Form 10-Q
Table of Contents

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

 

 

FORM 10-Q

 

 

 

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

 

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

COMMISSION FILE NUMBER: 001-31817

 

 

CEDAR REALTY TRUST, INC.

(Exact name of registrant as specified in its charter)

 

 

 

Maryland   42-1241468
(State or other jurisdiction of   (I.R.S. Employer
incorporation or organization)   Identification No.)

44 South Bayles Avenue, Port Washington, New York 11050-3765

(Address of principal executive offices) (Zip Code)

(516) 767-6492

(Registrant’s telephone number, including area code)

 

 

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.     Yes  x    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 (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).     Yes  x    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.

 

Large accelerated filer   ¨    Accelerated filer   x
Non-accelerated filer   ¨  (Do not check if a smaller reporting company)    Smaller reporting company   ¨

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

Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date: At October 24, 2014, there were 79,212,201 shares of Common Stock, $0.06 par value, outstanding.

 

 

 


Table of Contents

CEDAR REALTY TRUST, INC.

INDEX

 

Forward-Looking Statements

     3   

Part I. Financial Information

  

Item 1.

   Financial Statements   
   Consolidated Balance Sheets – September 30, 2014 (unaudited) and December 31, 2013      4   
   Consolidated Statements of Operations (unaudited) – Three and nine months ended September 30, 2014 and 2013      5   
   Consolidated Statements of Comprehensive Income (unaudited) –Three and nine months ended September 30, 2014 and 2013      6   
   Consolidated Statement of Equity (unaudited) – Nine months ended September 30, 2014      7   
   Consolidated Statements of Cash Flows (unaudited) – Nine months ended September 30, 2014 and 2013      8   
   Notes to Consolidated Financial Statements (unaudited) – September 30, 2014      9-24   

Item 2.

   Management’s Discussion and Analysis of Financial Condition And Results of Operations      25-37   

Item 3.

   Quantitative and Qualitative Disclosures About Market Risk      37-38   

Item 4.

   Controls and Procedures      38-39   

Part II. Other Information

     40   

Item 6.

   Exhibits      40   
Signatures      40   

 

2


Table of Contents

Forward-Looking Statements

The information contained in this Form 10-Q is unaudited and does not purport to disclose all items required by accounting principles generally accepted in the United States. In addition, statements made or incorporated by reference herein may include certain “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934 and, as such, may involve known and unknown risks, uncertainties and other factors which may cause the Company’s actual results, performance or achievements to be materially different from future results, performance or achievements expressed or implied by such forward-looking statements. Forward-looking statements, which are based on certain assumptions and describe the Company’s future plans, strategies and expectations, are generally identifiable by use of the words “may”, “will”, “should”, “estimates”, “projects”, “anticipates”, “believes”, “expects”, “intends”, “future”, and words of similar import, or the negative thereof. Factors which could have a material adverse effect on the operations and future prospects of the Company are as set forth under the heading “Risk Factors” in the Company’s Annual Report on Form 10-K for the year ended December 31, 2013.

 

3


Table of Contents

CEDAR REALTY TRUST, INC.

CONSOLIDATED BALANCE SHEETS

 

     September 30,     December 31,  
     2014     2013  
     (unaudited)        

ASSETS

    

Real estate:

    

Land

   $ 310,533,000     $ 273,505,000  

Buildings and improvements

     1,148,700,000       1,085,126,000  
  

 

 

   

 

 

 
     1,459,233,000       1,358,631,000  

Less accumulated depreciation

     (258,243,000     (233,082,000
  

 

 

   

 

 

 

Real estate, net

     1,200,990,000       1,125,549,000  

Real estate held for sale/conveyance

     43,756,000       146,084,000  

Cash and cash equivalents

     4,251,000       3,973,000  

Restricted cash

     8,076,000       11,063,000  

Receivables

     20,988,000       17,597,000  

Other assets and deferred charges, net

     34,444,000       27,660,000  
  

 

 

   

 

 

 

TOTAL ASSETS

   $ 1,312,505,000     $ 1,331,926,000  
  

 

 

   

 

 

 

LIABILITIES AND EQUITY

    

Mortgage loans payable

   $ 398,594,000     $ 501,043,000  

Mortgage loans payable—real estate held for sale/conveyance

     6,598,000       38,097,000  

Unsecured revolving credit facility

     81,000,000       153,500,000  

Unsecured term loans

     200,000,000       50,000,000  

Accounts payable and accrued liabilities

     22,322,000       22,666,000  

Unamortized intangible lease liabilities

     24,780,000       25,509,000  

Unamortized intangible lease liabilities—real estate held for sale/conveyance

     —          5,463,000  
  

 

 

   

 

 

 

Total liabilities

     733,294,000       796,278,000  
  

 

 

   

 

 

 

Noncontrolling interest—limited partners’ mezzanine OP Units

     398,000       414,000  

Commitments and contingencies

     —          —     

Equity:

    

Cedar Realty Trust, Inc. shareholders’ equity:

    

Preferred stock ($.01 par value, 12,500,000 shares authorized):

    

Series B ($25.00 per share liquidation value, 10,000,000 shares authorized, 7,950,000 issued and outstanding)

     190,661,000       190,661,000  

Common stock ($.06 par value, 150,000,000 shares authorized, 79,213,000 and 72,200,000 shares, issued and outstanding, respectively)

     4,753,000       4,332,000  

Treasury stock (3,349,000 and 3,514,000 shares, respectively, at cost)

     (18,864,000     (20,191,000

Additional paid-in capital

     790,109,000       747,997,000  

Cumulative distributions in excess of net income

     (391,873,000     (393,819,000

Accumulated other comprehensive loss

     (1,378,000     (1,303,000
  

 

 

   

 

 

 

Total Cedar Realty Trust, Inc. shareholders’ equity

     573,408,000       527,677,000  
  

 

 

   

 

 

 

Noncontrolling interests:

    

Minority interests in consolidated joint ventures

     2,945,000       4,202,000  

Limited partners’ OP Units

     2,460,000       3,355,000  
  

 

 

   

 

 

 

Total noncontrolling interests

     5,405,000       7,557,000  
  

 

 

   

 

 

 

Total equity

     578,813,000       535,234,000  
  

 

 

   

 

 

 

TOTAL LIABILITIES AND EQUITY

   $ 1,312,505,000     $ 1,331,926,000  
  

 

 

   

 

 

 

See accompanying notes to consolidated financial statements.

 

4


Table of Contents

CEDAR REALTY TRUST, INC.

CONSOLIDATED STATEMENTS OF OPERATIONS

(unaudited)

 

     Three months ended September 30,     Nine months ended September 30,  
     2014     2013     2014     2013  

REVENUES

        

Rents

   $ 29,182,000     $ 27,492,000     $ 87,187,000     $ 82,115,000  

Expense recoveries

     7,064,000        6,573,000        23,239,000        21,044,000   

Other

     15,000        113,000        251,000        499,000   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total revenues

     36,261,000        34,178,000        110,677,000        103,658,000   
  

 

 

   

 

 

   

 

 

   

 

 

 

EXPENSES

        

Operating, maintenance and management

     5,747,000        5,590,000        19,994,000        17,737,000   

Real estate and other property-related taxes

     4,461,000        4,449,000        13,570,000        13,309,000   

General and administrative

     3,316,000        3,248,000        10,620,000        9,974,000   

Employee termination costs

     —          —          —          106,000   

Acquisition costs

     —          —          2,870,000        —     

Impairment charges/(reversal)

     1,250,000        —          3,057,000        (1,100,000

Depreciation and amortization

     9,665,000        13,182,000        28,806,000        32,135,000   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total expenses

     24,439,000        26,469,000        78,917,000        72,161,000   
  

 

 

   

 

 

   

 

 

   

 

 

 

OPERATING INCOME

     11,822,000        7,709,000        31,760,000        31,497,000   

NON-OPERATING INCOME AND EXPENSES

        

Interest expense

     (8,216,000     (8,593,000     (24,398,000     (26,405,000

Early extinguishment of debt costs

     —          —          (163,000     (106,000

Gain on sales

     2,332,000        —          6,142,000        346,000   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total non-operating income and expense

     (5,884,000     (8,593,000     (18,419,000     (26,165,000
  

 

 

   

 

 

   

 

 

   

 

 

 

INCOME (LOSS) FROM CONTINUING OPERATIONS

     5,938,000        (884,000     13,341,000        5,332,000   

DISCONTINUED OPERATIONS

        

Income from operations

     212,000        946,000        2,006,000        1,770,000   

Impairment charges, net

     (441,000     —          (322,000     —     

Gain on extinguishment of debt obligations

     —          —          1,423,000        1,298,000   

Gain on sales

     —          —          7,963,000        —     
  

 

 

   

 

 

   

 

 

   

 

 

 

Total (loss) income from discontinued operations

     (229,000     946,000        11,070,000        3,068,000   
  

 

 

   

 

 

   

 

 

   

 

 

 

NET INCOME

     5,709,000        62,000        24,411,000        8,400,000   

Less, net loss (income) attributable to noncontrolling interests:

        

Minority interests in consolidated joint ventures

     84,000        49,000        297,000        152,000   

Limited partners’ interest in Operating Partnership

     (8,000     12,000        (76,000     11,000   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total net loss (income) attributable to noncontrolling interests

     76,000        61,000        221,000        163,000   
  

 

 

   

 

 

   

 

 

   

 

 

 

NET INCOME ATTRIBUTABLE TO CEDAR REALTY TRUST, INC.

     5,785,000        123,000        24,632,000        8,563,000   

Preferred stock dividends

     (3,602,000     (3,602,000     (10,806,000     (10,811,000

Preferred stock redemption costs

     —          —          —          (1,166,000
  

 

 

   

 

 

   

 

 

   

 

 

 

NET INCOME (LOSS) ATTRIBUTABLE TO COMMON SHAREHOLDERS

   $ 2,183,000     $ (3,479,000   $ 13,826,000     $ (3,414,000
  

 

 

   

 

 

   

 

 

   

 

 

 

PER COMMON SHARE ATTRIBUTABLE TO COMMON SHAREHOLDERS (BASIC AND DILUTED)

        

Continuing operations

   $ 0.03     $ (0.07   $ 0.03     $ (0.10

Discontinued operations

     (0.00     0.02        0.15        0.04   
  

 

 

   

 

 

   

 

 

   

 

 

 
   $ 0.03     $ (0.05   $ 0.18     $ (0.06
  

 

 

   

 

 

   

 

 

   

 

 

 

Weighted average number of common shares—basic and diluted

     75,547,000        68,365,000        75,233,000        68,350,000   
  

 

 

   

 

 

   

 

 

   

 

 

 

See accompanying notes to consolidated financial statements.

