Attached files

file filename
EX-10.2 - FIRST AMENDMENT TO EXECUTIVE EMPLOYMENT AGREEMENT WITH CHAD C. BRAUN - AmREIT, Inc.amreit143931_ex10-2.htm
EX-10.3 - FIRST AMENDMENT TO EXECUTIVE EMPLOYMENT AGREEMENT WITH TENEL H. TAYAR - AmREIT, Inc.amreit143931_ex10-3.htm
EXCEL - IDEA: XBRL DOCUMENT - AmREIT, Inc.Financial_Report.xls
EX-31.1 - CERTIFICATION OF CEO PURSUANT TO SECTION 302 - AmREIT, Inc.amreit143931_ex31-1.htm
EX-32.1 - CERTIFICATION OF CEO PURSUANT TO SECTION 906 - AmREIT, Inc.amreit143931_ex32-1.htm
EX-32.2 - CERTIFICATION OF CFO PURSUANT TO SECTION 906 - AmREIT, Inc.amreit143931_ex32-2.htm
EX-31.2 - CERTIFICATION OF CFO PURSUANT TO SECTION 302 - AmREIT, Inc.amreit143931_ex31-2.htm
EX-10.5 - FIRST AMENDMENT TO EXECUTIVE EMPLOYMENT AGREEMENT WITH BRETT TREADWELL - AmREIT, Inc.amreit143931_ex10-5.htm
EX-10.1 - FIRST AMENDMENT TO EXECUTIVE EMPLOYMENT AGREEMENT WITH H. KERR TAYLOR - AmREIT, Inc.amreit143931_ex10-1.htm
EX-10.4 - FIRST AMENDMENT TO EXECUTIVE EMPLOYMENT AGREEMENT WITH CHARLES A. SCOVILLE - AmREIT, Inc.amreit143931_ex10-4.htm

Table of Contents



UNITED STATES
SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, DC 20549

 

 

 

 

 

 

 

FORM 10-Q

 

 

 

 

(Mark One)
x QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended September 30, 2014

OR

o TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from _________ to _________

 

 

 

 

Commission file number 001-35609

 

 

 

 

 

 

 

 

(AMREIT LOGO)

 

 

 

 

 

AmREIT, Inc.

 

(Exact Name of Registrant as Specified in Its Charter)


 

 

 

Maryland

 

20-8857707

(State or Other Jurisdiction of Incorporation or Organization)

 

(I.R.S. Employer Identification No.)

 

 

 

8 Greenway Plaza, Suite 1000

 

77046

Houston, Texas

 

(Zip Code)

(Address of Principal Executive Offices)

 

 

 

 

 

(713) 850-1400

(Registrant’s Telephone Number, Including Area Code)


 

 

 

n/a

(Former Name, Former Address and Former Fiscal Year, if Changed Since Last Report)

 

 

 

 

Indicate by check mark whether the registrant: (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. x YES o NO

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). x YES o NO

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act. (Check one):

 

 

 

 

 

 

 

 

Large accelerated filer o

 

 

Accelerated filer x

 

 

Non-accelerated filer o

 

 

Smaller reporting company o

 

(Do not check if a smaller reporting company)

 

 

 

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). o YES x NO

Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date:

As of November 4, 2014, we had 19,685,084 shares of common stock outstanding.




Table of Contents

TABLE OF CONTENTS

 

 

 

 

 

 

Item No.

 

 

 

Form 10-Q
Report Page

 

 

Definitions

 

ii

 

 

 

 

 

PART I - Financial Information

 

 

 

 

 

 

1

 

Financial Statements.

 

1

 

2

 

Management’s Discussion and Analysis of Financial Condition and Results of Operations.

 

21

 

3

 

Quantitative and Qualitative Disclosures About Market Risk.

 

40

 

4

 

Controls and Procedures.

 

40

 

 

 

 

 

 

 

PART II - Other Information

 

 

 

 

 

 

1

 

Legal Proceedings.

 

41

 

1A

 

Risk Factors.

 

41

 

2

 

Unregistered Sales of Equity Securities and Use of Proceeds.

 

42

 

3

 

Defaults Upon Senior Securities.

 

42

 

4

 

Mine Safety Disclosures.

 

42

 

5

 

Other Information.

 

42

 

6

 

Exhibits.

 

42

 

 

 

Signatures.

 

43

 

 

 

Exhibit Index.

 

44

 

i


Table of Contents

DEFINITIONS

          As used in this Quarterly Report, the following abbreviations and terms have the meanings as listed below. Additionally, the terms “AmREIT,” “we,” “us” and “our” refer to AmREIT, Inc., its predecessors and consolidated subsidiaries, unless the context clearly indicates otherwise.

 

 

 

ABBREVIATION

 

DEFINITION

 

 

 

2013 Follow-on
Offering

 

Our underwritten public offering in which we sold 3,450,000 shares of our common stock on July 19, 2013, including 450,000 shares of our common stock sold pursuant to the exercise of an over-allotment option by the underwriters.

 

 

 

2013 Shelf Registration
Statement

 

Our Form S-3 registration statement for $350.0 million filed on June 21, 2013 and declared effective on July 1, 2013.

 

 

 

$75 Million Facility

 

Our $75.0 million unsecured revolving credit facility as specified in our Revolving Credit Agreement with PNC Capital Markets, LLC, as sole lead arranger and sole bookrunner, dated August 3, 2012.

 

 

 

Advised Funds

 

Collectively, our varying minority ownership interests in four high net worth investment funds, one institutional joint venture with Goldman Sachs, one institutional joint venture with J.P. Morgan Investment Management, one institutional joint venture with AEW Capital and one joint venture with two of our high net worth investment funds, MIG III and MIG IV.

 

 

 

AmREIT

 

AmREIT, Inc., a Maryland corporation.

 

 

 

ARIC

 

AmREIT Realty Investment Corporation, a taxable REIT subsidiary, and its consolidated subsidiaries. ARIC is a wholly-owned subsidiary of AmREIT.

 

 

 

ASU

 

Accounting Standards Update

 

 

 

CEO

 

Chief Executive Officer.

 

 

 

CFO

 

Chief Financial Officer.

 

 

 

Common Stock

 

Shares of our common stock, par value $0.01 per share, which, prior to April 25, 2013, was designated “Class B Common Stock.” Our Common Stock is listed on the NYSE under the symbol “AMRE.”

 

 

 

Core FFO

 

FFO in accordance with NAREIT’s definition, adjusted to exclude items that management believes do not reflect our ongoing operations, such as acquisition expenses, non-recurring asset write-offs and recoveries, expenses recognized for the exploration of strategic alternatives, expensed issuance costs and gains on the sale of real estate held for resale. Management believes that reporting Core FFO allows investors to better compare our period-over-period performance with the performance of similar REITs.

 

 

 

Core Markets

 

The affluent, high growth submarkets of Houston, Dallas, San Antonio, Austin and Atlanta, which represent five of the top population and job growth markets in the United States.

 

 

 

EPS

 

Earnings per share.

 

 

 

Exchange Act

 

Securities Exchange Act of 1934, as amended.

 

 

 

FASB

 

Financial Accounting Standards Board.

ii


Table of Contents


 

 

 

FFO

 

Funds from operations, as defined by NAREIT, which includes net income (loss) computed in accordance with GAAP, excluding gains, losses or impairments on properties held for investment, plus real estate related depreciation and amortization, and after adjustments for similar items recorded by our Advised Funds.

 

 

 

GAAP

 

U.S. generally accepted accounting principles.

 

 

 

GLA

 

Gross leasable area.

 

 

 

LIBOR

 

London Interbank Offered Rate.

 

 

 

MacArthur Park Joint
Venture

 

Our joint venture with Goldman Sachs in AmREIT MacArthur Park whereby we contributed our MacArthur Park property for our 30% interest in AmREIT MacArthur Park, LLC, and Goldman Sachs contributed cash for a 70% interest in the joint venture. The MacArthur Park Joint Venture concurrently purchased the contiguous property to the north (“MacArthur Park Phase I”), excluding a Target store.

 

 

 

MIG III

 

AmREIT Monthly Income and Growth Fund III, Ltd.

 

 

 

MIG IV

 

AmREIT Monthly Income and Growth Fund IV, L.P.

 

 

 

NAREIT

 

National Association of Real Estate Investment Trusts.

 

 

 

NOI

 

Net operating income, defined as operating revenues (rental income, tenant recovery income, percentage rent, excluding straight-line rental income and amortization of acquired above- and below-market rents) less property operating expenses (real estate tax expense and property operating expense, excluding straight-line rent bad debt expense).

 

 

 

NYSE

 

New York Stock Exchange.

 

 

 

Quarterly Report

 

Quarterly Report on Form 10-Q filed with the SEC for the three and nine months ended September 30, 2014.

 

 

 

REIT

 

Real estate investment trust.

 

 

 

SEC

 

Securities and Exchange Commission.

 

 

 

Securities Act

 

Securities Act of 1933, as amended.

iii


Table of Contents

 

PART I - FINANCIAL INFORMATION

ITEM 1. FINANCIAL STATEMENTS.

AmREIT, INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
(in thousands except share data)

 

 

 

 

 

 

 

 

 

 

September 30,
2014

 

December 31,
2013

 

 

 

(unaudited)

 

 

 

ASSETS

 

 

 

 

 

 

 

Real estate investments at cost:

 

 

 

 

 

 

 

Land

 

$

204,100

 

$

181,749

 

Buildings

 

 

255,053

 

 

224,472

 

Tenant improvements

 

 

16,934

 

 

14,992

 

 

 

 

476,087

 

 

421,213

 

Less accumulated depreciation and amortization

 

 

(42,830

)

 

(37,356

)

 

 

 

433,257

 

 

383,857

 

 

 

 

 

 

 

 

 

Real estate held for sale

 

 

1,474

 

 

 

Acquired lease intangibles, net

 

 

15,997

 

 

15,849

 

Investments in Advised Funds

 

 

15,500

 

 

15,689

 

Net real estate investments

 

 

466,228

 

 

415,395

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

 

1,622

 

 

14,297

 

Tenant and accounts receivable, net

 

 

5,809

 

 

6,467

 

Accounts receivable - related party, net

 

 

985

 

 

693

 

Notes receivable, net

 

 

246

 

 

4,333

 

Notes receivable - related party, net

 

 

904

 

 

689

 

Deferred costs, net

 

 

4,168

 

 

3,214

 

Other assets

 

 

3,756

 

 

1,493

 

TOTAL ASSETS

 

$

483,718

 

$

446,581

 

 

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

Notes payable

 

$

242,894

 

$

199,851

 

Accounts payable and other liabilities

 

 

11,582

 

 

11,582

 

Acquired below-market lease intangibles, net

 

 

9,543

 

 

7,881

 

TOTAL LIABILITIES

 

 

264,019

 

 

219,314

 

 

 

 

 

 

 

 

 

Stockholders’ equity:

 

 

 

 

 

 

 

Preferred stock, $0.01 par value, 50,000,000 shares authorized, none issued

 

 

 

 

 

Common stock, $0.01 par value, 1,000,000,000 shares authorized as of September 30, 2014 and December 31, 2013, 19,685,084 and 19,628,037 shares issued and outstanding as of September 30, 2014 and December 31, 2013.

 

 

197

 

 

196

 

Capital in excess of par value

 

 

307,479

 

 

306,423

 

Accumulated distributions in excess of earnings

 

 

(87,977

)

 

(79,352

)

TOTAL STOCKHOLDERS’ EQUITY

 

 

219,699

 

 

227,267

 

TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY

 

$

483,718

 

$

446,581

 

See Notes to Consolidated Financial Statements.

1


Table of Contents

AmREIT, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
(in thousands except per share data)
(unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended September 30,

 

Nine months ended September 30,

 

 

 

2014

 

2013

 

2014

 

2013

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

Rental income from operating leases

 

$

12,744

 

$

10,552

 

 

36,311

 

 

31,451

 

Advisory services income - related party

 

 

1,027

 

 

1,069

 

 

2,642

 

 

2,784

 

Real estate fee income

 

 

 

 

 

 

100

 

 

 

Total revenues

 

 

13,771

 

 

11,621

 

 

39,053

 

 

34,235

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

General and administrative

 

 

2,249

 

 

2,161

 

 

6,362

 

 

6,191

 

Property expense

 

 

3,953

 

 

3,294

 

 

11,141

 

 

9,137

 

Exploration of strategic alternatives

 

 

506

 

 

 

 

506

 

 

 

Legal and professional

 

 

309

 

 

290

 

 

1,004

 

 

796

 

Real estate commissions

 

 

52

 

 

150

 

 

181

 

 

254

 

Acquisition costs

 

 

102

 

 

171

 

 

326

 

 

297

 

Depreciation and amortization

 

 

3,253

 

 

2,897

 

 

9,469

 

 

8,922

 

Total expenses

 

 

10,424

 

 

8,963

 

 

28,989

 

 

25,597

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating income

 

 

3,347

 

 

2,658

 

 

10,064

 

 

8,638

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other income (expense):

 

 

 

 

 

 

 

 

 

 

 

 

 

Gain on sale of real estate acquired for investment

 

 

 

 

 

 

 

 

7,696

 

Interest and other income

 

 

53

 

 

184

 

 

223

 

 

451

 

Interest and other income - related party

 

 

10

 

 

71

 

 

32

 

 

180

 

Income (loss) from Advised Funds

 

 

87

 

 

(111

)

 

455

 

 

(67

)

State income tax benefit (expense)

 

 

14

 

 

(14

)

 

(10

)

 

(29

)

Interest expense

 

 

(2,629

)

 

(2,335

)

 

(7,580

)

 

(7,095

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from continuing operations

 

 

882

 

 

453

 

 

3,184

 

 

9,774

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from discontinued operations

 

 

 

 

812

 

 

 

 

868

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

882

 

$

1,265

 

$

3,184

 

$

10,642

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income per share of common stock - basic and diluted

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from continuing operations

 

$

0.04

 

$

0.02

 

$

0.15

 

$

0.57

 

Income from discontinued operations

 

 

 

 

0.04

 

 

 

 

0.05

 

Net income

 

$

0.04

 

$

0.06

 

$

0.15

 

$

0.62

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares of common stock used to compute net income per share, basic and diluted

 

 

19,156

 

 

18,356

 

 

19,129

 

 

16,528

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Distributions per share of common stock

 

$

0.20

 

$

0.20

 

$

0.60

 

$

0.60

 


See Notes to Consolidated Financial Statements.

2


Table of Contents

AmREIT, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENT OF STOCKHOLDERS’ EQUITY
For the nine months ended September 30, 2014
(in thousands)
(unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common Stock

 

Capital in excess
of par value

 

Accumulated
distributions in
excess of
earnings

 

Total

 

Balance at December 31, 2013

 

$

196

 

$

306,423

 

$

(79,352

)

$

227,267

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

 

 

 

 

 

3,184

 

 

3,184

 

Deferred compensation

 

 

 

 

(983

)

 

 

 

(983

)

Issuance of shares of Common Stock for deferred compensation

 

 

1

 

 

982

 

 

 

 

983

 

Amortization of deferred compensation

 

 

 

 

1,057

 

 

 

 

1,057

 

Distributions

 

 

 

 

 

 

(11,809

)

 

(11,809

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at September 30, 2014

 

$

197

 

$

307,479

 

$

(87,977

)

$

219,699

 

See Notes to Consolidated Financial Statements.

3


Table of Contents

AmREIT, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(in thousands)
(unaudited)

 

 

 

 

 

 

 

 

 

 

Nine months ended September 30,

 

 

 

2014

 

2013

 

Cash flows from operating activities:

 

 

 

 

 

 

 

Net income

 

$

3,184

 

$

10,642

 

Adjustments to reconcile net income to net cash (used in) provided by operating activities:

 

 

 

 

 

 

 

Proceeds from sale of real estate acquired for resale

 

 

 

 

1,828

 

Gain on sale of real estate acquired for resale

 

 

 

 

(799

)

Gain on sale of real estate acquired for investment

 

 

 

 

(7,696

)

Bad debt recoveries

 

 

 

 

(215

)

(Income) Loss from Advised Funds

 

 

(455

)

 

67

 

Cash receipts (income recognized) for related party fees

 

 

26

 

 

(24

)

Depreciation and amortization

 

 

9,186

 

 

9,235

 

Amortization of deferred compensation

 

 

1,057

 

 

918

 

Decrease in tenant and accounts receivable

 

 

429

 

 

159

 

Increase in accounts receivable - related party

 

 

(993

)

 

(907

)

(Increase) decrease in other assets

 

 

(2,253

)

 

100

 

Decrease in accounts payable and other liabilities

 

 

(149

)

 

(106

)

Net cash provided by operating activities

 

 

10,032

 

 

13,202

 

 

 

 

 

 

 

 

 

Cash flows from investing activities:

 

 

 

 

 

 

 

Improvements to real estate, including tenant improvements and leasing costs

 

 

(2,927

)

 

(3,152

)

Net cash paid for acquisition of investment properties

 

 

(56,470

)

 

(63,156

)

Additions to furniture, fixtures and equipment

 

 

(38

)

 

(31

)

Notes receivable advances

 

 

 

 

(1,483

)

Notes receivable collections

 

 

4,315

 

 

148

 

Investments in and Advances to Advised Funds

 

 

 

 

(1,758

)

Distributions and payments from Advised Funds

 

 

1,104

 

 

8,997

 

Proceeds from sale of investment property

 

 

 

 

32,861

 

Net cash used in investing activities

 

 

(54,016

)

 

(27,574

)

 

 

 

 

 

 

 

 

Cash flows from financing activities:

 

 

 

 

 

 

 

Proceeds from notes payable

 

 

44,700

 

 

65,550

 

Payments of notes payable

 

 

(1,580

)

 

(100,182

)

Payments for financing costs

 

 

(1

)

 

(9

)

Issuance of shares of common stock

 

 

 

 

62,962

 

Issuance costs

 

 

(1

)

 

(3,124

)

Common dividends paid

 

 

(11,809

)

 

(10,395

)

Net cash provided by financing activities

 

 

31,309

 

 

14,802

 

 

 

 

 

 

 

 

 

Net (decrease) increase in cash and cash equivalents

 

 

(12,675

)

 

430

 

Cash and cash equivalents, beginning of period

 

 

14,297

 

 

2,992

 

Cash and cash equivalents, end of period

 

$

1,622

 

$

3,422

 

 

 

 

 

 

 

 

 

Supplemental schedule of cash flow information:

 

 

 

 

 

 

 

Cash paid during the year for:

 

 

 

 

 

 

 

Interest

 

$

7,322

 

$

6,976

 

Taxes

 

$

345

 

$

267

 

 

 

 

 

 

 

 

 

Deferred compensation recorded upon issuance of restricted shares of common stock

 

$

983

 

$

948

 

 

 

 

 

 

 

 

 

Reclassification of tenant and accounts receivable to notes receivable

 

$

218

 

$

205

 

 

 

 

 

 

 

 

 

Reclassification of accounts receivable - related party to notes receivable - related party

 

$

701

 

$

683

 

See Notes to Consolidated Financial Statements.

