UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

 

 

FORM 10-Q

 

 

 

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

FOR THE QUARTERLY PERIOD ENDED JUNESEPTEMBER 30, 2012

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

incorporation or organization)

 

(I.R.S. Employer

Identification No.)

44 South Bayles Avenue,

Port Washington, New York

11050-3765
(Address of principal executive offices)(Zip (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 JulyOctober 31, 2012, there were 71,791,84571,929,389 shares of Common Stock, $0.06 par value, outstanding.

 

 

 


CEDAR REALTY TRUST, INC.

INDEX

 

Forward-Looking Statements

   3  

Part I. Financial Information

  

Item 1. Financial Statements

  

Consolidated Balance Sheets—JuneSheets – September 30, 2012 (unaudited) and December 31, 2011

   4  

Consolidated Statements of Operations (unaudited)Three and sixnine months ended JuneSeptember  30, 2012 and 2011

   5  

Consolidated Statements of Comprehensive Income (Loss) (unaudited)Three and sixnine months ended JuneSeptember 30, 2012 and 2011

   6  

Consolidated Statement of Equity (unaudited)—Six months ended June – Nine month sended September 30, 2012

   7  

Consolidated Statements of Cash Flows (unaudited)—Six months ended June – Nine month sended September 30, 2012 and 2011

   8  

Notes to Consolidated Financial Statements (unaudited)—June – September 30, 2012

   9-249-26  

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

   25-3427-37  

Item 3. Quantitative and Qualitative Disclosures About Market Risk

   3537-38  

Item 4. Controls and Procedures

   3638  

Part II. Other Information

  

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds

   3739

Item 5. Other Information

39  

Item 6. Exhibits

   3740  

Signatures

   3841  

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- lookingForward-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, 2011.

CEDAR REALTY TRUST, INC.

Consolidated Balance Sheets

 

  June 30, December 31,   September 30, December 31, 
  2012 2011   2012 2011 
  (unaudited)     (unaudited)   

Assets

      

Real estate:

      

Land

  $268,934,000  $268,982,000   $268,913,000   $268,982,000  

Buildings and improvements

   1,109,130,000   1,099,456,000    1,115,957,000    1,099,456,000  
  

 

  

 

   

 

  

 

 
   1,378,064,000   1,368,438,000    1,384,870,000    1,368,438,000  

Less accumulated depreciation

   (221,443,000  (197,578,000   (229,830,000  (197,578,000
  

 

  

 

   

 

  

 

 

Real estate, net

   1,156,621,000   1,170,860,000    1,155,040,000    1,170,860,000  

Real estate held for sale/conveyance

   191,538,000   207,553,000    194,174,000    207,553,000  

Investment in unconsolidated joint venture

   43,173,000   44,743,000    41,923,000    44,743,000  

Cash and cash equivalents

   7,594,000   12,070,000    7,416,000    12,070,000  

Restricted cash

   15,657,000   14,707,000    13,088,000    14,707,000  

Receivables:

   

Rents and other tenant receivables, net

   5,650,000   6,882,000 

Straight-line rents

   13,993,000   13,435,000 

Other

   4,914,000   5,810,000 

Receivables

   25,414,000    26,127,000  

Other assets

   5,132,000   12,358,000    11,483,000    12,358,000  

Deferred charges, net

   21,058,000   21,446,000    21,884,000    21,446,000  

Assets relating to real estate held for sale/conveyance

   —      2,299,000    —      2,299,000  
  

 

  

 

   

 

  

 

 

Total assets

  $1,465,330,000  $1,512,163,000   $1,470,422,000   $1,512,163,000  
  

 

  

 

   

 

  

 

 

Liabilities and equity

      

Mortgage loans payable

  $562,248,000  $588,516,000   $560,033,000   $588,516,000  

Mortgage loans payable—real estate held for sale/conveyance

   113,384,000   123,115,000    94,171,000    123,115,000  

Secured credit facilities

   179,500,000   166,317,000    93,000,000    166,317,000  

Accounts payable and accrued liabilities

   25,989,000   32,404,000    32,227,000    32,404,000  

Unamortized intangible lease liabilities

   32,318,000   35,017,000    31,113,000    35,017,000  

Liabilities relating to real estate held for sale/conveyance

   6,339,000   6,406,000    6,339,000    6,406,000  
  

 

  

 

   

 

  

 

 

Total liabilities

   919,778,000   951,775,000    816,883,000    951,775,000  
  

 

  

 

   

 

  

 

 

Noncontrolling interest—limited partners’ mezzanine OP Units

   658,000   4,616,000    801,000    4,616,000  

Commitments and contingencies

   —      —       —      —    

Equity:

      

Cedar Realty Trust, Inc. shareholders’ equity:

      

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

      

Series A ($25.00 per share liquidation value, 6,400,000 shares authorized, 6,020,000 and 6,400,000 shares,respectively, issued and outstanding)

   149,150,000   158,575,000 

Series B ($25.00 per share liquidation value, 5,400,000 shares authorized, 453,000 and 0 shares, respectively,issued and outstanding)

   10,414,000   —    

Common stock ($.06 par value, 150,000,000 shares authorized, 71,823,000 and 67,928,000 shares, respectively, issued and outstanding)

   4,310,000   4,076,000 

Treasury stock (3,704,000 and 1,313,000 shares, respectively, at cost)

   (21,280,000  (10,528,000

Series A ($25.00 per share liquidation value, 6,400,000 shares authorized, 5,913,000 and 6,400,000 shares, respectively, issued and outstanding)

   146,507,000    158,575,000  

Series B ($25.00 per share liquidation value, 6,100,000 shares authorized, 5,429,000 and 0 shares, respectively, issued and outstanding)

   128,787,000    —    

Common stock ($.06 par value, 150,000,000 shares authorized, 71,792,000 and 67,928,000 shares, respectively, issued and outstanding)

   4,308,000    4,076,000  

Treasury stock (3,693,000 and 1,313,000 shares, respectively, at cost)

   (21,116,000  (10,528,000

Additional paid-in capital

   738,602,000   718,974,000    735,457,000    718,974,000  

Cumulative distributions in excess of net income

   (389,064,000  (373,741,000   (396,952,000  (373,741,000

Accumulated other comprehensive loss

   (3,146,000  (3,513,000   (2,952,000  (3,513,000
  

 

  

 

   

 

  

 

 

Total Cedar Realty Trust, Inc. shareholders’ equity

   488,986,000   493,843,000    594,039,000    493,843,000  
  

 

  

 

   

 

  

 

 

Noncontrolling interests:

      

Minority interests in consolidated joint ventures

   54,653,000   56,511,000    57,175,000    56,511,000  

Limited partners’ OP Units

   1,255,000   5,418,000    1,524,000    5,418,000  
  

 

  

 

   

 

  

 

 

Total noncontrolling interests

   55,908,000   61,929,000    58,699,000    61,929,000  
  

 

  

 

   

 

  

 

 

Total equity

   544,894,000   555,772,000    652,738,000    555,772,000  
  

 

  

 

   

 

  

 

 

Total liabilities and equity

  $1,465,330,000  $1,512,163,000   $1,470,422,000   $1,512,163,000  
  

 

  

 

   

 

  

 

 

See accompanying notes to consolidated financial statements.

CEDAR REALTY TRUST, INC.

Consolidated Statements of Operations

(unaudited)

 

  Three months ended June 30, Six months ended June 30,   Three months ended September 30, Nine months ended September 30, 
  2012 2011 2012 2011   2012 2011 2012 2011 

Revenues:

          

Rents

  $26,988,000   $25,914,000   $53,683,000   $51,587,000    $26,679,000   $26,465,000   $80,362,000   $78,039,000  

Expense recoveries

   6,360,000    5,894,000    13,323,000    14,047,000     5,992,000    6,268,000    19,315,000    20,316,000  

Other

   3,642,000    770,000    4,461,000    1,454,000     908,000    685,000    5,369,000    2,138,000  
  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

 

Total revenues

   36,990,000    32,578,000    71,467,000    67,088,000     33,579,000    33,418,000    105,046,000    100,493,000  
  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

 

Expenses:

          

Operating, maintenance and management

   5,510,000    5,858,000    11,886,000    14,284,000     5,304,000    6,410,000    17,190,000    20,687,000  

Real estate and other property-related taxes

   4,262,000    4,043,000    8,655,000    8,198,000     4,402,000    4,147,000    13,057,000    12,307,000  

General and administrative

   3,737,000    2,691,000    7,362,000    5,205,000     3,637,000    2,899,000    10,999,000    7,770,000  

Management transition charges

   —      6,350,000    —      6,530,000  

Management transition charges and employee termination costs

   1,131,000    —      1,131,000    6,875,000  

Impairment charges

   —      7,419,000    —      7,419,000  

Acquisition transaction costs and terminated projects

   —      73,000    —      1,242,000     —      —      —      1,169,000  

Depreciation and amortization

   9,796,000    9,311,000    25,522,000    18,030,000     9,282,000    9,794,000    34,804,000    27,824,000  
  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

 

Total expenses

   23,305,000    28,326,000    53,425,000    53,489,000     23,756,000    30,669,000    77,181,000    84,051,000  
  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

 

Operating income

   13,685,000    4,252,000    18,042,000    13,599,000     9,823,000    2,749,000    27,865,000    16,442,000  

Non-operating income and expense:

          

Interest expense, including amortization of deferred financing costs

   (9,744,000  (10,177,000  (19,923,000  (20,667,000

Interest expense

   (9,626,000  (10,468,000  (29,549,000  (31,136,000

Accelerated write-off of deferred financing costs

   —      —      (2,607,000  —       —      —      (2,607,000  —    

Interest income

   62,000    129,000    124,000    177,000     63,000    41,000    187,000    216,000  

Unconsolidated joint ventures:

          

Equity in income

   576,000    34,000    1,021,000    825,000     411,000    327,000    1,432,000    1,152,000  

Write-off of investment

   —      (7,961,000  —      (7,961,000   —      —      —      (7,961,000

Gain on sales

   79,000    —      79,000    28,000     402,000    130,000    481,000    130,000  
  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

 

Total non-operating income and expense

   (9,027,000  (17,975,000  (21,306,000  (27,598,000   (8,750,000  (9,970,000  (30,056,000  (37,599,000
  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

 

Income (loss) from continuing operations

   4,658,000    (13,723,000  (3,264,000  (13,999,000   1,073,000    (7,221,000  (2,191,000  (21,157,000

Discontinued operations:

          

Income from operations

   944,000    778,000    2,403,000    2,247,000     1,225,000    627,000    3,628,000    2,855,000  

Impairment (charges)/reversals

   —      (12,258,000  1,138,000    (22,544,000

Impairment (charges)/reversals, net

   —      (64,671,000  1,138,000    (87,287,000

Gain on sales

   293,000    474,000    750,000    474,000     —      —      750,000    502,000  
  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

 

Total discontinued operations

   1,237,000    (11,006,000  4,291,000    (19,823,000   1,225,000    (64,044,000  5,516,000    (83,930,000
  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

 

Net income (loss)

   5,895,000    (24,729,000  1,027,000    (33,822,000   2,298,000    (71,265,000  3,325,000    (105,087,000

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

          

Minority interests in consolidated joint ventures

   (662,000  22,000    (1,708,000  47,000     (2,564,000  3,285,000    (4,272,000  3,332,000  

Limited partners’ interest in Operating Partnership

   (8,000  579,000    97,000    839,000     17,000    1,455,000    114,000    2,294,000  
  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

 

Total net (income) loss attributable to noncontrolling interests

   (670,000  601,000    (1,611,000  886,000     (2,547,000  4,740,000    (4,158,000  5,626,000  
  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

 

Net income (loss) attributable to Cedar Realty Trust, Inc.

