Maryland | 1-10093 | 13-6908486 | ||
(State or other jurisdiction of incorporation) | (Commission File Number) | (IRS Employer Identification No.) |
31500 Northwestern Highway, Suite 300, Farmington Hills, Michigan | 48334 | |||
(Address of principal executive offices) | (Zip Code) |
(d) | Exhibits |
RAMCO-GERSHENSON PROPERTIES TRUST | |||
Date: | February 23, 2016 | By:/s/ DEBORAH R. CHEEK | |
Deborah R. Cheek | |||
Chief Accounting Officer (Principal Accounting Officer) |
99.1 | Press release of Ramco-Gershenson Properties Trust dated February 23, 2016. |
• | Reported Operating Funds from Operations (“Operating FFO”) of $1.39 per diluted share, compared to $1.27 for the comparable period in 2014. |
• | Generated same-center net operating income (“NOI”) growth of 3.9%, excluding redevelopments same-center NOI growth was 2.3%. |
• | Signed 286 leases encompassing 1,795,051 square feet at comparable rental growth of 9.1%. |
• | Sold $88.7 million of non-core properties at a blended capitalization rate of 6.4%. |
• | Acquired its joint venture partners' interest in seven high-quality shopping centers for $185.9 million. |
• | Completed approximately $32.8 million in redevelopment projects at a stabilized return on cost of 9.8%. |
• | Increased annual dividend by 5.0%, to $0.82 per share. |
• | Operating FFO of $30.3 million, or $0.34 per diluted share, compared to $29.1 million or $0.33 per diluted share for the same period in 2014. |
• | Funds from Operations (“FFO”) of $30.2 million, or $0.34 per diluted share, compared to $3.8 million, or $0.05 per diluted share for the same period in 2014. The change in FFO quarter-over-quarter was impacted by a $23.3 million non-cash impairment charge related to land available for development or sale incurred in the fourth quarter of 2014. |
• | Net income available to common shareholders of $13.0 million, or $0.16 per diluted share, compared to a net loss of $14.0 million, or $0.18 per diluted share for the same period in 2014. |
• | Operating FFO of $121.8 million, or $1.39 per diluted share, compared to $103.5 million, or $1.27 per diluted share for the same period in 2014. |
• | FFO of $119.6 million, or $1.36 per diluted share, compared to $70.3 million, or $0.94 per diluted share for the same period in 2014. The change in FFO year-over-year was also impacted by the aforementioned $23.3 million non-cash impairment charge. |
• | Net income available to common shareholders of $57.8 million, or $0.73 per diluted share, compared to a net loss of $9.6 million, or $0.14 per diluted share for the same period in 2014. |
• | Same-center NOI growth for the fourth quarter of 1.7%, excluding redevelopments same-center NOI was 1.1%, reflecting slightly lower occupancy in the same-center pool as the Company continues to drive the quality of it small-shop leases. |
• | Signed 70 leases encompassing 407,975 square feet at comparable rental growth of 10.1%. |
• | Consolidated portfolio leased occupancy of 94.6% and physical occupancy of 94.0%. |
• | Net debt to total market capitalization of 42.3%. |
• | Net debt to EBITDA of 6.6x, interest coverage of 3.9x, and fixed charge coverage of 3.1x. |
• | Weighted average term of debt to maturity of 6.5 years. |
Reported Funds from Operations | $1.33 - $1.40 | |