4


Table of Contents

AmREIT, Inc. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
September 30, 2014
(unaudited)

1. OUR BUSINESS AND OUR RECENT HISTORY

Our Business

          We are a full service, vertically integrated and self-administered REIT that owns, operates, acquires and selectively develops and redevelops primarily neighborhood and community shopping centers located in high-traffic, densely populated, affluent areas with high barriers to entry. We seek to own properties in major cities in the United States that contain submarkets with characteristics comparable to our Core Markets. Our shopping centers are often anchored by strong national and local retailers, including supermarket chains, drug stores and other necessity-based retailers. Our remaining tenants consist primarily of specialty retailers and national and local restaurants. We have elected to be taxed as a REIT for federal income tax purposes.

          Our Core Markets and current investment focus are predominantly concentrated in the affluent, high-growth submarkets of Houston, Dallas, San Antonio, Austin and Atlanta, which represent five of the top population and job growth markets in the United States. We believe these metropolitan areas are compelling real estate markets given their favorable demographics, robust job growth and large and diverse economies. The primary economic drivers in these markets are transport and utilities (including energy), government (including defense), education and healthcare, professional and business services, and leisure and hospitality. We intend to continue to acquire additional properties within our Core Markets. We expect targeted acquisitions will include premier retail frontage locations in high-traffic, highly populated, affluent areas with high barriers to entry.

          As of September 30, 2014, our portfolio consisted of 34 wholly-owned properties with approximately 1.7 million square feet of GLA. In addition to our portfolio, we have an advisory services business that provides a full suite of real estate services to the properties within our wholly-owned portfolio as well as to eight real estate funds in which we have varying ownership interests and that we manage on behalf of institutional and individual high-net-worth investors, which we collectively refer to as our Advised Funds. The investment strategy of the Advised Funds is focused upon the development and re-development of retail and mixed-use properties situated on premium-quality locations. As of September 30, 2014, our Advised Funds held all or a portion of ownership in 14 properties.

Proposed Acquisition by EDENS

          On October 31, 2014, we announced that, after conducting a thorough review of strategic alternatives, we entered into a definitive agreement with Edens Investment Trust (“EDENS”) under which EDENS will acquire all outstanding shares of our common stock for $26.55 per share in an all-cash transaction.  The transaction has been unanimously approved by our Board of Directors. Completion of the transaction, which is currently expected to occur in the first quarter of 2015, is contingent upon customary closing conditions and the approval of our stockholders, who will vote on the transaction at a special meeting date to be announced. The transaction is not contingent upon receipt of financing by EDENS. However, we can provide no assurances that this transaction will close, or if it closes, that it will close in the timeframe or on the terms described herein.

5


Table of Contents

2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Basis of Presentation

          The accompanying consolidated financial statements included in this Quarterly Report as of September 30, 2014, and December 31, 2013, and for the three and nine months ended September 30, 2014 and 2013, have been prepared pursuant to the rules and regulations of the SEC and are unaudited. In our opinion, the accompanying consolidated financial statements contain all normal and recurring items and adjustments necessary for their fair presentation. Certain information and note disclosures normally included in financial statements prepared in accordance with GAAP have been condensed or omitted from these financial statements pursuant to the SEC rules and regulations and, accordingly, these financial statements should be read in conjunction with our audited consolidated financial statements included in our Annual Report on Form 10-K for the year ended December 31, 2013.

          Our financial records are maintained on the accrual basis of accounting whereby revenues are recognized when earned and expenses are recorded when incurred. The consolidated financial statements include our accounts as well as the accounts of each subsidiary in which we have a controlling financial interest. Investments in joint ventures and partnerships, where we have the ability to exercise significant influence but do not exercise financial and operating control, are accounted for using the equity method. The significant accounting policies of our non-consolidated entities are consistent with those of our subsidiaries in which we have a controlling financial interest. As of September 30, 2014, we did not have any interests in variable interest entities. All significant inter-company accounts and transactions have been eliminated through consolidation.

Use of Estimates

          The preparation of consolidated financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities as of the date of the consolidated financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.

Cash and Cash Equivalents

          We consider all highly liquid short term-investments purchased with an original maturity of three months or less to be cash equivalents. Cash and cash equivalents consist of demand deposits at commercial banks and money market funds.

Revenue Recognition

          Rental income from operating leases – We lease space to tenants under agreements with varying terms. Our leases are accounted for as operating leases, and, although certain of our leases provide for tenant occupancy during periods for which no rent is due and/or for changes in the minimum lease payments over the terms of the leases, revenue is recognized on a straight-line basis over the terms of the individual leases. Revenue recognition under a lease begins when the lessee takes possession of or controls the physical use of the leased asset. Generally, possession or control occurs on the lease commencement date. In cases where significant tenant improvements are made prior to lease commencement, the leased asset is considered to be the finished space, and revenue recognition therefore begins when the improvements are substantially complete. Revenue from tenant reimbursements of taxes, maintenance expenses and insurance is recognized in the period the related expense is recorded. Additionally, certain of our lease agreements contain provisions that grant additional rents based upon tenants’ sales volumes (contingent or percentage rent). Percentage rents are recognized when the tenants achieve the specified targets as defined in their lease agreements and are equal to a percentage of sales above such targets. During the three months ended September 30, 2014 and 2013, we recognized percentage rents of $119,000 and $153,000, respectively. During the nine months ended September 30, 2014 and 2013, we recognized percentage rents of $155,000 and $202,000, respectively. Accrued rents and reimbursable expenses are included in tenant and accounts receivable, net.

          Advisory services income – related party – We provide various real estate services, including development, construction management, property management, leasing and brokerage. The fees for these services are recognized as services are provided and are generally calculated as a percentage of revenues earned or to be earned or of property cost, as appropriate. We also earn asset management fees from certain of the Advised Funds for facilitating the deployment of capital and for monitoring the real estate investments. Asset management fees are calculated as a percentage of equity under management. See Note 10 for a detail of our advisory services income – related party.

6


Table of Contents

Real Estate Investments

          Development Properties – Expenditures related to the development of real estate are capitalized as part of construction in progress. Costs capitalized related to the development and redevelopment of real estate include pre-construction costs, real estate taxes, insurance, direct construction costs as well as the salaries and payroll costs of personnel directly involved. The determination of when a development project is substantially complete and when capitalization must cease involves a degree of judgment; however, capitalization of such costs generally ceases at the earlier of the date of completion of major construction or when the property, or any completed portion, becomes available for occupancy. During the nine months ended September 30, 2014 and 2013, we capitalized external and internal costs related to both development and redevelopment activities of $269,000 and $20,000, respectively.

          We capitalize costs associated with pending acquisitions of raw land as incurred and expense such costs if and when the acquisition of the property becomes no longer probable.

          Real Estate Held For Sale – As of September 30, 2014, our single-tenant asset in Hanover, Maryland was under contract to be sold for $2.9 million. Accordingly, we have classified this property as real estate held for sale.

          Acquired Properties and Acquired Intangibles – We account for acquisitions of operating real estate properties as business acquisitions as we believe most operating real estate meets the definition of a “business” under GAAP. Accordingly, we allocate the purchase price of each acquired property to land, building and improvements, identifiable intangible assets and to the acquired liabilities based on their respective fair values. See Note 3 for a discussion of our significant acquisitions.

          Depreciation – Depreciation is computed using the straight-line method over an estimated useful life, generally, 39 to 50 years for buildings, up to 20 years for site improvements and the term of the lease for tenant improvements.

          Impairment – We review our properties for impairment whenever events or changes in circumstances indicate that the carrying amount of the assets, including accrued rental income, may not be recoverable through operations. We determine whether an impairment of value has occurred by comparing the estimated future cash flows (undiscounted and without interest charges), including the residual value of the property, with the carrying value of the individual property. If impairment is indicated, a loss will be recorded for the amount by which the carrying value of the asset exceeds its fair value. We did not recognize any impairment charges during the nine months ended September 30, 2014 or 2013.

          Expenses associated with Exploration of Strategic Alternatives – As discussed in Note 1 and in Subsequent Events below, our Board of Directors conducted a thorough review to explore strategic alternatives to enhance stockholder value. Legal and professional fees paid as part of this endeavor are expensed as incurred.

New Accounting Pronouncements

          In May 2014, the FASB issued ASU No. 2014-09: “Revenue from Contracts with Customers” that will supersede the existing revenue recognition guidance under GAAP. The accounting update states that a company should recognize revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the company expects to be entitled in exchange for those goods or services. It also establishes a five-step model that requires companies to exercise judgment when considering the terms of a contract and all relevant facts and circumstances. It is effective for annual reporting periods beginning after December 15, 2016. This standard does not supersede current accounting literature for lease contracts. We are currently evaluating this accounting update and our existing revenue recognition policies for contracts other than our lease contracts with tenants to determine what impact, if any, this new guidance could have on our consolidated financial statements.

          In April 2014, the FASB issued ASU No. 2014-08: “Reporting Discontinued Operations and Disclosures of Disposals of Components of an Entity.” The update amends the previous definition of discontinued operations to only include disposals that represent a strategic shift and have (or will have) a major effect on an entity’s operations and financial results. The update also requires additional disclosures about discontinued operations as well as disposal transactions that do not meet the discontinued operations criteria. The accounting update is effective on a prospective basis for disposals or assets meeting the definition as held-for-sale for accounting periods beginning on or after December 15, 2014. Early application is permitted, but only for those disposals that have not been reported in previously issued financial statements. Historically, we have classified and reported disposals of our operating properties for which operations and cash flows are clearly distinguished as discontinued operations. See Note 4. We have elected to early adopt this update effective September 30, 2014 and therefore have not presented as discontinued operations our single tenant asset in Hanover, Maryland that is under contract for sale as such sale will not represent a strategic shift in our operations and will not have a major effect on our operations and financial results.

7


Table of Contents

Subsequent Events

          On October 31, 2014, we announced that, after conducting a thorough review of strategic alternatives, we entered into a definitive agreement with EDENS under which EDENS will acquire all outstanding shares of our common stock for $26.55 per share in an all-cash transaction.  The transaction has been unanimously approved by our Board of Directors.  Completion of the transaction, which is currently expected to occur in the first quarter of 2015, is contingent upon customary closing conditions and the approval of our stockholders, who will vote on the transaction at a special meeting date to be announced.  The transaction is not contingent upon receipt of financing by EDENS. However, we can provide no assurances that this transaction will close, or if it closes, that it will close in the timeframe or on the terms described herein.

          We did not have any other additional material subsequent events subsequent to September 30, 2014, and through the date of this filing that impacted our consolidated financial statements.

3. ACQUISITIONS

          We account for operating real estate acquisitions as an acquisition of a business as we believe most operating real estate meets the definition of a “business” under GAAP. Accordingly, we allocate the purchase price of acquired properties to land, building and improvements, identifiable intangible assets and to the acquired liabilities based on their respective fair values. We determine fair value based on estimated cash flow projections that utilize appropriate discount and capitalization rates and available market information. Estimates of future cash flows are based on a number of factors including the historical operating results, known trends and specific market and economic conditions that may affect the property. Factors considered by management in our analysis of determining the as-if-vacant property value include (i) an estimate of carrying costs during the expected lease-up periods, considering market conditions, and (ii) costs to execute similar leases. In estimating carrying costs, management includes real estate taxes, insurance and estimates of lost rentals at market rates during the expected lease-up periods, tenant demand and other economic conditions. Management also estimates costs to execute similar leases including leasing commissions, tenant improvements, legal and other related expenses. Identifiable intangibles related to in-place lease value and above and below-market leases are recorded as acquired lease intangibles and are amortized as an adjustment to rental revenue or amortization expense, as appropriate, over the remaining terms of the underlying leases. Below market leases include fixed-rate renewal periods where we believe the renewal is reasonably assured. Premiums or discounts on debt are amortized to interest expense over the remaining term of such debt. Costs related to acquiring operating properties are expensed as incurred.

Tuxedo Festival

          On August 22, 2014, we acquired the Tuxedo Festival shopping center for $27.9 million. Tuxedo Festival is located at the corner of Roswell Road and Piedmont Road in Atlanta, Georgia and has 54,310 square feet of GLA on approximately 4 acres of land. We acquired the property with a combination of cash on hand and borrowings of $20.9 million under our $75 Million Facility.

Lantern Lane

          On June 25, 2014, we acquired the Lantern Lane shopping center from MIG III pursuant to an independent appraisal process for a purchase price of $22.7 million. Lantern Lane is a grocery-anchored shopping center located in Houston, Texas. The shopping center contains 81,567 square feet of GLA and was 100% occupied at the time of purchase. Major tenants at the property are Fresh Market and CVS/pharmacy. We acquired the property with a combination of cash on hand and borrowings of $20.5 million under our $75 Million Facility. Subsequent to June 30, 2014, we revised our estimated purchase price allocation as reported in our Quarterly Report on Form 10-Q for the quarter ended June 30, 2014. These changes were immaterial and did not impact previously reported net income or cash flows.

Inverness Townhomes

          During April and May 2014, we completed the purchase of 21 individual condominium units at the Inverness Townhomes, which are adjacent to our Uptown Park property, for approximately $5.9 million as part of a plan for future development. The individually purchased condominiums collectively represent 20.3% of the total condominium units. We have entered into a joint venture agreement with a third party developer wherein the joint venture will purchase and develop the property. The homeowners’ association recently approved the sale to the joint venture which plans to construct a 561,000 square foot office building with approximately 19,000 square feet of ground floor retail space. We anticipate that we will be a 5% co-developer member, and control the ground floor retail pursuant to a 50-year lease. Total project costs are estimated to be in excess of $280 million.

8


Table of Contents

          The table below details the total cash paid for Tuxedo Festival, Lantern Lane and Inverness Townhomes as reported on our consolidated statements of cash flows as of and for the nine months ended September 30, 2014 and the corresponding values assigned to its assets and liabilities (in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets

 

Tuxedo
Festival

 

Lantern Lane

 

Inverness

 

Total

 

Land

 

$

10,379

 

$

7,560

 

$

5,895

 

$

23,834

 

Building

 

 

16,138

 

 

13,462

 

 

 

 

29,600

 

Tenant improvements

 

 

527

 

 

405

 

 

 

 

932

 

Acquired lease intangibles, net

 

 

1,149

 

 

2,350

 

 

 

 

3,499

 

Other assets

 

 

546

 

 

481

 

 

 

 

1,027

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquired below-market lease intangibles

 

 

(864

)

 

(1,558

)

 

 

 

(2,422

)

Net cash paid for the acquisitions

 

$

27,875

 

$

22,700

 

$

5,895

 

$

56,470

 

Woodlake Square

          On September 18, 2013, we acquired the Woodlake Square shopping center from VIF II/AmREIT Woodlake, LP, a joint venture controlled by an unaffiliated institutional partner, for a purchase price of $41.6 million. Woodlake Square is a grocery-anchored shopping center located in Houston, Texas. The shopping center contains approximately 157,000 square feet of GLA and was 88.6% occupied at the time of purchase. Its major tenants include Randall’s, Walgreens, Jos. A. Bank, and Corner Bakery. Prior to the closing of the acquisition, we managed Woodlake Square through ARIC and its joint venture with AEW Capital, which owned a 90% interest in the joint venture. MIG III and MIG IV (affiliates of ours) also owned a 3% and 6% interest in the joint venture, respectively. The purchase price was negotiated on an arms-length basis between the Company and AEW Capital. We funded the purchase price with cash on hand and escrow deposits of approximately $18.1 million, a mortgage loan from PNC Bank in the amount of $23.0 million and assumption of approximately $449,000 in net liabilities and prorations (primarily accrued property taxes).

Preston Royal East land

          On July 17, 2013, we acquired the ownership of the underlying land at Preston Royal East for $15.4 million, unifying our ownership of the shopping center improvements with the land. Prior to its purchase, Preston Royal East consisted of a leasehold interest with 27 years remaining on the ground lease.

Fountain Oaks

          On June 25, 2013, we completed the acquisition of Fountain Oaks, an approximately 161,000 square foot Kroger anchored retail shopping center located in Atlanta, Georgia for approximately $27.7 million, exclusive of closing costs. The property was 88.7% leased on the closing date, and the acquisition was funded through a draw on our $75 Million Facility.

Loop 610 & Ella

          On April 4, 2013, we acquired 1.26 acres of unimproved land located at the intersection of Loop 610 & Ella Boulevard in Houston, Texas for $2.3 million. The property was acquired by ARIC with the intent to sell it in the near term. We entered into a long-term, build-to-suit lease with CVS/pharmacy on the site. We sold the property on November 12, 2013, for $7.5 million, which resulted in a gain of $2.3 million during the fourth quarter of 2013.

