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: | August 2, 2016 | By:/s/ GEOFFREY BEDROSIAN | |
Geoffrey Bedrosian | |||
Executive Vice President, Chief Financial Officer and Secretary |
99.1 | Press release of Ramco-Gershenson Properties Trust dated August 2, 2016. |
• | Net income attributable to common shareholders for the second quarter of $0.32 per diluted share, an increase of $0.26 over the prior year. |
• | Operating Funds from Operations (“Operating FFO”) of $0.35 per diluted share, an increase of 12.9% over the prior year. |
• | Sold interests in four shopping centers and two outparcels for $58.9 million. |
• | Signed 63 comparable leases totaling 553,560 square feet at comparable rent growth of 8.0%. |
• | Ended the quarter with a consolidated portfolio leased occupancy of 95.0%. |
• | Ended the quarter with a net debt to EBITDA of 6.3X. |
• | Net income attributable to common shareholders for the second quarter of $0.32 per diluted share, an increase of $0.26 over the prior year. |
• | Operating FFO of $30.7 million, or $0.35 per diluted share, compared to $27.7 million, or $0.31 per diluted share for the same period in 2015. |
• | FFO of $32.1 million, or $0.36 per diluted share, compared to $28.3 million, or $0.32 per diluted share for the same period in 2015. |
• | Net income available to common shareholders of $35.7 million, or $0.45 per diluted share, compared to $12.7 million, or $0.16 per diluted share for the same period in 2015. |
• | Operating FFO of $60.3 million, or $0.69 per diluted share, compared to $55.8 million, or $0.64 per diluted share for the same period in 2015. |
• | FFO of $61.8 million, or $0.70 per diluted share, compared to $57.0 million, or $0.65 per diluted share for the same period in 2015. |
• | Same-center NOI growth for the second quarter of 4.8% including redevelopments. Same-center NOI has been impacted by the bankruptcy filing by The Sports Authority ("TSA"). Excluding the reversal of a reserve for bad debts for TSA taken in the first quarter, same-center NOI would have increased 3.9% for the quarter. |
• | Consolidated portfolio leased occupancy of 95.0% and physical occupancy of 94.2%. |
• | Signed 80 leases in the consolidated portfolio encompassing 628,188 square feet, including 63 leases totaling 553,560 square feet at comparable rental growth of 8.0%. |
• | Net debt to total market capitalization of 37.2%. |
• | Net debt to EBITDA of 6.3X, interest coverage of 3.8X, and fixed charge coverage of 3.1X. |
• | Weighted average debt maturity of 6.4 years. |
• | Lakeshore Marketplace, Norton Shores, Michigan (100% ownership), a 343,000 square foot center anchored by Barnes & Noble, Dunham's, Gordman's, Hobby Lobby, T.J. Maxx and Toys "R" US, with ABR per square foot of $8.91 |
• | River Crossing Center, New Port Ritchey, Florida (100% ownership), a 62,000 square foot center anchored by Publix, with ABR per square foot of $12.72 |
• | Centre at Woodstock, Woodstock, Georgia (100% ownership), a 87,000 square foot center anchored by Publix, with ABR per square foot of $12.06 |
• | Kissimmee West, Kissimmee, Florida (7% ownership), a 116,000 square foot center anchored by Marshalls and JoAnn, with ABR per square foot of $12.76 |
