XML 86 R7.htm IDEA: XBRL DOCUMENT v2.4.0.8
Consolidated Statements Of Cash Flow (Unaudited) (USD $)
6 Months Ended
Jun. 30, 2013
Jun. 30, 2012
CASH FLOWS FROM OPERATING ACTIVITIES    
Net income $ 4,760,898 $ 5,552,156
Adjustments to reconcile net income to cash provided by operating activities:    
Depreciation and amortization 18,057,836 13,667,360
Amortization of deferred financing costs and mortgage premiums, net 176,579 202,405
Gain on bargain purchase   (3,864,145)
Straight-line rent adjustment (1,737,266) (1,721,006)
Amortization of above and below market rent (2,045,464) (1,602,395)
Amortization relating to stock based compensation 1,346,155 1,325,131
Provisions for tenant credit losses 451,475 523,248
Equity earned in earnings from unconsolidated joint ventures (271,436) (983,820)
Loss on sale of discontinued operations 713,529  
Distribution of cumulative earnings from unconsolidated joint ventures   468,000
Other 308,652  
Change in operating assets and liabilities    
Restricted cash (214,037) (315,324)
Tenant and other receivables (1,360,807) (1,320,640)
Prepaid expenses 549,838 (198,363)
Accounts payable and accrued expenses (1,940,459) (3,036,167)
Other asset and liabilities, net (1,052,625) 1,183,997
Net cash provided by operating activities 17,742,868 9,880,437
CASH FLOWS FROM INVESTING ACTIVITIES    
Investments in real estate (170,955,340) (85,579,794)
Proceeds from sale of real estate 5,607,612  
Investments in mortgage notes receivables (294,000)  
Investments in unconsolidated joint ventures   (735,000)
Return of capital from unconsolidated joint ventures   783,211
Improvements to properties (8,499,196) (3,391,381)
Deposits on real estate acquisitions (2,250,000) (1,850,000)
Construction escrows and other (145,012) (174,234)
Net cash used in investing activities (176,535,936) (90,947,198)
CASH FLOWS FROM FINANCING ACTIVITIES    
Principal repayment on mortgages (712,467) (7,328,146)
Proceeds from the draw on term loan/credit facility 182,150,000 64,000,000
Payments on credit facility (196,000,000)  
Payment of contingent consideration (1,864,370)  
Proceeds from exercise of warrants 220,371,366  
Payments to acquire warrants (21,989,860)  
Proceeds from the sale of stock   13,378,487
Deferred financing and other costs (122,318) (205,639)
Registration expenditures (34,870) (425,383)
Dividends paid to common shareholders (20,746,971) (12,516,146)
Repurchase of common stock (280,974)  
Retirement of options (274,830)  
Net cash provided by financing activities 160,494,706 56,903,173
Net increase (decrease) in cash and cash equivalents 1,701,638 (24,163,588)
Cash and cash equivalents at beginning of period 4,692,230 34,317,588
Cash and cash equivalents at end of period 6,393,868 10,154,000
Other non-cash investing and financing activities:    
Assumed mortgage at fair value 9,670,900 8,428,062
Intangible lease liabilities 3,670,775 7,688,491
Accrued real estate improvement costs 708,235 164,857
Retail Opportunity Investments Partnership L.P. [Member]
   
CASH FLOWS FROM OPERATING ACTIVITIES    
Net income 4,760,898 5,552,156
Adjustments to reconcile net income to cash provided by operating activities:    
Depreciation and amortization 18,057,836 13,667,360
Amortization of deferred financing costs and mortgage premiums, net 176,579 202,405
Gain on bargain purchase   (3,864,145)
Straight-line rent adjustment (1,737,266) (1,721,006)
Amortization of above and below market rent (2,045,464) (1,602,395)
Amortization relating to stock based compensation 1,346,155 1,325,131
Provisions for tenant credit losses 451,475 523,248
Equity earned in earnings from unconsolidated joint ventures (271,436) (983,820)
Loss on sale of discontinued operations 713,529  
Distribution of cumulative earnings from unconsolidated joint ventures   468,000
Other 308,652  
Change in operating assets and liabilities    
Restricted cash (214,037) (315,324)
Tenant and other receivables (1,360,807) (1,320,640)
Prepaid expenses 549,838 (198,363)
Accounts payable and accrued expenses (1,940,459) (3,036,167)
Other asset and liabilities, net (1,052,625) 1,183,997
Net cash provided by operating activities 17,742,868 9,880,437
CASH FLOWS FROM INVESTING ACTIVITIES    
Investments in real estate (170,955,340) (85,579,794)
Proceeds from sale of real estate 5,607,612  
Investments in mortgage notes receivables (294,000)  
Investments in unconsolidated joint ventures   (735,000)
Return of capital from unconsolidated joint ventures   783,211
Improvements to properties (8,499,196) (3,391,381)
Deposits on real estate acquisitions (2,250,000) (1,850,000)
Construction escrows and other (145,012) (174,234)
Net cash used in investing activities (176,535,936) (90,947,198)
CASH FLOWS FROM FINANCING ACTIVITIES    
Principal repayment on mortgages (712,467) (7,328,146)
Proceeds from the draw on term loan/credit facility 182,150,000 64,000,000
Payments on credit facility (196,000,000)  
Payment of contingent consideration (1,864,370)  
Deferred financing and other costs (122,318) (205,639)
Distributions to ROIC (43,327,505) (12,941,529)
Contributions from ROIC 220,371,366 13,378,487
Net cash provided by financing activities 160,494,706 56,903,173
Net increase (decrease) in cash and cash equivalents 1,701,638 (24,163,588)
Cash and cash equivalents at beginning of period 4,692,230 34,317,588
Cash and cash equivalents at end of period 6,393,868 10,154,000
Other non-cash investing and financing activities:    
Assumed mortgage at fair value 9,670,900 8,428,062
Intangible lease liabilities 3,670,775 7,688,491
Accrued real estate improvement costs $ 708,235 $ 164,857