REAL ESTATE INVESTMENTS | 3. REAL ESTATE INVESTMENTS Acquisition of Properties The Company did not have any property acquisitions for the years ended December 31, 2015 and 2014. Sale of Properties Gross Original Property Location Acquisition Date Sale Date Sale Price Purchase Price (1) Osceola Village Kissimmee, FL 10/11/2011 3/11/2015 $ 22,000,000 $ 21,800,000 (2) Constitution Trail Normal, IL 10/21/2011 3/11/2015 23,100,000 18,000,000 Aurora Commons Aurora, OH 3/20/2012 3/11/2015 8,500,000 7,000,000 Moreno Marketplace Moreno Valley, CA 11/19/2009 10/29/2015 19,400,000 12,500,000 Northgate Plaza Tuczon, AZ 7/6/2010 10/29/2015 12,800,000 8,050,000 Summit Point Fayetteville, GA 12/21/2011 10/30/2015 19,600,000 18,250,000 $ 105,400,000 $ 85,600,000 (1) The original purchase price amounts do not include acquisition fees. (2) The original purchase price for Osceola Village included an additional pad which was sold for $ 875,000 The sale of these six properties did not represent a strategic shift that will have a major effect on the Company’s operations and financial results and, as a result, was not included in discontinued operations for the year ended December 31, 2015. The Company’s consolidated statements of operations include net operating income of $ 128,000 2,400,000 The Company used the net sales proceeds from the sale of Moreno Marketplace and Northgate Plaza to pay off a portion of $ 30.7 11.9 The sale of Osceola Village, Constitution Trail and Aurora Commons (the “SGO Properties”) was completed in connection with the formation of the SGO Joint Venture, as defined and further described in Note 4. “Investments in Unconsolidated Joint Ventures.” The three properties were sold to the SGO Joint Venture, and the closing of the sale was conditioned on the Company receiving a 19 19 4.5 36.4 Pro Forma Financial Information The pro forma financial information below is based on the Company’s historical consolidated statements of operations for the years ended December 31, 2015 and 2014, adjusted to give effect to the sale of the SGO Properties, Moreno Marketplace, Northgate Plaza and Summit Point as if they had been completed at the beginning of 2014. The pro forma financial information is presented for information purposes only, and may not be indicative of what actual results of operations would have been had the transactions occurred at the beginning of 2015 and 2014, respectively, nor does it purport to represent results of operations for future periods. Moreno, Northgate SGO Properties Summit Dispositions Pro Forma Year Ended Disposition Pro Forma Year Ended December 31, 2015 Pro Forma Adjustments Adjustments December 31, 2015 Rental and reimbursements $ 16,047,000 $ (1,058,000) $ (3,558,000) $ 11,431,000 Income (loss) from continuing operations $ 13,991,000 $ (4,448,000) $ (15,649,000) $ (6,106,000) Net income (loss) $ 13,991,000 $ (4,448,000) $ (15,649,000) $ (6,106,000) Net income (loss) available to common shareholders $ 13,310,000 $ (4,280,000) $ (15,649,000) $ (6,619,000) Weighted average shares outstanding 10,960,613 10,960,613 Net earnings (loss) per share attributable to common stockholders - basic and diluted $ 1.21 $ (0.60) Moreno, Northgate SGO Properties Summit Dispositions Pro Forma Year Ended Disposition Pro Forma Year Ended December 31, 2014 Pro Forma Adjustments Adjustments December 31, 2014 Rental and reimbursements $ 21,703,000 $ (5,127,000) $ (4,314,000) $ 12,262,000 Income (loss) from continuing operations $ (11,948,000) $ 4,893,000 $ 303,000 $ (6,752,000) Net income (loss) $ (8,889,000) $ 4,893,000 $ 303,000 $ (3,693,000) Net income (loss) available to common stockholders $ (8,663,000) $ 4,707,000 $ 303,000 $ (3,653,000) Weighted avergae shares outstanding 10,969,714 10,969,714 Net earnings (loss) per share attributable to common stockholders - basic and diluted $ (0.79) $ (0.33) On November 25, 2014, the Company completed the sale of San Jacinto Esplanade in San Jacinto, California for a gross sales price of $ 5,700,000 7,088,000 Discontinued Operations The Company reports operating properties sold in periods prior to May 1, 2014, as discontinued operations. The results of these discontinued operations are included as a separate component on the consolidated statements of operations under the caption “Discontinued operations”. On January 8, 2014, the Company completed the sale of Visalia Marketplace in Visalia, California for a gross sales price of $ 21,100,000 19,000,000 80 . Year Ended December 31, 2014 Revenues from rental property $ 62,000 Rental property expenses 75,000 Interest expense 12,000 Operating loss from discontinued operations (25,000) Gain on disposal of real estate 3,084,000 Income (loss) from discontinued operations $ 3,059,000 Assets Held for Sale and Liabilities Related to Assets Held for Sale At December 31, 2015, Bloomingdale Hills, located in Riverside, Florida, was classified as held for sale in the consolidated balance sheet. Since the sale of the property does not represent a strategic shift that will have a major effect on the Company’s operations and financial results, its results of operations was not reported as discontinued operations on the Company’s financial statements. The Company intends to use part of the net proceeds from the sale to retire the outstanding debt associated with this property. The Company anticipates that the sale of Bloomingdale Hills will occur within one year from December 31, 2015. The Company’s consolidated statement of operations includes net operating income of $ 140,000 54,000 On November 21, 2014, the Company entered into a sales contract with a buyer to purchase an undeveloped parcel at Osceola Village in Kissimmee, Florida. The gross sales price was $ 875,000 December 31, 2015 2014 ASSETS Investments in real estate Land $ 4,718,000 $ 342,000 Building and improvements 4,697,000 - Tenant improvements 499,000 - 9,914,000 342,000 Accumulated depreciation (891,000) - Investments in real estate, net 9,023,000 342,000 Lease intangibles, net 694,000 - Deferred financing costs, net 127,000 - Tenant receivables, net 36,000 - Prepaid expenses 16,000 - Assets held for sale $ 9,896,000 $ 342,000 LIABILITIES Notes payable $ 5,395,000 $ - Below market lease intangibles, net 1,625,000 - Other liabilities 16,000 - Liabilities related to assets held for sale $ 7,036,000 $ - Amounts above are being presented at their carrying value which the Company believes to be lower than their estimated fair value less costs to sell. |