RAMCO-GERSHENSON PROPERTIES TRUST | |||||||
CONDENSED CONSOLIDATED BALANCE SHEETS | |||||||
(In thousands, except per share amounts) | |||||||
June 30, 2016 | December 31, 2015 | ||||||
(unaudited) | |||||||
ASSETS | |||||||
Income producing properties, at cost: | |||||||
Land | $ | 385,423 | $ | 392,352 | |||
Buildings and improvements | 1,758,731 | 1,792,129 | |||||
Less accumulated depreciation and amortization | (342,304 | ) | (331,520 | ) | |||
Income producing properties, net | 1,801,850 | 1,852,961 | |||||
Construction in progress and land available for development or sale | 66,224 | 60,166 | |||||
Real estate held for sale | — | 453 | |||||
Net real estate | 1,868,074 | 1,913,580 | |||||
Equity investments in unconsolidated joint ventures | 3,159 | 4,325 | |||||
Cash and cash equivalents | 4,369 | 6,644 | |||||
Restricted cash | 7,785 | 8,708 | |||||
Accounts receivable (net of allowance for doubtful accounts of $2,945 and $2,790 as of June 30, 2016 and December 31, 2015, respectively) | 16,854 | 18,705 | |||||
Acquired lease intangibles, net | 78,115 | 88,819 | |||||
Other assets, net | 86,904 | 87,890 | |||||
TOTAL ASSETS | $ | 2,065,260 | $ | 2,128,671 | |||
LIABILITIES AND SHAREHOLDERS' EQUITY | |||||||
Notes payable, net | $ | 1,026,418 | $ | 1,083,711 | |||
Capital lease obligation | 1,108 | 1,108 | |||||
Accounts payable and accrued expenses | 42,115 | 44,480 | |||||
Acquired lease intangibles, net | 61,366 | 64,193 | |||||
Other liabilities | 14,366 | 10,035 | |||||
Distributions payable | 18,807 | 18,807 | |||||
TOTAL LIABILITIES | $ | 1,164,180 | $ | 1,222,334 | |||
Commitments and Contingencies | |||||||
Ramco-Gershenson Properties Trust ("RPT") Shareholders' Equity: | |||||||
7.25% Series D Cumulative Convertible Perpetual Preferred Shares, $50 par | $ | 92,427 | $ | 92,427 | |||
Common shares of beneficial interest, $0.01 par | 792 | 792 | |||||
Additional paid-in capital | 1,157,066 | 1,156,345 | |||||
Accumulated distributions in excess of net income | (362,137 | ) | (363,937 | ) | |||
Accumulated other comprehensive loss | (8,232 | ) | (1,404 | ) | |||
TOTAL SHAREHOLDERS' EQUITY ATTRIBUTABLE TO RPT | 879,916 | 884,223 | |||||
Noncontrolling interest | 21,164 | 22,114 | |||||
TOTAL SHAREHOLDERS' EQUITY | 901,080 | 906,337 | |||||
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY | $ | 2,065,260 | $ | 2,128,671 |
RAMCO-GERSHENSON PROPERTIES TRUST | |||||||||||||||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS | |||||||||||||||||||||||
(In thousands, except per share amounts) | |||||||||||||||||||||||
(Unaudited) | |||||||||||||||||||||||
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||||||||
2016 | 2015 | Inc (Dec) | 2016 | 2015 | Inc (Dec) | ||||||||||||||||||
REVENUE | |||||||||||||||||||||||
Minimum rent | $ | 48,554 | $ | 44,327 | $ | 4,227 | $ | 96,950 | $ | 87,678 | $ | 9,272 | |||||||||||
Percentage rent | 138 | 18 | 120 | 440 | 371 | 69 | |||||||||||||||||
Recovery income from tenants | 16,032 | 13,962 | 2,070 | 32,778 | 28,284 | 4,494 | |||||||||||||||||
Other property income | 914 | 850 | 64 | 1,872 | 1,709 | 163 | |||||||||||||||||
Management and other fee income | 245 | 578 | (333 | ) | 355 | 1,110 | (755 | ) | |||||||||||||||