 

5


Table of Contents

CEDAR REALTY TRUST, INC.

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

(unaudited)

 

     Three months ended September 30,      Nine months ended September 30,  
     2014      2013      2014     2013  

Net income

   $ 5,709,000      $ 62,000      $ 24,411,000     $ 8,400,000  

Other comprehensive income—unrealized gain (loss) on change in fair value of cash flow hedges:

     1,081,000        166,000        (81,000     1,076,000  
  

 

 

    

 

 

    

 

 

   

 

 

 

Comprehensive income

     6,790,000        228,000        24,330,000       9,476,000  

Comprehensive loss attributable to noncontrolling interests

     73,000        61,000        227,000       161,000  
  

 

 

    

 

 

    

 

 

   

 

 

 

Comprehensive income attributable to Cedar Realty Trust, Inc.

   $ 6,863,000      $ 289,000      $ 24,557,000     $ 9,637,000  
  

 

 

    

 

 

    

 

 

   

 

 

 

See accompanying notes to consolidated financial statements.

 

6


Table of Contents

CEDAR REALTY TRUST, INC.

Consolidated Statement of Equity

Nine months ended September 30, 2014

(unaudited)

 

     Cedar Realty Trust, Inc. Shareholders  
     Preferred stock      Common stock                   Cumulative     Accumulated        
     Shares      $25.00
Liquidation
value
     Shares      $0.06
Par value
     Treasury
stock,

at cost
    Additional
paid-in
capital
     distributions
in excess of
net income
    other
comprehensive
(loss)
    Total  

Balance, December 31, 2013

     7,950,000       $ 190,661,000         72,200,000       $ 4,332,000       $ (20,191,000   $ 747,997,000       $ (393,819,000   $ (1,303,000   $ 527,677,000   

Net income (loss)

     —           —           —           —           —          —           24,632,000        —          24,632,000   

Unrealized (loss) on change in fair value of cash flow hedges

     —           —           —           —           —          —           —          (75,000     (75,000

Share-based compensation, net

     —           —           60,000         4,000         1,327,000        857,000         —          —          2,188,000   

Common stock sales and issuance expenses, net

     —           —           6,902,000         414,000           40,768,000         —          —          41,182,000   

Preferred stock dividends

     —           —           —           —           —          —           (10,806,000     —          (10,806,000

Distributions to common shareholders/ noncontrolling interests

     —           —           —           —           —          —           (11,880,000     —          (11,880,000

Conversions of OP Units into common stock

     —           —           51,000         3,000         —          368,000         —          —          371,000   

Redemption of OP Units

     —           —           —           —           —          —           —          —          —     

Reallocation adjustment of limited partners’ interest

     —           —           —           —           —          119,000         —          —          119,000   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

Balance, September 30, 2014

     7,950,000       $ 190,661,000         79,213,000       $ 4,753,000       $ (18,864,000   $ 790,109,000       $ (391,873,000   $ (1,378,000   $ 573,408,000   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

 

     Noncontrolling Interests        
     Minority
interests in
consolidated
joint ventures
    Limited
partners’
interest in
Operating
Partnership
    Total     Total equity  

Balance, December 31, 2013

   $ 4,202,000      $ 3,355,000      $ 7,557,000      $ 535,234,000   

Net income (loss)

     (297,000     66,000        (231,000     24,401,000   

Unrealized (loss) on change in fair value of cash flow hedges

     —          (6,000     (6,000     (81,000

Share-based compensation, net

     —          —          —          2,188,000   

Common stock sales and issuance expenses, net

     —          —          —          41,182,000   

Preferred stock dividends

     —          —          —          (10,806,000

Distributions to common shareholders/noncontrolling interests

     (960,000     (57,000     (1,017,000     (12,897,000

Conversions of OP Units into common stock

     —          (371,000     (371,000     —     

Redemption of OP Units

     —          (424,000     (424,000     (424,000

Reallocation adjustment of limited partners’ interest

     —          (103,000     (103,000     16,000   
  

 

 

   

 

 

   

 

 

   

 

 

 

Balance, September 30, 2014

   $ 2,945,000      $ 2,460,000      $ 5,405,000      $ 578,813,000   
  

 

 

   

 

 

   

 

 

   

 

 

 

See accompanying notes to consolidated financial statements.

 

7


Table of Contents

CEDAR REALTY TRUST, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS

(unaudited)

 

     Nine months ended September 30,  
     2014     2013  

OPERATING ACTIVITIES

    

Net income

   $ 24,411,000     $ 8,400,000  

Adjustments to reconcile net income to net cash provided by operating activities:

    

Impairment charges/(reversals)

     3,379,000       (1,100,000

Gain on extinguishment of debt obligations

     (1,423,000     (1,298,000

Gain on sales

     (14,105,000     (346,000

Straight-line rents

     (697,000     (1,195,000

Provision for doubtful accounts

     1,513,000       1,188,000  

Depreciation and amortization

     28,806,000       33,079,000  

Amortization of intangible lease liabilities

     (3,349,000     (3,409,000

Expense relating to share-based compensation, net

     2,429,000       2,692,000  

Amortization (including accelerated write-off) of deferred financing costs

     1,710,000       1,870,000  

Changes in operating assets and liabilities, net of effects of acquisitions and dispositions:

    

Rents and other receivables, net

     (5,081,000     (2,901,000

Prepaid expenses and other

     (4,170,000     (4,454,000

Accounts payable and accrued liabilities

     464,000       1,450,000  
  

 

 

   

 

 

 

Net cash provided by operating activities

     33,887,000       33,976,000  
  

 

 

   

 

 

 

INVESTING ACTIVITIES

    

Acquisition of real estate

     (38,861,000     —     

Expenditures for real estate improvements

     (9,701,000     (14,912,000

Net proceeds from sales of real estate

     85,411,000       17,381,000  

Repayment of note receivable

     —          1,100,000  

Construction escrows and other

     1,597,000       1,707,000  
  

 

 

   

 

 

 

Net cash provided by investing activities

     38,446,000       5,276,000  
  

 

 

   

 

 

 

FINANCING ACTIVITIES

    

Repayments under revolving credit facility

     (213,500,000     (84,500,000

Advances under revolving credit facility

     141,000,000       133,500,000  

Advances under term loans

     150,000,000       —     

Repayment under term loan

     —          (25,000,000

Mortgage repayments

     (165,291,000     (65,707,000

Payments of debt financing costs

     (1,310,000     (1,905,000

Noncontrolling interests:

    

Distributions to consolidated joint venture minority interests

     (960,000     (665,000

Distributions to limited partners

     (66,000     (40,000

Redemptions of OP Units

     (424,000     (160,000

Common stock sales less issuance expenses, net

     41,182,000       (65,000

Net proceeds from sales of preferred stock

     —          59,849,000  

Redemption of preferred stock

     —          (34,992,000

Preferred stock dividends

     (10,806,000     (10,827,000

Distributions to common shareholders

     (11,880,000     (10,819,000
  

 

 

   

 

 

 

Net cash (used in) financing activities

     (72,055,000     (41,331,000
  

 

 

   

 

 

 

Net increase (decrease) in cash and cash equivalents

     278,000       (2,079,000

Cash and cash equivalents at beginning of period

     3,973,000       7,522,000  
  

 

 

   

 

 

 

Cash and cash equivalents at end of period

   $ 4,251,000     $ 5,443,000  
  

 

 

   

 

 

 

See accompanying notes to consolidated financial statements.

 

8


Table of Contents

Cedar Realty Trust, Inc.

Notes to Consolidated Financial Statements

September 30, 2014

(unaudited)

Note 1. Business and Organization

Cedar Realty Trust, Inc. (the “Company”) is a real estate investment trust (“REIT”) that focuses primarily on ownership and operation of grocery-anchored shopping centers straddling the Washington, DC to Boston corridor. At September 30, 2014, the Company owned and managed a portfolio of 58 operating properties (excluding properties “held for sale/conveyance”).

Cedar Realty Trust Partnership, L.P. (the “Operating Partnership”) is the entity through which the Company conducts substantially all of its business and owns (either directly or through subsidiaries) substantially all of its assets. At September 30, 2014, the Company owned a 99.5% economic interest in, and was the sole general partner of, the Operating Partnership. The limited partners’ interest in the Operating Partnership (0.5% at September 30, 2014) is represented by Operating Partnership Units (“OP Units”). The carrying amount of such interest is adjusted at the end of each reporting period to an amount equal to the limited partners’ ownership percentage of the Operating Partnership’s net equity. The approximately 395,000 OP Units outstanding at September 30, 2014 are economically equivalent to the Company’s common stock. The holders of OP Units have the right to exchange their OP Units for the same number of shares of the Company’s common stock or, at the Company’s option, for cash.

As used herein, the “Company” refers to Cedar Realty Trust, Inc. and its subsidiaries on a consolidated basis, including the Operating Partnership or, where the context so requires, Cedar Realty Trust, Inc. only.

Note 2. Summary of Significant Accounting Policies

Principles of Consolidation/Basis of Preparation

The accompanying consolidated financial statements have been prepared in accordance with the instructions to Form 10-Q and include all of the information and disclosures required by U.S. Generally Accepted Accounting Principles (“GAAP”) for interim reporting. Accordingly, they do not include all of the disclosures required by GAAP for complete financial statement disclosures. In the opinion of management, all adjustments necessary for fair presentation (including normal recurring accruals) have been included. The financial statements are prepared on the accrual basis in accordance with GAAP, which requires management to make estimates and assumptions that affect the disclosure of contingent assets and liabilities, the reported amounts of assets and liabilities at the date of the financial statements, and the reported amounts of revenue and expenses during the periods covered by the financial statements. Actual results could differ from these estimates. The prior period financial statements reflect certain reclassifications which had no impact on previously-reported net income attributable to common shareholders or earnings per share. The consolidated financial statements in this Form 10-Q should be read in conjunction with the audited consolidated financial statements and related notes contained in the Company’s Annual Report on Form 10-K for the year ended December 31, 2013.

 

9


Table of Contents

Cedar Realty Trust, Inc.

Notes to Consolidated Financial Statements

September 30, 2014

(unaudited)

 

The consolidated financial statements include the accounts and operations of the Company, the Operating Partnership, its subsidiaries, and certain joint venture partnerships in which it participates. The Company consolidates all variable interest entities for which it is the primary beneficiary.