9


Table of Contents

Pro Forma Results of Acquisitions

          The tables below present our pro forma results of operations for the three and nine months ended September 30, 2014, assuming that we acquired Tuxedo Festival and Lantern Lane on January 1, 2014 (in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended September 30, 2014

 

 

 

 

Pro forma adjustments to historical results

 

 

 

 

 

 

Historical results

 

Tuxedo Festival

 

Lantern Lane

 

Pro forma results

 

Total revenues

 

$

13,771

 

$

289

 

$

 

$

14,060

 

Net income

 

$

882

 

$

41

 

$

 

$

923

 


 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine months ended September 30, 2014

 

 

 

 

Pro forma adjustments to historical results

 

 

 

 

 

 

Historical results

 

Tuxedo Festival

 

Lantern Lane

 

Pro forma results

 

Total revenues

 

$

39,053

 

$

1,297

 

$

1,006

 

$

41,356

 

Net income

 

$

3,184

 

$

186

 

$

65

 

$

3,435

 

          The tables below present our pro forma results of operations for the three and nine months ended September 30, 2013, assuming that we acquired Tuxedo Festival, Lantern Lane, Woodlake Square, Preston Royal East Land and Fountain Oaks on January 1, 2013 (in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended September 30, 2013

 

 

 

 

Pro forma
adjustments to historical results

 

 

 

 

 

 

Historical
results

 

Tuxedo
Festival

 

Lantern
Lane

 

Woodlake
Square

 

Preston
Royal East

 

Fountain
Oaks

 

Pro forma
results

 

Total revenues

 

$

11,621

 

$

512

 

$

617

 

$

809

 

$

 

$

 

$

13,559

 

Net income

 

$

1,265

 

$

149

 

$

124

 

$

(47

)

$

304

 

$

 

$

1,795

 


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine months ended September 30, 2013

 

 

 

 

Pro forma
adjustments to historical results

 

 

 

 

 

 

Historical
results

 

Tuxedo
Festival

 

Lantern
Lane

 

Woodlake
Square

 

Preston
Royal East

 

Fountain
Oaks

 

Pro forma
results

 

Total revenues

 

$

34,235

 

$

1,536

 

$

1,718

 

$

2,415

 

$

 

$

1,229

 

$

41,133

 

Net income

 

$

10,642

 

$

358

 

$

307

 

$

455

 

$

195

 

$

253

 

$

12,210

 

4. DISPOSITION ACTIVITY

Real Estate Assets Held For Sale

          As of September 30, 2014, our single tenant asset in Hanover, Maryland was under contract to be sold for $2.9 million. The asset qualifies as held for sale and accordingly is presented as real estate held for sale in our Consolidated Balance Sheets. As described in Note 2, we elected to early adopt ASU No. 2014-08, which amends the previous definition of discontinued operations to only include disposals that represent a strategic shift and have (or will have) a major effect on an entity’s operations and financial results. Accordingly, we continue to present the operations related to this single tenant asset within Income from continuing operations in our Consolidated Statements of Operations and within our Portfolio segment as shown in Note 13.

10


Table of Contents

MacArthur Park Joint Venture

          On March 26, 2013, we entered into the MacArthur Park Joint Venture with Goldman Sachs whereby we contributed our MacArthur Park property for a 30% interest in the joint venture and Goldman Sachs contributed cash for a 70% interest. Our 30% ownership interest does not qualify for consolidation under GAAP and we deconsolidated this property on March 26, 2013. However, our significant continuing involvement in MacArthur Park precludes us from treating our contribution of the property to the joint venture as discontinued operations and MacArthur Park’s historical operating results prior to the formation of the joint venture are included in our income from continuing operations. Our 30% ownership grants us the ability to exercise significant influence over the operation and management of the joint venture and we account for our ownership under the equity method since the date of the formation of the joint venture. See also Note 5 for discussion of our MacArthur Park Joint Venture.

Other Dispositions and Discontinued Operations

          Our properties generally have operations and cash flows that can be clearly distinguished from the rest of the Company. The operations and gains on sales that we have previously classified and reported in discontinued operations, prior to our early adoption of ASU No. 2014-08, include those properties that have been sold and for which operations and cash flows have been clearly distinguished. The operations of these properties have been eliminated from ongoing operations, and we will not have continuing involvement after disposition.

 

 

 

 

On August 12, 2013, we completed the sale of our single tenant asset in Illinois for approximately $1.9 million, and we recorded a gain on sale of approximately $799,000 during the third quarter of 2013.

 

 

 

 

On November 12, 2013, we completed the sale of Loop 610 & Ella for $7.5 million, and we recorded a gain on sale of $2.3 million in the fourth quarter of 2013.

          The following table is a summary of our discontinued operations for the three and nine months ended September 30, 2014 and 2013 (in thousands, except for per share data):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended
September 30,

 

Nine months ended
September 30,

 

 

 

2014

 

2013

 

2014

 

2013

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

Rental income from operating leases

 

$

 

$

28

 

$

 

$

115

 

Total revenues

 

 

 

 

28

 

 

 

 

115

 

Expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

Property expense

 

 

 

 

11

 

 

 

 

23

 

Legal and professional

 

 

 

 

2

 

 

 

 

9

 

Depreciation and amortization

 

 

 

 

2

 

 

 

 

14

 

Total expenses

 

 

 

 

15

 

 

 

 

46

 

Operating income

 

 

 

 

 

13

 

 

 

 

 

69

 

Income from discontinued operations, net of tax

 

 

 

 

13

 

 

 

 

69

 

Gain on sale of real estate acquired for resale,net of taxes

 

 

 

 

 

799

 

 

 

 

 

799

 

Income from discontinued operations

 

 

 

 

 

812

 

 

 

 

 

868

 

Basic and diluted income from discontinued operations per share

 

$

 

$

0.04

 

$

 

$

0.05

 

11


Table of Contents

5. INVESTMENTS IN ADVISED FUNDS

          As of September 30, 2014, our Advised Funds included one institutional joint venture with Goldman Sachs, one institutional joint venture with J.P. Morgan Investment Management, one joint venture with two of our high net worth investment funds, and four high net worth investment funds. Our Advised Funds are accounted for under the equity method as we exercise significant influence over, but do not control, the investee. We record our pro rata share of income or loss from the underlying entities based on our ownership interest.

          The table below details our investments in our Advised Funds as of September 30, 2014, and December 31, 2013 (in thousands).

 

 

 

 

 

 

 

 

 

 

 

Investment

 

Ownership

 

September 30, 2014

 

December 31, 2013

 

Joint Ventures:

 

 

 

 

 

 

 

 

 

 

AmREIT MacArthur Park, LLC

 

 

30.0%

 

$

8,558

 

$

8,519

 

AmREIT SPF Shadow Creek, L.P.

 

 

10.0%

 

 

5,446

 

 

5,567

 

AmREIT Westheimer Gessner, L.P.

 

 

10.0%

 

 

839

 

 

877

 

High net worth investment funds:

 

 

 

 

 

 

 

 

 

 

MIG

 

 

2.4%

 

 

119

 

 

167

 

MIG II

 

 

2.6%

 

 

164

 

 

204

 

MIG III

 

 

2.1%

 

 

194

 

 

179

 

MIG IV

 

 

2.6%

 

 

180

 

 

176

 

Total

 

 

 

 

$

15,500

 

$

15,689

 

Joint Ventures

          AmREIT MacArthur Park LLC – On March 26, 2013, we entered into the MacArthur Park Joint Venture with Goldman Sachs. We contributed our MacArthur Park property for a 30% interest in the joint venture, and Goldman Sachs contributed cash for a 70% interest in the joint venture. The MacArthur Park Joint Venture concurrently purchased the contiguous property to the north (“MacArthur Park Phase I”), excluding a Target store, for approximately $25.5 million and placed mortgage financing on the combined property of $43.9 million. The MacArthur Park Joint Venture fully defeased our existing mortgage loan secured by the MacArthur Park property of approximately $8.7 million (including a $2.1 million defeasance penalty). Upon closing the transaction, we received from the joint venture a cash distribution of approximately $35.2 million, which was used to repay borrowings under our $75 Million Facility. We recorded a gain of approximately $7.7 million representing the cash proceeds received in excess of 70% of the carrying value of the MacArthur Park net assets contributed by us.

          Our 30% ownership grants us the ability to exercise significant influence over the operation and management of the joint venture, and we account for our ownership under the equity method since the date of the formation of the joint venture. The MacArthur Park Joint Venture incurred acquisition costs of $547,000, of which $164,000 represents our 30% portion. Our portion of these costs has been included in loss from Advised Funds on our consolidated statements of operations for the six months ended June 30, 2013. We have recorded our 30% retained interest in the MacArthur Park Joint Venture at its historical carrying value. Such retained interest as of September 30, 2014, differs from our proportionate share of the joint venture’s net assets by $2.4 million. This basis difference represents the difference between the historical carrying value and the fair value of the MacArthur Park net assets that we retained. We amortize this basis difference over 10 years, which is the expected holding period of the joint venture, and include the amortization in income (loss) from Advised Funds on our consolidated statements of operations. We continue to manage and lease the property on behalf of the MacArthur Park Joint Venture, and we retain a right of first offer to acquire the project in the future, after expiration of a two-year lock-out period.

          Our significant continuing involvement in MacArthur Park through our 30% ownership in the MacArthur Park Joint Venture precludes us from treating our contribution of the property to the joint venture as a discontinued operation. Accordingly, MacArthur Park’s historical operating results prior to the formation of the joint venture will continue to be reported as a component of our income from continuing operations.

12


Table of Contents

          AmREIT SPF Shadow Creek, L.P. – In 2009, we acquired a 10% investment in AmREIT SPF Shadow Creek, L.P., which was formed to acquire, lease and manage Shadow Creek Ranch, a shopping center located in Pearland, Texas. The investment was recorded at $5.8 million on the date of the acquisition, net of acquisition costs of $441,000, which were recorded as an other-than-temporary impairment. MIG IV and a third-party institutional joint venture partner own the remaining 10% and 80% ownership interests, respectively.

          AmREIT Westheimer Gessner, L.P. – In 2007, we invested $3.8 million in AmREIT Westheimer Gessner, LP, for a 30% limited partner interest in the partnership. AmREIT Westheimer Gessner, L.P. was formed in 2007 to acquire, lease and manage the Woodlake Pointe Shopping Center, a shopping center located on the west side of Houston, Texas. In June 2008, we sold two-thirds of our interest (a 20% limited partner interest) in the Woodlake Pointe Shopping Center to MIG IV. Pursuant to the purchase agreement, our interest in the property was sold at its carrying value, resulting in no gain or loss to us. We, MIG III and MIG IV now hold a 10%, 30% and 60% interest in the Woodlake Pointe Shopping Center, respectively. On September 30, 2013, AmREIT Westheimer Gessner, L.P sold a building and a parcel of land at the Woodlake Pointe Shopping Center. AmREIT Westheimer Gessner, L.P recorded an impairment on sale of approximately $576,000 in the third quarter of 2013 related to accrued rent, our portion of which was $58,000.

High Net Worth Investment Funds

          Our four high net worth investment funds are limited partnerships for which we (or a wholly-owned subsidiary) act as a general partner, subject to the right of the unrelated limited partners, with or without cause, to remove and replace the general partner by a vote of the unrelated limited partners owning a majority of the outstanding units. These high net worth investment funds were formed to develop, own, manage and add value to properties with an average holding period of two to four years. Our interests in these limited partnerships range from 2.1% to 2.6%. As sponsor, we maintain a 1% general partner interest in each of the Advised Funds. The funds are typically structured such that the limited partners receive 99% of the available cash flow until 100% of their original invested capital has been returned and a preferred return has been paid. Once the preferred return has been paid, the general partner begins sharing in the available cash flow at various promoted levels. Based on currently available information, we do not expect our high net worth investment funds to achieve their respective preferred returns prior to their dissolution and wind-up of operations.

          All of our high net worth investment funds are in liquidation and will not invest in any new real estate without approval of their limited partners pursuant to their respective partnership agreements. We, as general partner, intend to complete any development and redevelopment projects and continue to review market sales opportunities for our remaining high net worth investment operating properties. When deciding whether or when to sell properties, we, as general partner, will consider factors such as potential appreciation of value and timing of cash flows. An orderly liquidation of the assets of our high net worth investment funds will likely take months or years to complete.

6. FAIR VALUE MEASUREMENTS

          Our consolidated financial instruments consist of cash and cash equivalents, tenant and accounts receivable, accounts receivable – related party, notes receivable, notes receivable – related party, notes payable and accounts payable and other liabilities. Except for the notes payable, the carrying values are representative of the fair values due to the short-term nature of the instruments. GAAP emphasizes that fair value is a market-based measurement, not an entity-specific measurement. Therefore, a fair value measurement should be determined based on the assumptions that market participants would use in pricing the asset or liability. GAAP establishes a fair value hierarchy that distinguishes between market participant assumptions based on market data obtained from sources independent of the reporting entity. When inputs used to measure fair value fall within different levels of the hierarchy, the level within which the fair value measurement is categorized is based on the lowest level input that is significant to the fair value measurement. The three levels of inputs used to measure fair value are as follows:

 

 

 

 

Level 1 – Quoted prices (unadjusted) in active markets for identical assets or liabilities that the company has the ability to access.

 

 

 

 

Level 2 – Inputs other than quoted prices included in Level 1 that are observable for the asset or liability, either directly or indirectly.

 

 

 

 

Level 3 – Unobservable inputs for the asset or liability, which are typically based on the company’s own assumptions, as there is little, if any, related market activity.

13


Table of Contents

          Our notes payable consist of both variable-rate and fixed-rate notes. Our only variable-rate debt is the $75 Million Facility, which had an outstanding balance of $44.7 million as of September 30, 2014 and $0 as of December 31, 2013, representing their approximate fair value due to their floating rates. In determining the fair value of our fixed-rate notes, we determine the appropriate Treasury Bill Rate based on the remaining time to maturity for each of the debt instruments. We then add the appropriate yield spread to the Treasury Bill Rate. The yield spread is a risk premium estimated by investors to account for credit risk involved in debt financing. The spread is typically estimated based on the property type and loan-to-value ratio of the debt instrument. The result is an estimate of the market interest rate a typical investor would expect to receive given the underlying subject asset (property type) and remaining time to maturity. We believe the fair value of our notes payable as of September 30, 2014 and December 31, 2013 is $249.1 million and $207.2 million, respectively, and are classified in Level 2 of the fair value hierarchy.

7. NOTES PAYABLE

          Our outstanding debt as of September 30, 2014, and December 31, 2013, consisted of the following (in thousands):

 

 

 

 

 

 

 

 

 

 

September 30, 2014

 

December 31, 2013

 

Fixed-rate mortgage loans

 

$

198,194

 

$

199,851

 

$75 Million Facility

 

 

44,700

 

 

 

Total

 

$

242,894

 

$

199,851

 

          As of September 30, 2014, the $75 Million Facility (our primary source of additional credit) had an outstanding balance of $44.7 million with $30.3 million available for future borrowings for general corporate purposes, including debt refinancing, property acquisitions, construction, renovations, expansions, tenant improvement costs and equity investments.

          The $75 Million Facility has an accordion feature that may allow us to increase the availability by $75.0 million to $150.0 million provided we are not in default. The $75 Million Facility bears interest at LIBOR plus a margin of 205 basis points to 275 basis points, depending on our leverage ratio, and matures in August 2015. The interest rate as of September 30, 2014 was 2.41%. The amount available for us to borrow under the $75 Million Facility at any given time is subject to the lesser of the unencumbered asset property value at such time, the maximum commitment amount at such time or an amount that results in a debt service coverage ratio for the four preceding calendar quarters of 1.5 to 1.0.

          Our ability to borrow under the $75 Million Facility is subject to our ongoing compliance with a number of customary restrictive covenants, including a maximum leverage ratio, a minimum fixed charge coverage ratio, a maximum recourse debt ratio, a minimum net worth and maximum dividend payout ratio. As of September 30, 2014, we were in compliance with our covenants under our $75 Million Facility. We also covenant that certain changes in our executive management team will not occur unless the departing executive management team member is replaced by a party reasonably acceptable to the administrative agent within 90 days of such departure. Additionally, it will constitute an event of default under the $75 Million Facility if we default on any of our other indebtedness that equals or exceeds $1.0 million, including any indebtedness we have guaranteed.

          As of September 30, 2014, the weighted average interest rate on our fixed-rate debt was 4.7% and the remaining average life on such debt was 3.3 years.

8. EARNINGS PER SHARE

          We report both basic and diluted EPS using the two-class method as required under GAAP. The two-class method is an earnings allocation method for computing EPS when an entity’s capital structure includes either two or more classes of common stock or includes common stock and participating securities. The two-class method determines EPS based on distributed earnings (i.e. dividends declared on common stock and any participating securities) and undistributed earnings. Our unvested shares of restricted stock contain rights to receive non-forfeitable dividends and thus are participating securities. Undistributed losses are not allocated to participating securities under the two-class method unless the participating security has a contractual obligation to share in losses on a basis that is objectively determinable. Pursuant to the two-class method, our unvested shares of restricted stock have not been allocated any undistributed losses.