   5,225,000    (24,128,000  (584,000  (32,936,000

Net (loss) attributable to Cedar Realty Trust, Inc.

   (249,000  (66,525,000  (833,000  (99,461,000

Preferred stock dividends

   (3,607,000  (3,540,000  (7,138,000  (7,041,000   (3,877,000  (3,580,000  (11,015,000  (10,621,000

Preferred stock redemption costs

   (382,000  —      (382,000  —       (173,000  —      (555,000  —    
  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

 

Net income (loss) attributable to common shareholders

  $1,236,000   $(27,668,000 $(8,104,000 $(39,977,000

Net (loss) attributable to common shareholders

  $(4,299,000 $(70,105,000 $(12,403,000 $(110,082,000
  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

 

Per common share attributable to common shareholders (basic and diluted):

          

Continuing operations

  $0.01   $(0.25 $(0.16 $(0.30  $(0.05 $(0.16 $(0.20 $(0.48

Discontinued operations

   0.00    (0.16  0.03    (0.29   (0.02  (0.89  0.01    (1.19
  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

 
  $0.01   $(0.41 $(0.13 $(0.59  $(0.07 $(1.05 $(0.19 $(1.67
  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

 

Amounts attributable to Cedar Realty Trust, Inc. common shareholders, net of noncontrolling interests:

          

Income (loss) from continuing operations

  $793,000   $(16,873,000 $(10,483,000 $(20,510,000

Income (loss) from discontinued operations

   443,000    (10,795,000  2,379,000    (19,467,000

(Loss) from continuing operations

  $(2,850,000 $(10,540,000 $(13,337,000 $(30,993,000

(Loss) income from discontinued operations

   (1,449,000  (59,565,000  934,000    (79,089,000
  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

 

Net income (loss)

  $1,236,000   $(27,668,000 $(8,104,000 $(39,977,000

Net (loss)

  $(4,299,000 $(70,105,000 $(12,403,000 $(110,082,000
  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

 

Weighted average number of common shares—basic and diluted

   68,038,000    68,099,000    67,787,000    67,664,000     68,232,000    66,800,000    67,932,000    66,253,000  
  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

 

See accompanying notes to consolidated financial statements.

CEDAR REALTY TRUST, INC.

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS)

(unaudited)

 

   Three months ended June 30,  Six months ended June 30, 
   2012  2011  2012  2011 

Net income (loss)

  $5,895,000  $(24,729,000 $1,027,000  $(33,822,000
  

 

 

  

 

 

  

 

 

  

 

 

 

Other comprehensive income:

     

Unrealized gain on change in fair value of cash flow hedges:

     

Consolidated

   21,000   115,000   309,000   413,000 

Unconsolidated

   4,000   —      58,000   —    
  

 

 

  

 

 

  

 

 

  

 

 

 

Other comprehensive income

   25,000   115,000   367,000   413,000 
  

 

 

  

 

 

  

 

 

  

 

 

 

Comprehensive income (loss)

   5,920,000   (24,614,000  1,394,000   (33,409,000

Comprehensive (income)/loss attributable to noncontrolling interests

   (669,000  601,000   (1,611,000  882,000 
  

 

 

  

 

 

  

 

 

  

 

 

 

Comprehensive income (loss) attributable to Cedar Realty Trust, Inc.

  $5,251,000  $(24,013,000 $(217,000 $(32,527,000
  

 

 

  

 

 

  

 

 

  

 

 

 
   Three months ended September 30,  Nine months ended September 30, 
   2012  2011  2012  2011 

Net income (loss)

  $2,298,000   $(71,265,000 $3,325,000   $(105,087,000
  

 

 

  

 

 

  

 

 

  

 

 

 

Other comprehensive income (loss):

     

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

     

Consolidated

   174,000    (678,000  483,000    (265,000

Unconsolidated

   20,000    —      78,000    —    
  

 

 

  

 

 

  

 

 

  

 

 

 

Other comprehensive income (loss)

   194,000    (678,000  561,000    (265,000
  

 

 

  

 

 

  

 

 

  

 

 

 

Comprehensive income (loss)

   2,492,000    (71,943,000  3,886,000    (105,352,000

Comprehensive (income) loss attributable to noncontrolling interests

   (2,547,000  4,756,000    (4,158,000  5,638,000  
  

 

 

  

 

 

  

 

 

  

 

 

 

Comprehensive (loss) attributable to Cedar Realty Trust, Inc.

  $(55,000 $(67,187,000 $(272,000 $(99,714,000
  

 

 

  

 

 

  

 

 

  

 

 

 

See accompanying notes to consolidated financial statements.

CEDAR REALTY TRUST, INC.

Consolidated Statement of Equity

SixNine months ended JuneSeptember 30, 2012

(unaudited)

 

 Cedar Realty Trust, Inc. Shareholders  Cedar Realty Trust, Inc. Shareholders 
 Preferred stock Common stock     Cumulative Accumulated    Preferred stock Common stock     Cumulative Accumulated   
   $25.00     Treasury Additional distributions other      $25.00     Treasury Additional distributions other   
   Liquidation   $0.06 stock, paid-in in excess of comprehensive      Liquidation   $0.06 stock, paid-in in excess of comprehensive   
 Shares value Shares Par value at cost capital net income (loss) Total  Shares value Shares Par value at cost capital net income (loss) Total 

Balance, December 31, 2011

  6,400,000   $158,575,000    67,928,000   $4,076,000   $(10,528,000 $718,974,000   $(373,741,000 $(3,513,000 $493,843,000    6,400,000   $158,575,000    67,928,000   $4,076,000   $(10,528,000 $718,974,000   $(373,741,000 $(3,513,000 $493,843,000  

Net income (loss)

  —      —      —      —      —      —      (584,000  —      (584,000  —      —      —      —      —      —      (833,000  —      (833,000

Unrealized gain on change in fair value of cash flow hedges

  —      —      —      —      —      —      —      309,000    309,000    —      —      —      —      —      —      —      483,000    483,000  

Unrealized gain on change in fair value of cash flow hedge—unconsolidated joint venture

  —      —      —      —      —      —      —      58,000    58,000  

Unrealized gain on change in fair value of cash flow hedge - unconsolidated joint venture

  —      —      —      —      —      —      —      78,000    78,000  

Share-based compensation, net

  —      —      2,760,000    166,000    (10,752,000  12,279,000    —      —      1,693,000    —      —      2,729,000    164,000    (10,588,000  13,254,000    —      —      2,830,000  

Net proceeds from sales of Series B shares

  453,000    10,414,000    —      —      —      (650,000  —      —      9,764,000    5,429,000    128,787,000    —      —      —      (4,417,000  —      —      124,370,000  

Redemptions/repurchases of Series A shares

  (380,000  (9,425,000  —      —      —      285,000    (382,000  —      (9,522,000  (487,000  (12,068,000  —      —      —      374,000    (555,000  —      (12,249,000

Common stock sales and issuance expenses, net

  —      —      1,000    —      —      (170,000  —      —      (170,000  —      —      1,000    —      —      (169,000  —      —      (169,000

Preferred stock dividends

  —      —      —      —      —      —      (7,138,000  —      (7,138,000  —      —      —      —      —      —      (11,015,000  —      (11,015,000

Distributions to common shareholders/noncontrolling interests

  —      —      —      —      —      —      (7,219,000  —      (7,219,000  —      —      —      —      —      —      (10,808,000  —      (10,808,000

Conversions of OP Units into common stock

  —      —      1,134,000    68,000    —      7,827,000    —      —      7,895,000    —      —      1,134,000    68,000    —      7,827,000    —      —      7,895,000  

Reallocation adjustment of limited partners’ interest

  —      —      —      —      —      57,000    —      —      57,000    —      —      —      —      —      (386,000  —      —      (386,000
 

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

 

Balance, June 30, 2012

  6,473,000   $159,564,000    71,823,000   $4,310,000   $(21,280,000 $738,602,000   $(389,064,000 $(3,146,000 $488,986,000  

Balance, September 30, 2012

  11,342,000   $275,294,000    71,792,000   $4,308,000   $(21,116,000 $735,457,000   $(396,952,000 $(2,952,000 $594,039,000  
 

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

 

 

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

Balance, December 31, 2011

 $56,511,000   $5,418,000   $61,929,000   $555,772,000    $56,511,000   $5,418,000   $61,929,000   $555,772,000  

Net income (loss)

  1,708,000    (82,000  1,626,000    1,042,000     4,272,000    (94,000  4,178,000    3,345,000  

Unrealized gain on change in fair value of cash flow hedges

  —      —      —      309,000     —      —      —      483,000  

Unrealized gain on change in fair value of cash flow hedge—unconsolidated joint venture

  —      —      —      58,000  

Unrealized gain on change in fair value of cash flow hedge - unconsolidated joint venture

   —      —      —      78,000  

Share-based compensation, net

  —      —      —      1,693,000     —      —      —      2,830,000  

Net proceeds from sales of Series B shares

  —      —      —      9,764,000     —      —      —      124,370,000  

Redemptions/repurchases of Series A shares

  —      —      —      (9,522,000   —      —      —      (12,249,000

Common stock sales and issuance expenses, net

  —      —      —      (170,000   —      —      —      (169,000

Preferred stock dividends

  —      —      —      (7,138,000   —      —      —      (11,015,000

Distributions to common shareholders/noncontrolling interests

  (3,566,000  (56,000  (3,622,000  (10,841,000   (3,608,000  (65,000  (3,673,000  (14,481,000

Conversions of OP Units into common stock

  —      (3,998,000  (3,998,000  3,897,000     —      (3,998,000  (3,998,000  3,897,000  

Reallocation adjustment of limited partners’ interest

  —      (27,000  (27,000  30,000     —      263,000    263,000    (123,000
 

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

 

Balance, June 30, 2012

 $54,653,000   $1,255,000   $55,908,000   $544,894,000  

Balance, September 30, 2012

  $57,175,000   $1,524,000   $58,699,000   $652,738,000  
 

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

 

See accompanying notes to consolidated financial statements.