Supplemental Consolidated Statements of Cash Flows Information

 

     Nine months ended September 30,  
     2014     2013  

Supplemental disclosure of cash activities:

    

Cash paid for interest

   $ 24,734,000      $ 27,646,000   

Supplemental disclosure of non-cash activities:

    

Capitalization of interest and financing costs

     597,000        835,000   

Mortgage loans payable assumed upon acquisition

     (53,439,000     —     

Mortgage loan payable assumed by buyer

     15,557,000        —     

Conversions of OP Units into common stock

     371,000        24,000   

Deed-in-lieu of foreclosure of properties:

    

Real estate transferred

     (6,238,000     —     

Mortgage loans payable and related obligations settled

     7,661,000        —     

Recently-Issued Accounting Pronouncement

In April 2014, the Financial Accounting Standards Board (“FASB”) issued guidance which amends the requirements for reporting discontinued operations. Under the amended guidance, a disposal of an individual property or group of properties (i.e., when a property or properties are sold or meet the criteria to be classified as “held for sale”) is required to be reported in “discontinued operations” only if the disposal represents a strategic shift that has, or will have, a major effect on the Company’s operations and financial results. The amended guidance also requires additional disclosures about both discontinued operations and the disposal of an individually significant component of an entity that does not qualify for discontinued operations presentation in the financial statements. The Company has adopted the provisions of this guidance as of January 1, 2014, and has applied the provisions prospectively. The results of operations for properties classified as “held for sale/conveyance” prior to the adoption of this guidance will continue to be reported as “discontinued operations” in the consolidated statements of operations.

 

10


Table of Contents

Cedar Realty Trust, Inc.

Notes to Consolidated Financial Statements

September 30, 2014

(unaudited)

 

In May 2014, the FASB issued guidance which amends the accounting for revenue recognition. Under the amended guidance, a company will recognize revenue when it transfers 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. The guidance is effective for interim and annual reporting periods beginning after December 15, 2016, with early adoption not permitted. The Company is currently in the process of evaluating the impact the adoption of the guidance will have on its consolidated financial statements.

In August 2014, the FASB issued guidance which requires management to evaluate whether there are conditions and events that raise substantial doubt about an entity’s ability to continue as a going concern, and to provide disclosures when it is probable that the entity will be unable to meet its obligations as they become due within one year after the date that the financial statements are issued. The guidance is effective for annual periods ending after December 15, 2016, with early adoption being permitted. The Company does not expect the adoption of this guidance to have a material impact on its consolidated financial statements.

Note 3. Real Estate

On March 21, 2014, the Company acquired Quartermaster Plaza located in Philadelphia, Pennsylvania. The purchase price for the property was approximately $92.3 million, of which approximately $53.4 million was funded from the assumptions of (1) a $42.1 million mortgage loan payable, bearing interest at the rate of 5.3% per annum and maturing in October 2015, and (2) an $11.3 million mortgage loan payable, bearing interest at the rate of 5.5% per annum and maturing in October 2014 (repaid in June 2014), with the remainder being funded from the Company’s unsecured revolving credit facility. The Company incurred costs of $2.9 million in connection with this acquisition. In addition, the purchase price has been preliminarily allocated to real estate assets acquired and liabilities assumed, as applicable, in accordance with accounting policies for business combinations, such valuations to be finalized when valuation studies are completed.

During the nine months ended September 30, 2014, the Company determined to sell the properties listed below, the sales of which did not meet the criteria set forth in the newly-adopted guidance for reporting discontinued operations (See Note 2—Summary of Significant Accounting Policies). As such, these properties have been classified as “real estate held for sale/conveyance” as of September 30, 2014 and December 31, 2013 on the accompanying consolidated balance sheets, and their results of operations have remained in continuing operations. The carrying values of the assets and liabilities of those properties that remained unsold at September 30, 2014 totaled $29.7 million and $6.6 million, respectively, and are included in real estate held for sale/conveyance and mortgage loans payable – real estate held for sale/conveyance, respectively, on the consolidated balance sheets.

 

11


Table of Contents

Cedar Realty Trust, Inc.

Notes to Consolidated Financial Statements

September 30, 2014

(unaudited)

 

          Date      Sales      Gain on  

Property

   Location    Sold      Price      Sale  

Fairview Plaza

   New Cumberland, PA      5/27/2014       $ 12,450,000       $ 3,810,000   

Carbondale Plaza

   Carbondale, PA      7/18/2014         10,700,000         123,000   

Virginia Little Creek

   Norfolk, VA      8/22/2014         9,850,000         2,209,000   

Annie Land Plaza

   Lovingston, VA      9/26/2014         3,500,000         —     

Smithfield Plaza (a)

   Smithfield, VA      —           —           —     

Circle Plaza

   Shamokin Dam, PA      —           —           —     

Liberty Marketplace

   Dubois, PA      —           —           —     

St. James Square

   Hagerstown, MA      —           —           —     
        

 

 

    

 

 

 
         $ 36,500,000       $ 6,142,000   
        

 

 

    

 

 

 
           

 

(a) Property sold on October 21, 2014 for a sales price of $12.4 million, which approximated its carrying value as of that date.

The Company conducts a continuing review of the values for all properties “held for sale/conveyance” based on final sales prices and sales contracts entered into. Impairment charges/reversals, if applicable, are based on a comparison of the carrying values of the properties with either (1) actual sales prices less costs to sell for properties sold, or contract amounts for properties in the process of being sold, (2) estimated sales prices based on discounted cash flow analyses, if no contract amounts were as yet being negotiated, as discussed in more detail in Note 5 - Fair Value Measurements, or (3) with respect to land parcels, estimated sales prices, less cost to sell, based on comparable sales completed in the applicable market areas.

Note 4 – Discontinued Operations

During the nine months ended September 30, 2014, the Company sold the following properties classified as discontinued operations:

 

12


Table of Contents

Cedar Realty Trust, Inc.

Notes to Consolidated Financial Statements

September 30, 2014

(unaudited)

 

          Date      Sales     Gain on  

Property

   Location    Sold      Price     Sale  

Harbor Square (f/k/a Shore Mall)

   Egg Harbor, NJ      2/25/2014       $ 25,000,000      $  —     

McCormick Place

   Olmstead, OH      5/6/2014         2,679,000 (a)      —     

Gahanna Discount Drug Mart Plaza

   Columbus, OH      5/27/2014         4,982,000 (a)      —     

Townfair Center

   Indiana, PA      5/29/2014         22,600,000        1,472,000   

Lake Raystown Plaza

   Huntingdon, PA      6/25/2014         19,500,000        6,491,000   
        

 

 

   

 

 

 
         $ 74,761,000      $ 7,963,000   
        

 

 

   

 

 

 

 

(a) Lender accepted a deed-in-lieu of foreclosure on the property. Sales price represents mortgage loan payable, accrued interest and other expenses forgiven upon title transfer.

On May 6, 2014, the McCormick Place lender accepted and recorded the deed to the property, thus completing the deed-in-lieu of foreclosure process in full satisfaction of the mortgage loan payable and related accrued interest aggregating $2.7 million. Based on the $1.8 million carrying value of the property, the Company recorded a $0.8 million gain on the extinguishment of a debt obligation in the second quarter of 2014, which is included in discontinued operations in the accompanying consolidated statement of operations.

On May 27, 2014, the Gahanna Discount Drug Mart Plaza lender accepted and recorded the deed to the property, thus completing the deed-in-lieu of foreclosure process in full satisfaction of the mortgage loan payable and related accrued interest aggregating $5.0 million. Based on the $4.3 million carrying value of the property, the Company recorded a $0.6 million gain on the extinguishment of a debt obligation in the second quarter of 2014, which is included in discontinued operations in the accompanying consolidated statement of operations.

The following is a summary of the components of income from discontinued operations applicable to properties classified as such prior to the newly-adopted guidance for reporting discontinued operations (See Note 2—Summary of Significant Accounting Policies):

 

13


Table of Contents

Cedar Realty Trust, Inc.

Notes to Consolidated Financial Statements

September 30, 2014

(unaudited)

 

     Three months ended September 30,      Nine months ended September 30,  
     2014     2013      2014     2013  

REVENUES

         

Rents

   $ 283,000     $ 2,479,000      $ 3,104,000     $ 8,063,000  

Expense recoveries and other

     80,000       753,000        1,220,000       2,263,000  
  

 

 

   

 

 

    

 

 

   

 

 

 

Total revenues

     363,000       3,232,000        4,324,000       10,326,000  
  

 

 

   

 

 

    

 

 

   

 

 

 

EXPENSES

         

Operating, maintenance and management

     90,000       654,000        1,024,000       3,203,000  

Real estate and other property-related taxes

     61,000       714,000        663,000       2,024,000  

Depreciation and amortization

     —          312,000        —          944,000  

Interest

     —          606,000        644,000       1,948,000  

Early extinguishment of debt costs, net

     —          —           (13,000     437,000  
  

 

 

   

 

 

    

 

 

   

 

 

 

Total expenses

     151,000       2,286,000        2,318,000       8,556,000  
  

 

 

   

 

 

    

 

 

   

 

 

 

INCOME FROM OPERATIONS

     212,000       946,000        2,006,000       1,770,000  

IMPAIRMENT CHARGES, NET

     (441,000     —           (322,000     —     

GAIN ON EXTINGUISHMENT OF DEBT OBLIGATIONS

     —          —           1,423,000       1,298,000  

GAIN ON SALES

     —          —           7,963,000       —     
  

 

 

   

 

 

    

 

 

   

 

 

 

TOTAL (LOSS) INCOME FROM DISCONTINUED OPERATIONS

   $ (229,000   $ 946,000      $ 11,070,000     $ 3,068,000  
  

 

 

   

 

 

    

 

 

   

 

 

 

Note 5. Fair Value Measurements

The carrying amounts of cash and cash equivalents, restricted cash, rents and other receivables, certain other assets, accounts payable and accrued liabilities, and variable-rate debt approximate fair value due to their terms and/or short-term nature. The fair value of the Company’s investments and liabilities related to share-based compensation were determined to be Level 1 within the valuation hierarchy, and were based on independent values provided by financial institutions.

The valuation of the liabilities for the Company’s interest rate swaps, which are measured on a recurring basis, were determined to be Level 2 within the valuation hierarchy, and were based on independent values provided by financial institutions. Such valuations were determined using widely accepted valuation techniques, including discounted cash flow analyses, on the expected cash flows of each derivative. The analyses reflect the contractual terms of the swaps, including the period to maturity, and user-observable market-based inputs, including interest rate curves (“significant other observable inputs”). The fair value calculation also includes an amount

 

14


Table of Contents

Cedar Realty Trust, Inc.