14


Table of Contents

          The following table provides a reconciliation of net income and the number of shares of common stock used in the computations of basic and diluted EPS under the two-class method (in thousands, except per share amounts):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the three months ended
September 30,

 

For the nine months ended
September 30,

 

 

 

2014

 

2013

 

2014

 

2013

 

Continuing Operations

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from continuing operations attributable to common stockholders

 

$

882

 

$

453

 

$

3,184

 

$

9,774

 

Less: Dividends attributable to unvested restricted stockholders

 

 

(106

)

 

(112

)

 

(323

)

 

(333

)

Basic and Diluted — Income from continuing operations

 

 

776

 

 

341

 

 

2,861

 

 

9,441

 

Discontinued Operations

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic and Diluted — Income from discontinued operations

 

 

 

 

812

 

 

 

 

868

 

Net income attributable to common stockholders after allocation to

 

 

 

 

 

 

 

 

 

 

 

 

 

participating securities

 

$

776

 

$

1,153

 

$

2,861

 

$

10,309

 

Number of Shares:

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic and Diluted — Weighted average shares outstanding(1)

 

 

19,156

 

 

18,356

 

 

19,129

 

 

16,528

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic and Diluted Earnings Per Share

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from continuing operations attributable to common stockholders

 

$

0.04

 

$

0.02

 

$

0.15

 

$

0.57

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from discontinued operations attributable to common stockholders

 

 

 

 

0.04

 

 

 

 

0.05

 

Net income attributable to common stockholders

 

$

0.04

 

$

0.06

 

$

0.15

 

$

0.62

 

 

 

 

 

 

 

 

 

 

(1)

Weighted average shares outstanding exclude unvested shares of restricted stock totaling 529 and 560 for the three months ended September 30, 2014, and 2013 and 539 and 555 for the nine months ended September 30, 2014 and 2013, respectively.

9. STOCKHOLDERS’ EQUITY

Our 2013 Shelf Registration Statement and 2013 Follow-on Offering

          On June 21, 2013, we filed a universal shelf registration statement on Form S-3 with the SEC, which was declared effective on July 1, 2013. The 2013 Shelf Registration Statement allows us, from time to time, to offer and sell up to $350.0 million of our debt and/or equity securities over the three year period following its effectiveness. On July 19, 2013, we completed the sale of 3,450,000 shares of our common stock in an underwritten public offering, including 450,000 shares of our common stock at a price to the public of $18.25 per share. We received net proceeds of approximately $60.0 million after deducting the underwriters’ discounts and other offering expenses, which were used to repay borrowings under our $75 Million Facility and to fund the acquisition of Woodlake Square.          

Restricted Stock Issuances

          Deferred compensation includes grants of restricted stock to our directors and officers as a form of long-term compensation. The share grants vest over a period of three to ten years. We determine the fair value of the restricted stock as the number of shares awarded multiplied by the fair value per share of our common stock on the grant date. We amortize such fair value ratably over the vesting periods of the respective awards.

15


Table of Contents

          The following table presents restricted stock activity during the nine months ended September 30, 2014 and 2013:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine months ended September 30,

 

 

 

2014

 

2013

 

 

 

Non-vested
Shares

 

Weighted
average grant
date fair value

 

Non-vested
Shares

 

Weighted
average grant
date fair value

 

Beginning of period

 

 

560,016

 

$

15.38

 

 

542,517

 

$

15.24

 

Granted

 

 

57,047

 

 

17.26

 

 

54,750

 

 

17.33

 

Vested

 

 

(87,973

)

 

15.67

 

 

(37,251

)

 

16.25

 

End of period

 

 

529,090

 

$

15.53

 

 

560,016

 

$

15.38

 

          The total grant date fair value of shares vested during the nine months ended September 30, 2014 and 2013 was $1.4 million and $605,000, respectively. Total compensation cost recognized related to restricted stock during the nine months ended September 30, 2014 and 2013 was $1.1 million and $918,000, respectively. As of September 30, 2014, total unrecognized compensation cost related to restricted stock was $8.3 million, and the weighted average period over which we expect this cost to be recognized is 5.6 years.

10. RELATED PARTY TRANSACTIONS

          The tables below detail our income and administrative cost reimbursements from the Advised Funds for the three and nine months ended September 30, 2014 and 2013 and the balance of related party loans made to certain of our affiliated Advised Funds as of September 30, 2014 and December 31, 2013 (see also Note 5 regarding investments in our Advised Funds) (in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended September 30,

 

Nine months ended September 30,

 

 

 

2014

 

2013

 

2014

 

2013

 

Real estate fee income(1)

 

$

807

 

$

859

 

$

1,992

 

$

2,127

 

Asset management fee income(2)

 

 

192

 

 

155

 

 

575

 

 

466

 

Construction management fee income(3)

 

 

28

 

 

55

 

 

75

 

 

191

 

Advisory services income - related party

 

$

1,027

 

$

1,069

 

$

2,642

 

$

2,784

 

Interest and other income - related party

 

$

10

 

$

71

 

$

32

 

$

180

 

Reimbursements of administrative costs

 

$

213

 

$

223

 

$

665

 

$

626

 


 

 

 

 

 

 

 

 

 

 

As of

 

 

 

September 30, 2014

 

December 31, 2013

 

Notes receivable - related party (4)

 

$

1,511

 

$

1,359

 

Less reserve (5)

 

 

(607

)

 

(670

)

Net book value included on our

 

 

 

 

 

 

 

Consolidated Balance Sheet

 

$

904

 

$

689

 

 

 

 

 

 

 

 

 

 

(1)

We earn real estate fee income by providing property acquisition, leasing and property management services to our Advised Funds. We own 100% of the entities that serve as the general partner for the funds.

 

 

 

 

(2)

We earn asset management fees from our Advised Funds for providing accounting related and investor relations services, facilitating the deployment of capital and other services provided in conjunction with operating the funds.

 

 

 

 

(3)

We earn construction management fees by managing construction and tenant build-out projects on behalf of our Advised Funds.

 

 

 

 

(4)

These loans bear interest at 2.78% and are due upon demand. The notes are secured by the Advised Funds’ ownership interests in various unencumbered properties.

 

 

 

 

(5)

The reserves represent the amount by which losses recognized on our equity investment in the entity exceeds our basis in the equity investment. GAAP provides that, to the extent such an “excess loss” exists and we have made an additional investment in the entity via a loan, that excess loss should be recorded as a reduction in the basis of the loan. We do not believe that these reserves are indicative of the ultimate collectability of these receivables.

16


Table of Contents

11. CONCENTRATIONS

          As of September 30, 2014, our Uptown Park property accounted for 12.8% of our consolidated total assets. No other individual property comprised 10% or more of our consolidated assets. Consistent with our strategy of investing in geographic areas that we know well, 22 of our properties are located in the Houston metropolitan area. These Houston properties represent 59.9% and 55.8% of our rental income for the nine months ended September 30, 2014 and 2013, respectively. Houston is Texas’ largest city and the fourth largest city in the United States.

          Following are the base rents generated by our top ten tenants for the three and nine months ended September 30, 2014 and 2013 (in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended September 30,

 

 

Nine months ended September 30,

 

 

 

 

2014

 

 

2013

 

 

2014

 

 

2013

 

 

Kroger

 

$

531

 

 

$

541

 

 

$

1,593

(1)

 

$

1,469

(2)

 

CVS/pharmacy

 

 

369

(3)

 

 

306

 

 

 

980

(4)

 

 

917

 

 

Landry’s(5)

 

 

313

 

 

 

313

 

 

 

939

 

 

 

939

 

 

H-E-B

 

 

277

 

 

 

277

 

 

 

832

 

 

 

832

 

 

Safeway(6)

 

 

224

 

 

 

113

 

 

 

678

 

 

 

354

 

 

Publix

 

 

195

 

 

 

195

 

 

 

586

 

 

 

586

 

 

Walgreens

 

 

158

 

 

 

75

 

 

 

473

 

 

 

224

 

 

Bank of America

 

 

128

 

 

 

128

 

 

 

385

 

 

 

386

 

 

Hard Rock Café

 

 

124

 

 

 

124

 

 

 

373

 

 

 

373

 

 

Barnes & Noble

 

 

122

 

 

 

122

 

 

 

366

 

 

 

381

 

 

 

$

2,441

 

 

$

2,194

 

 

$

7,205

 

 

$

6,461

 

 

 

 

 

 

 

 

 

 

 

(1)

Includes $398 related to our Kroger tenant at our Fountain Oaks property, which was acquired on June 26, 2013.

 

 

 

 

(2)

Includes $143 related to our Kroger tenant at our Fountain Oaks property, which was acquired on June 26, 2013 and includes $131 related to our Kroger tenant at our MacArthur Park property, which was contributed to the MacArthur Park Joint Venture on March 26, 2013.

 

 

 

 

(3)

Includes $59 related to our CVS/pharmacy tenant at our Lantern Lane property, which was acquired on June 25, 2014.

 

 

 

 

(4)

Includes $63 related to our CVS/pharmacy tenant at our Lantern Lane property, which was acquired on June 25, 2014.

 

 

 

 

(5)

Includes tenants owned by Landry’s, including Landry’s Seafood House, McCormick & Schmick’s, Morton’s and The Grotto.

 

 

 

 

(6)

Safeway, a regional supermarket, is the anchor tenant at our Preston Royal West and Woodlake Square properties, which were acquired in December 2012 and September 2013, respectively.

12. COMMITMENTS AND CONTINGENCIES

          As the owner or operator of real property, we may incur liability based on various property conditions and may be subject to liability for personal injury or property damage sustained as a result. We maintain sufficient comprehensive, general liability and extended insurance coverage as deemed necessary with respect to our properties. In addition, we may be potentially liable for costs and damages related to environmental matters. In particular, we are subject to numerous environmental laws and regulations as they apply to real estate pertaining to chemicals used by the dry cleaning industry, the existence of asbestos in older shopping centers, and underground petroleum storage tanks.

          On July 14, 2014, two of our alleged stockholders, filed a stockholder derivative petition and purported class action in the Harris County, Texas District Court, seeking injunctive relief in connection with alleged breach of fiduciary duty claims against each of our directors in connection with the board’s consideration of an unsolicited proposal from Regency Centers Corporation, announced on July 10, 2014, to acquire all of the outstanding shares of our common stock. The complaint also names us as a nominal defendant in connection with the shareholder derivative claim. There have been no further pleadings in this action since the filing of the complaint. We believe these claims are without merit and intend to defend against the claims vigorously.

17


Table of Contents

          There are no material legal proceedings known to be contemplated against us, and we are not aware of any pending environmental proceedings with respect to our properties that would have a material adverse effect on our consolidated financial statements.

13. SEGMENT REPORTING

          We assess our business based upon the nature of operations. Our reportable segments presented are our portfolio segment and our advisory services segment. Our advisory services segment includes our real estate operating and development business and our Advised Funds, which are segments for which separate financial information is available and revenue and operating performance is evaluated regularly by senior management in deciding how to allocate resources and in assessing performance. However, this operating performance data might not be indicative of what a third party would assess or evaluate for purposes of determining fair value of our segments.

Portfolio Segment

          Our portfolio segment consists of our portfolio of single and multi-tenant shopping center projects. Expenses for this segment include depreciation, interest, legal cost directly related to the portfolio of properties and property level expenses. Substantially all of our consolidated assets are in this segment.

Advisory Services Segments

          Our advisory services segments consist of our real estate operating and development business as well as our Advised Funds. The real estate operating and development business is a fully integrated and wholly-owned business consisting of brokers and real estate professionals that provide development, acquisition, brokerage, leasing, and asset and property management services to our portfolio and Advised Funds. Our Advised Funds include four high net worth investment funds that have sold limited partnership interests to retail investors to develop, own, manage and add value to properties with an average holding period of two to four years and four joint ventures with institutional investors.

          Segment results for the three and nine months ended September 30, 2014 and 2013 are as follows (in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Advisory Services

 

 

 

 

For the three months ended September 30, 2014

 

Portfolio

 

Real Estate
Operating and
Development

 

Advised
Funds

 

Total

 

Rental income from operating leases

 

$

12,744

 

$

 

$

 

$

12,744

 

Advisory services income - related party

 

 

 

 

835

 

 

192

 

 

1,027

 

Total revenue

 

 

12,744

 

 

835

 

 

192

 

 

13,771

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

General and administrative

 

 

816

 

 

1,378

 

 

55

 

 

2,249

 

Property expense

 

 

3,953

 

 

 

 

 

 

3,953

 

Exploration of strategic alternatives

 

 

506

 

 

 

 

 

 

506

 

Legal and professional

 

 

279

 

 

30

 

 

 

 

309

 

Real estate commissions

 

 

 

 

52

 

 

 

 

52

 

Acquisition fees

 

 

102

 

 

 

 

 

 

102

 

Depreciation and amortization

 

 

3,253

 

 

 

 

 

 

3,253

 

Total expenses

 

 

8,909

 

 

1,460

 

 

55

 

 

10,424

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

(2,629

)

 

 

 

 

 

(2,629

)

Other income

 

 

98

 

 

 

 

66

 

 

164

 

Income (loss) from continuing operations

 

$

1,304

 

$

(625

)

$

203

 

$

882

 

18


Table of Contents


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Advisory Services

 

 

 

 

For the three months ended September 30, 2013

 

Portfolio

 

Real Estate
Operating and
Development

 

Advised
Funds

 

Total

 

Rental income from operating leases

 

$

10,552

 

$

 

$

 

$

10,552

 

Advisory services income - related party

 

 

 

 

914

 

 

155

 

 

1,069

 

Total revenue

 

 

10,552

 

 

914

 

 

155

 

 

11,621

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

General and administrative

 

 

768

 

 

1,353

 

 

40

 

 

2,161

 

Property expense

 

 

3,294

 

 

 

 

 

 

3,294

 

Legal and professional

 

 

270

 

 

19

 

 

1

 

 

290

 

Real estate commissions

 

 

19

 

 

131

 

 

 

 

150

 

Acquisition costs

 

 

171

 

 

 

 

 

 

171

 

Depreciation and amortization

 

 

2,897

 

 

 

 

 

 

2,897

 

Total expenses

 

 

7,419

 

 

1,503

 

 

41

 

 

8,963

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

(2,335

)

 

 

 

 

 

(2,335

)

Other income

 

 

223

 

 

22

 

 

(115

)

 

130

 

Income (loss) from continuing operations

 

$

1,021

 

$

(567

)

$

(1

)

$

453

 


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Advisory Services

 

 

 

 

For the nine months ended September 30, 2014

 

Portfolio

 

Real Estate
Operating and
Development

 

Advised
Funds

 

Total

 

Rental income from operating leases

 

$

36,311

 

$

 

$

 

$

36,311

 

Advisory services income - related party

 

 

 

 

2,067

 

 

575

 

 

2,642

 

Real estate fee income

 

 

100

 

 

 

 

 

 

100

 

Total revenue

 

 

36,411

 

 

2,067

 

 

575

 

 

39,053

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

General and administrative

 

 

2,521

 

 

3,693

 

 

148

 

 

6,362

 

Property expense

 

 

11,141

 

 

 

 

 

 

11,141

 

Exploration of strategic alternatives

 

 

506

 

 

 

 

 

 

506

 

Legal and professional

 

 

957

 

 

47

 

 

 

 

1,004

 

Real estate commissions

 

 

6

 

 

175

 

 

 

 

181

 

Acquisition fees

 

 

326

 

 

 

 

 

 

326

 

Depreciation and amortization

 

 

9,469

 

 

 

 

 

 

9,469

 

Total expenses

 

 

24,926

 

 

3,915

 

 

148

 

 

28,989

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

(7,580

)

 

 

 

 

 

(7,580

)

Other income

 

 

271

 

 

 

 

429

 

 

700

 

Income (loss) from continuing operations

 

$

4,176

 

$

(1,848

)

$

856

 

$

3,184

 

19


Table of Contents


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Advisory Services

 

 

 

 

For the nine months ended September 30, 2013

 

Portfolio

 

Real Estate
Operating and
Development

 

Advised
Funds

 

Total

 

Rental income from operating leases

 

$

31,451

 

$

 

$

 

$

31,451

 

Advisory services income - related party

 

 

 

 

2,318

 

 

466

 

 

2,784

 

Total revenue

 

 

31,451

 

 

2,318

 

 

466

 

 

34,235

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

General and administrative

 

 

2,316

 

 

3,777

 

 

98

 

 

6,191

 

Property expense

 

 

9,137

 

 

 

 

 

 

9,137

 

Legal and professional

 

 

748

 

 

45

 

 

3

 

 

796

 

Real estate commissions

 

 

19

 

 

235

 

 

 

 

254

 

Acquisition costs

 

 

297

 

 

 

 

 

 

297

 

Depreciation and amortization

 

 

8,922

 

 

 

 

 

 

8,922

 

Total expenses

 

 

21,439

 

 

4,057

 

 

101

 

 

25,597

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

(7,095

)

 

 

 

 

 

(7,095

)

Other income

 

 

8,389

 

 

24

 

 

(182

)

 

8,231

 

Income (loss) from continuing operations

 

$

11,306

 

$

(1,715

)

$

183

 

$

9,774

 

20


Table of Contents

 

ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS.

          References to “AmREIT,” “we,” “us,” “our” and “the company” refer to AmREIT, Inc. and our consolidated subsidiaries, except where the context otherwise requires.

FORWARD-LOOKING STATEMENTS

          Certain information presented in this Quarterly Report constitutes “forward-looking statements” within the meaning of Section 27A of the Securities Act and Section 21E of the Exchange Act. Although we believe that the expectations reflected in such forward-looking statements are based upon reasonable assumptions, our business, financial condition, liquidity, results of operations, FFO, Core FFO and prospects could differ materially from those set forth in the forward-looking statements. Certain factors that might cause such a material difference include the following: changes in general economic conditions, changes in real estate market conditions in general and within our specific submarkets, continued availability of proceeds from our debt or equity capital, our ability to locate suitable tenants for our properties, the ability of tenants to make payments under their respective leases, the timing of acquisitions, development starts and sales of properties, the ability to meet development schedules and other risks, uncertainties and assumptions, including those described in the section entitled “Risk Factors” in our Annual Report on Form 10-K for the year ended December 31, 2013 and in this Quarterly Report and in other documents we file with the SEC. Any forward-looking statement speaks only as of the date of this Quarterly Report, and we undertake no obligation to update or revise forward-looking statements to reflect changed assumptions, the occurrence of unanticipated events or changes to future operating results over time.