CEDAR REALTY TRUST, INC.

Consolidated Statements of Cash Flows

(unaudited)

 

  Six months ended June 30,   Nine months ended September 30, 
  2012 2011   2012 2011 

Cash flow from operating activities:

      

Net income (loss)

  $1,027,000   $(33,822,000  $3,325,000   $(105,087,000

Adjustments to reconcile net income (loss) to net cash provided by operating activities:

      

Equity in income of unconsolidated joint ventures

   (1,021,000  (825,000   (1,432,000  (1,152,000

Distributions from unconsolidated joint ventures

   1,021,000    557,000     1,432,000    865,000  

Write-off of investment in unconsolidated joint venture

   —      7,961,000     —      7,961,000  

Acquisition transaction costs and terminated projects

   —      1,242,000     —      1,169,000  

Impairment (reversals)/charges—discontinued operations

   (1,138,000  22,544,000  

Impairment (reversals)/charges

   (1,138,000  94,706,000  

Gain on sales

   (829,000  (502,000   (1,231,000  (632,000

Straight-line rents

   (566,000  (998,000   (782,000  (1,266,000

Provision for doubtful accounts

   1,469,000    1,765,000     2,053,000    2,572,000  

Depreciation and amortization

   25,543,000    21,466,000     34,825,000    32,917,000  

Amortization of intangible lease liabilities

   (2,990,000  (2,995,000   (4,164,000  (5,055,000

Expense and market price adjustments relating to share-based compensation

   1,746,000    3,128,000     2,895,000    3,907,000  

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

   3,786,000    2,143,000     4,246,000    3,212,000  

Increases/decreases in operating assets and liabilities:

      

Rents and other receivables, net

   (163,000  (4,405,000   (1,335,000  (5,443,000

Prepaid expenses and other

   5,459,000    (257,000   (2,204,000  (5,843,000

Accounts payable and accrued liabilities

   (5,253,000  (3,436,000   294,000    (1,464,000
  

 

  

 

   

 

  

 

 

Net cash provided by operating activities

   28,091,000    13,566,000     36,784,000    21,367,000  
  

 

  

 

   

 

  

 

 

Cash flow from investing activities:

      

Expenditures for real estate and improvements

   (11,640,000  (63,158,000   (22,171,000  (76,064,000

Net proceeds from sales of real estate

   16,761,000    11,577,000     18,775,000    11,708,000  

Net proceeds from transfers to unconsolidated Cedar/RioCan joint venture

   —      2,894,000     —      4,787,000  

Investments in and advances to unconsolidated joint ventures

   —      (4,183,000   —      (4,185,000

Distributions of capital from unconsolidated joint ventures

   1,628,000    2,996,000     2,895,000    3,990,000  

Construction escrows and other

   1,446,000    (6,554,000   2,589,000    (7,308,000
  

 

  

 

   

 

  

 

 

Net cash provided by (used in) in investing activities

   8,195,000    (56,428,000   2,088,000    (67,072,000
  

 

  

 

   

 

  

 

 

Cash flow from financing activities:

      

Net advances from revolving credit facilities

   13,183,000    34,500,000  

Net (repayments)/advances from revolving credit facilities

   (73,317,000  33,720,000  

Proceeds from mortgage financings

   —      29,291,000     —      45,791,000  

Mortgage repayments

   (31,851,000  (4,762,000   (53,279,000  (9,255,000

Payments of debt financing costs

   (4,268,000  —       (4,405,000  —    

Noncontrolling interests:

      

Contributions from consolidated joint venture minority interests

   —      269,000     —      268,000  

Distributions to consolidated joint venture minority interests

   (3,566,000  (1,973,000   (3,608,000  (2,193,000

Distributions to limited partners

   (71,000  (255,000   (85,000  (386,000

Proceeds from sales of preferred stock, net

   9,764,000    —    

Redemptions/repurchases of preferred stock, net

   (9,425,000  —    

Proceeds from sales of common stock, net

   (170,000  4,299,000  

Net proceeds from sales of preferred stock

   124,370,000    —    

Redemptions/repurchases of preferred stock

   (12,141,000  —    

Net proceeds from sales of common stock

   (169,000  4,313,000  

Preferred stock dividends

   (7,279,000  (7,099,000   (10,084,000  (10,650,000

Distributions to common shareholders

   (7,079,000  (12,148,000   (10,808,000  (18,427,000
  

 

  

 

   

 

  

 

 

Net cash (used in) provided by financing activities

   (40,762,000  42,122,000     (43,526,000  43,181,000  
  

 

  

 

   

 

  

 

 

Net (decrease) in cash and cash equivalents

   (4,476,000  (740,000   (4,654,000  (2,524,000

Cash and cash equivalents at beginning of period

   12,070,000    14,166,000     12,070,000    14,166,000  
  

 

  

 

   

 

  

 

 

Cash and cash equivalents at end of period

  $7,594,000   $13,426,000    $7,416,000   $11,642,000  
  

 

  

 

   

 

  

 

 

See accompanying notes to consolidated financial statements.

Cedar Realty Trust, Inc.

Notes to Consolidated Financial Statements

JuneSeptember 30, 2012

(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 supermarket-anchored shopping centers straddling the Washington, DC to Boston corridor. At JuneSeptember 30, 2012, the Company owned and managed a portfolio of 67 operating properties (excluding properties “held for sale/conveyance”). In addition, the Company has an ownershiphad a 20% interest in 22 operating properties through its Cedar/RioCan joint venture in which the Company has a 20% interest.(see below).

During 2011, the Company determined (1) to completely exit the Ohio market, principally the Discount Drug Mart portfolio of drugstore/convenience centers, and concentrate on the mid-Atlantic and Northeast coastal regions, (2) to concentrate on grocery-anchored strip centers, by disposing of its mall and single-tenant/triple-net-lease properties, and (3) to focus on improving operations and performance at the Company’s remaining properties, and to reduce development activities, by disposing of certain development projects, land acquired for development, and other non-core assets. In addition, discontinued operations reflect the anticipated consummation of the Homburg joint venture buy/sell transactions.transactions (see Note 4).

On October 10, 2012, the Company concluded definitive agreements with RioCan Real Estate Investment Trust (“RioCan”) to exit the 20% Cedar / 80% RioCan joint venture that owns 22 retail properties. Pursuant to the agreements, the Company exchanged its 20% interest in the joint venture for (1) a 100% ownership interest in Franklin Village, located in Franklin, Massachusetts, at an agreed-upon value of approximately $75.1 million, including the assumption of related in-place mortgage financing of approximately $43.1 million, and (2) approximately $40.0 million in cash, which was initially used to reduce the outstanding balance under the Company’s Credit Facility. The Company will continue to manage the properties acquired by RioCan subject to a management agreement which will terminate effective January 31, 2013.

The Company has concluded separation arrangements and terminations of employment agreements relating primarily to employee headcount reductions in connection with the recent property dispositions and exit from the Cedar/RioCan joint venture discussed above. As a result, the Company has accrued approximately $1.1 million as of September 30, 2012 applicable thereto (included in management transition charges and employee termination costs in the consolidated statements of operations).

See Notes 7 and 9 for details relating to sales of 7.25% Series B Preferred Stock and related interim repayments of borrowings under the Company’s Credit facility, and October 2012 redemptions of 8.875% Series A Preferred Stock funded by borrowings under the Company’s Credit facility.

Cedar Realty Trust, Inc.

Notes to Consolidated Financial Statements

September 30, 2012

(unaudited)

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 JuneSeptember 30, 2012, the Company owned a 99.6% economic interest in, and was the sole general partner of, the Operating Partnership. The limited partners’ interest in the Operating Partnership (0.4% at JuneSeptember 30, 2012) 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 281,000 OP Units outstanding at JuneSeptember 30, 2012 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.

Cedar Realty Trust, Inc.

Notes to Consolidated Financial Statements

June 30, 2012

(unaudited)

Note 2. Summary of Significant Accounting ChangesPolicies

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 financial statements reflect certain reclassifications of prior periodprior-period amounts to conform to the 2012 presentation, principally to reflect the sale and/or treatment as “held for sale/conveyance” of certain operating properties and the treatment thereof as “discontinued operations”. The reclassifications 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, 2011.

Cedar Realty Trust, Inc.

Notes to Consolidated Financial Statements

September 30, 2012

(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 (“VIEs”) for which it is the primary beneficiary. Generally, a VIE is an entity with one or more of the following characteristics: (a) the total equity investment at risk is not sufficient to permit the entity to finance its activities without additional subordinated financial support, (b) as a group, the holders of the equity investment at risk (i) lack the power to make decisions about the entity’s activities that significantly impact the entity’s performance through voting or similar rights, (ii) have no obligation to absorb the expected losses of the entity, or (iii) have no right to receive the expected residual returns of the entity, or (c) the equity investors have voting rights that are not proportional to their economic interests, and substantially all of the entity’s activities either involve, or are conducted on behalf of, an investor that has disproportionately fewfewer voting rights. A VIE is required to be consolidated by its primary beneficiary. The primary beneficiary of a VIE has (i) the power to direct the activities that most significantly impact the entity’s economic performance, and (ii) the obligation to absorb losses of the VIE or the right to receive benefits from the VIE that could be significant to the VIE. Significant judgments related to these determinations include estimates about the current and future fair values, and performance of real estate held by these VIEs, and general market conditions.

The Company has a 20% interest in a joint venture with RioCan Real Estate Investment Trust of Toronto, Canada, a publicly-traded Canadian real estate investment trust (“RioCan”). At June 30, 2012, the joint venture owned 22 properties. Although the Company provides management and other services, RioCan has significant management participation rights. The Company has determined that this joint venture is not a VIE and, accordingly, the Company accounts for its investment in this joint venture under the equity method.

Cedar Realty Trust, Inc.

Notes to Consolidated Financial Statements

June 30, 2012

(unaudited)

Supplemental Consolidated Statements of Cash Flows Information

 

  Six months ended June 30,   Nine months ended September 30, 
  2012   2011   2012   2011 

Supplemental disclosure of cash activities:

        

Cash paid for interest

  $22,902,000    $24,160,000    $33,756,000    $35,630,000  

Supplemental disclosure of non-cash activities:

        

Conversion of OP Units into common stock

   7,895,000     —       7,895,000     —    

Mortgage loans payable assumed by buyers

   4,148,000     —       4,148,000     4,975,000  

Capitalization of interest and deferred financing costs

   745,000     1,141,000     1,000,000     2,036,000  

Recently-Issued Accounting Pronouncements

Effective January 1, 2012, the Company adopted the Financial Accounting Standards Board’s (“FASB”) Accounting Standards Update (“ASU”) No. 2011-04, “Fair Value Measurement: Amendments to Achieve Common Fair Value Measurement and Disclosure Requirements in US GAAP and IFRS”. This update defines fair value, clarifies a framework to measure fair value, and requires specific disclosures of fair value measurements. The adoption of this guidance did not have a material impact on the Company’s financial condition or results of operations.