Notes to Consolidated Financial Statements

September 30, 2014

(unaudited)

 

for risk of non-performance using “significant unobservable inputs” such as estimates of current credit spreads to evaluate the likelihood of default. The Company has concluded that, as of September 30, 2014, the fair value associated with the “significant unobservable inputs” relating to the Company’s risk of non-performance was insignificant to the overall fair value of the interest rate swap agreements and, as a result, that the relevant inputs for purposes of calculating the fair value of the interest rate swap agreements, in their entirety, were based upon “significant other observable inputs”.

Nonfinancial assets and liabilities measured at fair value in the consolidated financial statements consist of real estate held for sale/conveyance, which are measured on a nonrecurring basis, have been determined to be (1) Level 2 within the valuation hierarchy, where applicable, based on the respective contracts of sale, adjusted for closing costs and expenses, or (2) Level 3 within the valuation hierarchy, where applicable, based on estimated sales prices, adjusted for closing costs and expenses, determined by discounted cash flow analyses, direct capitalization analyses or a sales comparison approach if no contracts had been concluded. The discounted cash flow and direct capitalization analyses include all estimated cash inflows and outflows over a specific holding period and, where applicable, any estimated debt premiums. These cash flows were comprised of unobservable inputs which included forecasted rental revenues and expenses based upon existing in-place leases, market conditions and expectations for growth. Capitalization rates and discount rates utilized in these analyses were based upon observable rates that the Company believed to be within a reasonable range of current market rates for the respective properties. The sales comparison approach was utilized for certain land values and include comparable sales that were completed in the selected market areas. The comparable sales utilized in these analyses were based upon observable per acre rates that the Company believed to be within a reasonable range of current market rates for the respective properties.

Valuations were prepared using internally-developed valuation models. These valuations are reviewed and approved, during each reporting period, by a diverse group of management, as deemed necessary, including personnel from the acquisition, accounting, finance, operations, development and leasing departments, and the valuations are updated as appropriate. In addition, the Company may engage third party valuation experts to assist with the preparation of certain of its valuations.

The following tables show the hierarchy for those assets measured at fair value on a recurring basis as of September 30, 2014 and December 31, 2013, respectively:

 

15


Table of Contents

Cedar Realty Trust, Inc.

Notes to Consolidated Financial Statements

September 30, 2014

(unaudited)

 

     Assets/Liabilities Measured at Fair Value on a  
     Recurring Basis  
     September 30, 2014  

Description

   Level 1      Level 2      Level 3      Total  

Investments related to share-based compensation liabilities (a)

   $ 460,000      $ —         $ —         $ 460,000  
  

 

 

    

 

 

    

 

 

    

 

 

 

Share-based compensation liabilities (b)

   $ 455,000      $ —         $ —         $ 455,000  
  

 

 

    

 

 

    

 

 

    

 

 

 

Interest rate swaps liability (b)

   $ —         $ 933,000      $ —         $ 933,000  
  

 

 

    

 

 

    

 

 

    

 

 

 
     December 31, 2013  

Description

   Level 1      Level 2      Level 3      Total  

Investments related to share-based compensation liabilities (a)

   $ 435,000      $ —         $ —         $ 435,000  
  

 

 

    

 

 

    

 

 

    

 

 

 

Share-based compensation liabilities (b)

   $ 426,000      $ —         $ —         $ 426,000  
  

 

 

    

 

 

    

 

 

    

 

 

 

Interest rate swaps liability (b)

   $ —         $ 647,000      $ —         $ 647,000  
  

 

 

    

 

 

    

 

 

    

 

 

 

 

(a) Included in other assets and deferred charges, net in the accompanying consolidated balance sheets.
(b) Included in accounts payable and accrued liabilities in the accompanying consolidated balance sheets.

The fair value of the Company’s fixed rate mortgage loans were estimated using available market information and discounted cash flows analyses based on borrowing rates the Company believes it could obtain with similar terms and maturities. As of September 30, 2014 and December 31, 2013, the aggregate fair values of the Company’s fixed rate mortgage loans payable and mortgage loans payable – real estate held for sale/conveyance, which were determined to be Level 3 within the valuation hierarchy, were approximately $426.3 million and $495.1 million, respectively; the carrying values of such loans were $405.2 million and $481.1 million, respectively.

The following tables show the hierarchy for those assets measured at fair value on a non-recurring basis as of September 30, 2014 and December 31, 2013, respectively:

 

16


Table of Contents

Cedar Realty Trust, Inc.

Notes to Consolidated Financial Statements

September 30, 2014

(unaudited)

 

     Assets Measured at Fair Value on a  
     Non-Recurring Basis  
     September 30, 2014  

Description

   Level 1      Level 2      Level 3      Total  

Real estate held for sale/conveyance

   $ —         $ 17,709,000       $ 26,047,000       $ 43,756,000   
  

 

 

    

 

 

    

 

 

    

 

 

 
     December 31, 2013  

Description

   Level 1      Level 2      Level 3      Total  

Real estate held for sale/conveyance

   $ —         $ —         $ 81,854,000       $ 81,854,000   
  

 

 

    

 

 

    

 

 

    

 

 

 

The following table details the quantitative information regarding Level 3 assets measured at fair value on a non-recurring basis as of September 30, 2014:

 

Quantitative Information about Level 3 Fair Value Measurements

Description

   Fair value at
September 30, 2014
     Valuation
Technique
   Unobservable
inputs
  

Range

(weighted average)

Real estate held for sale/conveyance:

           

Operating retail real estate (two properties)

   $ 22,854,000      Discounted cash flow    Capitalization rates    7.3% to 8.5% (7.9%)
         Discount rates    7.8% to 9.0% (8.5%)

Single tenant property

     1,492,000      Direct capitalization    Capitalization rate    14.0%

Land (four parcels)

     1,701,000      Sales comparison approach    Price per acre    $23,000 to $138,000 per acre
            ($40,000 per acre)
  

 

 

          
   $ 26,047,000           
  

 

 

          

 

17


Table of Contents

Cedar Realty Trust, Inc.

Notes to Consolidated Financial Statements

September 30, 2014

(unaudited)

 

Note 6. Mortgage Loans Payable and Credit Facility

Mortgage Loans Payable

During the nine months ended September 30, 2014, the Company repaid the following mortgage loans payable:

 

Property

   Repayment Date    Maturity Date    Principal Payoff
Amount
 

East Little Creek (a)

   February 3, 2014    September 1, 2021    $ 295,000   

Upland Square

   February 11, 2014    October 26, 2014    $ 57,839,000   

Kings Plaza

   April 1, 2014    July 1, 2014    $ 7,188,000   

Coliseum Marketplace

   April 1, 2014    July 1, 2014    $ 11,045,000   

Liberty Marketplace (a)

   April 1, 2014    July 1, 2014    $ 8,171,000   

Trexler Mall

   May 11, 2014    May 11, 2014    $ 19,479,000   

Yorktowne Plaza

   June 2, 2014    July 1, 2014    $ 18,726,000   

Quartermaster Plaza

   June 5, 2014    October 1, 2014    $ 11,217,000   

Fieldstone Marketplace

   July 11, 2014    July 11, 2014    $ 16,878,000   

Mechanicsburg Center

   August 1, 2014    November 1, 2014    $ 8,215,000   

 

(a) Included in mortgage loans payable - real estate held for sale/conveyance on the accompanying balance sheet at December 31, 2013.

Unsecured Revolving Credit Facility and Term Loans

The Company has a $260 million revolving credit facility, expiring on August 1, 2016. The revolving credit facility may be extended, at the Company’s option, for two additional one-year periods, subject to customary conditions. Under an accordion feature, the facility can be increased to $500 million, subject to customary conditions, and lending commitments from participating banks. The facility contains financial covenants including, but not limited to, maximum debt leverage, maximum secured debt, minimum interest coverage, minimum fixed charge coverage, and minimum net worth. In addition, the facility contains restrictions including, but not limited to, limits on indebtedness, certain investments and distributions. Although the facility is unsecured, borrowing availability is based on unencumbered property adjusted net operating income, as defined in the agreement. The Company’s failure to comply with the covenants or the occurrence of an event of default under the facility could result in the acceleration of the related debt. As of September 30, 2014, the Company is in compliance with all financial covenants.

 

18


Table of Contents

Cedar Realty Trust, Inc.

Notes to Consolidated Financial Statements

September 30, 2014

(unaudited)

 

As of September 30, 2014, the Company had $81.0 million outstanding under the revolving credit facility, and had $168.4 million available for additional borrowings. Borrowings under the revolving credit facility are priced at LIBOR plus 175 basis points (“bps”) (a weighted average rate of 2.0% per annum at September 30, 2014), and can range from LIBOR plus 165 bps to 225 bps based on the Company’s leverage ratio.

On February 11, 2014, the Company closed $150 million of unsecured term loans consisting of a five-year $75 million term loan, maturing on February 11, 2019, and a seven-year $75 million term loan, maturing on February 11, 2021. Under an accordion feature, the term loans can be increased to an aggregate of $300 million, subject to customary conditions and lending commitments from participating banks. The financial covenants and other terms contained in the loan agreement are substantially the same as those contained in the Company’s revolving credit facility (see above). In connection with the transaction, the Company paid fees and legal expenses of approximately $1.1 million.

The five-year term loan, all of which was borrowed at closing, is priced at LIBOR plus 155 bps (a rate of 1.7% per annum at September 30, 2014), and can range from LIBOR plus 145 bps to 205 bps based on the Company’s leverage ratio. The seven-year term loan, all of which was borrowed on June 24, 2014, is priced at LIBOR plus 180 bps (a rate of 2.0% per annum at September 30, 2014), and can range from LIBOR plus 170 bps to 230 bps, also based on the Company’s leverage ratio. The Company has entered into forward interest rate swap agreements which convert the LIBOR rates to fixed rates for the new term loans beginning July 1, 2014 through their maturities. As a result, based on the Company’s leverage ratio as of September 30, 2014, the effective fixed interest rates are 3.2% for the five-year term loan and 4.1% for the seven-year term loan.

Derivative Financial Instruments

As discussed above, on February 11, 2014, the Company closed $150 million of unsecured term loans for which it entered into forward interest rate swap agreements, which became effective on July 1, 2014.

On May 29, 2014, the Company sold Townfair Center, which collateralized an $11.8 million mortgage loan payable subject to an interest rate swap having a fair value recorded as a liability of $0.7 million. At closing, the buyer assumed both the outstanding mortgage loan payable and the related interest rate swap, and the aforementioned $0.7 million was removed from both other comprehensive loss and accounts payable and accrued liabilities.

At September 30, 2014, the Company had $933,000 on the consolidated balance sheet included in accounts payable and accrued liabilities relating to the fair value of the interest rate swaps applicable to the $150 million unsecured term loans which closed on February 11, 2014. Charges and/or credits relating to the changes in the fair value of the interest rate swaps are made

 

19


Table of Contents

Cedar Realty Trust, Inc.