Less: Gain on Land Sales | $0.01 - $0.02 | |
Operating Funds from Operations | $1.32 - $1.38 | |
Same-Center NOI increase with redevelopments | 3.0% - 4.0% | |
Same-Center NOI increase without redevelopments | 2.0% - 3.0% | |
Dispositions | $100 Million - $125 Million | |
Acquisitions | Opportunistic | |
General and Administrative Expense | $22 Million - $23 Million | |
Debt to EBITDA | 6.2x - 6.4x |
RAMCO-GERSHENSON PROPERTIES TRUST | |||||||
CONSOLIDATED BALANCE SHEETS | |||||||
(In thousands, except per share amounts) | |||||||
December 31, | |||||||
2015 | 2014 | ||||||
ASSETS | |||||||
Income producing properties, at cost: | |||||||
Land | $ | 392,352 | $ | 341,388 | |||
Buildings and improvements | 1,792,129 | 1,592,644 | |||||
Less accumulated depreciation and amortization | (331,520 | ) | (287,177 | ) | |||
Income producing properties, net | 1,852,961 | 1,646,855 | |||||
Construction in progress and land available for development or sale | 60,166 | 74,655 | |||||
Real estate held for sale | 453 | — | |||||
Net real estate | 1,913,580 | 1,721,510 | |||||
Equity investments in unconsolidated joint ventures | 4,325 | 28,733 | |||||
Cash and cash equivalents | 6,644 | 9,335 | |||||
Restricted cash | 8,708 | 8,163 | |||||
Accounts receivable, net | 18,705 | 11,997 | |||||
Acquired lease intangibles, net | 88,819 | 77,045 | |||||
Other assets, net | 87,890 | 87,549 | |||||
TOTAL ASSETS | $ | 2,128,671 | $ | 1,944,332 | |||
LIABILITIES AND SHAREHOLDERS' EQUITY | |||||||
Notes payable, net | $ | 1,083,711 | $ | 917,658 | |||
Capital lease obligation | 1,108 | 1,828 | |||||
Accounts payable and accrued expenses | 44,480 | 44,232 | |||||
Acquired lease intangibles, net | 64,193 | 54,278 | |||||
Other liabilities | 10,035 | 10,106 | |||||
Distributions payable | 18,807 | 17,951 | |||||
TOTAL LIABILITIES | 1,222,334 | 1,046,053 | |||||
Commitments and Contingencies | |||||||
Ramco-Gershenson Properties Trust ("RPT") Shareholders' Equity: | |||||||
Preferred shares, $0.01 par, 2,000 shares authorized: 7.25% Series D Cumulative Convertible Perpetual Preferred Shares, (stated at liquidation preference $50 per share), 1,849 and 2,000 shares issued and outstanding as of December 31, 2015 and 2014, respectively | 92,427 | 100,000 | |||||
Common shares of beneficial interest, $0.01 par, 120,000 shares authorized, 79,162 and 77,573 shares issued and outstanding as of December 31, 2015 and 2014, respectively | 792 | 776 | |||||
Additional paid-in capital | 1,156,345 | 1,130,262 | |||||
Accumulated distributions in excess of net income | (363,937 | ) | (356,715 | ) | |||
Accumulated other comprehensive loss | (1,404 | ) | (1,966 | ) | |||
TOTAL SHAREHOLDERS' EQUITY ATTRIBUTABLE TO RPT | 884,223 | 872,357 | |||||
Noncontrolling interest | 22,114 | 25,922 | |||||
TOTAL SHAREHOLDERS' EQUITY | 906,337 | 898,279 | |||||
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY | $ | 2,128,671 | $ | 1,944,332 |
RAMCO-GERSHENSON PROPERTIES TRUST | |||||||||||||||
CONSOLIDATED STATEMENTS OF OPERATIONS | |||||||||||||||
(In thousands, except per share amounts) | |||||||||||||||
Three Months Ended December 31, | Twelve Months Ended December 31, | ||||||||||||||
2015 | 2014 | 2015 | 2014 | ||||||||||||
REVENUE | |||||||||||||||
Minimum rent | $ | 48,196 | $ | 43,635 | $ | 183,198 | $ | 157,691 | |||||||