Cedar Realty Trust, Inc.

Notes to Consolidated Financial Statements

September 30, 2012

(unaudited)

Effective January 1, 2012, the Company adopted the FASB ASU 2011-05, “Presentation of Comprehensive Income”, which requires the components of other comprehensive income to be presented either in a single continuous statement of comprehensive income or in two separate but consecutive statements. The guidance has been applied retrospectively and, other than presentation in theas a separate financial statements,statement, its adoption did not have an effect on the Company’s financial position or results of operations.

Note 3. Real Estate

At JuneSeptember 30, 2012, substantially all of the Company’s real estate was pledged as collateral for mortgage loans payable and the Company’s credit facilities.

Cedar Realty Trust, Inc.

Notes to Consolidated Financial Statements

June 30, 2012

(unaudited)

facility.

Note 4—4. Discontinued operations and land dispositions

During the three months endedIn March 31, 2012, the Company determined to sell Kingston Plaza, located in Kingston, New York. AsYork, and subsequently sold the property metin April 2012. As such, the “held for sale” criteria as of March 31, 2012, itproperty has been treated as a “discontinued operation” for all periods presented.

The Company conducts a continuing review of the values for all remaining properties “held for sale/conveyance” and, based on final sales prices and sales contracts entered into, the Company has recorded an approximate $1.1 million reversalnet reversals of impairment charges for the sixnine months ended JuneSeptember 30, 2012. At September 30, 2012, the Company had 17 properties that were held for sale/conveyance.

As of JuneSeptember 30, 2012, the Company is in the process of conveying four of its properties (Roosevelt II, Gahanna Discount Drug Mart Plaza, Westlake Discount Drug Mart Plaza and McCormick Place) to their respective lenders (mortgage loans payable and accrued interest aggregated $22.9$23.3 million at that date). In connection with these conveyances, each applicable subsidiary borrower has stopped paying monthly mortgage payments and is currently in default on these non-recourse mortgages.

On October 12, 2012, the Company concluded definitive agreements with Homburg Invest Inc. (“HII”) relating to the previously disclosed application of the buy/sell provisions of the joint venture agreements for each of the nine properties owned by the joint venture. Pursuant to the agreements, the Company acquired HII’s 80% ownership in Meadows Marketplace, located in Hershey, Pennsylvania, and Fieldstone Marketplace, located in New Bedford, Massachusetts, for approximately $27.3 million, including the assumption of related in-place mortgage financing of $21.8 million, giving the Company a 100% ownership interest in these two properties. In addition, the Company sold to HII its 20% ownership interest in the remaining seven joint venture properties for approximately $23.6 million, including the assumption of related in-place mortgage financing of $14.5 million. The Company’s property management agreements for the sold properties terminated upon the closing of the sale.

Cedar Realty Trust, Inc.

Notes to Consolidated Financial Statements

September 30, 2012

(unaudited)

The following is a summary of the components of income (loss) from discontinued operations:

 

  Three months ended June 30, Six months ended June 30,   Three months ended September 30, Nine months ended September 30, 
  2012   2011 2012   2011   2012   2011 2012   2011 

Revenues:

              

Rents

  $4,428,000   $6,551,000  $9,504,000   $14,326,000   $4,409,000    $6,466,000   $13,907,000    $20,808,000  

Expense recoveries

   1,098,000    1,422,000   2,498,000    3,487,000    1,059,000     1,654,000    3,557,000     5,139,000  

Other

   19,000    29,000   58,000    363,000    30,000     10,000    89,000     369,000  
  

 

   

 

  

 

   

 

   

 

   

 

  

 

   

 

 

Total revenues

   5,545,000    8,002,000   12,060,000    18,176,000    5,498,000     8,130,000    17,553,000     26,316,000  
  

 

   

 

  

 

   

 

   

 

   

 

  

 

   

 

 

Expenses:

              

Operating, maintenance and management

   1,891,000    1,958,000   3,784,000    5,151,000    1,524,000     2,041,000    5,303,000     7,191,000  

Real estate and other property-related taxes

   819,000    1,352,000   2,005,000    2,758,000    973,000     1,334,000    2,979,000     4,129,000  

Depreciation and amortization

   —       1,768,000   21,000    3,604,000    —       1,652,000    21,000     5,256,000  

Interest expense

   1,891,000    2,146,000   3,847,000    4,416,000    1,776,000     2,476,000    5,622,000     6,885,000  
  

 

   

 

  

 

   

 

   

 

   

 

  

 

   

 

 
   4,601,000    7,224,000   9,657,000    15,929,000 

Total expenses

   4,273,000     7,503,000    13,925,000     23,461,000  
  

 

   

 

  

 

   

 

   

 

   

 

  

 

   

 

 

Income from discontinued operations before impairments

   944,000    778,000   2,403,000    2,247,000    1,225,000     627,000    3,628,000     2,855,000  

Impairment (charges)/reversals

   —       (12,258,000  1,138,000    (22,544,000

Impairment (charges)/reversals, net

   —       (64,671,000  1,138,000     (87,287,000
  

 

   

 

  

 

   

 

   

 

   

 

  

 

   

 

 

Income (loss) from discontinued operations

  $944,000   $(11,480,000 $3,541,000   $(20,297,000  $1,225,000    $(64,044,000 $4,766,000    $(84,432,000
  

 

   

 

  

 

   

 

   

 

   

 

  

 

   

 

 

Gain on sales of discontinued operations

  $293,000   $474,000  $750,000   $474,000   $—      $—     $750,000    $502,000  
  

 

   

 

  

 

   

 

   

 

   

 

  

 

   

 

 

Cedar Realty Trust, Inc.

Notes to Consolidated Financial Statements

JuneSeptember 30, 2012

(unaudited)

 

During the sixnine months ended JuneSeptember 30, 2012, the Company completed the following transactions related to properties “held for sale/conveyance”:

 

  Percent   Date   Sales   Gain on   Percent   Date   Sales   Gain on 

Property

  Owned Location  Sold   Price   Sale   Owned Location  Sold   Price   Sale 

Discontinued operations:

         

Hilliard Discount Drug Mart Plaza

   100 Hilliard, OH   2/7/2012    $1,434,000    $—       100 Hilliard, OH   2/7/2012    $1,434,000    $—    

First Merit Bank at Akron

   100 Akron, OH   2/23/2012     633,000     —       100 Akron, OH   2/23/2012     633,000     —    

Grove City Discount Drug Mart Plaza

   100 Grove City, OH   3/12/2012     1,925,000     —       100 Grove City, OH   3/12/2012     1,925,000     —    

CVS at Naugatuck

   50 Naugatuck, CT   3/20/2012     3,350,000     457,000     50 Naugatuck, CT   3/20/2012     3,350,000     457,000  

CVS at Bradford

   100 Bradford, PA   3/30/2012     967,000     —       100 Bradford, PA   3/30/2012     967,000     —    

CVS at Celina

   100 Celina, OH   3/30/2012     1,449,000     —       100 Celina, OH   3/30/2012     1,449,000     —    

CVS at Erie

   100 Erie, PA   3/30/2012     1,278,000     —       100 Erie, PA   3/30/2012     1,278,000     —    

CVS at Portage Trail

   100 Akron, OH   3/30/2012     1,061,000     —       100 Akron, OH   3/30/2012     1,061,000     —    

Rite Aid at Massillon

   100 Massillon, OH   3/30/2012     1,492,000     —       100 Massillon, OH   3/30/2012     1,492,000     —    

Kingston Plaza

   100 Kingston, NY   4/12/2012     1,182,000     293,000     100 Kingston, NY   4/12/2012     1,182,000     293,000  

Stadium Plaza

   100 East Lansing, MI   5/3/2012     5,400,000     —       100 East Lansing, MI   5/3/2012     5,400,000     —    

Blue Mountain Commons (land parcel)

   100 Harrisburg. PA   6/19/2012     102,000     79,000  

Oregon Pike (land parcel)

   100 Lancaster, PA   6/28/2012     1,100,000     —    
       

 

   

 

        

 

   

 

 
       $21,373,000    $829,000         $20,171,000    $750,000  
       

 

   

 

        

 

   

 

 

Continuing operations:

         

Blue Mountain Commons (land parcel)

   100 Harrisburg. PA   6/19/2012    $102,000    $79,000  

Oregon Pike (land parcel)

   100 Lancaster, PA   6/28/2012     1,100,000     —    

Trindle Springs (land parcel)

   100 Mechanicsburg, PA   7/20/2012     800,000     —    

Aston (land parcel)

   100 Aston, PA   7/27/2012     1,365,000     402,000  
       

 

   

 

 
       $3,367,000    $481,000  
       

 

   

 

 

Note 5. Investment in Cedar/RioCan Joint Venture

At JuneSeptember 30, 2012, the Cedar/RioCan joint venture (RioCan – 80%; Cedar – 20%) owned 22 properties.properties (see Note 1 for information relating to the Company’s exit from the joint venture on October 10, 2012). The Company earned management fees from the joint venture of approximately $0.6$0.9 million and $0.7 million for the three months ended JuneSeptember 30, 2012 and 2011, respectively, and $1.3$2.1 million and $1.2$1.9 million for the sixnine months ended JuneSeptember 30, 2012 and 2011, respectively. Such fees are included in other revenues in the accompanying consolidated statements of operations.

Cedar Realty Trust, Inc.

