(State or other jurisdiction of incorporation) |
(Commission File Number) |
(I.R.S. Employer Identification No.) |
(State or other jurisdiction of incorporation) |
(Commission File Number) |
(I.R.S. Employer Identification No.) |
(Address of Principal Executive Offices) |
(Zip Code) |
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d- 2(b)) |
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e- 4(c)) |
Name of Registrant |
Title of each class |
Trading Symbol |
Name of each exchange on which registered | |||
Retail Opportunity Investments Corp. | ||||||
Retail Opportunity Investments Partnership, LP | None | None | None |
Item 8.01 |
Other Events. |
( USD in millions; rounded to the nearest million ) |
NTM 9/30/24E |
2024E |
2025E |
2026E |
2027E |
|||||||||||||||
GAAP NOI |
$ |
239 |
$ |
252 |
$ |
261 |
$ |
263 |
||||||||||||
Non-Cash NOI (1) |
$ | (15 | ) | $ | (12 | ) | $ | (11 | ) | $ | (11 | ) | ||||||||
Cash NOI |
$ |
236 |
(4) |
$ |
223 |
$ |
241 |
$ |
249 |
$ |
252 |
|||||||||
G&A Costs |
$ | (23 | ) | $ | (23 | ) | $ | (23 | ) | $ | (24 | ) | ||||||||
Other Income/Expense (2) |
$ | 3 | $ | 3 | $ | 3 | $ | 3 | ||||||||||||
Adjusted EBITDA (post SBC) |
$ |
203 |
$ |
221 |
$ |
229 |
$ |
232 |
||||||||||||
Dispositions (Acquisitions) of Properties, net |
— | — | — | — | ||||||||||||||||
Development Costs |
— | — | — | — | ||||||||||||||||
Capital Expenditures (3) |
$ | (40 | ) | $ | (36 | ) | $ | (38 | ) | $ | (39 | ) | ||||||||
Unlevered Free Cash Flow |
$ |
163 |
$ |
184 |
$ |
191 |
$ |
193 |
||||||||||||
* | Numbers may not foot due to rounding. |
(1) | Non cash NOI represents straight line rent and amortization of above and below market rental revenue. |
(2) | Other Income/Expense represents early termination and lease settlement income, miscellaneous income including miscellaneous interest income, and late fees offset by franchise tax expense, ESG related expenses and miscellaneous expenses. |
(3) | Capital Expenditures represents tenant improvements, leasing commissions, building improvements and reimbursable property improvements and excludes pad and other development. |
(4) | J.P. Morgan calculated Cash NOI for NTM 9/30/24E based on the Cash NOI for 2024E and 2025E in the financial projections as guided by our management. |
( USD in millions; rounded to the nearest million ) |
2024E |
2025E |
2026E |
2027E |
||||||||||||
GAAP NOI |
$ |
239 |
$ |
252 |
$ |
261 |
$ |
263 |
||||||||
Other Income/Expense (1) |
$ | 3 | $ | 3 | $ | 3 | $ | 3 | ||||||||
G&A Costs |
$ | (23 | ) | $ | (23 | ) | $ | (23 | ) | $ | (24 | ) | ||||
Interest Expense |
$ | (77 | ) | $ | (82 | ) | $ | (84 | ) | $ | (85 | ) | ||||
FFO |
$ |
141 |
$ |
150 |
$ |
157 |
$ |
157 |
||||||||
FFO per share (2) |
$ |
1.05 |
$ |
1.10 |
$ |
1.15 |
$ |
1.15 |
||||||||
* | Numbers may not foot due to rounding. |
(1) | Other Income/Expense represents early termination and lease settlement income, miscellaneous income including miscellaneous interest income, and late fees offset by franchise tax expense, ESG related expenses and miscellaneous expenses. |
(2) | Calculated using 136.4 million shares of our common stock on a fully diluted basis as of September 30, 2024. |
• | Regency Centers Corporation |
• | Federal Realty Investment Trust |
• | Phillips Edison & Company |
• | InvenTrust Properties Corp. |
P / 2024E FFO |
P / 2025E FFO |
|||||||
Regency Centers Corporation |
16.8x |
16.1x |
||||||
Federal Realty Investment Trust |
16.3x |
15.4x |
||||||
Phillips Edison & Company |
15.7x |
14.9x |
||||||
InvenTrust Properties Corp. |
17.0x |
16.0x |
||||||
Retail Opportunity Investments Corp. |
15.0x |
14.7x |
||||||
Retail Opportunity Investments Corp. (as of the Unaffected Date) |
12.5x |
12.2x |
Implied Capitalization Rate |
||||
Regency Centers Corporation |
5.8 |
% | ||
Federal Realty Investment Trust |
5.9 |
% | ||
Phillips Edison & Company |
6.4 |
% | ||
InvenTrust Properties Corp. |
6.4 |
% | ||
Retail Opportunity Investments Corp. |
6.5 |
% | ||
Retail Opportunity Investments Corp. (as of the Unaffected Date) (1) |
7.2 |
% |
Announcement Date |
Acquiror |
Target | ||
May 18, 2023 | Regency Centers Corp. | Urstadt Biddle Properties, Inc. | ||
July 19, 2021 | Kite Realty Group Trust | Retail Properties of America, Inc. | ||
April 15, 2021 | Kimco Realty Corp. | Weingarten Realty Investors |
Acquiror |
Target |
Selected Transactions Implied Capitalization Rate | ||
Regency Centers Corp. |
Urstadt Biddle Properties, Inc. |
7.1% | ||
Kite Realty Group Trust |
Retail Properties of America, Inc. |
6.8% | ||
Kimco Realty Corp. |
Weingarten Realty Investors |
6.5% |
RETAIL OPPORTUNITY INVESTMENTS CORP. | ||||||
Date: January 30, 2025 | By: | /s/ Michael B. Haines | ||||
Name: | Michael B. Haines | |||||
Title: | Chief Financial Officer | |||||
RETAIL OPPORTUNITY INVESTMENTS PARTNERSHIP, LP | ||||||
By: RETAIL OPPORTUNITY INVESTMENTS GP, LLC, its general partner | ||||||
By: | /s/ Michael B. Haines | |||||
Name: | Michael B. Haines | |||||
Title: | Chief Financial Officer |