Financial Data as of September 30, 2008 Financial Data as of September 30, 2008
Page 0
NAREIT Annual Convention Corporate Presentation November 19-21, - - PowerPoint PPT Presentation
Financial Data as of September 30, 2008 NAREIT Annual Convention Corporate Presentation November 19-21, 2008 Financial Data as of September 30, 2008 Page 0 Company Overview Ramco-Gershenson is a shopping center REIT located in Farmington
Financial Data as of September 30, 2008 Financial Data as of September 30, 2008
Page 0
Financial Data as of September 30, 2008 Financial Data as of September 30, 2008
Page 1
Ramco-Gershenson is a shopping center REIT located in Farmington Hills, Michigan. Our goal is to generate long-term shareholder value through the ownership and management of a premier shopping center portfolio.
Financial Data as of September 30, 2008 Financial Data as of September 30, 2008
Page 2
89 Shopping Centers in 13 States
20.1 Million Square Feet of GLA
Same Center Portfolio 95.3% occupied
Corporate Office Regional Office Portfolio Shopping Centers New Developments
Canton Novi Taylor Auburn Hills Madison Heights
225,000 Avg. GLA per center 2.4 Avg. Anchors per center
Financial Data as of September 30, 2008 Financial Data as of September 30, 2008
Page 3
Michigan Florida Ohio Georgia Indiana Wisconsin
40% 31% 8% 6% 3% 2% $75,565 $69,672 $64,263 $83,953 $96,604 $58,892 205,134 158,609 154,588 126,929 165,247 271,498
Location
% of Base Rent
[1]Source CoStar Group. Numbers represent averages for 5 Mile Trade Area.
Total Portfolio 100% $77,016 193,522
Financial Data as of September 30, 2008 Financial Data as of September 30, 2008
Page 4
Financial Data as of September 30, 2008 Financial Data as of September 30, 2008
Page 5
regional tenants
67% 14% 19% National 67% Regional 14% Local 19%
Major Tenants: Annualized Base Rent % of Company Base Rent Revenues
TJ Maxx/Marshalls Publix Home Depot Wal-Mart OfficeMax Kmart Jo-Ann PetSmart Michaels $ 5,676,678 $ 4,534,891 $ 3,259,492 $ 3,232,787 $ 3,173,220 $ 2,717,603 $ 2,480,777 $2,283,195 $2,187,349 3.6% 2.9% 2.1% 2.0% 2.0% 1.7% 1.6% 1.4% 1.4%
Financial Data as of September 30, 2008 Financial Data as of September 30, 2008
Page 6
The Company is focused on a dynamic business model adaptable to changes in an evolving real estate market.
Experienced Management Team Quality Portfolio Contracted Step Rents Stable NOI Growth Off-Balance Sheet Joint Venture Strategy and Capital Recycling to Self Fund Business Plan Long-Term Shareholder Value Development and Redevelopment Pipeline Generate Attractive Returns and Significant Value
Financial Data as of September 30, 2008 Financial Data as of September 30, 2008
Page 7
Financial Data as of September 30, 2008 Financial Data as of September 30, 2008
Page 8
Property/Location Project Description RPT Ownership % Projected Stabilization Date Stabilized Return
Projected Stabilized NOI Projected Cost Capital Required Thru 2008 2009 2010 2011 Northpointe Town Center - Jackson, MI 550,000 SF town center project, currently in the entitlement phase 100% Q2 2011 8.8% $6.6 $74.2 $0.1 $0.7 $43.1 $28.7 Rossford Pointe - Rossford, OH 70,000 SF project includes Office Depot, PetSmart 100% Q4 2009 9.1% $0.8 $8.5 $0.1 $2.1 $0.0 $0.0 Hartland Towne Square - Hartland Twp., MI 500,000 SF power center project to include Meijer and Menards, plus future phases 20% Q2 2011 7.0% $4.0 $56.5 $3.9 $15.3 $20.7 $3.6 The Town Center at Aquia - Stafford, VA
Includes pro-rata portion of net book value of existing center and applicable fixed cost allocation.A
Mixed-use project Phase 1 - 114,340 office building and other uses 20%* Q2 2009 8.7% $2.2 $25.8 $1.3 $2.4 $2.4 $0.0 20%* Q3 2011 8.1% $7.9 $96.7 $1.1 $2.0 $61.6 $12.8 Future phases - 446,563 SF including retail, office, hotel and residential 20%* $16.5 8.2% $10.1 $139.1 $2.4 $4.5 $64.0 $12.8 Gateway Commons - Lakeland, FL 375,000 SF power center project 20%* Q3 2011 9.0% $5.7 $63.0 $0.4 $14.3 $26.2 $8.7 RPT Share of Current Developments
*Proposed off-balance sheet project.