          The following discussion should be read in conjunction with our accompanying consolidated financial statements and notes thereto appearing elsewhere in this Quarterly Report, as well as our consolidated financial statements and notes thereto included in our Annual Report on Form 10-K for the year ended December 31, 2013. Historical results and trends that appear are not necessarily indicative of future results of operations.

EXECUTIVE OVERVIEW

Proposed Acquisition by EDENS

          On October 31, 2014, we announced that, after conducting a thorough review of strategic alternatives, we entered into a definitive agreement with Edens Investment Trust (“EDENS”) under which EDENS will acquire all outstanding shares of our common stock for $26.55 per share in an all-cash transaction.  The transaction has been unanimously approved by our Board of Directors.  Completion of the transaction, which is currently expected to occur in the first quarter of 2015, is contingent upon customary closing conditions and the approval of our stockholders, who will vote on the transaction at a special meeting date to be announced.  The transaction is not contingent upon receipt of financing by EDENS. However, we can provide no assurances that this transaction will close, or if it closes, that it will close in the timeframe or on the terms described herein.

Our Company

          We are a full service, vertically integrated and self-administered REIT that owns, operates, acquires and selectively develops and redevelops primarily neighborhood and community shopping centers located in high-traffic, densely populated, affluent areas with high barriers to entry. We seek to own properties in major cities in the United States that contain submarkets with characteristics comparable to our existing markets. Our shopping centers are often anchored by strong national and local retailers, including supermarket chains, drug stores and other necessity-based retailers. Our remaining tenants consist primarily of specialty retailers and local restaurants. We have elected to be taxed as a REIT for federal income tax purposes.

21


Table of Contents

          Our Core Markets and current investment focus are predominantly concentrated in the affluent, high-growth submarkets of Houston, Dallas, San Antonio, Austin and Atlanta, which represent five of the top population and job growth markets in the United States. We believe these metropolitan areas are compelling real estate markets given their favorable demographics, robust job growth and large and diverse economies. The primary economic drivers in these markets are transport and utilities (including energy), government (including defense), education and healthcare, professional and business services, and leisure and hospitality. We intend to continue to acquire additional properties within our Core Markets. We generally seek to invest in properties that possess the following attributes, which we refer to collectively as our “5Ds”:

 

 

 

 

Demographic purchasing power – average household incomes within a one-mile radius of $100,000 or more, resulting in an affluent population with substantial disposable income;

 

 

 

 

Density of population – 45,000 or more households within a three-mile radius and additional retail drivers, such as favorable daytime employment population, tourism and regional draws;

 

 

 

 

Demand for retail space – limited nearby retail properties or land available for the development of new retail properties, providing for favorable retail per capita figures as compared to the national and metropolitan statistical area averages;

 

 

 

 

Desirability of physical layout – physical attributes that provide the best opportunity for our tenants to attract and serve their target customers; and

 

 

 

 

Demarcation advantage – site-specific factors that influence traffic to our properties and require analysis beyond the raw demographic data.

Our Portfolio and Recent Portfolio Activity

          As of September 30, 2014, our portfolio consisted of 34 wholly-owned properties with approximately 1.7 million square feet of GLA, which were 94.5% occupied (95.4% leased) with a weighted average remaining lease term of 6.0 years.

          In executing our investment strategy, we have had the following acquisition and disposition activity:

 

 

 

 

As of September 30, 2014, our single tenant asset in Hanover, Maryland was under contract to be sold for $2.9 million.

 

 

 

 

On August 22, 2014, we acquired the Tuxedo Festival shopping center for $27.9 million. Tuxedo Festival is located at the corner of Roswell Road and Piedmont Road in Atlanta, Georgia and has 54,310 square feet of GLA on approximately 4 acres of land. We acquired the property with a combination of cash on hand and borrowings of $20.9 million under our $75 Million Facility.

 

 

 

 

On June 25, 2014 we acquired the Lantern Lane shopping center from MIG III (one of our Advised Funds) pursuant to an independent appraisal process for a purchase price of $22.7 million. Lantern Lane is a grocery-anchored shopping center located in Houston, Texas. The shopping center contains 81,567 square feet of GLA and was 100% occupied at the time of purchase. Major tenants include Fresh Market and CVS/pharmacy. We acquired the property for a combination of cash and a $20.5 million debt draw from our $75 Million Facility.

 

 

 

 

During April and May 2014, we completed the purchase of 21 individual condominium units at the Inverness Townhomes, which are adjacent to our Uptown Park property for approximately $5.9 million as part of a plan to control the entire Inverness Townhomes site for future development. The individually purchased condominiums collectively represent 20.3% of the combined total condominium units. The purchase was funded with cash on hand.

22


Table of Contents

Redevelopment Initiatives

          We evaluate our properties on an ongoing basis in order to identify opportunities to create value through redevelopment. Our properties are generally single-story, retail properties located in markets characterized by high population density and affluence. We believe that higher density development is economically viable and desirable in the near term on several of our properties. We have identified four redevelopment opportunities at three of our properties in the Houston market – two at Uptown Park, and one at each of our 1670 Post Oak and 800 Post Oak properties, all of which are located in Uptown Houston, which we believe is one of the most active commercial districts in the country. Uptown Houston has a combination of office, residential and mixed-use development projects currently underway with a combined value of over $1 billion. Uptown Park is a low-density, single-story project located on 17 acres at the intersection of Post Oak and Loop 610. 1670 Post Oak is comprised of 13,600 square feet of single-story retail space on 69,000 square feet of land at the intersection of San Felipe and Post Oak. 800 Post Oak is adjacent to our Uptown Park property and currently consists of two-story, individual condominiums units built in the 1960s. We intend to redevelop these properties with qualified developers who have a national reputation and our preference is to maintain ownership of the land. Additionally, we are seeking the option to invest as a co-developer in the vertical improvements.

 

 

 

 

Uptown Park – The Palazzi – We are pursuing a residential development project on the 1.118 acres at the northwest portion of the Uptown Park property. We are calling this project The Palazzi at Uptown Park, with an expected 16-story, 238-unit luxury multi-family rental building over ground-level retail space and structured parking. We have returned to the original vision of developing a lower profile residential project by expanding the building’s footprint. This increased footprint will allow for approximately 14,400 square feet of ground-level retail space, giving the north end of Uptown Park a more prominent presence that is essential to long-term value creation in projects of this kind. Total project costs are estimated to be approximately $134 million (including allocated land cost) and construction is anticipated to begin in the second half of 2015.

 

 

 

 

 

The Omnibus Agreement that we had previously entered into with Crimson Real Estate Advisors, LP on April 9, 2014 expired and was terminated during the third quarter.

 

 

 

 

The Tower at Uptown Park – We are in exclusive negotiations with a four-star hotel flag and a hotel development partner for a mixed use development project at the southeast corner of Uptown Park, located at the corner of Loop 610 and Post Oak Blvd. The current development plan contemplates a 37-story mixed-use project including a 310-room hotel, 236–unit luxury multi-family rental project with approximately 18,000 square feet of retail space and structured parking. Total project costs are estimated to be approximately $192 million. The project is anticipated to be developed on a ground lease (underlying fee owned by AmREIT) which will have a 99-year term with periodic rent escalations. AmREIT will own the retail and will have an estimated 9.5% equity interest in the vertical improvements. Construction could begin within the next 12-15 months.

 

 

 

 

1670 Post Oak (The Courtyard at Post Oak) – In August 2014, AmREIT and Lynd Development executed an omnibus agreement that provides for a Lynd-controlled venture to develop a 40-story, 350-unit high-rise multi-family project over ground-floor retail with structured parking. AmREIT is anticipated to retain ownership of the 1.58 acres at the northwest corner of Post Oak and San Felipe, known as The Courtyard at Post Oak, and ground lease the site to the anticipated venture. AmREIT will own a condominium interest in the retail and the supporting parking. Lynd and AmREIT will jointly own the multi-family portion of the project in percentages to be determined based on the financing structure. The terms of the ground lease have been negotiated, and we expect it to be finalized by the end of this year. Total project costs are estimated to be approximately $146 million (excluding land cost) and construction could begin within the next 12 months.

 

 

 

 

800 Post Oak (Inverness Townhomes) – AmREIT currently owns a 20.3% ownership interest in the Inverness Townhomes which we acquired in the second quarter of 2014. During the third quarter, AmREIT entered into a joint venture agreement with Trammell Crow Company, which provides for the joint venture to purchase the entire Inverness Townhome site and to develop approximately 591,000 square feet of office space and approximately19,000 square feet of retail space with structured parking. The site is approximately 2.9 acres and is located at the northwest corner of Post Oak Blvd and Uptown Park Blvd. AmREIT and Trammel Crow Company will each be 5% co-developer members and Principal Financial Group will be a 90% Investor Member. Total project costs are estimated to be in excess of $280 million. The joint venture anticipates closing on the land during the first quarter of 2015 and construction could begin within the next 12-15 months.

 

 

 

          These redevelopment opportunities will likely have a negative impact on our operating results while the properties are being redeveloped. However, we believe that such opportunities will improve the long-term operating results of the properties and allow us to maintain control of the land with limited risk related to the vertical development.

          There can be no assurance that any definite agreements with third parties with respect to these development opportunities will be finalized on the terms expected or at all, that the anticipated projects will ultimately be commenced or completed on time, on budget or at all, or that our participation in the projects will not change in the form or amounts currently contemplated.

23


Table of Contents

Our Advisory Services

          Advised Funds – As of September 30, 2014, our Advised Funds included four high net worth investment funds, one institutional joint venture with Goldman Sachs, one institutional joint venture with J.P. Morgan Investment Management, and one joint venture with two of our high net worth investment funds, MIG III and MIG IV.

          As the sole owner of the general partner of each of the four high net worth investment funds, and as the exclusive operator of each of the properties owned in whole or in part by the Advised Funds, we believe that our Advised Funds provide us with a pipeline of acquisition opportunities in our Core Markets. If these properties meet our investment criteria, we may acquire these assets (i) from our high net worth investment funds based on fair market value as determined by an independent appraisal process and (ii) from our institutional joint venture partners pursuant to contractual buy-sell rights or rights of first offer, as applicable. As of September 30, 2014, our Advised Funds held all or a portion of the ownership interests in 14 properties with approximately 2.3 million square feet of GLA and an undepreciated book value of $481.8 million.

          Real Estate Operating and Development Business – Our real estate operating and development business focuses on acquiring, managing, leasing and providing development and redevelopment services for our wholly-owned properties as well as the properties held by our Advised Funds. By employing our own real estate team, we are able to provide all services to our properties in-house, and we believe we are able to better maintain relationships with our tenants. Our real estate operating and development business is held by our taxable REIT subsidiary, ARIC. ARIC generates brokerage, leasing, construction management, development and property management fee income.

24


Table of Contents

LEASING UPDATE

          The following table summarizes our leasing activity for comparable leases for the three and nine months ended September 30, 2014 and 2013.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended
September 30,

 

Nine months ended
September 30,

 

 

 

2014

 

2013

 

2014

 

2013

 

Expirations

 

 

 

 

 

 

 

 

 

 

 

 

 

     Number of leases

 

 

16

 

 

8

 

 

60

 

 

39

 

     GLA

 

 

27,187

 

 

12,365

 

 

159,295

 

 

90,445

 

New Leases(1)

 

 

 

 

 

 

 

 

 

 

 

 

 

     Number of leases

 

 

4

 

 

3

 

 

13

 

 

9

 

     GLA

 

 

5,852

 

 

4,942

 

 

25,063

 

 

16,819

 

     Expiring annualized base rent per square foot

 

$

24.39

 

$

29.46

 

$

28.68

 

$

26.08

 

     New annualized base rent per square foot

 

$

29.58

 

$

33.80

 

$

38.90

 

$

32.52

 

     % Change (Cash)

 

 

21.3

%

 

14.7

%

 

35.6

%

 

24.7

%

Renewals(2)

 

 

 

 

 

 

 

 

 

 

 

 

 

     Number of leases

 

 

10

 

 

5

 

 

38

 

 

29

 

     GLA

 

 

11,630

 

 

3,166

 

 

88,467

 

 

70,263

 

     Expiring annualized base rent per square foot

 

$

28.11

 

$

29.85

 

$

26.67

 

$

24.69

 

     New annualized base rent per square foot

 

$

32.01

 

$

31.51

 

$

29.12

 

$

26.47

 

     % Change (Cash)

 

 

13.9

%

 

5.6

%

 

9.2

%

 

7.2

%

Combined

 

 

 

 

 

 

 

 

 

 

 

 

 

     Number of leases

 

 

14

 

 

8

 

 

51

 

 

38

 

     GLA

 

 

17,482

 

 

8,108

 

 

113,530

 

 

87,082

 

     Expiring annualized base rent per square foot

 

$

26.87

 

$

29.61

 

$

27.11

 

$

24.96

 

     New annualized base rent per square foot

 

$

31.19

 

$

32.91

 

$

31.28

 

$

27.64

 

     % Change (Cash)

 

 

16.1

%

 

11.1

%

 

15.4

%

 

10.7

%

______________

 

 

      (1)

Represents new leases for a space that was not vacant for more than 12 consecutive months prior to lease signing.

 

      (2)

Represents existing tenants that, upon expiration of their leases, enter into new leases for the same space.

SUMMARY OF CRITICAL ACCOUNTING POLICIES

          There have been no significant changes to our critical accounting policies during 2014. A disclosure of our critical accounting policies which affect our more significant judgments and estimates used in the preparation of our consolidated financial statements is included in our Annual Report on Form 10-K for the year ended December 31, 2013 in Management’s Discussion and Analysis of Financial Condition and Results of Operations.

RESULTS OF OPERATIONS

Recent Acquisitions and Disposition Activity

          Recent and planned acquisition and disposition activity may affect our future results of operations. During the nine months ended September 30, 2014, we completed the acquisitions of the Tuxedo Festival and the Lantern Lane shopping centers. During 2013, we completed acquisitions of Woodlake Square, Fountain Oaks and the underlying land at the Preston Royal Village shopping center and entered into a joint venture. These transactions may affect the comparability of our future results of operations. See also “EXECUTIVE OVERVIEW - Our Portfolio and Recent Portfolio Activity” for additional discussion. We include the results of operations from our acquisitions from the date they were acquired, and our historical results of operations do not include any activity prior to their purchase. See also Note 3 of the Notes to Consolidated Financial Statements for the pro forma effects of our completed acquisitions on our historical results.

25


Table of Contents

Same store properties

          Throughout this section, we have provided certain information on a “same store” property basis. Properties that we have designated as “same store” represent those properties that we wholly owned and operated for the entirety of both periods being compared, except for properties for which significant redevelopment or expansion occurred during either of the periods. Our acquisitions of Tuxedo Festival, Lantern Lane, Woodlake Square and Fountain Oaks as well as our contribution of our MacArthur Park property to our MacArthur Park Joint Venture are reported as non-same store in our comparison of results of operations for the nine months ended September 30, 2014 and 2013. However, our acquisition of Fountain Oaks occurred during the second quarter of 2013 and its results are presented as “same store” for the three months ended September 30, 2014 and 2013.

          Additionally, our Uptown Park and Courtyard properties are classified as under redevelopment and are presented separately. While there is some judgment surrounding changes in designation as a given property is redeveloped or expanded, we typically remove properties from the same store designation once significant redevelopment has commenced, which typically starts with leasing down or maintaining vacancies at the property in connection with the redevelopment. We typically move redevelopment properties and expansion properties into the same store designation once they have stabilized, which is typically when the growth expected from the redevelopment or expansion has been included in the comparable periods.

26


Table of Contents

Comparison of the three months ended September 30, 2014 to the three months ended September 30, 2013

          Below are the results of operations for the three months ended September 30, 2014 and 2013 (in thousands, except for per share amounts, percentages and number of properties). In the comparative tables presented below, increases in revenues/income or decreases in expenses (favorable variances) are shown without parentheses while decreases in revenues/income or increases in expenses (unfavorable variances) are shown with parentheses. For purposes of comparing our results of operations for the periods presented below, all of our properties in the “same store” reporting group were wholly owned from July 1, 2013 through September 30, 2014.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended September 30,

 

 

 

 

 

 

 

 

 

2014

 

2013

 

Change $

 

Change %

 

Same store properties (29 properties)

 

 

 

 

 

 

 

 

 

 

 

 

 

Rental income (1)

 

$

6,191

 

$

6,021

 

$

170

 

 

2.8

%

Recovery income (1)

 

 

2,127

 

 

1,958

 

 

169

 

 

8.6

%

Percentage rent (1)

 

 

99

 

 

109

 

 

(10

)

 

(9.2

)%

Less:

 

 

 

 

 

 

 

 

 

 

 

 

 

Property expenses

 

 

2,356

 

 

2,257

 

 

(99

)

 

(4.4

)%

Same store NOI, excluding redevelopment properties

 

 

6,061

 

 

5,831

 

 

230

 

 

3.9

%

Same store occupancy, excluding redevelopment properties, at end of period(2)

 

 

95.4

%

 

95.3

%

 

n/a

 

 

*

 

Redevelopment properties (2 properties)Rental income (1)

 

 

2,234

 

 

2,184

 

 

50

 

 

2.3

%

Less:

 

 

 

 

 

 

 

 

 

 

 

 

 

Property expenses

 

 

903

 

 

741

 

 

(162

)

 

(21.9

)%

Redevelopment properties NOI

 

 

1,331

 

 

1,443

 

 

(112

)

 

(7.8

)%

Same Store NOI, including redevelopment properties(2)

 

 

7,392

 

 

7,274

 

 

118

 

 

1.6

%

Redevelopment properties occupancy at end of period

 

 

86.4

%

 

86.3

%

 

n/a

 

 

*

 

Non-same store properties (3 properties)Rental income (1)

 

 

1,896

 

 

98

 

 

1,798

 

 

*

 

Less:

 

 

 

 

 

 

 

 

 

 

 

 

 

Property expenses

 

 

670

 

 

132

 

 

(538

)

 

*

 

Non-same store net operating income (2)

 

 

1,226

 

 

(34

)

 

1,260

 

 

*

 

Total net operating income (2)

 

 

8,618

 

 

7,240

 

 

1,378

 

 

19.0

%

Other revenues

 

 

1,375

 

 

1,396

 

 

(21

)

 

(1.5

)%

Less other expenses

 

 

9,111

 

 

8,183

 

 

(928

)

 

(11.3

)%

Income from continuing operations

 

 

882

 

 

453

 

 

429

 

 

94.7

%

Income from discontinued operations

 

 

 

 

812

 

 

(812

)

 

(100.0

)%

Net income

 

$

882

 

$

1,265

 

$

(383

)

 

(30.3

)%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other data:

 

 

 

 

 

 

 

 

 

 

 

 

 

FFO(3)

 

$

4,420

 

$

4,824

 

$

(404

)

 

(8.4

)%

Core FFO(3)

 

$

5,028

 

$

4,475

 

$

553

 

 

12.4

%

Number of properties at end of period

 

 

34

 

 

32

 

 

n/a

 

 

*

 

Percent occupied at end of period(4)

 

 

94.5

%

 

94.2

%

 

n/a

 

 

*

 

Distributions per share

 

$

0.20

 

$

0.20

 

$

 

 

 

 

 

 

 

 

 

(1)

Rental income from operating leases on the consolidated statements of operations is comprised of rental income, recovery income and percentage rent from same store properties, rental income from operating leases from redevelopment and non-same store properties and amortization of straight-line rents and above/below market rents. For the three months ended September 30, 2014 and 2013, rental income from operating leases was $12,744 and $10,552, respectively.