Percentage rent | 143 | 57 | 539 | 264 | |||||||||||
Recovery income from tenants | 18,039 | 15,999 | 61,561 | 52,828 | |||||||||||
Other property income | 1,869 | 2,935 | 4,739 | 5,521 | |||||||||||
Management and other fee income | 331 | 531 | 1,753 | 2,059 | |||||||||||
TOTAL REVENUE | 68,578 | 63,157 | 251,790 | 218,363 | |||||||||||
EXPENSES | |||||||||||||||
Recoverable operating & real estate tax expense | 20,192 | 18,524 | 69,341 | 58,793 | |||||||||||
Other non-recoverable operating expense | 1,463 | 1,007 | 4,271 | 3,633 | |||||||||||
Depreciation and amortization | 25,042 | 20,605 | 89,439 | 81,182 | |||||||||||
Acquisition costs | 70 | 168 | 644 | 1,890 | |||||||||||
General and administrative expense | 5,709 | 5,575 | 20,077 | 21,670 | |||||||||||
Provision for impairment | — | 27,865 | 2,521 | 27,865 | |||||||||||
TOTAL EXPENSES | 52,476 | 73,744 | 186,293 | 195,033 | |||||||||||
OPERATING INCOME (LOSS) | 16,102 | (10,587 | ) | 65,497 | 23,330 | ||||||||||
OTHER INCOME AND EXPENSES | |||||||||||||||
Other expense, net | (262 | ) | (74 | ) | (624 | ) | (689 | ) | |||||||
Gain on sale of real estate | 9,565 | 7,927 | 17,570 | 10,857 | |||||||||||
Earnings from unconsolidated joint ventures | 724 | 411 | 17,696 | 75 | |||||||||||
Interest expense | (10,660 | ) | (9,866 | ) | (40,778 | ) | (33,742 | ) | |||||||
Amortization of deferred financing fees | (380 | ) | (331 | ) | (1,433 | ) | (1,446 | ) | |||||||
Gain on remeasurement of unconsolidated joint ventures | — | — | 7,892 | 117 | |||||||||||
Gain (loss) on extinguishment of debt | — | — | 1,414 | (860 | ) | ||||||||||
INCOME (LOSS) BEFORE TAX | 15,089 | (12,520 | ) | 67,234 | (2,358 | ) | |||||||||
Income tax provision | (33 | ) | (36 | ) | (339 | ) | (54 | ) | |||||||
NET INCOME (LOSS) | 15,056 | (12,556 | ) | 66,895 | (2,412 | ) | |||||||||
Net (income) loss attributable to noncontrolling partner interest | (370 | ) | 351 | (1,786 | ) | 48 | |||||||||
NET INCOME (LOSS) ATTRIBUTABLE TO RPT | 14,686 | (12,205 | ) | 65,109 | (2,364 | ) | |||||||||
Preferred share dividends | (1,676 | ) | (1,812 | ) | (6,838 | ) | (7,250 | ) | |||||||
Preferred share conversion costs | — | — | (500 | ) | — | ||||||||||
NET INCOME (LOSS) AVAILABLE TO COMMON SHAREHOLDERS | $ | 13,010 | $ | (14,017 | ) | $ | 57,771 | $ | (9,614 | ) | |||||
EARNINGS (LOSS) PER COMMON SHARE | |||||||||||||||
Basic | $ | 0.16 | $ | (0.18 | ) | $ | 0.73 | $ | (0.14 | ) | |||||
Diluted | $ | 0.16 | $ | (0.18 | ) | $ | 0.73 | $ | (0.14 | ) | |||||
WEIGHTED AVERAGE COMMON SHARES OUTSTANDING | |||||||||||||||
Basic | 79,162 | 77,564 | 78,848 | 72,118 | |||||||||||
Diluted | 79,339 | 77,564 | 79,035 | 72,118 |
RAMCO-GERSHENSON PROPERTIES TRUST | ||||||||||||||||
FUNDS FROM OPERATIONS | ||||||||||||||||
(In thousands, except per share data) | ||||||||||||||||
Three Months Ended December 31, | Twelve Months Ended December 31, | |||||||||||||||
2015 | 2014 | 2015 | 2014 | |||||||||||||
Net income (loss) available to common shareholders | $ | 13,010 | $ | (14,017 | ) | $ | 57,771 | $ | (9,614 | ) | ||||||
Adjustments: | ||||||||||||||||
Rental property depreciation and amortization expense | 25,004 | 20,574 | 89,289 | 80,826 | ||||||||||||
Pro-rata share of real estate depreciation from unconsolidated joint ventures | 88 | 596 | 1,782 | 4,719 | ||||||||||||