8.6% $11.3 $134.4 $1.5 $9.6 $65.3 $33.7
Financial Data as of September 30, 2008 Financial Data as of September 30, 2008
Page 9
Financial Data as of September 30, 2008 Financial Data as of September 30, 2008
Page 10
Financial Data as of September 30, 2008 Financial Data as of September 30, 2008
Page 11
Financial Data as of September 30, 2008 Financial Data as of September 30, 2008
Page 12
Financial Data as of September 30, 2008 Financial Data as of September 30, 2008
Page 13
Financial Data as of September 30, 2008 Financial Data as of September 30, 2008
Page 14
Financial Data as of September 30, 2008 Financial Data as of September 30, 2008
Page 15
Financial Data as of September 30, 2008 Financial Data as of September 30, 2008
Page 16
Project Name RPT Ownership % Projected Stabilization Date Stabilized Return
Projected Stabilized NOI Projected Cost Capital Required thru 2008 Capital Required 2009 Capital Required 2010 Hoover Eleven - Warren, MI Expanding Kroger Supermarket by 12,000 SF. 100% Q4 2008 127.9% $0.1 $0.1 $0.1 $0.0 $0.0 Oakbrook Square - Flint, MI Adding a 55,000 SF Hobby Lobby, replacing vacancy and build-out of additional space. 100% Q4 2008 11.0% $0.4 $3.4 $2.3 $0.0 $0.0 Rivertowne Square - Deerfield Beach, FL Adding a 60,000 SF Beall's Department Store. 100% Q1 2009 13.8% $0.2 $1.6 $0.6 $0.6 $0.0 Clinton Valley - Sterling Heights, MI Adding a 58,852 SF Hobby Lobby. 100% Q1 2009 13.8% $0.1 $1.0 $0.2 $0.3 $0.0 Southbay - Osprey, FL Adding CVS Drug Store, relocating tenants, retenanting space and demolishing vacated space. 100% Q2 2009 15.2% $0.1 $1.0 $0.2 $0.6 $0.0 Holcomb - Roswell, GA Add national theater operator in 25,000 SF. 100% Q4 2009 11.6% $0.3 $2.5 $0.1 $2.3 $0.0 West Allis - West Allis, WI Relocating existing tenants, adding Burlington Coat Factory, adding retail and upgrading façade. 100% Q1 2010 9.1% $1.1 $12.0 $1.2 $5.5 $1.6 Paulding Pavilion - Hiram, GA Replacing and expanding former Publix space with Sports Authority and Staples, adding 4,000 SF outlot building. 20% Q4 2008 10.9% $1.0 $8.8 $0.6 $0.0 $0.0 Market Plaza - Glen Ellyn, IL Adding a 19,849 SF Staples. 20% Q1 2009 15.0% $0.2 $1.6 $0.4 $0.3 $0.0 Troy Marketplace - Troy, MI Retenanting 97,000 SF Home Expo with LA Fitness (which has opened) and additional mid-box uses. 30% Q4 2009 21.0% $2.1 $9.8 $0.4 $5.2 $0.0 Old Orchard - West Bloomfield, MI Adding 37,000 SF specialty grocer Plum Market as well as other upscale tenants 30% Q4 2009 12.0% $1.2 $9.6 $1.5 $5.2 $0.0 Collins Pointe Plaza - Cartersville, GA Retenanting Winn-Dixie, building additional outlot and small-shop retail space. 20% Q1 2010 15.1% $0.7 $4.7 $0.0 $3.5 $1.2 RPT Share of Current Redevelopments 12.3% $3.7 $30.5 $5.6 $13.3 $1.8
Financial Data as of September 30, 2008 Financial Data as of September 30, 2008
Page 17
Project Summary: Replacing underperforming hard goods tenant with national soft goods
center utilizing tax incremental financing provided by the City. Demographics: 3 Mile Stats Population: 172,813
5 Mile Stats Population: 447,281
Financial Data as of September 30, 2008 Financial Data as of September 30, 2008
Page 18
Project Summary: Complete upgrade of existing community shopping center replacing former Farmer Jack space with 37,000 SF upscale specialty grocer Plum Market. Demographics: 3 Mile Stats Population: 56,100
5 Mile Stats Population: 145,964
Financial Data as of September 30, 2008 Financial Data as of September 30, 2008
Page 19
We are committed to generating internal growth by improving existing rental rates and increasing the occupancy in our shopping center portfolio.