Notes to Consolidated Financial Statements

JuneSeptember 30, 2012

(unaudited)

 

The following summarizes certain financial information related to the Company’s investment in the Cedar/RioCan unconsolidated joint venture:

 

  June 30,   December 31,   September 30,   December 31, 

Balance Sheets

  2012   2011   2012   2011 

Assets:

        

Real estate, net

  $523,159,000    $532,071,000    $519,115,000    $532,071,000  

Cash and cash equivalents

   11,581,000     12,797,000     7,463,000     12,797,000  

Restricted cash

   3,195,000     3,689,000     3,254,000     3,689,000  

Rent and other receivables

   1,650,000     2,419,000     2,107,000     2,419,000  

Straight-line rents

   3,523,000     2,743,000     3,902,000     2,743,000  

Deferred charges, net

   11,856,000     12,682,000     11,516,000     12,682,000  

Other assets

   4,144,000     5,549,000     6,268,000     5,549,000  
  

 

   

 

   

 

   

 

 

Total assets

  $559,108,000    $571,950,000    $553,625,000    $571,950,000  
  

 

   

 

   

 

   

 

 

Liabilities and partners’ capital:

        

Mortgage loans payable

  $314,895,000    $317,293,000    $313,592,000    $317,293,000  

Due to the Company

   527,000     1,203,000     623,000     1,203,000  

Unamortized intangible lease liabilities

   20,451,000     22,182,000     19,637,000     22,182,000  

Other liabilities

   7,282,000     8,248,000     10,063,000     8,248,000  
  

 

   

 

   

 

   

 

 

Total liabilities

   343,155,000     348,926,000     343,915,000     348,926,000  

Preferred stock

   97,000     97,000     97,000     97,000  

Partners’ capital

   215,856,000     222,927,000     209,613,000     222,927,000  
  

 

   

 

   

 

   

 

 

Total liabilities and partners’ capital

  $559,108,000    $571,950,000    $553,625,000    $571,950,000  
  

 

   

 

   

 

   

 

 

The Company’s share of partners’ capital

  $43,173,000    $44,743,000    $41,923,000    $44,743,000  
  

 

   

 

   

 

   

 

 

Cedar Realty Trust, Inc.

Notes to Consolidated Financial Statements

JuneSeptember 30, 2012

(unaudited)

 

  Three months ended June 30, Six months ended June 30,   Three months ended September 30, Nine months ended September 30, 

Statements of Income

  2012 2011 2012 2011   2012 2011 2012 2011 

Revenues

  $16,012,000  $15,296,000  $31,944,000  $31,289,000   $15,866,000   $15,538,000   $47,810,000   $46,827,000  

Property operating and other expenses

   (1,403,000  (1,307,000  (2,968,000  (3,966,000   (1,262,000  (1,361,000  (4,230,000  (5,327,000

Management fees

   (463,000  (483,000  (1,052,000  (950,000   (541,000  (501,000  (1,593,000  (1,451,000

Real estate taxes

   (1,937,000  (1,819,000  (3,862,000  (3,551,000   (1,896,000  (1,826,000  (5,758,000  (5,377,000

Acquisition transaction costs

   —      (790,000  —      (858,000   (964,000  (55,000  (964,000  (913,000

General and administrative

   (67,000  (61,000  (135,000  (132,000   (39,000  (87,000  (174,000  (219,000

Depreciation and amortization

   (5,056,000  (5,177,000  (10,170,000  (10,140,000   (5,104,000  (5,339,000  (15,274,000  (15,479,000

Interest and other non-operating expenses, net

   (4,219,000  (4,684,000  (8,654,000  (9,079,000   (4,006,000  (4,835,000  (12,660,000  (13,914,000
  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

 

Net income

  $2,867,000  $975,000  $5,103,000  $2,613,000   $2,054,000   $1,534,000   $7,157,000   $4,147,000  
  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

 

The Company’s share of net income

  $576,000  $195,000  $1,021,000  $523,000   $411,000   $327,000   $1,432,000   $829,000  
  

 

  

 

  

 

  

 

   

 

  

 

  

 

  

 

 

Note 6. 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 approximate fair value. The fair value of the Company’s investments and liabilities related to deferred compensation plans were determined to be a Level 1 within the valuation hierarchy, and were based on independent values provided by financial institutions. The valuation of the liability for the Company’s interest rate swaps, which is measured on a recurring basis, was determined to be a Level 2 within the valuation hierarchy, and was based on independent values provided by financial institutions. The valuation of the assets for the Company’s real estate held for sale/conveyance – discontinued operations, which is measured on a nonrecurring basis, havehas been determined to be (i) a Level 2 within the valuation hierarchy, based on the respective contracts of sale, adjusted for closing costs and expenses, or (ii) a 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 analyses 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.

Cedar Realty Trust, Inc.

Notes to Consolidated Financial Statements

JuneSeptember 30, 2012

(unaudited)

 

Generally, the Company engages third party valuation experts to assist with the preparation of the valuation methods noted above. These valuations are reviewed and approved by a diverse group of management, as deemed necessary, including personnel from acquisitions, accounting, finance, operations, development and leasing.leasing departments. During every reporting period, management reviews and updates the valuations as appropriate.

The following tables show the hierarchy for those assets measured at fair value on a recurring basis as of JuneSeptember 30, 2012 and December 31, 2011, respectively:

 

  Assets/Liabilities Measured at Fair Value on a   Assets/Liabilities Measured at Fair Value on a 
  Recurring Basis   Recurring Basis 
  June 30, 2012   September 30, 2012 

Description

  Level 1   Level 2   Level 3   Total   Level 1   Level 2   Level 3   Total 

Investments related to deferred compensation liabilities (a)

  $416,000   $—      $—      $416,000   $434,000   $—      $—      $434,000 
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Deferred compensation liabilities (b)

  $415,000   $—      $—      $415,000   $430,000   $—      $—      $430,000 
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Interest rate swaps liability (b)

  $—      $1,925,000   $—      $1,925,000   $—      $1,841,000   $—      $1,841,000 
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 
        
  December 31, 2011   December 31, 2011 

Description

  Level 1   Level 2   Level 3   Total   Level 1   Level 2   Level 3   Total 

Investments related to deferred compensation liabilities (a)

  $3,562,000   $—      $—      $3,562,000   $3,562,000   $—      $—      $3,562,000 
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Deferred compensation liabilities (b)

  $3,562,000   $—      $—      $3,562,000   $3,562,000   $—      $—      $3,562,000 
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Interest rate swaps liability (b)

  $—      $2,053,000   $—      $2,053,000   $—      $2,053,000   $—      $2,053,000 
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

 

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

Cedar Realty Trust, Inc.

Notes to Consolidated Financial Statements

JuneSeptember 30, 2012

(unaudited)

 

The fair value of the Company’s fixed rate mortgage loans was 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 JuneSeptember 30, 2012 and December 31, 2011, the aggregate fair values of the Company’s fixed rate mortgage loans payable, which were determined to be a Level 3 within the valuation hierarchy, were approximately $521.1$514.2 million and $528.5 million, respectively; the carrying values of such loans were $498.9$496.9 million and $524.7 million, respectively.

The following tables show the hierarchy for those assets measured at fair value on a non-recurring basis as of JuneSeptember 30, 2012 and December 31, 2011, respectively:

 

  Assets Measured at Fair Value on a 
  Non-Recurring Basis   Assets Measured at Fair Value on a 
  June 30, 2012   Non-Recurring Basis 
  Level 1   Level 2   Level 3   Total   September 30, 2012 

Asset Description

          Level 1   Level 2   Level 3   Total 

Real estate held for sale/conveyance

  $—      $113,162,000    $78,376,000    $191,538,000    $—      $122,243,000    $71,931,000    $194,174,000  
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 
        
  December 31, 2011   December 31, 2011 
  Level 1   Level 2   Level 3   Total 

Asset Description

          Level 1   Level 2   Level 3   Total 

Real estate held for sale/conveyance

  $—      $124,154,000    $82,520,000    $206,674,000 (a)   $—      $124,154,000    $82,520,000    $206,674,000(a) 
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

 

(a)Excludes $0.9 million relating to a property subsequently treated as “held for sale/conveyance”.

Cedar Realty Trust, Inc.

Notes to Consolidated Financial Statements

JuneSeptember 30, 2012

(unaudited)

 

The following table details the quantitative information regarding Level 3 assets measured at fair value on a non-recurring basis as of JuneSeptember 30, 2012:

 

Quantitative Information about Level 3 Fair Value Measurements

Quantitative Information about Level 3 Fair Value Measurements

Quantitative Information about Level 3 Fair Value Measurements

  Fair value at Valuation Unobservable Range Fair value at Valuation  Unobservable  Range
  June 30, 2012 Technique inputs (weighted average) September 30, 2012 Technique  inputs  (weighted average)

Real estate held for sale/conveyance:

           

Operating retail real estate (ten properties)

  $70,226,000  Discounted cash flow Capitalization rates 7.5% to 11.3% (9.7%)

Operating retail real estate (nine properties)

 $62,620,000   Discounted cash flow  Capitalization rates  7.5% to 11.3% (9.8%)
    Discount rates 11.0% to 12.0% (11.4%)    Discount rates  11.5% to 12.0% (11.6%)

Land (six parcels)

   8,150,000  Sales comparison approach Price per acre $29,000 to $187,000 per acre  9,311,000   Sales comparison approach  Price per acre  $29,000 to $217,000 per acre

($118,000 per acre)

     ($92,000 per acre) 

 

      
  

 

     $71,931,000       
  $78,376,000     

 

      
  

 

    

Note 7. Debt

Amended, Restated and Consolidated Credit Facility

On January 26, 2012, the Company entered into a $300 million secured credit facility (the “Credit Facility”), which amended, restated and consolidated its $185 million stabilized property revolving credit facility and its $150 million development property credit facility. The two prior facilities were due to expire on January 31, 2012 and June 13, 2012, respectively.

The Credit Facility is comprised of a four-year $75 million term loan and a three-year $225 million revolving credit facility, subject to collateral in place. In connection with the Credit Facility, the Company paid participating lender fees and closing and transaction costs of approximately $4.0 million. In addition, the Company wrote off $2.6 million of unamortized fees associated with the terminated stabilized property and development credit facilities.

Borrowings under the Credit Facility are priced at LIBOR plus a spread275 bps (a weighted average rate of 3.0% per annum at September 30, 2012), and can range from LIBOR plus 200 to 300 bps based on the Company’s leverage ratio (the weighted-average rate of interest as of June 30, 2012 was 3.0% per annum).ratio. Subject to customary conditions, the term loan and the revolving credit facility may both be extended for one additional year at the Company’s option. Under an accordion feature, the Credit Facility can be increased to $500 million, subject to customary conditions, collateral in place and lending commitments from participating banks.

Cedar Realty Trust, Inc.

Notes to Consolidated Financial Statements

JuneSeptember 30, 2012

(unaudited)

 

The Credit Facility contains financial covenants including, but not limited to, maximum debt leverage, minimum interest coverage, minimum fixed charge coverage, and minimum net worth. In addition, the Credit Facility contains restrictions including, but not limited to, limits on indebtedness, certain investments and distributions. The Company’s failure to comply with these covenants or the occurrence of an event of default under the Credit Facility could result in the acceleration of the Company’s debt and other financial obligations under the Credit Facility.related debt. The Credit Facility is available to fund acquisitions, redevelopment and remaining development activities, capital expenditures, mortgage repayments, dividend distributions, working capital and other general corporate purposes.

As of JuneSeptember 30, 2012, the Company has $104.5$18.0 million outstanding under the revolving credit portion of the Credit Facility, and had $78.3$164.9 million available for additional borrowings as of the date. A significant portion of the revolving credit availability is the result of the application of net cash proceeds from the sale of 4.8 million shares of the Company’s Series B Preferred Stock during September 2012 (see Note 9). In October 2012, the Company redeemed 4.5 million shares of its Series A Preferred Stock for a total cash outlay of $114.1 million which was drawn on its Credit Facility.