 

 

(2)

For a definition and reconciliation of NOI and a statement disclosing the reasons why our management believes that presentation of NOI provides useful information to investors and, to the extent material, any additional purposes for which our management uses NOI, see “Net Operating Income” below.

 

 

(3)

For a reconciliation of FFO and Core FFO to net income, and a statement disclosing the reasons why our management believes that presentations of FFO and Core FFO provide useful information to investors and, to the extent material, any additional purposes for which our management uses FFO and Core FFO, see “Funds From Operations” below.

 

 

(4)

Percent occupied is calculated as (i) GLA under commenced leases as of September 30, 2014, divided by (ii) total GLA, expressed as a percentage.

 

 

*

Percentage change not shown as prior period amount is immaterial, or the percentage change is not meaningful.

27


Table of Contents

Same Store Properties – Property Revenues and Property Expenses

 

 

 

 

Rental income. Rental income increased on a same store basis for the three months ended September 30, 2014, as compared to the same period in 2013. The increase was due to $159,000 in increases from average rental rates and increases in average occupancy of $11,000.

 

 

 

 

Recovery income. Recovery income increased on a same store basis for the three months ended September 30, 2014, as compared to the same period in 2013. This increase was primarily due to increased property expenses, primarily for increased property tax assessments and increased repairs and maintenance that are recovered from tenants.

 

 

 

 

Property expenses. Property expenses increased on a same store basis for the three months ended September 30, 2014, as compared to the same period in 2013. The increase was primarily attributable to increased property tax assessments of approximately $67,000 during 2014 and increased repairs and maintenance at various properties across our platform.

Redevelopment Properties – Property Revenues and Property Expenses

          Operating income from our two redevelopment properties decreased primarily due to increased operating expenses, primarily property taxes, with less recovery (on a percentage basis) due vacancies and structuring of temporary leases while the property is under redevelopment.

Non-same Store Properties – Property Revenues and Property Expenses

          Operating income from non-same store properties increased due to the acquisitions of Tuxedo Festival and Lantern Lane in August and June of 2014, respectively, and Woodlake Square during September 2013. As a result, we recognized increased rental income and tenant recovery income partially offset by increases in property expenses for these properties as we did not own Tuxedo Festival or Lantern Lane during the comparable period in 2013, and we owned Woodlake Square for a portion of the comparable period beginning on September 18, 2013. The results of operations for Tuxedo Festival, Lantern Lane and Woodlake Square have been recorded in our consolidated statements of operations from the date of acquisition forward.

Other Revenues and income

          Overall, other revenues and income decreased for the three months ended September 30, 2014, as compared to the same period in 2013, primarily due to the following (in thousands, except for percentages):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended September 30,

 

 

 

 

 

 

 

 

 

2014

 

2013

 

Change $

 

Change %

 

Amortization of straight-line rents and above/below market rents(1)

 

$

198

 

$

183

 

$

15

 

 

8.2

%

Advisory services income - related party:

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate fee income

 

 

807

 

 

859

 

 

(52

)

 

(6.1

)%

Asset management fee income

 

 

192

 

 

155

 

 

37

 

 

23.9

 

Construction management fee income

 

 

28

 

 

55

 

 

(27

)

 

(49.1

)%

Total advisory services income - related party

 

 

1,027

 

 

1,069

 

 

(42

)

 

(3.9

)%

Income (loss) from Advised Funds

 

 

87

 

 

(111

)

 

198

 

 

(178.4

)%

Interest and other income

 

 

53

 

 

184

 

 

(131

)

 

(71.2

)%

Interest and other income - related party

 

 

10

 

 

71

 

 

(61

)

 

(85.9

)%

Total other revenues

 

$

1,375

 

$

1,396

 

$

(21

)

 

(1.5

)%

 

 

 

 

 

     (1)

Included in rental income from operating leases as presented on our consolidated statements of operations.

28


Table of Contents


 

 

 

 

Real estate fee income. Real estate fee income decreased for the three months ended September 30, 2014, as compared to the same period in 2013. The decrease is due to the acquisitions of Lantern Lane and Woodlake Square from the Advised Funds. As we now wholly own these properties, we no longer earn property management fees from them. During 2013 we earned $28,000 and $21,000 in property management fees from Lantern Lane and Woodlake Square, respectively.

 

 

 

 

Income (loss) from Advised Funds. Income from Advised Funds increased for the three months ended September 30, 2014, as compared to 2013, from a loss of $(111,000) during the three months ended September 30, 2013 to income of $87,000 during the three months ended September 20, 2014. The increase is primarily due to i) improved income at our MacArthur Park Property due to the revision of the purchase price allocation and the related revision to depreciation expense, ii) approximately $50,000, representing our proportionate share of MIG IV’s gain on the sale of Cambridge & Holcombe and (iii) $58,000 in losses recorded during the three months ended September 30, 2013 representing our proportionate share of the loss on the sale of a single tenant asset and parcel of land by our AmREIT Westheimer Gessner L.P. joint venture partner.

 

 

 

 

Interest income. Interest income decreased for the three months ended September 30, 2014, as compared to the same period in 2013. The decrease is due to the payoff in January 2014 of a third-party note receivable due from the sale of a tract of land adjacent to our Uptown Plaza – Dallas property.

 

 

 

 

Interest income – related party. Interest income decreased for the three months ended September 30, 2014, as compared to the same period in 2013. The decrease is due to repayments of notes receivable – related party received from the Advised Funds.

Other Expenses

          Overall, other expenses increased for the three months ended September 30, 2014, as compared to the same period in 2013, primarily due to the following (in thousands, except for percentages):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended September 30

 

 

 

 

 

 

 

 

 

2014

 

2013

 

Change $

 

Change %

 

Straight-line bad debt expense (recoveries)(1)

 

$

25

 

$

(114

)

$

(139

)

 

*

 

Write off of below market ground lease

 

 

 

 

279

 

 

279

 

 

*

 

General and administrative

 

 

2,249

 

 

2,161

 

 

(88

)

 

(4.1

)%

Exploration of strategic alternatives

 

 

506

 

 

 

 

(506

)

 

*

 

Legal and professional

 

 

309

 

 

290

 

 

(19

)

 

(6.6

)%

Real estate commissions

 

 

52

 

 

150

 

 

98

 

 

65.3

%

Acquisition costs

 

 

102

 

 

171

 

 

69

 

 

40.4

%

Depreciation and amortization

 

 

3,253

 

 

2,897

 

 

(356

)

 

(12.3

)%

State income tax expense (benefit)

 

 

(14

)

 

14

 

 

28

 

 

200.0

%

Interest expense

 

 

2,629

 

 

2,335

 

 

(294

)

 

(12.6

)%

 

 

$

9,111

 

$

8,183

 

$

(928

)

 

(11.3

)%

 

 

 

 

 

(1)

        Included in property expense on our consolidated statements of operations.

 

 

*

        Percentage change not shown as prior period amount is immaterial, or the percentage change is not meaningful.


 

 

 

 

Straight-line bad debt expense (recoveries). We recognized recovery of $114,000 during the three months ended September 30, 2013 due to an improving tenant at one of our properties with no such comparable recovery in the current period.

 

 

 

 

Write off of below market ground lease. We wrote off $279,000 in below market ground lease assets upon acquisition of the underlying land at our Preston Royal Village property during the three months ended September 30, 2013. See also Note 3 of the Notes to Consolidated Financial Statements.

29


Table of Contents


 

 

 

 

General and administrative. General and administrative expenses increased as compared to the same period in 2013 primarily due to our growth from acquisitions and increased redevelopment activities.

 

 

 

 

Exploration of strategic alternatives. In response to an unsolicited proposal made on July 10, 2014 by Regency Centers Corporation to acquire the Company, our Board of Directors determined, after consultation with our financial and legal advisors, to reject the unsolicited proposal and to explore strategic alternatives to enhance stockholder value. During the three months ended September 30, 2014, we incurred $506,000 in fees, primarily for financial and legal advisors to assist the Board in this endeavor.

 

 

 

 

Real estate commissions. Real estate commissions decreased for the three months ended September 30, 2014 as compared to the same period in 2013 primarily due to decreased leasing activity as compared to the comparable period during 2013.

 

 

 

 

Acquisition costs. Acquisition costs decreased for the three months ended September 30, 2014, as compared to the same period in 2013. During the third quarter of 2014, we acquired Tuxedo Festival for $27.9 million and incurred acquisition costs of $102,000. During 2013, we acquired Woodlake Square for $41.6 million incurring acquisition costs of $171,000. See also Note 3 of the Notes to Consolidated Financial Statements.

 

 

 

 

Depreciation and amortization. Depreciation and amortization expense increased for the three months ended September 30, 2014 as compared to the same period in 2013. This increase is driven by the acquisitions of Tuxedo Festival and Lantern Lane in 2014 and Woodlake Square in 2013. We recorded a full quarter of depreciation and amortization expense during 2014 for Woodlake Square compared to a half-month of depreciation during 2013, and we recorded no expense for Tuxedo Festival and Lantern Lane during 2013 as these were acquired during 2014.

 

 

 

 

Interest expense. Interest expense increased for the three months ended September 30, 2014 as compared to the same period in 2013, due to increased borrowings for the acquisitions of Tuxedo Festival and Lantern Lane during 2014 and increased borrowings related to acquisition of Woodlake Square during 2013.

30


Table of Contents

Comparison of the nine months ended September 30, 2014 to the nine months ended September 30, 2013

          Below are the results of operations for the nine months ended September 30, 2014 and 2013 (in thousands, except for per share amounts, percentages and number of properties). In the comparative tables presented below, increases in revenues/income or decreases in expenses (favorable variances) are shown without parentheses while decreases in revenues/income or increases in expenses (unfavorable variances) are shown with parentheses. For purposes of comparing our results of operations for the periods presented below, all of our properties in the “same store” reporting group were wholly owned from January 1, 2013 through September 30, 2014.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine months ended September 30,

 

 

 

 

 

 

 

 

 

2014

 

2013

 

Change $

 

Change %

 

Same store properties (28 properties)

 

 

 

 

 

 

 

 

 

 

 

 

 

Rental income (1)

 

$

17,080

 

$

16,641

 

$

439

 

 

2.6

%

Recovery income (1)

 

 

5,929

 

 

5,347

 

 

582

 

 

10.9

%

Percentage rent (1)

 

 

152

 

 

155

 

 

(3

)

 

(1.9

)%

Less:

 

 

 

 

 

 

 

 

 

 

 

 

 

Property expenses

 

 

6,455

 

 

6,002

 

 

(453

)

 

(7.5

)%

Same store NOI, excluding redevelopment properties

 

 

16,706

 

 

16,141

 

 

565

 

 

3.5

%

Same store occupancy, excluding redevelopment properties, at end of period(2)

 

 

97.9

%

 

98.1

%

 

n/a

 

 

*

 

Redevelopment properties (2 properties)

 

 

 

 

 

 

 

 

 

 

 

 

 

Rental income (1)

 

 

6,517

 

 

6,542

 

 

(25

)

 

(0.4

)%

Less:

 

 

 

 

 

 

 

 

 

 

 

 

 

Property expenses

 

 

2,551

 

 

2,285

 

 

(266

)

 

(11.6

)%

Redevelopment properties NOI

 

 

3,966

 

 

4,257

 

 

(291

)

 

(6.8

)%

Same Store NOI, including redevelopment properties(2)

 

 

20,672

 

 

20,398

 

 

274

 

 

1.3

%

Redevelopment properties occupancy at end of period

 

 

86.4

%

 

86.3

%

 

n/a

 

 

*

 

Non-same store properties (5 properties)

 

 

 

 

 

 

 

 

 

 

 

 

 

Rental income (1)

 

 

5,860

 

 

2,122

 

 

3,738

 

 

176.2

%

Less:

 

 

 

 

 

 

 

 

 

 

 

 

 

Property expenses

 

 

2,107

 

 

736

 

 

(1,371

)

 

(186.3

)%

Non-same store net operating income (2)

 

 

3,753

 

 

1,386

 

 

2,367

 

 

170.8

%

Total net operating income (2)

 

 

24,425

 

 

21,784

 

 

2,641

 

 

12.1

%

Other revenues

 

 

4,225

 

 

11,689

 

 

(7,464

)

 

(63.9

)%

Less other expenses

 

 

25,466

 

 

23,699

 

 

(1,767

)

 

(7.5

)%

Income from continuing operations

 

 

3,184

 

 

9,774

 

 

(6,590

)

 

(67.4

)%

Income from discontinued operations

 

 

 

 

868

 

 

(868

)

 

(100.0

)%

Net income

 

$

3,184

 

$

10,642

 

$

(7,458

)

 

(70.1

)%

                           

Other data:

 

 

 

 

 

 

 

 

 

 

 

 

 

FFO(3)

 

$

13,387

 

$

12,960

 

$

427

 

 

3.3

%

Core FFO(3)

 

$

14,219

 

$

12,901

 

$

1,318

 

 

10.2

%

Number of properties at end of period

 

 

34

 

 

32

 

 

n/a

 

 

*

 

Percent occupied at end of period(4)

 

 

94.5

%

 

94.2

%

 

n/a

 

 

*

 

Distributions per share

 

$

0.60

 

$

0.60

 

$

 

 

 

 

 

 

 

 

 

 

(1)

Rental income from operating leases on the consolidated statements of operations is comprised of rental income, recovery income and percentage rent from same store properties, rental income from operating leases from redevelopment and non-same store properties and amortization of straight-line rents and above/below market rents. For the nine months ended September 30, 2014 and 2013, rental income from operating leases was $36,311 and $31,451, respectively.

 

 

 

 

 

(2)

For a definition and reconciliation of NOI and a statement disclosing the reasons why our management believes that presentation of NOI provides useful information to investors and, to the extent material, any additional purposes for which our management uses NOI, see “Net Operating Income” below.

 

 

 

 

 

(3)

For a reconciliation of FFO and Core FFO to net income, and a statement disclosing the reasons why our management believes that presentations of FFO and Core FFO provide useful information to investors and, to the extent material, any additional purposes for which our management uses FFO and Core FFO, see “Funds From Operations” below.

 

 

 

 

 

(4)

Percent occupied is calculated as (i) GLA under commenced leases as of September 30, 2014, divided by (ii) total GLA, expressed as a percentage.

 

 

 

 

 

*

Percentage change not shown as prior period amount is immaterial, or the percentage change is not meaningful.

31


Table of Contents

Same Store Properties – Property Revenues and Property Expenses

 

 

 

 

Rental income. Rental income increased on a same store basis for the nine months ended September 30, 2014, as compared to the same period in 2013. The increase was due to $442,000 in increases from average rental rates partially offset by decreases in average occupancy of $3,000.

 

 

 

 

Recovery income. Recovery income increased on a same store basis for the nine months ended September 30, 2014, as compared to the same period in 2013. This increase was due to increased property expenses, primarily for increased property tax assessments and increased repairs and maintenance that are recovered from tenants as well as for changes in our estimates of 2013 common area maintenance billings that were finalized in 2014.

 

 

 

 

Property expenses. Property expenses increased on a same store basis for the nine months ended September 30, 2014, as compared to the same period in 2013. The increase was primarily attributable to increased property tax assessments of approximately $313,000 during 2014 and increased repairs and maintenance at various properties across our platform as well as an increase in bad debts of $78,000 due to bad debt recoveries that reduced expense in 2013.

Redevelopment Properties – Property Revenues and Property Expenses

          Operating income from our two redevelopment properties decreased primarily due to increased operating expenses, primarily property taxes, with less recovery (on a percentage basis) due to vacancies while the property is under redevelopment.