Notes to Consolidated Financial Statements

September 30, 2014

(unaudited)

 

to accumulated other comprehensive income (loss), noncontrolling interests (minority interests in consolidated joint ventures and limited partners’ interest), or operations (included in interest expense), as applicable. Over time, the unrealized gains and losses recorded in accumulated other comprehensive loss will be reclassified into earnings as an increase or reduction to interest expense in the same periods in which the hedged interest payments affect earnings. The Company estimates that approximately $2.8 million of accumulated other comprehensive loss will be reclassified as a charge to earnings within the next twelve months.

The following is a summary of the derivative financial instruments held by the Company at September 30, 2014 and December 31, 2013:

 

                 Notional values            Balance    Fair value  

Designation/

Cash flow

   Derivative    Count      September 30,
2014
     Count      December 31,
2013
    Maturity
date
     sheet
location
   September 30,
2014
     December 31,
2013
 

Qualifying

   Interest rate
swaps
     2      $  150,000,000        —         $  —         2019/2021       Accounts
payable
and
accrued
liabilities
   $  933,000      $  —    
        

 

 

       

 

 

         

 

 

    

 

 

 

Qualifying

   Interest rate
swap
     —         $  —          1      $  11,894,000 (a)      —         Accounts
payable
and
accrued
liabilities
   $  —        $  647,000  
        

 

 

       

 

 

         

 

 

    

 

 

 

 

(a) Amount is an interest rate swap related to mortgage loans payable - real estate held for sale/conveyance on the consolidated balance sheet.

The following presents the effect of the Company’s derivative financial instruments on the consolidated statements of operations and the consolidated statements of equity for the three and nine months ended September 30, 2014 and 2013, respectively:

 

20


Table of Contents

Cedar Realty Trust, Inc.

Notes to Consolidated Financial Statements

September 30, 2014

(unaudited)

 

          Gain (loss) recognized in other
comprehensive income (effective portion)
 
Designation/         Three months ended September 30,      Nine months ended September 30,  

Cash flow

  

Derivative

   2014      2013      2014      2013  

Qualifying

   Interest rate swaps    $  324,000      $  (92,000)       $  (1,118,000)       $  174,000  
     

 

 

    

 

 

    

 

 

    

 

 

 

 

     Gain (loss) recognized in other
comprehensive income reclassified into earnings (effective portion)
 
     Three months ended September 30,      Nine months ended September 30,  

Classification

   2014      2013      2014      2013  

Continuing Operations

   $  757,000      $  180,000      $  908,000      $  670,000  

Discontinued Operations

   $  —        $  78,000      $  129,000      $  232,000  

As of September 30, 2014, the Company believes it has no significant risk associated with non-performance of the financial institutions which are the counterparties to its derivative contracts.

Note 7. Commitments and Contingencies

The Company is a party to certain legal actions arising in the normal course of business. Management does not expect there to be adverse consequences from these actions that would be material to the Company’s consolidated financial statements.

Note 8. Shareholders’ Equity

Common Stock

On January 13, 2014, the Company concluded a public offering of 6,900,000 shares of its common stock (including 900,000 shares relating to the exercise of an over-allotment option by the underwriters), and realized net proceeds, after offering expenses, of approximately $41.3 million.

The Company has an at-the-market offering program under which it may offer and sell, from time-to-time, up to 10 million shares of its common stock. Through September 30, 2014, no shares had been sold under this program.

 

21


Table of Contents

Cedar Realty Trust, Inc.

Notes to Consolidated Financial Statements

September 30, 2014

(unaudited)

 

OP Units

On July 1, 2014, the Company redeemed 69,000 OP Units from one of its executive officers for a total cash outlay of $424,000, based on the market value of the Company’s common stock.

Dividends

The following table provides a summary of dividends declared and paid per share:

 

     Three months ended September 30,      Nine months ended September 30,  
     2014      2013      2014      2013  

Common stock

   $  0.050      $  0.050      $  0.150      $  0.150  

Cumulative Redeemable Preferred Stock:

           

8.875% Series A

   $  —        $  —        $  —        $ 0.555  

7.250% Series B

   $  0.453      $  0.453      $  1.359      $ 1.359  

On October 28, 2014, the Company’s Board of Directors declared a dividend of $0.05 per share with respect to its common stock. At the same time, the Board declared a dividend of $0.453125 per share with respect to the Company’s Series B Preferred Stock. The distributions are payable on November 20, 2014 to shareholders of record on November 10, 2014.

Note 9. Revenues

Rental revenues for the three and nine months ended September 30, 2014 and 2013, respectively, are comprised of the following:

 

     Three months ended September 30,      Nine months ended September 30,  
     2014      2013      2014      2013  

Base rents

   $ 27,666,000      $ 25,794,000      $ 82,690,000      $ 76,999,000  

Percentage rent

     196,000        296,000        451,000        587,000  

Straight-line rents

     219,000        287,000        697,000        1,123,000  

Amortization of intangible lease liabilities

     1,101,000        1,115,000        3,349,000        3,406,000  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total rents

   $ 29,182,000      $ 27,492,000      $ 87,187,000      $ 82,115,000  
  

 

 

    

 

 

    

 

 

    

 

 

 

 

22


Table of Contents

Cedar Realty Trust, Inc.

Notes to Consolidated Financial Statements

September 30, 2014

(unaudited)

 

Note 10. Share-Based Compensation

The following tables set forth certain share-based compensation information for the three and nine months ended September 30, 2014 and 2013, respectively:

 

     Three months ended September 30,     Nine months ended September 30,  
     2014     2013     2014     2013  

Expense relating to share grants

   $ 878,000      $ 1,242,000      $ 2,602,000      $ 3,018,000   

Amounts capitalized

     (60,000     (98,000     (173,000     (326,000
  

 

 

   

 

 

   

 

 

   

 

 

 

Total charged to operations

   $ 818,000      $ 1,144,000      $ 2,429,000      $ 2,692,000   
  

 

 

   

 

 

   

 

 

   

 

 

 

The Company’s 2012 Stock Incentive Plan (the “2012 Plan”) establishes the procedures for the granting of, among other things, restricted stock awards. During the nine months ended September 30, 2014, there were 133,000 time-based restricted shares issued, with a weighted average grant date fair value of $6.32 per share. At September 30, 2014, approximately 1.6 million shares remained available for grants pursuant to the 2012 Plan.

Note 11. Earnings Per Share

Basic earnings per share (“EPS”) is calculated by dividing net income (loss) attributable to the Company’s common shareholders by the weighted average number of common shares outstanding for the period including participating securities (restricted shares issued pursuant to the Company’s share-based compensation program are considered participating securities, as such shares have non-forfeitable rights to receive dividends). Unvested restricted shares are not allocated net losses and/or any excess of dividends declared over net income, as such amounts are allocated entirely to the common shareholders. For the three months ended September 30, 2014 and 2013, the Company had 3.7 million and 3.9 million, respectively, of weighted average unvested restricted shares outstanding. For the nine months ended September 30, 2014 and 2013, the Company had 3.7 million and 3.8 million, respectively, of weighted average unvested restricted shares outstanding. The following table provides a reconciliation of the numerator and denominator of the EPS calculations for the three and nine months ended September 30, 2014 and 2013, respectively:

 

23


Table of Contents

Cedar Realty Trust, Inc.

Notes to Consolidated Financial Statements

September 30, 2014

(unaudited)

 

     Three months ended September 30,     Nine months ended September 30,  
     2014     2013     2014     2013  

Numerator

        

Income (loss) from continuing operations

   $ 5,938,000     $ (884,000   $ 13,341,000     $ 5,332,000  

Preferred stock dividends

     (3,602,000     (3,602,000     (10,806,000     (10,811,000

Preferred stock redemption costs

     —          —          —          (1,166,000

Net loss attributable to noncontrolling interests

     75,000        63,000        287,000        170,000   

Net earnings allocated to unvested shares

     (183,000     (196,000     (641,000     (567,000
  

 

 

   

 

 

   

 

 

   

 

 

 

Income (loss) from continuing operations attributable to vested common shares

     2,228,000        (4,619,000     2,181,000        (7,042,000

(Loss) income from discontinued operations, net of noncontrolling interests, attributable to vested common shares

     (228,000     944,000        11,004,000        3,061,000   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss) attributable to vested common shares outstanding

   $ 2,000,000     $ (3,675,000   $ 13,185,000     $ (3,981,000
  

 

 

   

 

 

   

 

 

   

 

 

 

Denominator

        

Weighted average number of vested common shares outstanding

     75,547,000        68,365,000        75,233,000        68,350,000   
  

 

 

   

 

 

   

 

 

   

 

 

 

Earnings (loss) per vested common share, basic and diluted

        

Continuing operations

   $ 0.03     $ (0.07   $ 0.03     $ (0.10

Discontinued operations

   $ (0.00   $ 0.02     $ 0.15     $ 0.04  
  

 

 

   

 

 

   

 

 

   

 

 

 
   $ 0.03     $ (0.05   $ 0.18     $ (0.06
  

 

 

   

 

 

   

 

 

   

 

 

 

Fully-diluted EPS reflects the potential dilution that could occur if securities or other contracts to issue common stock were exercised or converted into shares of common stock. The net loss attributable to noncontrolling interests of the Operating Partnership has been excluded from the numerator and the related OP Units have been excluded from the denominator for the purpose of calculating diluted EPS as there would have been no effect had such amounts been included. The weighted average number of OP Units outstanding was 395,000 and 252,000 for the three months ended September 30, 2014 and 2013, respectively, and 447,000 and 271,000 for the nine months ended September 30, 2014 and 2013, respectively.

Note 12. Subsequent Events

In determining subsequent events, management reviewed all activity from October 1, 2014 through the date of filing this Quarterly Report on Form 10-Q.

 

24


Table of Contents

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations

The following discussion should be read in conjunction with the Company’s consolidated financial statements and related notes thereto included elsewhere in this report.

Executive Summary

The Company is a fully-integrated real estate investment trust that focuses primarily on ownership and operation of grocery-anchored shopping centers straddling the Washington DC to Boston corridor. At September 30, 2014, the Company owned and managed a portfolio of 58 operating properties (excluding properties “held for sale/conveyance”) totaling approximately 9.2 million square feet of gross leasable area (“GLA”). The portfolio was 93.1% leased and 92.7% occupied at September 30, 2014.