Derivative financial instruments

At JuneSeptember 30, 2012, the Company had approximately $31.8$31.6 million of mortgage loans payable subject to interest rate swaps. Such interest rate swaps converted LIBOR-based variable rates to fixed annual rates of 5.2% to 6.5% per annum. At that date, the Company had accrued liabilities of $1.9$1.8 million (included in accounts payable and accrued liabilities on the consolidated balance sheet) relating to the fair value of interest rate swaps applicable to existing mortgage loans payable. Charges and/or credits relating to the changes in fair values of such interest rate swaps are made to accumulated other comprehensive (loss) income, noncontrolling interests (minority interests in consolidated joint ventures and limited partners’ interest), or operations (included in interest expense), as appropriate.

Cedar Realty Trust, Inc.

Notes to Consolidated Financial Statements

September 30, 2012

(unaudited)

The following is a summary of the derivative financial instruments held by the Company and the Cedar/RioCan joint venture at JuneSeptember 30, 2012 and December 31, 2011:

 

       Notional values    Balance Fair value 
Designation/      June 30,     December 31,  Maturity sheet June 30,  December 31, 

Cash flow

 Derivative Count  2012  Count  2011  dates location 2012  2011 
 Interest

rate swaps

      Accrued
liabilities
  

Qualifying

 Consolidated  3  $31,761,000   3  $32,091,000  2013-2018 Consolidated $1,925,000  $2,053,000 
   

 

 

   

 

 

    

 

 

  

 

 

 
 Cedar/RioCan      Cedar/RioCan  

Qualifying

 Joint Venture  1  $13,991,000   1  $14,182,000  2016 Joint Venture $2,334,000  $2,419,000 
   

 

 

   

 

 

    

 

 

  

 

 

 

Cedar Realty Trust, Inc.

Notes to Consolidated Financial Statements

June 30, 2012

(unaudited)

         Notional values      Balance  Fair value 
Designation/        September 30,      December 31,   Maturity  sheet  September 30,   December 31, 

Cash flow

  Derivative  Count  2012   Count  2011   dates  location  2012   2011 

Qualifying

  Interest rate swaps Consolidated  3  $31,595,000    3  $32,091,000    2013-2018  Accrued liabilities Consolidated  $1,841,000    $2,053,000  
      

 

 

     

 

 

       

 

 

   

 

 

 

Qualifying

  Cedar/RioCan Joint Venture  1  $13,892,000    1  $14,182,000    2016  Cedar/RioCan Joint Venture  $2,235,000    $2,419,000  
      

 

 

     

 

 

       

 

 

   

 

 

 

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 sixnine months ended JuneSeptember 30, 2012 and 2011, respectively:

 

     Amount of gain recognized in other      Amount of gain (loss) recognized in other 
     comprehensive income (loss) (effective portion)      comprehensive income (loss) (effective portion) 
Designation/     Three months ended June 30,   Six months ended June 30,      Three months ended September 30, Nine months ended September 30, 

Cash flow

  Derivative  2012   2011   2012   2011   Derivative  2012   2011 2012   2011 

Qualifying

  Consolidated  $21,000   $113,000   $309,000   $411,000   Consolidated  $174,000    $(676,000 $483,000    $(265,000
    

 

   

 

   

 

   

 

     

 

   

 

  

 

   

 

 
  Cedar/RioCan        

Qualifying

  Joint Venture  $4,000   $—      $58,000   $—      Cedar/RioCan Joint Venture  $20,000    $—     $78,000    $—    
    

 

   

 

   

 

   

 

     

 

   

 

  

 

   

 

 

As of JuneSeptember 30, 2012, the Company believes it has no significant risk associated with non-performance of the financial institutions which are the counterparties to its derivative contracts. Additionally, based on the rates in effect as of JuneSeptember 30, 2012, if a counterparty were to default, the Company would receive a net interest benefit.

Note 8. 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.

Cedar Realty Trust, Inc.

Notes to Consolidated Financial Statements

September 30, 2012

(unaudited)

The Company has entered into joint venture arrangements with respect to a number of its properties. The applicable joint venture agreements generally include buy/sell provisions pursuant to which, after a specified period of years, either party may initiate the buy/sell provision whereby the initiating party can designate a value for the relevant property or properties, and the other party may then elect either to sell its proportionate ownership interest in the joint venture based on thatthe offered value for the entire property or properties, or to purchase the initiating party’s ownership interest based on such valuation for the entire property or properties. Specifically, the joint venture agreement between the Company and RioCan provides that, at any time after December 10, 2012, either the Company or RioCan may initiate the buy/sell provision.

Cedar Realty Trust, Inc.

Notes to Consolidated Financial Statements

June 30, 2012

(unaudited)

Note 9. Shareholders’ Equity

On May 15, 2012, the Company concluded a public offering of 400,000 shares of its 7.25% Series B Cumulative Redeemable Preferred Stock “Series(“Series B Preferred Stock”) at $23.00 per share, and realized net proceeds, after offering expenses, of approximately $8.6 million. On September 11, 2012, the Company concluded another public offering of 4,200,000 shares of its Series B Preferred Stock at $23.94 per share, and realized net proceeds, after offering expenses, of approximately $96.8 million. On September 14, 2012, the underwriters exercised their over-allotment option to the extent of 630,000 additional shares of the Company’s Series B Preferred Stock, and the Company realized additional net proceeds of $14.5 million. In addition, on May 29, 2012 the Company entered into an at-the-market (“ATM”) equity program in which the Company may, from time to time, offer and sell additional shares of its Series B Preferred Stock. During the nine months ended September 30, 2012, the Company sold approximately 199,000 shares under the ATM equity program at a weighted average price of $23.23 per share, and realized net proceeds, after offering expenses, of approximately $4.5 million. The Series B Preferred Stock has a liquidation preference of $25.00 per share, has no stated maturity, is not convertible into any other security of the Company, and is redeemable at the Company’s option beginning May 22, 2017 at a price of $25.00 per share plus accrued and unpaid distributions. In addition, on May 29, 2012 the Company entered into an at-the-market (“ATM”) equity program in which the Company may, from time to time, offer and sell up to an additional 4,000,000 shares of its 7.25% Series B Preferred Stock.

During the periodnine months ended June 30, 2012, the Company sold approximately 53,000 shares under the ATM equity program at a weighted average price of $23.15 per share, and realized net proceeds, after offering expenses, of approximately $1.2 million. In addition, during the period ended JuneSeptember 30, 2012, the Company redeemed and/or purchased on the open-market approximately 380,000487,000 shares of its 8.875% Series A Cumulative Redeemable Preferred Stock (“Series A Preferred Stock”), for a total cash outlay of $9.6$12.4 million (including $89,000$181,000 of redemption costs and $141,000 of accrued dividends). In addition, during October 2012, the Company redeemed an aggregate of approximately 4.5 million of its Series A Preferred Stock for a total cash outlay of $114.1 million (including $1.5 million of accrued dividends).

Cedar Realty Trust, Inc.

Notes to Consolidated Financial Statements

September 30, 2012

(unaudited)

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

 

  Three months ended June 30,   Six months ended June 30,   Three months ended September 30,   Nine months ended September 30, 
  2012   2011   2012   2011   2012   2011   2012   2011 

Common stock

  $0.050   $0.090   $0.100   $0.180   $0.050    $0.090    $0.150    $0.270  

Cumulative Redeemable Preferred Stock:

                

8.875% Series A

  $0.555   $0.555   $1.109   $1.109   $0.555    $0.555    $1.109    $1.664  

7.250% Series B

  $—      $—      $—      $—      $0.453    $—      $0.453    $—    

During the sixnine months ended JuneSeptember 30, 2012, holders of approximately 1,134,000 OP Units (including 564,000 mezzanine OP Units) converted their holdings to shares of the Company’s common stock. In connection therewith, $3.9 million of the carrying value of mezzanine OP Units was reclassified to equity.

Cedar Realty Trust, Inc.

Notes to Consolidated Financial Statements

June 30, 2012

(unaudited)

Note 10. Revenues

Rental revenues for the three and sixnine months ended JuneSeptember 30, 2012 and 2011, respectively, are comprised of the following:

 

  Three months ended June 30,   Six months ended June 30,   Three months ended September 30,   Nine months ended September 30, 
  2012   2011   2012   2011   2012   2011   2012   2011 

Base rents

  $24,835,000    $24,060,000    $49,667,000    $48,022,000    $24,975,000    $24,086,000    $74,642,000    $72,097,000  

Percentage rent

   174,000     220,000     464,000     384,000     314,000     302,000     778,000     687,000  

Straight-line rents

   247,000     365,000     562,000     746,000     216,000     187,000     778,000     932,000  

Amortization of intangible lease liabilities

   1,732,000     1,269,000     2,990,000     2,435,000     1,174,000     1,890,000     4,164,000     4,323,000  
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Total rents

  $26,988,000    $25,914,000    $53,683,000    $51,587,000    $26,679,000    $26,465,000    $80,362,000    $78,039,000  
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Other revenues, reflected in the accompanying consolidated statements of operations, include items such as lease termination fees which tend to fluctuate more than rents from period to period. For the three and sixnine months ended JuneSeptember 30, 2012, the Company recorded lease termination income of approximately $3.0 million.

Cedar Realty Trust, Inc.

Notes to Consolidated Financial Statements

September 30, 2012

(unaudited)

Note 11. Share-Based Compensation

The following tables set forth certain share-based compensation information for the three and sixnine months ended JuneSeptember 30, 2012 and 2011, respectively:

 

  Three months ended June 30, Six months ended June 30,   Three months ended September 30, Nine months ended September 30, 
  2012 2011 2012   2011   2012   2011 2012   2011 

Share-based compensation:

             

Expense relating to share grants (including the equity and liability awards)

  $845,000  $2,816,000  $1,736,000   $3,796,000   $1,149,000    $978,000   $2,885,000    $4,789,000  

Adjustments to reflect changes in market price of Company’s common stock

   (20,000  (518,000  10,000    (668,000   —       (39,000  10,000     (707,000
  

 

  

 

  

 

   

 

   

 

   

 

  

 

   

 

 

Total charged to operations (a)

  $825,000  $2,298,000  $1,746,000   $3,128,000   $1,149,000    $939,000   $2,895,000    $4,082,000  
  

 

  

 

  

 

   

 

   

 

   

 

  

 

   

 

 

(a)The 2011 amounts charged to operations include $362,000, $0, $362,000, and $1,980,000, respectively, applicable to accelerated vestings included in management transition charges.charges and employee termination costs.