Non-same Store Properties – Property Revenues and Property Expenses

          Our rental income, tenant recovery income and property expenses increased for our non-same store properties due to the acquisitions of Tuxedo festival and Lantern Lane during 2014 and Woodlake Square and Fountain Oaks during 2013. This increase was partially offset by a reduction of $766,000 in net operating income due to the de-consolidation of our MacArthur Park property on March 26, 2013 as a result of its sale to our MacArthur Park Joint Venture. The results of operations for Tuxedo Festival, Lantern Lane, Woodlake Square and Fountain Oaks have been recorded in our consolidated statements of operations from the date of acquisition forward. Our share of revenue and expenses from our MacArthur Park property are reported under the equity method and included in income (loss) from Advised Funds since its contribution to the MacArthur Park Joint Venture.

32


Table of Contents

Other Revenues and income

          Overall, other revenues and income decreased for the nine months ended September 30, 2014, as compared to the same period in 2013, primarily due to the following (in thousands, except for percentages):

 

 

 

 

 

 

 

 

 

 

 

 

Nine months ended September 30

 

 

 

 

 

 

 

2014

 

2013

 

Change $

 

Change %

 

Amortization of straight-line rents and above/below market rents(1)

 

$

689

 

$

645

 

$

44

 

 

6.8

%

Advisory services income - related party:

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate fee income

 

 

1,992

 

 

2,127

 

 

(135

)

 

(6.3

)%

Asset management fee income

 

 

575

 

 

466

 

 

109

 

 

23.4

%

Construction management fee income

 

 

75

 

 

191

 

 

(116

)

 

(60.7

)%

Total advisory services income - related party

 

 

2,642

 

 

2,784

 

 

(142

)

 

(5.1

)%

Gain on sale of real estate acquired for investment

 

 

 

 

7,696

 

 

(7,696

)

 

(100.0

)%

Lease termination income

 

 

84

 

 

 

 

84

 

 

*

 

Income (loss) from Advised Funds

 

 

455

 

 

(67

)

 

522

 

 

*

 

Interest and other income

 

 

223

 

 

451

 

 

(228

)

 

(50.6

)%

Interest and other income - related party

 

 

32

 

 

180

 

 

(148

)

 

(82.2

)%

Real estate fee income

 

 

100

 

 

 

 

100

 

 

*

 

Total other revenues

 

$

4,225

 

$

11,689

 

$

(7,464

)

 

(63.9

)%

 

 

 

 

 

 

 

(1)

Included in rental income from operating leases as presented on our consolidated statements of operations.

 

 

 

 

 

*

Percentage change not shown as prior period amount is immaterial, or the percentage change is not meaningful.


 

 

 

 

Real estate fee income – related party. Real estate fee income – related party decreased for the nine months ended September 30, 2014, as compared to the same period in 2013. The decrease is due to the acquisitions of Lantern Lane and Woodlake Square from the Advised Funds. As we now wholly own these properties, we no longer earn property management fees from them. During 2013, we earned $16,000 and $82,000 more in property management fees from Lantern Lane and Woodlake Square, respectively.

 

 

 

 

Asset management fee income - related party. Asset management fees increased for the nine months ended September 30, 2014, as compared to the same period in 2013 due to increases in estimates of market real estate values of the Advised Funds.

 

 

 

 

Construction management fee income - related party. Construction management fees decreased for the nine months ended September 30, 2014, as compared to the same period in 2013, primarily due to fewer construction and tenant build-out projects managed on behalf of our Advised Funds.

 

 

 

 

Gain on sale of real estate. Gain on sale of interest in real estate assets decreased for the nine months ended September 30, 2014, as compared to same period in 2013, due to the sale of the MacArthur Park property to the MacArthur Park Joint Venture for a 30% interest in the joint venture during the first quarter of 2013, resulting in a recorded gain of $7.7 million. We made no such comparable sale during the nine months ended September 30, 2014.

 

 

 

 

Lease Termination income.Termination income increased for the nine months ended September 30, 2014, as compared to the same period in 2013. During the nine months ended September 30, 2014, we recorded $75,000 due to a lease termination agreement with a tenant at our Uptown Dallas property and $9,000 due to a lease termination agreement with a tenant at our Cinco Ranch property.

 

 

 

 

Income (loss) from Advised Funds. Income from Advised Funds increased for the nine months ended September 30, 2014 from a loss of $67,000 during the nine months ended September 30, 2013 to income of $455,000 during the nine months ended September 30, 2014. The increase was primarily due to income for a full nine months from our MacArthur Park joint venture during 2014. See also Note 5 of the Notes to Consolidated Financial Statements for our non-consolidated investments recorded under the equity method. Additionally, we (i) recorded gains on the sales of Lantern Lane of $145,000 and Cambridge & Holcombe of $50,000 during the nine months ended September 30, 2014, representing our proportionate share of gain on sales of these assets, (ii) recorded $58,000 in losses recorded during the nine months ended September 30, 2013, representing our proportionate share of the loss on the sale of a single tenant asset by our AmREIT Westheimer Gessner L.P. joint venture partner and (iii) recorded income of $50,000 for the final settlement of an Advised Fund that was liquidated in a prior period.

33


Table of Contents

 

 

 

 

 

Interest income. Interest income decreased for the nine months ended September 30, 2014, as compared to the same period in 2013. The decreased interest is due to the payoff in January 2014 of a third-party note receivable due from the sale of a tract of land adjacent to our Uptown Plaza – Dallas property.

 

 

 

 

Interest income – related party. Interest income decreased for the nine months ended September 30, 2014, as compared to the same period in 2013. The decreased interest is due to repayments of notes receivable – related party received from the Advised Funds.

 

 

 

 

Real estate fee income. Real estate fee income increased for the nine months ended September 30, 2014, as compared to same period in 2013. This increase is due to additional fee income generated by an agreement executed during the first quarter of 2014 with the third-party buyer of the underlying land adjacent to our Uptown Plaza – Dallas property.

Other Expenses

          Overall, other expenses increased for the nine months ended September 30, 2014, as compared to the same period in 2013, primarily due to the following (in thousands, except for percentages):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine months ended September 30,

 

 

 

 

 

 

 

 

 

2014

 

2013

 

Change $

 

Change %

 

Straight-line bad debt expense (recoveries)(1)

 

$

28

 

$

(164

)

$

(192

)

 

*

 

Write off of below market ground lease

 

 

 

 

279

 

 

279

 

 

*

 

General and administrative

 

 

6,362

 

 

6,191

 

 

(171

)

 

(2.8

)%

Exploration of strategic alternatives

 

 

506

 

 

 

 

(506

)

 

*

 

Legal and professional

 

 

1,004

 

 

796

 

 

(208

)

 

(26.1

)%

Real estate commissions

 

 

181

 

 

254

 

 

73

 

 

28.7

%

Acquisition costs

 

 

326

 

 

297

 

 

(29

)

 

(9.8

)%

Depreciation and amortization

 

 

9,469

 

 

8,922

 

 

(547

)

 

(6.1

)%

State income tax expense

 

 

10

 

 

29

 

 

19

 

 

65.5

%

Interest expense

 

 

7,580

 

 

7,095

 

 

(485

)

 

(6.8

)%

 

 

$

25,466

 

$

23,699

 

$

(1,767

)

 

(7.5

)%

 

 

 

 

 

 

 

(1)

Included in property expense on our consolidated statements of operations.

 

 

 

 

 

*

Percentage change not shown as prior year amount is immaterial, or the percentage change is not meaningful.


 

 

 

 

Straight-line bad debt expense (recoveries). Straight-line bad debt expense increased for the nine months ended September 30, 2014, as compared to the same period in 2014, due to recoveries recognized during the 2013 period. During 2013, certain of our tenants experienced improving financial health as the economy steadily improved and our estimates for bad debt reserves were revised accordingly. Specifically, we recorded recoveries of $114,000 related to a specific tenant at one of our properties during the third quarter of 2013.

 

 

 

 

Exploration of strategic alternatives. In response to an unsolicited proposal made on July 10, 2014 by Regency Centers Corporation to acquire the Company, our Board of Directors determined, after consultation with our financial and legal advisors, to reject the unsolicited proposal and to explore strategic alternatives to enhance stockholder value. During the nine months ended September 30, 2014, we incurred $506,000 in fees, primarily for financial and legal advisors to assist the Board in this endeavor.

 

 

 

 

Legal and professional. Legal and professional costs increased for the nine months ended September 30, 2014, as compared to the same period in 2013. This increase was primarily attributable to increased audit and tax expenses as well as general increases in legal fees related to corporate and organizational matters.

 

 

 

 

Depreciation and amortization. Depreciation and amortization expense increased for the nine months ended September 30, 2014 as compared to the same period in 2013. This increase is driven by the acquisitions of Tuxedo Festival, Lantern Lane, Fountain Oaks and Woodlake Square. We recorded a full nine months of depreciation and amortization expense during 2014 for Woodlake Square and Fountain Oaks compared to only a partial period during 2013 and we recorded no expense for Tuxedo Festival and Lantern Lane during 2013 as these were acquired during 2014.

34


Table of Contents


 

 

 

 

Interest expense. Interest expense increased for the nine months ended September 30, 2014 as compared to the same period in 2013. This is due to increased borrowings for the acquisitions of Tuxedo Festival and Lantern Lane during 2014 and increased borrowings related to acquisition of Woodlake Square during 2013.

FUNDS FROM OPERATIONS

          We consider FFO to be an appropriate measure of the operating performance of an equity REIT. NAREIT defines FFO as net income (loss) computed in accordance with GAAP, excluding gains or losses from sales of property and impairment charges on properties held for investment, plus real estate related depreciation and amortization, and after adjustments for unconsolidated partnerships and joint ventures. NAREIT recommends that extraordinary items not be considered in arriving at FFO. We calculate FFO in accordance with this definition.

          Most industry analysts and equity REITs, including us, consider FFO to be an appropriate, supplemental non-GAAP financial measure of operating performance because, by excluding gains or losses on dispositions, impairment charges and depreciation, FFO is a helpful tool that can assist in the comparison of the operating performance of a company’s real estate between periods, or as compared to different companies. Management uses FFO as a supplemental measure to conduct and evaluate our business because there are certain limitations associated with using GAAP net income by itself as the primary measure of our operating performance. Historical cost accounting for real estate assets in accordance with GAAP implicitly assumes that the value of real estate assets diminishes predictably over time. Since real estate values instead have historically risen or fallen with market conditions, management believes that the presentation of operating results for real estate companies that use historical cost accounting is insufficient by itself.

          Additionally, we consider Core FFO, which adjusts FFO for items that do not reflect ongoing operations, such as acquisition expenses, non-recurring asset write-offs and recoveries, expenses recognized for the exploration of strategic alternatives, expensed issuance costs and gains on the sale of real estate held for resale, to be a meaningful performance measurement. The computation of FFO in accordance with NAREIT’s definition includes certain items such as acquisition costs, issuance costs, non-recurring asset write-offs and recoveries and gains on sale of real estate held for resale that management believes are not indicative of our ongoing results and therefore affect the comparability of our period-over-period performance with the performances of similar REITs. Accordingly, management believes that it is helpful to investors to adjust FFO for such items. There can be no assurance that FFO or Core FFO presented by us is comparable to similarly titled measures of other REITs. FFO and Core FFO should not be considered as an alternative to net income or other measurements under GAAP as an indicator of our operating performance or to cash flows from operating, investing or financing activities as a measure of liquidity.

35


Table of Contents

          The table below details our FFO and Core FFO reconciliation to net income as computed in accordance with GAAP for the periods presented (in thousands).

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended September 30,

 

Nine months ended September 30,

 

 

 

2014

 

2013

 

2014

 

2013

 

Net income

 

$

882

 

$

1,265

 

$

3,184

 

$

10,642

 

Add:

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation of real estate assets - from operations

 

 

3,244

 

 

2,872

 

 

9,442

 

 

8,882

 

Depreciation of real estate assets - discontinued operations

 

 

 

 

14

 

 

 

 

14

 

Depreciation of real estate assets for nonconsolidated affiliates

 

 

344

 

 

673

 

 

956

 

 

1,118

 

Less:

 

 

 

 

 

 

 

 

 

 

 

 

 

Gain on sale of real estate assets acquired for investment

 

 

 

 

 

 

 

 

(7,696

)

Gain on sale of asset by investment in JV

 

 

(50

)

 

 

 

(195

)

 

 

FFO

 

 

4,420

 

 

4,824

 

 

13,387

 

 

12,960

 

Acquisition costs

 

 

102

 

 

171

 

 

326

 

 

297

 

Write-off of below market ground lease

 

 

 

 

279

 

 

 

 

279

 

Acquisition costs of nonconsolidated affiliates

 

 

 

 

 

 

 

 

164

 

Exploration of strategic alternatives

 

 

506

 

 

 

 

506

 

 

 

Gain on sale of asset acquired for resale

 

 

 

 

(799

)

 

 

 

(799

)

Core FFO

 

$

5,028

 

$

4,475

 

$

14,219

 

$

12,901

 

NET OPERATING INCOME

          We believe that NOI is a useful measure of our operating performance. We define NOI as operating revenues (rental income, tenant recovery income, percentage rent, excluding straight-line rental income and amortization of acquired above- and below-market rents) less property operating expenses (real estate tax expense and property operating expense, excluding straight-line rent bad debt expense). Other REITs may use different methodologies for calculating NOI, and accordingly, our NOI may not be comparable to other REITs.

          We believe that reporting NOI provides an operating perspective not immediately apparent from GAAP operating income, GAAP net income, FFO or Core FFO. We use NOI to evaluate our performance on a property-by-property basis because NOI allows us to evaluate the impact that factors such as lease structure, lease rates and tenant base, which vary by property, have on our operating results. However, NOI should only be used as a supplemental measure of our financial performance.

36


Table of Contents

          The following table sets forth a reconciliation of NOI to net income as computed in accordance with GAAP, for the periods presented (in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended September 30,

 

Nine months ended September 30,

 

 

 

2014

 

2013

 

2014

 

2013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

882

 

$

1,265

 

$

3,184

 

$

10,642

 

Adjustments to add/(deduct):

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortization of straight-line rents and above/below-market rents(1)

 

 

(198

)

 

(183

)

 

(689

)

 

(645

)

Advisory services income - related party

 

 

(1,027

)

 

(1,069

)

 

(2,642

)

 

(2,784

)

Real estate fee income

 

 

 

 

 

 

(100

)

 

 

Gain on sale of real estate acquired for investment

 

 

 

 

 

 

 

 

(7,696

)

Lease termination income

 

 

 

 

 

 

(84

)

 

 

Interest and other income

 

 

(53

)

 

(184

)

 

(223

)

 

(451

)

Interest and other income - related party

 

 

(10

)

 

(71

)

 

(32

)

 

(180

)

Straight-line rent bad debt recoveries(2)

 

 

25

 

 

(114

)

 

28

 

 

(164

)

Write off of below market ground lease(2)

 

 

 

 

279

 

 

 

 

279

 

General and administrative

 

 

2,249

 

 

2,161

 

 

6,362

 

 

6,191

 

Exploration of strategic alternatives

 

 

506

 

 

 

 

506

 

 

 

Legal and professional

 

 

309

 

 

290

 

 

1,004

 

 

796

 

Real estate commissions

 

 

52

 

 

150

 

 

181

 

 

254

 

Acquisition costs

 

 

102

 

 

171

 

 

326

 

 

297

 

Depreciation and amortization

 

 

3,253

 

 

2,897

 

 

9,469

 

 

8,922

 

Loss (income) from Advised Funds

 

 

(87

)

 

111

 

 

(455

)

 

67

 

State income tax expense (benefit)

 

 

(14

)

 

14

 

 

10

 

 

29

 

Interest expense

 

 

2,629

 

 

2,335

 

 

7,580

 

 

7,095

 

Income from discontinued operations

 

 

 

 

(812

)

 

 

 

(868

)

Net operating income

 

$

8,618

 

$

7,240

 

$

24,425

 

$

21,784

 


 

 

 

 

 

 

 

(1)

Included in rental income from operating leases as presented on our consolidated statements of operations.

 

 

 

 

 

(2)

Included in property expense on our consolidated statements of operations.

LIQUIDITY AND CAPITAL RESOURCES

          Our primary sources of liquidity are cash on hand as well as availability under our $75 Million Facility. As of September 30, 2014, we had $1.6 million of available cash on hand and $30.3 million available for future borrowings under the $75 Million Facility for general corporate purposes, including debt refinancing, property acquisitions, construction, renovations, expansions, tenant improvement costs and equity investments in the future. We are in discussions with our lender to modify our $75 Million Facility to, among other things, extend the term by four years, increase the accordion feature to $200 million, and lower the interest spreads.

          The only significant debt that we have coming due in the next 12 months is the Uptown Park $49.0 million mortgage loan that matures in June 2015. As part of our modification discussions with our lender on our $75 Million Facility, we expect to pay off the $49 million mortgage loan in March 2015 (when the loan is open for prepayment) using our $75 Million Facility. However, we can provide no assurances that we will be successful in modifying our $75 Million Facility or that we will have sufficient availability under our $75 Million Facility to repay the Uptown Park mortgage loan in March 2015 or at its maturity.

37


Table of Contents

          The $75 Million Facility has an accordion feature that allows us to increase the availability by $75.0 million to $150.0 million provided we are not in default as defined in the credit agreement. The $75 Million Facility bears interest at LIBOR plus a margin of 205 basis points to 275 basis points, depending on our leverage ratio, and matures in August 2015. The interest rate as of September 30, 2014 was 2.41%. The amount available for us to borrow under the $75 Million Facility at any given time is subject to the lesser of the unencumbered asset property value at such time, the maximum commitment amount at such time or an amount that results in a debt service coverage ratio for the four preceding calendar quarters of 1.5 to 1.0.

          Our ability to borrow under the $75 Million Facility is subject to our ongoing compliance with a number of customary restrictive covenants, including a maximum leverage ratio, a minimum fixed charge coverage ratio, a maximum recourse debt ratio, a minimum net worth and maximum dividend payout ratio. We also covenant that certain changes in our executive management team will not occur unless the departing executive management team member is replaced by a party reasonably acceptable to the administrative agent within 90 days of such departure. Additionally, it will constitute an event of default under the $75 Million Facility if we default on any of our other indebtedness that equals or exceeds $1.0 million, including any indebtedness we have guaranteed.