The Company derives substantially all of its revenues from rents and operating expense reimbursements received pursuant to long-term leases. The Company’s operating results therefore depend on the ability of its tenants to make the payments required by the terms of their leases. The Company focuses its investment activities on grocery-anchored community shopping centers. The Company believes that, because of the need of consumers to purchase food and other staple goods and services generally available at such centers, its type of “necessities-based” properties should provide relatively stable revenue flows even during difficult economic times.

2014 Significant Transactions

Acquisition

On March 21, 2014, the Company acquired Quartermaster Plaza located in Philadelphia, Pennsylvania. The purchase price for the property was approximately $92.3 million, of which approximately $53.4 million was funded from the assumptions of (1) a $42.1 million mortgage loan payable, bearing interest at the rate of 5.3% per annum and maturing in October 2015, and (2) an $11.3 million mortgage loan payable, bearing interest at the rate of 5.5% per annum and maturing in October 2014 (repaid in June 2014), with the remainder being funded from the Company’s unsecured revolving credit facility. The Company incurred costs of $2.9 million in connection with this acquisition.

 

25


Table of Contents

Dispositions

During the nine months ended September 30, 2014, the Company sold the following properties:

 

Property

  

Location

   GLA      Date
Sold
     Sales
Price
 

Continuing operations:

           

Fairview Plaza

  

New Cumberland, PA

     71,979        5/27/2014       $ 12,450,000  

Carbondale Plaza

  

Carbondale, PA

     120,689        7/18/2014         10,700,000  

Virginia Little Creek

  

Norfolk, VA

     69,620        8/22/2014         9,850,000  

Annie Land Plaza

  

Lovingston, VA

     42,500        9/26/2014         3,500,000  
           

 

 

 
            $ 36,500,000  
           

 

 

 

Discontinued operations:

           

Harbor Square (f/k/a Shore Mall)

  

Egg Harbor, NJ

     344,823        2/25/2014       $ 25,000,000  

McCormick Place

  

Olmstead, OH

     46,000        5/6/2014         2,679,000 (a) 

Gahanna Discount Drug Mart Plaza

  

Columbus, OH

     48,667        5/27/2014         4,982,000 (a) 

Townfair Center

  

Indiana, PA

     218,610        5/29/2014         22,600,000  

Lake Raystown Plaza

  

Huntingdon, PA

     142,559        6/25/2014         19,500,000  
           

 

 

 
            $ 74,761,000  
           

 

 

 

 

(a) Lender accepted a deed-in-lieu of foreclosure on the property. Sales price represents mortgage loan payable, accrued interest and other expenses forgiven upon title transfer.

Debt

On February 11, 2014, the Company closed $150 million of unsecured term loans consisting of a five-year $75 million term loan, all of which was borrowed at closing, maturing on February 11, 2019, and a seven-year $75 million term loan, all of which was borrowed on June 24, 2014, maturing on February 11, 2021. See “Liquidity and Capital Resources” below for additional details.

 

26


Table of Contents

During the nine months ended September 30, 2014, the Company repaid the following mortgage loans payable:

 

     Repayment    Maturity    Principal Payoff  

Property

   Date    Date    Amount  

East Little Creek (a)

   February 3, 2014    September 1, 2021    $ 295,000   

Upland Square

   February 11, 2014    October 26, 2014    $ 57,839,000   

Kings Plaza

   April 1, 2014    July 1, 2014    $ 7,188,000   

Coliseum Marketplace

   April 1, 2014    July 1, 2014    $ 11,045,000   

Liberty Marketplace (a)

   April 1, 2014    July 1, 2014    $ 8,171,000   

Trexler Mall

   May 11, 2014    May 11, 2014    $ 19,479,000   

Yorktowne Plaza

   June 2, 2014    July 1, 2014    $ 18,726,000   

Quartermaster Plaza

   June 5, 2014    October 1, 2014    $ 11,217,000   

Fieldstone Marketplace

   July 11, 2014    July 11, 2014    $ 16,878,000   

Mechanicsburg Center

   August 1, 2014    November 1, 2014    $ 8,215,000   

 

(a) Included in mortgage loans payable—real estate held for sale/conveyance on the accompanying balance sheet at December 31, 2013.

Equity

In January 2014, the Company concluded a public offering of 6,900,000 shares of its common stock (including 900,000 shares relating to the exercise of an over-allotment option by the underwriters), and realized net proceeds, after offering expenses, of approximately $41.3 million.

The Company has an at-the-market offering program, under which it may offer and sell, from time-to-time, up to 10 million shares of its common stock. Through September 30, 2014, no shares had been sold under this program.

 

27


Table of Contents

Results of Operations

Comparison of three months ended September 30, 2014 to 2013

 

                 Change  
     2014     2013     Dollars     Percent  

Revenues

   $ 36,261,000     $ 34,178,000     $ 2,083,000       6.1

Property operating expenses

     (10,208,000     (10,039,000     (169,000     1.7
  

 

 

   

 

 

   

 

 

   

Property operating income

     26,053,000       24,139,000       1,914,000       7.9

General and administrative

     (3,316,000     (3,248,000     (68,000     2.1

Impairment charges

     (1,250,000     —          (1,250,000     n/a   

Depreciation and amortization

     (9,665,000     (13,182,000     3,517,000       -26.7

Interest expense

     (8,216,000     (8,593,000     377,000       -4.4

Gain on sales

     2,332,000       —          2,332,000       n/a   
  

 

 

   

 

 

   

 

 

   

Income (loss) from continuing operations

     5,938,000       (884,000     6,822,000    

Discontinued operations:

        

Income from operations

     212,000       946,000       (734,000     -77.6

Impairment charges, net

     (441,000     —          (441,000     n/a   
  

 

 

   

 

 

   

 

 

   

Net income

     5,709,000       62,000       5,647,000    

Net loss attributable to noncontrolling interests

     76,000       61,000       15,000    
  

 

 

   

 

 

   

 

 

   

Net income attributable to Cedar Realty Trust, Inc.

   $ 5,785,000     $ 123,000     $ 5,662,000    
  

 

 

   

 

 

   

 

 

   

Revenues were higher primarily as a result of (1) an increase of $2.6 million in rental revenues and expense recoveries for properties acquired in the first quarter of 2014 and the fourth quarter of 2013, and (2) an increase of $0.3 million in rental revenues and expense recoveries at the Company’s redevelopment properties, partially offset by a decrease of $0.7 million in rental revenues and expense recoveries at properties classified in 2014 as real estate held for sale/conveyance, both sold and still held for sale.

Property operating expenses were higher primarily as a result of an increase of $0.4 million in property operating expenses at properties acquired in the first quarter of 2014 and the fourth quarter of 2013, partially offset by a decrease of $0.2 million in real estate taxes and other operating expenses, primarily repairs and maintenance and non-billable expenses.

Impairment charges in 2014 relate to the impairments of properties classified in 2014 as real estate held for sale/conveyance.

Depreciation and amortization expenses were lower primarily as a result of (1) accelerated depreciation of $3.8 million in 2013 relating to the demolition of certain buildings associated with the redevelopment and lease up of vacant spaces, and (2) a reduction in depreciation and amortization expense of $0.5 million related to properties classified in 2014 as real estate held for sale/conveyance as the carrying values of these properties are now measured at the lower of depreciated cost or fair value, partially offset by an increase of $0.8 million in depreciation and amortization expenses relating to properties acquired in the first quarter of 2014 and the fourth quarter of 2013.

 

28


Table of Contents

Interest expense decreased (1) $0.5 million as a result of a decrease in the overall outstanding principal balance of debt and (2) $0.1 million relating to a decrease in amortization of deferred financing costs, partially offset by a $0.1 million increase as a result of an overall higher weighted average interest rate.

Gain on sales in 2014 relates to the sales of properties treated as “held for sale/conveyance” subsequent to December 31, 2013.

Discontinued operations for 2014 and 2013 include the results of operations and impairment charges for properties sold or treated as “discontinued operations” on or before December 31, 2013, as more fully discussed elsewhere in this report.

Comparison of nine months ended September 30, 2014 to 2013

 

                 Change  
     2014     2013     Dollars     Percent  

Revenues

   $ 110,677,000     $ 103,658,000     $ 7,019,000       6.8

Property operating expenses

     (33,564,000     (31,046,000     (2,518,000     8.1
  

 

 

   

 

 

   

 

 

   

Property operating income

     77,113,000       72,612,000       4,501,000       6.2

General and administrative

     (10,620,000     (9,974,000     (646,000     6.5

Employee termination costs

     —          (106,000     106,000       n/a   

Acquisition costs

     (2,870,000     —          (2,870,000     n/a   

Impairment (charges)/reversal

     (3,057,000     1,100,000       (4,157,000     n/a   

Depreciation and amortization

     (28,806,000     (32,135,000     3,329,000       -10.4

Interest expense

     (24,398,000     (26,405,000     2,007,000       -7.6

Early extinguishment of debt costs

     (163,000     (106,000     (57,000     n/a   

Gain on sales

     6,142,000       346,000       5,796,000       n/a   
  

 

 

   

 

 

   

 

 

   

Income from continuing operations

     13,341,000       5,332,000       8,009,000    

Discontinued operations:

        

Income from operations

     2,006,000       1,770,000       236,000       13.3

Impairment charges, net

     (322,000     —          (322,000     n/a   

Gain on extinguishment of debt obligations

     1,423,000       1,298,000       125,000       n/a   

Gain on sales

     7,963,000       —          7,963,000       n/a   
  

 

 

   

 

 

   

 

 

   

Net income

     24,411,000       8,400,000       16,011,000    

Net loss attributable to noncontrolling interests

     221,000       163,000       58,000    
  

 

 

   

 

 

   

 

 

   

Net income attributable to Cedar Realty Trust, Inc.

   $ 24,632,000     $ 8,563,000     $ 16,069,000    
  

 

 

   

 

 

   

 

 

   

 

29


Table of Contents

Revenues were higher primarily as a result of (1) an increase of $6.1 million in rental revenues and expense recoveries for properties acquired in the first quarter of 2014 and the fourth quarter of 2013, (2) an increase of $1.3 million in rental revenues and expense recoveries at the Company’s same-property portfolio, and (3) an increase of $0.6 million in rental revenues and expense recoveries at the Company’s redevelopment properties, partially offset by (1) a decrease of $0.7 million in rental revenues and expense recoveries at properties classified in 2014 as real estate held for sale/conveyance, both sold and still held for sale, and (2) a decrease of $0.2 million in management fee income related to the Cedar/RioCan joint venture; the management agreement was terminated effective January 31, 2013.

Property operating expenses were higher primarily as a result of (1) an increase of $1.1 million in property operating expenses at properties acquired in the first quarter of 2014 and the fourth quarter of 2013, (2) an increase of $0.8 million in snow removal costs, and (3) an increase of $0.6 million in other operating expenses, primarily repairs and maintenance and non-billable expenses.

