenses) | ||||||||||||||||
Interest expense
|
(324 | ) | - |
(367)
|
(5) | (691 | ) | |||||||||
Gain on bargain purchase
|
2,217 | - | - | 2,217 | ||||||||||||
Equity in earnings from unconsolidated joint ventures
|
38 | - | - | 38 | ||||||||||||
Interest income
|
1,109 | - | - | 1,109 | ||||||||||||
Other income
|
1,873 | - | - | 1,873 | ||||||||||||
Net (loss) income attributable to Retail Opportunity Investments Corp.
|
$ | (401 | ) | $ | 1,079 | $ | (498 | ) | $ | 180 | ||||||
Pro forma weighted average shares outstanding – basic and diluted
|
41,582 | 41,582 | ||||||||||||||
Pro forma (loss) income per share | ||||||||||||||||
Basic and diluted:
|
$ | (0.01 | ) | $ | 0.00 | |||||||||||
Pro forma dividends per common share: | $ | 0.18 | $ | 0.18 |
1.
|
Derived from the Company’s audited and unaudited financial statements for the year ended December 31, 2010 and the nine months ended September 30, 2011.
|
2.
|
Reflects the pro forma adjustment of $288 for the year ended December 31, 2010, to record operating rents on a straight-line basis beginning January 1, 2010.
|
3.
|
Reflects the estimated depreciation for the Property based on estimated values allocated to building at the beginning period 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, 2010
Depreciation
Expense
|
||||
Building
|
39 years
|
$ | 377 |
4.
|
Reflects the pro forma adjustment for estimated costs related to the acquisition of the Property.
|
5.
|
Reflects the pro forma adjustment to interest expense to assume the acquisition has been made on January 1, 2010.
|
6.
|
Reflects the operating results for the period January 1, 2011 to July 28, 2011.
|