TOTAL REVENUE | 65,883 | 59,735 | 6,148 | 132,395 | 119,152 | 13,243 | |||||||||||||||||
EXPENSES | |||||||||||||||||||||||
Real estate taxes | 11,132 | 9,126 | 2,006 | 21,441 | 18,121 | 3,320 | |||||||||||||||||
Recoverable operating expense | 6,672 | 6,846 | (174 | ) | 14,751 | 14,124 | 627 | ||||||||||||||||
Other non-recoverable operating expense | 564 | 994 | (430 | ) | 1,957 | 1,707 | 250 | ||||||||||||||||
Depreciation and amortization | 22,714 | 21,120 | 1,594 | 46,561 | 41,483 | 5,078 | |||||||||||||||||
Acquisition costs | 4 | 265 | (261 | ) | 63 | 307 | (244 | ) | |||||||||||||||
General and administrative expense | 5,683 | 5,474 | 209 | 11,288 | 10,348 | 940 | |||||||||||||||||
Provision for impairment | — | — | — | — | 2,521 | (2,521 | ) | ||||||||||||||||
TOTAL EXPENSES | 46,769 | 43,825 | 2,944 | 96,061 | 88,611 | 7,450 | |||||||||||||||||
OPERATING INCOME | 19,114 | 15,910 | 3,204 | 36,334 | 30,541 | 5,793 | |||||||||||||||||
OTHER INCOME AND EXPENSES | |||||||||||||||||||||||
Other income (expense), net | 198 | 27 | 171 | (150 | ) | (191 | ) | 41 | |||||||||||||||
Gain on sale of real estate | 19,799 | 273 | 19,526 | 26,324 | 3,469 | 22,855 | |||||||||||||||||
Earnings from unconsolidated joint ventures | 109 | 335 | (226 | ) | 218 | 2,995 | (2,777 | ) | |||||||||||||||
Interest expense | (11,002 | ) | (10,058 | ) | (944 | ) | (21,924 | ) | (20,027 | ) | (1,897 | ) | |||||||||||
Amortization of deferred financing fees | (374 | ) | (330 | ) | (44 | ) | (754 | ) | (664 | ) | (90 | ) | |||||||||||
Other gain on unconsolidated joint ventures | 215 | — | 215 | 215 | — | 215 | |||||||||||||||||
Gain on extinguishment of debt | — | 1,387 | (1,387 | ) | — | 1,387 | (1,387 | ) | |||||||||||||||
INCOME BEFORE TAX | 28,059 | 7,544 | 20,515 | 40,263 | 17,510 | 22,753 | |||||||||||||||||
Income tax provision | (39 | ) | (255 | ) | 216 | (101 | ) | (277 | ) | 176 | |||||||||||||
NET INCOME | 28,020 | 7,289 | 20,731 | 40,162 | 17,233 | 22,929 | |||||||||||||||||
Net income attributable to noncontrolling partner interest | (659 | ) | (199 | ) | (460 | ) | (956 | ) | (476 | ) | (480 | ) | |||||||||||
NET INCOME ATTRIBUTABLE TO RPT | 27,361 | 7,090 | 20,271 | 39,206 | 16,757 | 22,449 | |||||||||||||||||
Preferred share dividends | (1,675 | ) | (1,675 | ) | — | (3,350 | ) | (3,487 | ) | 137 | |||||||||||||
Preferred share conversion costs | — | (500 | ) | 500 | — | (500 | ) | 500 | |||||||||||||||
NET INCOME AVAILABLE TO COMMON SHAREHOLDERS | $ | 25,686 | $ | 4,915 | $ | 20,771 | $ | 35,856 | $ | 12,770 | $ | 23,086 | |||||||||||
EARNINGS PER COMMON SHARE | |||||||||||||||||||||||
Basic | $ | 0.32 | $ | 0.06 | $ | 0.26 | $ | 0.45 | $ | 0.16 | $ | 0.29 | |||||||||||
Diluted | $ | 0.32 | $ | 0.06 | $ | 0.26 | $ | 0.45 | $ | 0.16 | $ | 0.29 | |||||||||||
WEIGHTED AVERAGE COMMON SHARES OUTSTANDING | |||||||||||||||||||||||
Basic | 79,233 | 79,124 | 109 | 79,214 | 78,528 | 686 | |||||||||||||||||
Diluted | 86,027 | 79,319 | 6,708 | 79,413 | 78,731 | 682 |
RAMCO-GERSHENSON PROPERTIES TRUST | ||||||||||||||||
FUNDS FROM OPERATIONS | ||||||||||||||||
(In thousands, except per share data) | ||||||||||||||||
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||
2016 | 2015 | 2016 | 2015 | |||||||||||||