General and administrative expenses were higher primarily as a result of increase in payroll and related benefits including share-based compensation and employee placement fees.

Acquisition costs in 2014 relate to the purchase of Quartermaster Plaza, located in Philadelphia, Pennsylvania.

Impairment (charges)/reversal in 2014 relates to the impairments of properties classified in 2014 as real estate held for sale/conveyance. The impairment reversal in 2013 relates to the partial cash recovery on a loan receivable previously written off.

Depreciation and amortization expenses were lower primarily as a result of (1) accelerated depreciation of $3.8 million in 2013 relating to the demolition of certain buildings associated with the redevelopment and lease up of vacant spaces, (2) a reduction in depreciation and amortization expense of $0.9 million related to properties classified in 2014 as real estate held for sale/conveyance as the carrying values of these properties are now measured at the lower of depreciated cost or fair value, and (3) a $0.4 million reduction due to the completion of scheduled depreciation and amortization, partially offset by an increase of $1.8 million in depreciation and amortization expenses relating to properties acquired in the first quarter of 2014 and the fourth quarter of 2013.

Interest expense decreased (1) $1.5 million as a result of a lower weighted average interest rate, (2) $0.5 million as a result of a decrease in the overall outstanding principal balance of debt, and (3) $0.2 million relating to a decrease in amortization of deferred financing costs, partially offset by a $0.2 million decrease in capitalized interest.

Gain on sales in 2014 relates to the sales of properties treated as “held for sale/conveyance” subsequent to December 31, 2013. Gain on sales in 2013 relates to the sale of a land parcel treated as “held for sale/conveyance”.

 

30


Table of Contents

Discontinued operations for 2014 and 2013 include the results of operations, gain on extinguishment of debt obligations, gain on sales, and impairment charges for properties sold or treated as “discontinued operations” on or before December 31, 2013, as more fully discussed elsewhere in this report.

Same-Property Net Operating Income

Same-property net operating income (“same-property NOI”) is a widely-used non-GAAP financial measure for REITs that the Company believes, when considered with financial statements prepared in accordance with GAAP, is useful to investors as it provides an indication of the recurring cash generated by the Company’s properties by excluding certain non-cash revenues and expenses, as well as other infrequent items such as lease termination income which tends to fluctuate more than rents from year to year. Properties are included in same-property NOI if they are owned and operated for the entirety of both periods being compared, except for properties undergoing significant redevelopment and expansion until such properties have stabilized, and properties classified as “held for sale/conveyance”. Consistent with the capital treatment of such costs under GAAP, tenant improvements, leasing commissions and other direct leasing costs are excluded from same-property NOI.

Same-property NOI should not be considered as an alternative to net income prepared in accordance with GAAP or as a measure of liquidity. Further, same-property NOI is a measure for which there is no standard industry definition and, as such, it is not consistently defined or reported on among the Company’s peers, and thus may not provide an adequate basis for comparison between REITs. The following table reconciles same-property NOI to the Company’s consolidated operating income:

 

31


Table of Contents
     Three months ended September 30,     Nine months ended September 30,  
     2014     2013     2014     2013  

Consolidated operating income

   $ 11,822,000     $ 7,709,000     $ 31,760,000     $ 31,497,000  

Add:

        

General and administrative

     3,316,000       3,248,000       10,620,000       9,974,000  

Employee termination costs

     —          —          —          106,000  

Acquisition costs

     —          —          2,870,000       —     

Impairment charges/(reversal)

     1,250,000       —          3,057,000       (1,100,000

Depreciation and amortization

     9,665,000       13,182,000       28,806,000       32,135,000  

Corporate costs included in property expenses

     934,000       1,287,000       4,007,000       4,074,000  

Less:

        

Management fee income

     —          —          —          (191,000

Straight-line rents

     (219,000     (287,000     (697,000     (1,123,000

Amortization of intangible lease liabilities

     (1,101,000     (1,115,000     (3,349,000     (3,406,000

Internal management fees charged to properties

     (909,000     (882,000     (2,566,000     (2,509,000

Lease termination income and other adjustments

     128,000       (14,000     93,000       (314,000
  

 

 

   

 

 

   

 

 

   

 

 

 

Consolidated NOI

     24,886,000       23,128,000       74,601,000       69,143,000  

Less NOI related to properties not defined as same-property

     (6,069,000     (4,533,000     (18,303,000     (14,105,000
  

 

 

   

 

 

   

 

 

   

 

 

 

Same-property NOI

   $ 18,817,000     $ 18,595,000     $ 56,298,000     $ 55,038,000  
  

 

 

   

 

 

   

 

 

   

 

 

 

Number of same properties

     50        50        50        50   

Same-property occupancy, end of period

     93.4     93.3     93.4     93.3

Same-property leased, end of period

     93.6     93.9     93.6     93.9

Same-property average base rent, end of period

   $ 12.87     $ 12.72     $ 12.87     $ 12.72  

Same-property NOI for the comparative three and nine month periods increased by 1.2% and 1.9%, respectively. The results reflect an increase in average base rent of $0.15 per square foot. Same-property NOI for the comparative nine month period increased by 1.2%, excluding the re-tenanting impact from replacing the dark anchor at Oakland Commons with a Walmart Neighborhood Market.

 

32


Table of Contents

Leasing Activity

The following is a summary of the Company’s leasing activity during the nine months ended September 30, 2014:

 

     Leases
signed
     GLA      New rent
per sq.ft. ($)
     Prior rent
per sq.ft. ($)
     Cash basis
% change
    Tenant
improvements
per sq.ft. ($) (a)
 

Renewals

     109         765,900         12.52         11.50         8.9     0.00   

New Leases - Comparable

     20         81,700         15.09         13.79         9.4     8.47   

New Leases - Non-Comparable

     13         48,400         18.35         n/a         n/a        20.48   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Total (b)

     142         896,000         13.07         n/a         n/a        1.88   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

 

(a) Includes both tenant allowance and landlord work. Excludes first generation space.
(b) For 2014, legal fees and lease commissions averaged a combined total of $1.94 per square foot.

Liquidity and Capital Resources

The Company funds operating expenses and other short-term liquidity requirements, including debt service, tenant improvements, leasing commissions, preferred and common dividend distributions and distributions to minority interest partners, if made, primarily from its operations. The Company may also use its revolving credit facility for these purposes. The Company expects to fund long-term liquidity requirements for property acquisitions, redevelopment costs, capital improvements, and maturing debt initially with its revolving credit facility, and ultimately through a combination of issuing and/or assuming additional debt, the sale of equity securities, the issuance of additional OP Units, and/or the sale of properties. Although the Company believes it has access to secured and unsecured financing, there can be no assurance that the Company will have the availability of financing on completed development projects, additional construction financing, or proceeds from the refinancing of existing debt.

The Company has a $260 million revolving credit facility, expiring on August 1, 2016. The revolving credit facility may be extended, at the Company’s option, for two additional one-year periods, subject to customary conditions. Under an accordion feature, the facility can be increased to $500 million, subject to customary conditions and lending commitments from participating banks. The facility contains financial covenants including, but not limited to, maximum debt leverage, maximum secured debt, minimum interest coverage, minimum fixed charge coverage, and minimum net worth. In addition, the facility contains restrictions including, but not limited to, limits on indebtedness, certain investments and distributions. Although the facility is unsecured, borrowing availability is based on unencumbered property adjusted net operating income, as defined in the agreement. The Company’s failure to comply with the covenants or the occurrence of an event of default under the facility could result in the acceleration of the related debt. As of September 30, 2014, the Company is in compliance with all financial covenants.

 

33


Table of Contents

As of September 30, 2014, the Company had $81.0 million outstanding under the revolving credit facility, and had $168.4 million available for additional borrowings. Borrowings under the revolving credit facility are priced at LIBOR plus 175 bps (a weighted average rate of 2.0% per annum at September 30, 2014), and can range from LIBOR plus 165 bps to 225 bps based on the Company’s leverage ratio.

On February 11, 2014, the Company closed $150 million of unsecured term loans consisting of a five-year $75 million term loan, maturing on February 11, 2019, and a seven-year $75 million term loan, maturing on February 11, 2021. Under an accordion feature, the term loans can be increased to an aggregate of $300 million, subject to customary conditions and lending commitments from participating banks. The financial covenants and other terms contained in the loan agreement are substantially the same as those contained in the Company’s revolving credit facility. In connection with the transaction, the Company paid fees and legal expenses of approximately $1.1 million.

The five-year term loan, all of which was borrowed at closing, is priced at LIBOR plus 155 bps (a rate of 1.7% per annum at September 30, 2014), and can range from LIBOR plus 145 bps to 205 bps based on the Company’s leverage ratio. The seven-year term loan, all of which was borrowed on June 24, 2014, is priced at LIBOR plus 180 bps (a rate of 2.0% per annum at September 30, 2014), and can range from LIBOR plus 170 bps to 230 bps, also based on the Company’s leverage ratio. The Company has entered into forward interest rate swap agreements which convert the LIBOR rates to fixed rates for the new term loans beginning July 1, 2014 through their maturities. As a result, based on the Company’s leverage ratio as of September 30, 2014, the effective fixed interest rates are 3.2% for the five-year term loan and 4.1% for the seven-year term loan.

Debt, excluding properties held for sale/conveyance, is comprised of the following at September 30, 2014:

 

            Interest rates
     Balance      Weighted -      

Description

   outstanding      average    

Range

Fixed-rate mortgages

   $ 398,594,000         5.4   3.1% - 7.5%

Unsecured credit facilities:

       

Revolving credit facility

     81,000,000         2.0  

Term loan

     50,000,000         1.9  

Term loan

     75,000,000         3.2  

Term loan

     75,000,000         4.1  
  

 

 

    

 

 

   
   $ 679,594,000         4.3  
  

 

 

    

 

 

   

The Company has approximately $3.6 million and $104.4 million of scheduled balloon payments on its property-specific mortgage loans payable for the remainder of 2014 and for the full-year 2015, respectively.

 

34


Table of Contents

Property-specific mortgage loans payable, unsecured term loans and the unsecured revolving credit facility have an overall weighted average interest rate of 4.3% at September 30, 2014, and mature at various dates through 2029. The terms of several of the Company’s mortgage loans payable require the Company to deposit certain replacement and other reserves with its lenders. Such “restricted cash” is generally available only for property-level requirements for which the reserves have been established, and is not available to fund other property-level or Company-level obligations.