          Our short-term liquidity requirements consist primarily of operating expenses and other expenditures associated with our properties, regular debt service requirements, dividend payments to our stockholders, capital expenditures and, potentially, acquisitions. We expect to meet our short-term liquidity requirements primarily from cash on hand, cash flows generated from the operation of our properties, available borrowings under the $75 Million Facility and, potentially, proceeds from new mortgages, as needed for acquisitions. The cash generated from operations is primarily paid to our stockholders in the form of dividends. As a REIT, we generally must make annual distributions to our stockholders of at least 90% of our REIT taxable income.

          We anticipate that our primary long-term uses of capital will include, but will not be limited to, operating expenses, scheduled debt service payments, property renovations, property expansions, other significant capital expenditures for our existing portfolio of properties and, subject to the availability of attractive properties and our ability to consummate acquisitions on satisfactory terms, acquisitions of new assets compatible with our investment strategy. These capital expenditures include building improvement projects, as well as amounts for tenant improvements and leasing commissions related to releasing and are subject to change as market and tenant conditions dictate.

          We may utilize other forms of capital for funding our long-term liquidity requirements, including proceeds from secured mortgages and unsecured indebtedness, proceeds from equity and debt issuances (including sales of securities under our 2013 Shelf Registration Statement), cash generated from sales of property and the formation of joint ventures. We have approximately $287 million of securities available for future issuance under our 2013 Shelf Registration Statement.

          We believe our cash on hand, current cash flows from operations, future availability under our $75 Million Facility and our ability to issue additional debt or equity under our 2013 Shelf Registration Statement are sufficient to allow us to meet our liquidity needs for both the near and longer term, to continue operations, satisfy our contractual obligations and pay dividends to our stockholders.

          We intend to maintain a financially disciplined and conservative capital structure. As of September 30, 2014, the majority of our debt outstanding was fixed, long-term mortgage financing, and our ratio of total debt to gross book value of assets was approximately 44%. We continue to seek additional opportunities to selectively invest capital in high-quality, multi-tenant shopping centers with higher overall return prospects while maintaining our conservative capital structure. We may consider all or a combination of future joint ventures, sales of selected properties that no longer meet our investment criteria, refinancing of current debt and unencumbered properties or future public offerings of our common stock, or other equity securities, in order to provide us with significant financial flexibility and to fund future growth.

          Our ability to incur additional debt will be dependent on a number of factors, including our degree of leverage, the value of our unencumbered assets and borrowing restrictions that may be imposed by lenders. Our ability to access the equity capital markets will be dependent on a number of factors as well, including general market conditions for REITs and market perceptions about our company and its prospects. Potential disruptions in the financial markets and deteriorating economic conditions could adversely affect our ability to utilize any one or more of these sources of funds.

38


Table of Contents

          Our operations are sensitive to changes in overall economic conditions that impact our tenants, including, market and economic challenges experienced by the U.S. economy, the real estate industry or within our geographic markets where our properties are located. The U.S. economy has improved from the recent severe recession; however, should recessionary conditions return, such conditions could prevent us or from realizing growth or maintaining the value of our properties. Even if such conditions do not impact us directly, such conditions could adversely affect our tenants.

          While it is difficult to determine the breadth and duration of potential financial market problems that potentially could occur and the many ways in which they may affect our tenants and our business, a general reduction in the level of tenant leasing or shifts in tenant leasing practices could adversely affect our business, financial condition, liquidity, results of operations, FFO and prospects. Additionally, if credit markets and/or debt or equity capital markets contract, our ability to obtain financing on terms and conditions that we find acceptable, or at all, may be limited, which could reduce our ability to pursue acquisition and development opportunities and refinance existing debt, reduce our returns from our acquisition and development activities and increase our future interest expense. While we believe that we have sufficient access to cash in order to meet our contractual obligations, a significant deterioration in the United States economy or the bankruptcy or insolvency of one or more of our significant tenants could cause our cash resources to be insufficient to meet our obligations.

Comparison of Cash Flows for the nine months ended September 30, 2014 and 2013

 

 

 

 

 

 

 

 

 

 

Nine months ended September 30,

 

 

 

2014

 

2013

 

Operating activities

 

$

10,032

 

$

13,202

 

Investing activities

 

$

(54,016

)

$

(27,574

)

Financing activities

 

$

31,309

 

$

14,802

 

          Operating Activities. Cash flows provided by operating activities decreased by $3.2 million for the nine months ended September 30, 2014, as compared to the same period in 2013. The decrease is primarily related to:

 

 

 

 

increased payments of $2.4 million to acquire other operating assets (primarily prepaid insurance and escrow deposits); and

 

a decrease in net income exclusive of depreciation, deferred compensation, gain on sales of assets and income from nonconsolidated subsidiaries of $1.2 million.

          This decrease were partially offset by improved collections, net of bad debt recoveries of $399,000.

          Investing Activities. Cash flows used in investing activities increased by $26.4 million for the nine months ended September 30, 2014, as compared to the same period in 2013. The increase in cash flows used in investing activities is primarily related to proceeds received during the prior period of $32.9 million from the sale of our MacArthur Park property and distributions and payments from Advised Funds of $9.0 million as compared to $1.1 million from Advised Funds during 2014. These increases in cash used for investing activities were partially offset by:

 

 

 

 

collections on notes receivable of $4.3 million during 2014 as compared to advances made to third parties of $1.5 million during 2013;

 

a decrease in cash paid for acquisitions of $6.7 million as compared to 2013; and

 

a decrease in investments in and advances to Advised Funds of $1.8 million

          Financing Activities. Cash flows provided by financing activities increased $16.5 million for the nine months ended September 30, 2014 as compared to the same period in 2013. The primary driver of the increase is our net paydown of debt during 2013 of $34.6 million, using proceeds from our 2013 Follow-on Offering which generated $59.8 million, net of issuance costs. During 2014, we had net borrowings of $43.1 million in order to finance the acquisitions of Lantern Lane and Tuxedo Festival.

Off-Balance Sheet Arrangements

          As of September 30, 2014, none of our off-balance sheet arrangements had, or are reasonably likely to have, a material effect on our financial condition, revenues or expenses, results of operations, liquidity, capital resources or capital expenditures. We own interests in several unconsolidated Advised Funds that are accounted for under the equity method as we exercise significant influence over, but do not control, the investee. See Note 5 to the Notes to Consolidated Financial Statements. We have made loans to some of these affiliates as discussed in Note 10 to the Notes to Consolidated Financial Statements and may make additional loans to them in the future.

39


Table of Contents

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK.

          We are exposed to interest-rate changes primarily related to the variable interest rate on our $75 million Facility and related to the refinancing of long-term debt, all of which currently contains fixed interest rates. We do not have any significant debt maturities until June 1, 2015. To minimize our interest-rate risk, all of our mortgage obligations carry fixed interest rates. We currently do not use interest-rate swaps or any other derivative financial instruments as part of our interest-rate risk management approach.

          As of September 30, 2014, the carrying value of our total debt obligations was $242.9 million, $44.7 million of which is outstanding on the $75 Million Facility and $198.2 million of which represented fixed-rate obligations with an estimated fair value of $204.3 million. An increase in interest rates of 100 basis points would result in additional interest expense of $447,000 annually related to the amount due under the $75 Million Facility and the fair value of our fixed-rate debt obligations would decrease by $5.8 million to $198.5 million.

          The discussion above considers only those exposures that exist as of September 30, 2014. It therefore does not consider any exposures or positions that could arise after that date. As a result, the ultimate impact to us of interest-rate fluctuations will depend upon the exposures that arise during the period, any variable rate debt instruments and their related hedging strategies in place at that time and actual interest rates.

ITEM 4. CONTROLS AND PROCEDURES.

Evaluation of Disclosure Controls and Procedures

          Under the supervision and with the participation of our CEO and CFO, management has evaluated the effectiveness of the design and operation of our disclosure controls and procedures (as defined in Rules 13a-15(e) or 15d-15(e) of the Exchange Act) as of September 30, 2014. Based on that evaluation, our CEO and CFO concluded that, as of September 30, 2014, our disclosure controls and procedures were effective in causing material information relating to us (including our consolidated subsidiaries) to be recorded, processed, summarized and reported by management on a timely basis and to ensure the quality and timeliness of our public disclosures with disclosure obligations of the SEC.

Changes in Internal Controls

          There has been no change to our internal control over financial reporting during the quarter ended September 30, 2014, that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.

40


Table of Contents

PART II – OTHER INFORMATION

ITEM 1. LEGAL PROCEEDINGS.

          We are involved in various matters of litigation arising in the normal course of business. While we are unable to predict with certainty the amounts involved, our management is of the opinion that, when such litigation is resolved, the liabilities, if any, in excess of amounts provided or covered by insurance, will not have a material effect on our financial position, results of operations or liquidity.

          On July 14, 2014, two of our alleged stockholders, filed a stockholder derivative petition and purported class action in the Harris County, Texas District Court, seeking injunctive relief in connection with alleged breach of fiduciary duty claims against each of our directors in connection with the board’s consideration of an unsolicited proposal from Regency Centers Corporation, announced on July 10, 2014, to acquire all of the outstanding shares of our common stock. The complaint also names us as a nominal defendant in connection with the shareholder derivative claim. There have been no further pleadings in this action since the filing of the complaint. We believe these claims are without merit and intend to defend against the claims vigorously.

ITEM 1A. RISK FACTORS.

          In addition to the risk factors previously disclosed under Item 1A, “Risk Factors” in the Company’s Annual Report on Form 10-K for the year ended December 31, 2013, the Company is subject to the following additional risks:

 

          If we are unable to consummate the proposed merger with EDENS, it could materially and adversely affect our business, financial condition, operating results and stock price.

 

          The completion of the proposed merger transaction involving the Company and EDENS (the “Merger”) is subject to the satisfaction of numerous closing conditions, including the approval of the Merger by our common stockholders. In addition, the occurrence of certain material events, changes or other circumstances could give rise to the termination of the Agreement and Plan of Merger (the “Merger Agreement”). As a result, no assurances can be given that the Merger will be consummated. If our common stockholders choose not to approve the Merger, we otherwise fail to satisfy, or obtain a waiver of the satisfaction of, the closing conditions to the transaction and the Merger is not consummated, a material event, change or circumstance has occurred that results in the termination of the Merger Agreement, or any legal proceeding results in enjoining the Merger, we could be subject to various adverse consequences, including, but not limited to, the following:

 

·we would remain liable for significant costs relating to the Merger, including, among others, legal, accounting, financial advisory and financial printing expenses;
·we may face various disruptions to the operation of our business as a result of the substantial time and effort invested by our management in connection with the Merger;
·our decision to enter into the Merger may cause substantial harm to relationships with our employees and/or may divert employee attention away from day-to-day operations of our business;
·an announcement that we have abandoned the Merger could trigger a decline in our stock price to the extent that our stock price reflects a market assumption that we will complete the Merger;
·our inability to solicit competing acquisition proposals and the possibility that we could be required to pay a termination fee of $16.5 million if the Merger Agreement is terminated under certain circumstances; and
·we may forego alternative business opportunities or fail to respond effectively to competitive pressures.

 

          The occurrence of any of the foregoing could materially and adversely affect our business, financial condition, operating results and stock price.

 

          Certain restrictive pre-closing covenants in the Merger Agreement may negatively affect our business, financial condition, operating results and cash flows.

 

          Pending completion of the Merger, we have agreed to conduct our business in the ordinary course and consistent with our past practices. We also have agreed, subject to certain exceptions, to various restrictive covenants, including with respect to acquisitions and other investments, dispositions, indebtedness, leasing and capital expenditures. These restrictions could alter the manner in which we have customarily conducted our business and therefore significantly disrupt the operation of our business, and could have a material adverse effect on our business, financial condition, cash flows and operating results.

 

          Pending consummation of the Merger, existing or prospective tenants, vendors and other parties may delay or defer decisions concerning their business transactions or relationships with us, which may harm our results of operations going forward if the Merger is not consummated.

 

          Because the Merger is subject to several closing conditions, including the approval of the Merger by our common stockholders, uncertainty exists regarding the completion of the Merger. This uncertainty may cause existing or prospective tenants, vendors and other parties to delay or defer decisions concerning their business transactions or relationships with our company, which could negatively affect our business and results of operations.

 

41


Table of Contents

ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS.

          None.

ITEM 3. DEFAULTS UPON SENIOR SECURITIES.

          None.

ITEM 4. MINE SAFETY DISCLOSURES.

          Not applicable.

ITEM 5. OTHER INFORMATION.

          The Compensation Committee has approved the acceleration of vesting of certain restricted stock grants prior to December 31, 2014 up to a maximum value for each of Kerr Taylor, Chad Braun, Tenel Tayar, Charles Scoville and Brett Treadwell (the “Executives”). In addition, effective October 31, 2014, the Company entered into amendments to the Executives’ employment agreements and restricted stock award agreements.  These amendments resulted in the following changes:

 

·Under each Executive’s employment agreement,
othe extension of the term of each Executive’s employment agreement to March 29, 2017;
othe clarification that the Board of Directors can only deem a Change of Control not to have occurred if the determination is made before the occurrence of the transactions or events that would otherwise constitute a Change of Control;
othe deletion of the paragraph that provides that no Change of Control severance is payable under the employment agreements if the executive is terminated and immediately re-hired by the Company or any successor in connection with a transaction; and
·Under each Executive’s restricted stock agreement,
othe clarification that applicable terms of the Company’s equity incentive plan and employment agreements providing for acceleration of vesting upon a Change of Control are not superseded by the restricted stock award agreements but are incorporated into such restricted stock award agreements by reference.

ITEM 6. EXHIBITS.

          The exhibits listed on the accompanying Exhibit Index are filed, furnished or incorporated by reference (as stated therein) as part of this Quarterly Report.

42


Table of Contents

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 thereunto duly authorized.

 

 

 

 

AmREIT, Inc.

 

(registrant)

 

 

 

Date: November 5, 2014

By:

/s/ H. Kerr Taylor

 

 

H. Kerr Taylor, Chairman of the Board of Directors, President and Chief Executive Officer

 

 

 

Date: November 5, 2014

By:

/s/ Chad C. Braun

 

 

Chad C. Braun, Executive Vice President, Chief Operating Officer, Chief Financial Officer, Treasurer and Secretary

43


Table of Contents

Exhibit Index

Exhibit No.

 

 

 

2.1

Agreement and Plan of Merger, dated as of October 31, 2014, by and among Edens Investment Trust, Edens Limited Partnership, Saturn Subsidiary, LLC and AmREIT, Inc. (incorporated by reference to Exhibit 2.1 to the Company’s Current Report on Form 8-K, filed on November 3, 2014). (Pursuant to Item 601(b)(2) of Regulation S-K, the schedules to the Agreement and Plan of Merger have been omitted and AmREIT agrees to furnish supplementally a copy of any such omitted schedules to the SEC upon request.)

 

 

 

3.1

Articles of Amendment and Restatement, as amended (included as Exhibit 3.1 to the Company’s Annual Report on Form 10-K, filed on February 21, 2014, and incorporated herein by reference).

 

 

 

3.2

Amended and Restated Bylaws (incorporated by reference to Exhibit 3.2 to the Company’s Current Report on Form 8-K filed on November 3, 2010).

 

 

 

10.1†

First Amendment to Executive Employment Agreement with H. Kerr Taylor, dated as of October 31, 2014.

 

 

 

10.2†

First Amendment to Executive Employment Agreement with Chad C. Braun dated as of October 31, 2014.

 

 

 

10.3†

First Amendment to Executive Employment Agreement with Tenel H. Tayar, dated as of October 31, 2014.

 

 

 

10.4†

First Amendment to Employment Agreement with Charles A. Scoville dated as of October 31, 2014.

 

 

 

10.5†

First Amendment to Employment Agreement with Brett Treadwell dated as of October 31, 2014.

 

 

 

31.1

Certification pursuant to Rule 13a-14(a) of Chief Executive Officer.*

 

 

 

31.2

Certification pursuant to Rule 13a-14(a) of Chief Financial Officer.*

 

 

 

32.1

Chief Executive Officer certification pursuant to 18 U.S.C. Section 1350, adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.**

 

 

 

32.2

Chief Financial Officer certification pursuant to 18 U.S.C. Section 1350, adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.**

 

 

 

101.INS

 

XBRL Instance Document.***

 

 

 

101.SCH

 

XBRL Taxonomy Extension Schema Document.***

 

 

 

101.CAL

 

XBRL Taxonomy Extension Calculation Linkbase Document.***

 

 

 

101.LAB

 

XBRL Taxonomy Extension Label Linkbase Document.***

 

 

 

101.PRE

 

XBRL Taxonomy Extension Presentation Linkbase Document.***

 

 

 

101.DEF

 

XBRL Taxonomy Extension Definition Linkbase Document.***

__________________

 

 

Denotes a management contract or compensatory plan or arrangement.

*

Filed herewith.

**

Furnished herewith.

***

Attached as Exhibit 101 to this Quarterly Report on Form 10-Q are the following materials, formatted in XBRL (eXtensible Business Reporting Language): (i) the Consolidated Balance Sheets as of September 30, 2014 (unaudited), and December 31, 2013, (ii) the unaudited Consolidated Statements of Operations for the three and nine months ended September 30, 2014 and 2013, (iii) the unaudited Consolidated Statements of Stockholders’ Equity for the nine months ended September 30, 2014, (iv) the unaudited Consolidated Statements of Cash Flows for the nine months ended September 30, 2014 and 2013 and (v) the Notes to the Consolidated Financial Statements (unaudited).

44