On June 15, 2012, the Company’s shareholders approved the 2012 Stock Incentive Plan (the “2012 Plan”), which was designed to replace the existing 2004 Stock Incentive Plan (the “2004 Plan”). In connection with the approval of the 2012 Plan, the Company agreed not to grant any additional new awards under the 2004 Plan. The 2012 Plan establishes the procedures for the granting of, among other things, restricted stock awards an d,and, in addition to mirroring the basic provisions of the 2004 Plan, specifically provides for the awarding of the remaining two2.0 million shares to the Company’s President and Chief Executive Officer, as provided in his employment agreement. As a result of the approval, 500,000 of such shares, which had previously been recorded as a liability award, were reclassified to equity. In addition, during the sixnine months ended JuneSeptember 30, 2012, there were 557,000 other time-based restricted shares issued with a weighted average grant date fair value of $4.60 per share. The 2012 Plan also increasesauthorized 4.5 million shares to be available for grant and increased the maximum number of shares that may be granted to a participant in any calendar year to 500,000 and initially had 4.5 million shares available.500,000. At JuneSeptember 30, 2012, 2.5 million shares remained available for grants pursuant to the 2012 Plan.

Cedar Realty Trust, Inc.

Notes to Consolidated Financial Statements

JuneSeptember 30, 2012

(unaudited)

 

Note 12. 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 and sixnine months ended JuneSeptember 30, 2012, the Company had 3.13.6 million and 3.13.2 million, respectively, of weighted average unvested restricted shares outstanding. EPS forFor the three and sixnine months ended JuneSeptember 30, 2011, are calculated based on the data presented on the faceCompany had 3.0 million and 2.1 million, respectively, of the consolidated statement of operations for those periods.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 sixnine months ended JuneSeptember 30, 2012:2012 and 2011, respectively:

 

   Three months ended  Six months ended 
   June 30, 2012  June 30, 2012 

Numerator

   

Income (loss) from continuing operations

  $4,658,000  $(3,264,000

Preferred stock dividends

   (3,607,000  (7,138,000

Preferred stock redemption costs

   (382,000  (382,000

Net loss attributable to noncontrolling interests

   124,000   301,000 

Net earnings allocated to unvested shares

   (295,000  (448,000
  

 

 

  

 

 

 

Income (loss) from continuing operations available for common shareholders

   498,000   (10,931,000

Results from discontinued operations, net of noncontrolling interests

   443,000   2,379,000 
  

 

 

  

 

 

 

Net income (loss) available for common shareholders, basic and diluted

  $941,000  $(8,552,000
  

 

 

  

 

 

 

Denominator

   

Weighted average number of vested common shares outstanding

   68,038,000   67,787,000 
  

 

 

  

 

 

 

Earnings (loss) per common share, basic and diluted

   

Continuing operations

  $0.01  $(0.16

Discontinued operations

  $0.00  $0.03 
  

 

 

  

 

 

 
  $0.01  $(0.13
  

 

 

  

 

 

 

Cedar Realty Trust, Inc.

Notes to Consolidated Financial Statements

June 30, 2012

(unaudited)

   Three months ended September 30,  Nine months ended September 30 
   2012  2011  2012  2011 

Numerator

     

Income (loss) from continuing operations

  $1,073,000   $(7,221,000 $(2,191,000 $(21,157,000

Preferred stock dividends

   (3,877,000  (3,580,000  (11,015,000  (10,621,000

Preferred stock redemption costs

   (173,000  —      (555,000  —    

Net loss attributable to noncontrolling interests

   127,000    261,000    424,000    785,000  

Net earnings allocated to unvested shares

   (178,000  (266,000  (626,000  (546,000
  

 

 

  

 

 

  

 

 

  

 

 

 

(Loss) from continuing operations attribtuable to common shareholders

   (3,028,000  (10,806,000  (13,963,000  (31,539,000

Results from discontinued operations, net of noncontrolling interests

   (1,449,000  (59,565,000  934,000    (79,089,000
  

 

 

  

 

 

  

 

 

  

 

 

 

Net (loss) attributable to common shareholders, basic and diluted

  $(4,477,000 $(70,371,000 $(13,029,000 $(110,628,000
  

 

 

  

 

 

  

 

 

  

 

 

 

Denominator

     

Weighted average number of vested common shares outstanding

   68,232,000    66,800,000    67,932,000    66,253,000  
  

 

 

  

 

 

  

 

 

  

 

 

 

Earnings (loss) per common share, basic and diluted

     

Continuing operations

  $(0.05 $(0.16 $(0.20 $(0.48

Discontinued operations

  $(0.02 $(0.89 $0.01   $(1.19
  

 

 

  

 

 

  

 

 

  

 

 

 
  $(0.07 $(1.05 $(0.19 $(1.67
  

 

 

  

 

 

  

 

 

  

 

 

 

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 462,000281,000 and 1,415,000 for the three months ended JuneSeptember 30, 2012 and 2011, respectively and 637,000518,000 and 1,415,000 for the sixnine months ended JuneSeptember 30, 2012 and 2011, respectively. In addition, warrants for the purchase of OP Units, (83,000 for all periods)which expired on May 31, 2012, have been excluded as they were anti-dilutive for all periods; such warrants expired on May 31, 2012.applicable periods.

Cedar Realty Trust, Inc.

Notes to Consolidated Financial Statements

September 30, 2012

(unaudited)

Note 13. Subsequent Events

In determining subsequent events, management reviewed all activity from JulyOctober 1, 2012 through the date of filing this Quarterly Report on Form 10-Q.

On July 30,October 26, 2012, the Company’s Board of Directors declared a dividend of $0.05 per share with respect to its common stock as well as an equal distribution per unit on its outstanding OP Units. At the same time, the Board declared dividends of $0.5546875 per share with respect to the Company’s 8.875% Series A Cumulative Redeemable Preferred Stock and $0.453125 per share with respect to the Company’s 7.25% Series B Cumulative Redeemable Preferred Stock. The distributions are payable on AugustNovember 20, 2012 to shareholders of record on August 10,November 9, 2012.

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

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 which currently focuses primarily on ownership and operation of supermarket-anchored shopping centers straddling the Washington, DC to Boston corridor. At JuneSeptember 30, 2012, the Company owned and managed a portfolio of 67 operating properties (excluding properties “held for sale/conveyance”) totaling approximately 9.6 million square feet of GLA. In addition, the Company hashad an ownership interest in 22 operating properties, with approximately 3.7 million square feet of GLA, through its Cedar/RioCan joint venture in which the Company has a 20% interest. The Company believes it gains additional benefits with tenants and vendors by having an interest in managing these additional properties within its primary markets.(see below). The entire managed portfolio, including the Cedar/RioCan properties, was approximately 91.9%92.6% leased at JuneSeptember 30, 2012 (67 operating properties – 90.2%90.9%; Cedar/RioCan joint venture properties – 96.4%97.0%).

In keeping with its stated goal of reducing overall leverage to an appropriate level by selling non-core assets, the Company determined (1) to completely exit the Ohio market, principally the Discount Drug Mart portfolio of drugstore/convenience centers, and concentrate on the mid-Atlantic and Northeast coastal regions (two properties sold in 2012 and two properties “held for sale” as of JuneSeptember 30, 2012), (2) to concentrate on grocery-anchored strip centers, by disposing of its mall and single-tenant/triple-net-lease properties (seven properties sold in 2012 and four properties “held for sale” as of JuneSeptember 30, 2012), and (3) to focus on improving operations and performance at the Company’s remaining properties, and to reduce development activities, by disposing of certain development projects, land acquired for development, and other non-core assets (two properties sold in 2012 and four properties “held for sale” as of JuneSeptember 30, 2012). In addition, discontinued operations reflect the anticipated consummation of the Homburg joint venture buy/sell transactions (seven properties “held for sale” as of JuneSeptember 30, 2012).

On October 10, 2012, the Company concluded definitive agreements with RioCan to exit the 20% Cedar / 80% RioCan joint venture that owns 22 retail properties. Pursuant to the agreements, the Company exchanged its 20% interest in the joint venture for (1) a 100% ownership interest in Franklin Village, located in Franklin, Massachusetts, at an agreed-upon value of approximately $75.1 million, including the assumption of related in place mortgage financing of $43.1 million, and (2) approximately $40.0 million in cash, which was used to reduce the outstanding balance under the Company’s Credit Facility. The Company will continue to manage the properties acquired by RioCan subject to a management agreement which will terminate effective January 31, 2013.

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 supermarket-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.

Significant Transactions

Discontinued OperationsDispositions

The following table details dispositions of properties “held for sale/conveyance” during the sixnine months ended JuneSeptember 30, 2012:

 

  Percent       Date   Sales   Percent       Date   Sales 

Property

  owned Location  GLA   Sold   Price   owned Location  GLA   Sold   Price 

Hilliard Discount Drug Mart Plaza

  100% Hilliard, OH   40,988    2/7/2012    $1,434,000    100 Hilliard, OH   40,988     2/7/2012    $1,434,000  

First Merit Bank at Akron

  100% Akron, OH   3,200    2/23/2012     633,000    100 Akron, OH   3,200     2/23/2012     633,000  

Grove City Discount Drug Mart Plaza

  100% Grove City, OH   40,848    3/12/2012     1,925,000    100 Grove City, OH   40,848     3/12/2012     1,925,000  

CVS at Naugatuck

  50% Naugatuck, CT   13,225    3/20/2012     3,350,000    50 Naugatuck, CT   13,225     3/20/2012     3,350,000  

CVS at Bradford

  100% Bradford, PA   10,722    3/30/2012     967,000    100 Bradford, PA   10,722     3/30/2012     967,000  

CVS at Celina

  100% Celina, OH   10,195    3/30/2012     1,449,000    100 Celina, OH   10,195     3/30/2012     1,449,000  

CVS at Erie

  100% Erie, PA   10,125    3/30/2012     1,278,000    100 Erie, PA   10,125     3/30/2012     1,278,000  

CVS at Portage Trail

  100% Akron, OH   10,722    3/30/2012     1,061,000    100 Akron, OH   10,722     3/30/2012     1,061,000  

Rite Aid at Massillon

  100% Massillon, OH   10,125    3/30/2012     1,492,000    100 Massillon, OH   10,125     3/30/2012     1,492,000  

Kingston Plaza

  100% Kingston, NY   5,324    4/12/2012     1,182,000    100 Kingston, NY   5,324     4/12/2012     1,182,000  

Stadium Plaza

  100% East Lansing, MI   77,688    5/3/2012     5,400,000    100 East Lansing, MI   77,688     5/3/2012     5,400,000  

Blue Mountain Commons (land parcel)

  100% Harrisburg. PA   N/A     6/19/2012     102,000    100 Harrisburg. PA   N/A     6/19/2012     102,000  

Oregon Pike (land parcel)

  100% Lancaster, PA   N/A     6/28/2012     1,100,000    100 Lancaster, PA   N/A     6/28/2012     1,100,000  

Trindle Springs (land parcel)

   100 Mechanicsburg, PA   N/A     7/20/2012     800,000  

Aston (land parcel)

   100 Aston, PA   N/A     7/27/2012     1,365,000  
         

 

          

 

 

Total

         $21,373,000          $23,538,000  
         

 

          

 

 

On October 12, 2012, the Company concluded definitive agreements with HII relating to the application of the buy/sell provisions of the joint venture agreements for each of the nine properties owned by the joint venture. Pursuant to the agreements, the Company acquired HII’s 80% ownership in Meadows Marketplace, located in Hershey, Pennsylvania, and Fieldstone Marketplace, located in New Bedford, Massachusetts, for approximately $27.3 million, including the assumption of related in-place mortgage financing of $21.8 million, giving the Company a 100% ownership interest in these two properties. In addition, the Company sold to HII its 20% ownership interest in the remaining seven joint venture properties for approximately $23.6 million, including the assumption of related in-place mortgage financing of $14.5 million. The Company’s property management agreements for these sold properties terminated upon the closing of the sale.