On January 13, 2014, the Company concluded a public offering of 6,900,000 shares of its common stock (including 900,000 shares relating to the exercise of an over-allotment option by the underwriters), and realized net proceeds, after offering expenses, of approximately $41.3 million.

The Company has an at-the-market offering program under which it may offer and sell, from time-to-time, up to 10 million shares of its common stock. Through September 30, 2014, no shares had been sold under this program.

In order to continue qualifying as a REIT, the Company is required to distribute at least 90% of its “REIT taxable income”, as defined in the Internal Revenue Code of 1986, as amended (the “Code”). The Company paid common and preferred stock dividends during 2013, and has continued to pay common and preferred stock dividends during 2014. While the Company intends to continue paying regular quarterly dividends, future dividend declarations will continue to be at the discretion of the Board of Directors, and will depend on the cash flow and financial condition of the Company, capital requirements, annual distribution requirements under the REIT provisions of the Code, and such other factors as the Board of Directors may deem relevant.

Net Cash Flows

 

     September 30,  
     2014     2013  

Cash flows provided by (used in):

    

Operating activities

   $ 33,887,000     $ 33,976,000  

Investing activities

   $ 38,446,000     $ 5,276,000  

Financing activities

   $ (72,055,000   $ (41,331,000

Operating Activities

Net cash provided by operating activities, before net changes in operating assets and liabilities, was $42.7 million for the nine months ended September 30, 2014 and $39.9 million for the nine months ended September 30, 2013. The $2.8 million increase was primarily attributable to a reduction in interest expense of $2.9 million, as property operating income contributed by acquisitions, net of acquisition costs, was substantially offset by a reduction in property operating income associated with properties sold. The net change in operating assets and liabilities was a $2.9 million decrease, primarily due from the timing of collections of receivables and payments of accounts payable and accrued liabilities.

 

35


Table of Contents

Investing Activities

Net cash flows provided by investing activities were primarily the result of the Company’s property disposition activities, a property acquisition and expenditures for property improvements. During the nine months ended September 30, 2014, the Company received $85.4 million in proceeds from sales of properties classified as held for sale/conveyance and received $1.6 million in construction escrows and other, which was partially offset by the acquisition of a shopping center, which was partially paid in cash, for $38.9 million, and expenditures of $9.7 million for property improvements. During the nine months ended September 30, 2013, the Company received $17.4 million in proceeds from sales of properties classified as held for sale/conveyance, received $1.7 million in proceeds from construction escrows and other, and received a $1.1 million repayment of a note receivable, offset by expenditures of $14.9 million for property improvements.

Financing Activities

During the nine months ended September 30, 2014, the Company made $165.3 million of repayments of mortgage obligations, $72.5 million of net repayments under the revolving credit facility, $22.7 million of preferred and common stock distributions, $1.3 million payments of debt financing costs, $1.0 million of distributions to consolidated joint venture minority interests and limited partners, and a $0.4 million payment for the redemption of OP Units, offset by borrowings of $150.0 million under its new term loans and net proceeds of $41.2 million from the sale of its common stock. During the nine months ended September 30, 2013, the Company made $65.7 million of repayments of mortgage obligations, $35.0 million for the redemption of the 8.875% Series A Cumulative Redeemable Preferred Stock, $25.0 million repayments under its term loan, $21.6 million of preferred and common stock distributions, $1.9 million payments of debt financing costs, $0.7 million of distributions to consolidated joint venture minority interests and limited partners, and a $0.2 million redemption of OP Units, offset by $59.8 million of proceeds from the sale of the 7.25% Series B Cumulative Redeemable Preferred Stock, and $49.0 million of net advances under the revolving credit facility.

Funds From Operations

Funds From Operations (“FFO”) is a widely-recognized non-GAAP financial measure for REITs that the Company believes, when considered with financial statements prepared in accordance with GAAP, is useful to investors in understanding financial performance and providing a relevant basis for comparison among REITs. In addition, FFO is useful to investors as it captures features particular to real estate performance by recognizing that real estate generally appreciates over time or maintains residual value to a much greater extent than do other depreciable assets. Investors should review FFO, along with GAAP net income, when trying to understand a REIT’s operating performance. The Company considers FFO an important supplemental measure of its operating performance and believes that it is frequently used by securities analysts, investors and other interested parties in the evaluation of REITs.

 

36


Table of Contents

The Company computes FFO in accordance with the “White Paper” published by the National Association of Real Estate Investment Trusts (“NAREIT”), which defines FFO as net income applicable to common shareholders (determined in accordance with GAAP), excluding impairment charges, gains or losses from debt restructurings and sales of properties, plus real estate-related depreciation and amortization, and after adjustments for partnerships and joint ventures (which are computed to reflect FFO on the same basis). FFO does not represent cash generated from operating activities and should not be considered as an alternative to net income applicable to common shareholders or to cash flow from operating activities. FFO is not indicative of cash available to fund ongoing cash needs, including the ability to make cash distributions. Although FFO is a measure used for comparability in assessing the performance of REITs, as the NAREIT White Paper only provides guidelines for computing FFO, the computation of FFO may vary from one company to another. The following table sets forth the Company’s calculations of FFO 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  

Net income (loss) attributable to common shareholders

   $ 2,183,000     $ (3,479,000   $ 13,826,000     $ (3,414,000

Add (deduct):

        

Real estate depreciation and amortization

     9,583,000       13,401,000       28,553,000       32,787,000  

Limited partners’ interest

     8,000       (12,000     76,000       (11,000

Impairment charges/(reversal)

     1,691,000       —          3,379,000       (1,100,000

Gain on sales

     (2,332,000     —          (14,105,000     (346,000

Consolidated minority interests:

        

Share of (loss)

     (84,000     (49,000     (297,000     (152,000

Share of FFO

     (274,000     (325,000     (807,000     (1,020,000
  

 

 

   

 

 

   

 

 

   

 

 

 

FFO

   $ 10,775,000     $ 9,536,000     $ 30,625,000     $ 26,744,000  
  

 

 

   

 

 

   

 

 

   

 

 

 

Inflation

Inflation has been relatively low in recent years and has not had a significant detrimental impact on the Company’s results of operations. Should inflation rates increase in the future, substantially all of the Company’s tenant leases contain provisions designed to partially mitigate the negative impact of inflation in the near term. Such lease provisions include clauses that require tenants to reimburse the Company for real estate taxes and many of the operating expenses it incurs. Significant inflation rate increases over a prolonged period of time may have a material adverse impact on the Company’s business.

Item 3. Quantitative and Qualitative Disclosures About Market Risk

One of the principal market risks facing the Company is interest rate risk on its unsecured credit facility and term loans. The Company may, when it believes it is advantageous, as it did with its $150 million of new unsecured term loans, hedge its interest rate risk by using derivative financial instruments. The Company is not subject to foreign currency risk.

 

37


Table of Contents

The Company is exposed to interest rate changes primarily through its variable-rate revolving credit facility and term loans used to maintain liquidity, fund capital expenditures and redevelopment activities, and expand its real estate investment portfolio. The Company’s objectives with respect to interest rate risk are to limit the impact of interest rate changes on operations and cash flows, and to lower its overall borrowing costs. To achieve these objectives, the Company may borrow at fixed rates and may enter into derivative financial instruments such as interest rate swaps, caps, etc., in order to mitigate its interest rate risk on a related variable-rate financial instrument. The Company does not enter into derivative or interest rate transactions for speculative purposes. On February 11, 2014, the Company closed $150 million of unsecured term loans. The Company has entered into forward interest rate swap agreements which convert the LIBOR rates to fixed rates for the new term loans beginning July 1, 2014 through their maturities. As a result, the effective fixed interest rates are 3.2% for the $75.0 million five-year term loan and 4.1% for the $75.0 million seven-year term loan at September 30, 2014, based on the Company’s current leverage ratio At September 30, 2014, the Company had $933,000 included in accounts payable and accrued liabilities on the consolidated balance sheet relating to the fair value of the interest rate swaps applicable to the $150 million unsecured term loans.

At September 30, 2014, long-term debt consisted of fixed-rate mortgage loans payable, unsecured term loans, and the Company’s unsecured variable-rate credit facility. The average interest rate on the $548.6 million of fixed-rate indebtedness outstanding was 4.9%, with maturities at various dates through 2029. The average interest rate on the $131.0 million of unsecured variable-rate revolving credit facility and term loan was 1.9%. With respect to the $131.0 million of variable-rate debt outstanding at September 30, 2014, if contractual interest rates either increase or decrease by 100 bps, the Company’s interest cost would increase or decrease respectively by approximately $1.3 million per annum.

Item 4. Controls and Procedures

The Company maintains disclosure controls and procedures and internal controls designed to ensure that information required to be disclosed in its filings under the Securities Exchange Act of 1934 is reported within the time periods specified in the rules and regulations of the Securities and Exchange Commission (“SEC”). In this regard, the Company has formed a Disclosure Committee currently comprised of several of the Company’s executive officers as well as certain other employees with knowledge of information that may be considered in the SEC reporting process. The Committee has responsibility for the development and assessment of the financial and non-financial information to be included in the reports filed with the SEC, and assists the Company’s Chief Executive Officer and Chief Financial Officer in connection with their certifications contained in the Company’s SEC filings. The Committee meets regularly and reports to the Audit Committee on a quarterly or more frequent basis. The Company’s principal executive and financial officers have evaluated its disclosure controls and procedures as of September 30, 2014, and have determined that such disclosure controls and procedures are effective.

 

38


Table of Contents

During the three months ended September 30, 2014, there have been no changes in the internal controls over financial reporting or in other factors that have materially affected, or are reasonably likely to materially affect, these internal controls over financial reporting.

 

39


Table of Contents

Part II Other Information

Item 6. Exhibits

 

Exhibit 31    Section 302 Certifications
Exhibit 32    Section 906 Certifications
Exhibit 101.INS    XBRL Instance Document
Exhibit 101.SCH    XBRL Taxonomy Extension Schema Document
Exhibit 101.CAL    XBRL Taxonomy Extension Calculation Linkbase Document
Exhibit 101.DEF    XBRL Taxonomy Extension Definition Linkbase Document
Exhibit 101.LAB    XBRL Taxonomy Extension Label Linkbase Document
Exhibit 101.PRE    XBRL Taxonomy Extension Presentation Linkbase Document

SIGNATURES

Pursuant to the requirements of Section 13 or 15(d) 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.

 

CEDAR REALTY TRUST, INC.      

By: /s/ BRUCE J. SCHANZER

     

By: /s/ PHILIP R. MAYS

Bruce J. Schanzer       Philip R. Mays
President and Chief       Chief Financial Officer
Executive Officer       (Principal financial officer)
(Principal executive officer)      

October 30, 2014

 

40