Gain on sale of depreciable real estate (1) | (9,360 | ) | (7,556 | ) | (13,529 | ) | (10,022 | ) | ||||||||
Gain on sale of joint venture depreciable real estate (2) | (605 | ) | — | (16,489 | ) | — | ||||||||||
Provision for impairment on income-producing properties | — | 4,580 | — | 4,580 | ||||||||||||
Gain on remeasurement of unconsolidated joint ventures (3) | — | — | (7,892 | ) | (117 | ) | ||||||||||
Noncontrolling interest in Operating Partnership (4) | 370 | (351 | ) | 1,786 | (48 | ) | ||||||||||
FFO | $ | 28,507 | $ | 3,826 | $ | 112,718 | $ | 70,324 | ||||||||
Add preferred share dividends (assuming conversion) (5) | 1,676 | — | 6,838 | — | ||||||||||||
FFO available to common shareholders | $ | 30,183 | $ | 3,826 | $ | 119,556 | $ | 70,324 | ||||||||
Provision for impairment on land available for development or sale | — | 23,285 | 2,521 | 23,285 | ||||||||||||
(Gain) loss on extinguishment of debt | — | — | (1,414 | ) | 860 | |||||||||||
Gain on extinguishment of joint venture debt, net of RPT expenses (2) | — | — | — | (106 | ) | |||||||||||
Acquisition costs | 70 | 168 | 644 | 1,890 | ||||||||||||
Preferred share dividends (assuming conversion) and conversion costs (6) | — | 1,812 | 500 | 7,250 | ||||||||||||
OPERATING FFO | $ | 30,253 | $ | 29,091 | $ | 121,807 | $ | 103,503 | ||||||||
Weighted average common shares | 79,162 | 77,564 | 78,848 | 72,118 | ||||||||||||
Shares issuable upon conversion of Operating Partnership Units (4) | 2,029 | 2,247 | 2,187 | 2,250 | ||||||||||||
Dilutive effect of securities | 177 | 222 | 187 | 217 | ||||||||||||
Subtotal | 81,368 | 80,033 | 81,222 | 74,585 | ||||||||||||
Shares issuable upon conversion of preferred shares (5)(6) | 6,553 | 7,019 | 6,692 | 7,019 | ||||||||||||
WEIGHTED AVERAGE EQUIVALENT SHARES OUTSTANDING, DILUTED | 87,921 | 87,052 | 87,914 | 81,604 | ||||||||||||
FFO, PER DILUTED SHARE (5)(7) | $ | 0.34 | $ | 0.05 | $ | 1.36 | $ | 0.94 | ||||||||
OPERATING FFO, PER DILUTED SHARE (6) | $ | 0.34 | $ | 0.33 | $ | 1.39 | $ | 1.27 | ||||||||
Dividend per common share | $0.21000 | $0.20000 | $0.82000 | $0.77500 | ||||||||||||
Payout ratio - Operating FFO | 61.8 | % | 60.6 | % | 59.0 | % | 61.0 | % | ||||||||
(1) | Includes $5.7 million net gain recognized as a result of Ramco 450 Venture LLC selling its last property. |
(2) | Amount included in earnings from unconsolidated joint ventures. |
(3) | In the third quarter 2015, we purchased our partner's interest in six properties owned by Ramco 450 Venture LLC and one property owned by Ramco/Lion Venture L.P. The total gain of $7.9 million in the twelve months ended December 31, 2015, represents the difference between the carrying value and the fair value of our previously held equity investment in the properties. |
(4) | The total noncontrolling interest reflects OP units convertible 1:1 into common shares. |
(5) | Series D convertible preferred shares were dilutive for FFO for the three and the twelve months ended December 31, 2015 and anti-dilutive for the comparable period in 2014. |
(6) | Series D convertible preferred shares were dilutive for Operating FFO for year ended December 31, 2014. |
(7) | The year ended December 31, 2015 includes $0.04 per share attributable to gain on sale of land at Gaines Marketplace. |