Financial Data as of September 30, 2008 Financial Data as of September 30, 2008
Page 20
$13.31 $13.57 $13.83 $13.19 $13.88 $14.94 $15.33 $14.79 $14.57 $15.10 $16.05 $16.43
2005 2006 2007 Thru 3Q2008
Expiring Base Rent New Base Rent Portfolio Average Base Rent
Financial Data as of September 30, 2008 Financial Data as of September 30, 2008
Page 21
Financial Data as of September 30, 2008 Financial Data as of September 30, 2008
Page 22
The Company has acquired approximately $900 million in shopping center assets over four years consistently generating superior returns by capitalizing
($ in thousands) $1,000 $3,000 $5,000 $7,000 $9,000 $11,000 Recurring Fees $941 $1,377 $2,259 $3,362 NOI Contribution to FFO 4,237 5,524 6,608 7,489 2005 2006 2007 2008
Debt , $557,013 Ramco's Equity, $113,681 JV Partner's Equity, $387,124
Joint Venture Capital Structure Fees for Joint Ventures
Annualized Return on Investment 10.4%
$6,901 $8,867 $10,851 $5,178
Financial Data as of September 30, 2008 Financial Data as of September 30, 2008
Page 23
Paulding Pavilion Hiram, Georgia Acquired April 2006
After Before
Project Summary: Purchased vacant shopping center as part of opportunistic joint venture with Heitman LLC. Replaced and expanded former Publix Supermarket with Sports Authority and Staples. Also added retail out lot space.
Financial Data as of September 30, 2008 Financial Data as of September 30, 2008
Page 24
Loan Lender or Servicer Balance Maturity Date Current Acitvity Beacon Square Huntington Bank $8,458 November-08 Secured Term Loan KeyBank $40,000 December-08 Gaines Marketplace Huntington Bank $7,631 March-09 West Oaks II/Spring Meadows Travelers Insurance $23,890 December-09 Unsecured Revolving Credit Facility KeyBank, as agent $105,000 December-09
($ in thousands)
At our option, can be extended until December of 2010. Extended until November of 2009. Refinance or place in revolving credit facility. Security includes three fully-leased, mult-anchored properties. Current loan to value of 30%. Place in revolving credity facility or secure permanent financing. Secured by three assets. Extended until March of 2009. In the process
Financial Data as of September 30, 2008 Financial Data as of September 30, 2008
Page 25
1 63% 2 37%
SOURCES OF CAPITAL USES OF CAPITAL
Net Sources of Capital Net Uses of Capital 1 Revolving Line of Credit Availability 33,000 $ 1 Equity Requirements Current Redevelopments 18,900 $ 2 Refinancing of West Oaks II and Spring Meadows 20,000 2 Equity Requirements New Developments 11,100 3 Aquia Office Building Financing 15,000 30,000 $ 68,000 $ ($ in thousands) 1 49% 3 22% 2 29%
Financial Data as of September 30, 2008 Financial Data as of September 30, 2008
Page 26
$0.50 $1.00 $1.50 $2.00 $2.50 $3.00 2004 2005 2006 2007 2008
$0.50 $1.00 $1.50 $2.00 $2.50 $3.00 2004 2005 2006 2007 2008
2004 2005 2006 2007 2008E FFO per share $2.07 $2.42 $2.54 $2.56 $2.48* Less Distributions $1.68 $1.75 $1.79 $1.85 $1.85 Retained FFO $0.39 $0.67 $0.75 $0.71 $0.63 FFO Payout Ratio 81.2% 72.3% 70.6% 72.2% 74.6%
FFO Payout FFO Payout
2004 2005 2006 2007 2008E FAD per share $1.99 $2.17 $2.29 $2.41 $2.34 Less Distributions $1.68 $1.75 $1.79 $1.85 $1.85 Retained FAD $0.31 $0.42 $0.50 $0.56 $0.49 FAD Payout Ratio 84.4% 80.8% 78.1% 76.8% 79.1%
FAD Payout FAD Payout
Retained FFO Distributions
*Consensus Estimate
Financial Data as of September 30, 2008 Financial Data as of September 30, 2008
Page 27
Financial Data as of September 30, 2008 Financial Data as of September 30, 2008
Page 28