Net income available to common shareholders | $ | 25,686 | $ | 4,915 | $ | 35,856 | $ | 12,770 | ||||||||
Adjustments: | ||||||||||||||||
Rental property depreciation and amortization expense | 22,671 | 21,080 | 46,478 | 41,407 | ||||||||||||
Pro-rata share of real estate depreciation from unconsolidated joint ventures | 81 | 702 | 163 | 1,398 | ||||||||||||
Gain on sale of depreciable real estate | (18,473 | ) | (298 | ) | (24,747 | ) | (298 | ) | ||||||||
Gain on sale of joint venture depreciable real estate (1) | (26 | ) | — | (26 | ) | (2,239 | ) | |||||||||
Other gain on unconsolidated joint ventures (2) | (215 | ) | — | (215 | ) | — | ||||||||||
Noncontrolling interest in Operating Partnership (3) | 659 | 199 | 956 | 476 | ||||||||||||
FFO | $ | 30,383 | $ | 26,598 | $ | 58,465 | $ | 53,514 | ||||||||
Preferred share dividends (assuming conversion) | 1,675 | 1,675 | 3,350 | 3,487 | ||||||||||||
FFO available to common shareholders | 32,058 | 28,273 | 61,815 | 57,001 | ||||||||||||
(Gain) loss on sale of land | $ | (1,326 | ) | $ | 25 | $ | (1,577 | ) | $ | (3,171 | ) | |||||
Provision for impairment on land available for development or sale | — | — | — | 2,521 | ||||||||||||
Gain on extinguishment of debt | — | (1,387 | ) | — | (1,387 | ) | ||||||||||
Acquisition costs | 4 | 265 | 63 | 307 | ||||||||||||
Preferred share conversion costs | — | 500 | — | 500 | ||||||||||||
Operating FFO | $ | 30,736 | $ | 27,676 | $ | 60,301 | $ | 55,771 | ||||||||
Weighted average common shares | 79,233 | 79,124 | 79,214 | 78,528 | ||||||||||||
Shares issuable upon conversion of Operating Partnership Units (3) | 1,936 | 2,247 | 1,969 | 2,247 | ||||||||||||
Dilutive effect of securities | 206 | 195 | 199 | 203 | ||||||||||||
Subtotal | 81,375 | 81,566 | 81,382 | 80,978 | ||||||||||||
Shares issuable upon conversion of preferred shares (4) | 6,588 | 6,538 | 6,588 | 6,792 | ||||||||||||
Weighted average equivalent shares outstanding, diluted | 87,963 | 88,104 | 87,970 | 87,770 | ||||||||||||
FFO, per diluted share | $ | 0.36 | $ | 0.32 | $ | 0.70 | $ | 0.65 | ||||||||
Operating FFO, per diluted share | $ | 0.35 | $ | 0.31 | $ | 0.69 | $ | 0.64 | ||||||||
Dividend per common share | $ | 0.21 | $ | 0.20 | $ | 0.42 | $ | 0.40 | ||||||||
Payout ratio - Operating FFO | 60.0 | % | 64.5 | % | 60.9 | % | 62.5 | % | ||||||||
(1) | Amount included in earnings from unconsolidated joint ventures. |
(2) | The gain represents the write off of costs associated with of our equity investment in a joint venture that was triggered by the sale of of the Venture's only property. |
(3) | The total non-controlling interest reflects OP units convertible 1:1 into common shares. |
(4) | Series D convertible preferred shares are paid annual dividends of $6.7 million and are currently convertible into approximately 6.6 million shares of common stock. They are dilutive only when earnings or FFO exceed approximately $0.26 per diluted share per quarter, which was the case for FFO for the three and six months ended June 30, 2016 and 2015. The conversion ratio is subject to adjustment based upon a number of factors, and such adjustment could affect the dilutive impact of the Series D convertible preferred shares on FFO and earnings per share in future periods. |