New Credit Facility

On January 26, 2012, the Company entered into a $300 million secured credit facility (the “Credit Facility”). The Credit Facility amends, restates and consolidates the Company’s prior $185 million stabilized property revolving credit facility and its $150 million development property credit facility that were due to expire on January 31, 2012 and June 13, 2012, respectively. See “Liquidity” below for additional details.

Results of Operations

Comparison of the three months ended JuneSeptember 30, 2012 and 2011

 

      Change       Change 
  2012 2011 Dollars Percent   2012 2011 Dollars Percent 

Revenues

  $36,990,000  $32,578,000  $4,412,000   13.5  $33,579,000   $33,418,000   $161,000    0.5

Property operating expenses

   9,772,000   9,901,000   (129,000  -1.3   9,706,000    10,557,000    (851,000  -8.1
  

 

  

 

  

 

    

 

  

 

  

 

  

Property operating income

   27,218,000   22,677,000   4,541,000   20.0   23,873,000    22,861,000    1,012,000    4.4

General and administrative

   (3,737,000  (2,691,000  (1,046,000  38.9   (3,637,000  (2,899,000  (738,000  25.5

Management transition charges

   —      (6,350,000  6,350,000   n/a  

Acquisition transaction costs and terminated projects

   —      (73,000  73,000   n/a  

Management transition charges and employee termination costs

   (1,131,000  —      (1,131,000  n/a  

Impairment charges

   —      (7,419,000  7,419,000    n/a  

Depreciation and amortization

   (9,796,000  (9,311,000  (485,000  5.2   (9,282,000  (9,794,000  512,000    -5.2

Interest expense, including amortization of deferred financing costs

   (9,744,000  (10,177,000  433,000   -4.3

Interest expense

   (9,626,000  (10,468,000  842,000    -8.0

Interest income

   62,000   129,000   (67,000  -51.9   63,000    41,000    22,000    53.7

Unconsolidated joint ventures:

     

Equity in income

   576,000   34,000   542,000   1594.1

Write-off of investment

   —      (7,961,000  7,961,000   n/a  

Equity in income in unconsolidated joint ventures:

   411,000    327,000    84,000    25.7

Gain on sales

   79,000   —      79,000   n/a     402,000    130,000    272,000    n/a  
  

 

  

 

  

 

    

 

  

 

  

 

  

Income (loss) from continuing operations

   4,658,000   (13,723,000  18,381,000     1,073,000    (7,221,000  8,294,000   

Discontinued operations:

          

Income from operations

   944,000   778,000   166,000   21.3   1,225,000    627,000    598,000    95.4

Impairment charges

   —      (12,258,000  12,258,000   n/a  

Gain on sales

   293,000   474,000   (181,000  n/a  

Impairment (charges), net

   —      (64,671,000  64,671,000    n/a  
  

 

  

 

  

 

    

 

  

 

  

 

  

Net income (loss)

   5,895,000   (24,729,000  30,624,000     2,298,000    (71,265,000  73,563,000   

Net income (loss) attributable to noncontrolling interests

   670,000   (601,000  1,271,000     2,547,000    (4,740,000  7,287,000   
  

 

  

 

  

 

    

 

  

 

  

 

  

Net income (loss) attributable to Cedar Realty Trust, Inc.

  $5,225,000  $(24,128,000 $29,353,000  

Net (loss) attributable to Cedar Realty Trust, Inc.

  $(249,000 $(66,525,000 $66,276,000   
  

 

  

 

  

 

    

 

  

 

  

 

  

Properties held in both periods.The Company held 67 properties (excluding properties “held for sale/conveyance”) during the three months ended JuneSeptember 30, 2012 and 2011.

Revenueswere higher primarily as a result of increases in (i) lease termination income ($3.0 million), (ii) rental revenues and expense recoveries at operating properties ($0.7 million), (iii) rental revenues and expense recoveries at ground-up development properties ($0.5 million) and (ii) other income ($0.2 million), and (iv) rental revenues andoffset by a decrease in expense recoveries at redevelopmentthe Company’s other operating properties ($0.20.3 million)., due to lower property operating expenses discussed below.

Property operating expenses were comparable,lower primarily as a result of decreases in payroll and includedrelated benefits and costs ($1.1 million), offset by an increase in (i) real estate tax expensetaxes ($0.2 million), and a decrease in (ii) non-billable expenses ($0.20.3 million).

General and administrative expenses were higher primarily as a result of increases in payroll and payroll related expenses, including share-based compensation.benefits and costs.

Management transition charges and employee termination costs in 2012 reflect separation arrangements and terminations of employment agreements relating primarily to employee headcount reductions instituted in connection with recent property dispositions and the exit from the Cedar/RioCan joint venture. Such costs consist of severance and benefits ($0.6 million), accelerated vesting of share-based compensation grants ($0.4 million), and other costs ($0.1 million).

Impairment charges in 2011 relate principally to the retirementland parcels treated as “held for sale/conveyance” as part of the Company’s then Chairman of the Board, Chief Executive Officer and President, and the end of the employment of the Company’s then Chief Financial Officer, and include (i) an aggregate of approximately $3.7 million2011 business plan, as more fully discussed elsewhere in cash severance payments (including the cost of related payroll taxes and benefits), (ii) the write off of all amounts related to the vesting of restricted share grants (an aggregate of approximately $2.0 million), and (iii) approximately $0.7 million of other non-recurring costs, primarily professional fees and expenses related to the hiring of a new President/Chief Executive Officer and Chief Financial Officer.this report.

Depreciation and amortization expenses increased principally due to placing into service portionswere lower primarily as a result of several redevelopment properties.the completion of scheduled amortization of lease intangibles.

Interest expense including amortization of deferred financing costsdecreased primarily as a result of (i) lower amortization of deferred financing costs related to the new credit facility entered into during the first quarter of 2012.2012 ($0.7 million), (ii) a decrease in the overall outstanding principal balance of debt ($0.7 million), and (iii) a decrease in the overall weighted average interest rate ($0.1 million), offset by a decrease in capitalized interest ($0.6 million).

Equity in income of unconsolidated joint ventureswas higher in 2012 as a result of (i) an increase in operating results in 2012 from the Cedar/RioCan joint venture ($0.4 million) and (ii) the tenant at its then redevelopment joint venture in Philadelphia, Pennsylvania vacating the premises in April 2011 ($0.2 million).

Write-off of investment in unconsolidated joint venture in 2011 relates to the Company’s decision not to go forward with the development of two adjacent properties in Philadelphia, Pennsylvania. The impairment loss for the wholly-owned property is included in loss from discontinued operations.venture.

Discontinued operationsfor the three months ended June 30, 2012 and 2011 include the results of operations, impairment reversals/charges and gain on sales for properties sold or treated as “held for sale/conveyance”, as part of the Company’s 2011 business plan, as more fully discussed elsewhere in this report.

Comparison of the sixnine months ended JuneSeptember 30, 2012 and 2011

 

      Change       Change 
  2012 2011 Dollars Percent   2012 2011 Dollars Percent 

Revenues

  $71,467,000  $67,088,000  $4,379,000   6.5  $105,046,000   $100,493,000   $4,553,000    4.5

Property operating expenses

   20,541,000   22,482,000   (1,941,000  -8.6   30,247,000    32,994,000    (2,747,000  -8.3
  

 

  

 

  

 

    

 

  

 

  

 

  

Property operating income

   50,926,000   44,606,000   6,320,000   14.2   74,799,000    67,499,000    7,300,000    10.8

General and administrative

   (7,362,000  (5,205,000  (2,157,000  41.4   (10,999,000  (7,770,000  (3,229,000  41.6

Management transition charges

   —      (6,530,000  6,530,000   n/a  

Management transition charges and employee termination costs

   (1,131,000  (6,875,000  5,744,000    n/a  

Impairment charges

   —      (7,419,000  7,419,000    n/a  

Acquisition transaction costs and terminated projects

   —      (1,242,000  1,242,000   n/a     —      (1,169,000  1,169,000    n/a  

Depreciation and amortization

   (25,522,000  (18,030,000  (7,492,000  41.6   (34,804,000  (27,824,000  (6,980,000  25.1

Interest expense, including amortization of deferred financing costs

   (19,923,000  (20,667,000  744,000   -3.6

Interest expense

   (29,549,000  (31,136,000  1,587,000    -5.1

Accelerated write-off of deferred financing costs

   (2,607,000  —      (2,607,000  n/a     (2,607,000  —      (2,607,000  n/a  

Interest income

   124,000   177,000   (53,000  -29.9   187,000    216,000    (29,000  -13.4

Unconsolidated joint ventures:

          

Equity in income

   1,021,000   825,000   196,000   23.8   1,432,000    1,152,000    280,000    24.3

Write-off of investment

   —      (7,961,000  7,961,000   n/a     —      (7,961,000  7,961,000    n/a  

Gain on sales

   79,000   28,000   51,000   n/a     481,000    130,000    351,000    n/a  
  

 

  

 

  

 

    

 

  

 

  

 

  

(Loss) from continuing operations

   (3,264,000  (13,999,000  10,735,000     (2,191,000  (21,157,000  18,966,000   

Discontinued operations:

          

Income from operations

   2,403,000   2,247,000   156,000   6.9   3,628,000    2,855,000    773,000    27.1

Impairment reversals/(charges)

   1,138,000   (22,544,000  23,682,000   n/a  

Impairment reversals/(charges), net

   1,138,000    (87,287,000  88,425,000    n/a  

Gain on sales

   750,000   474,000   276,000   n/a     750,000    502,000    248,000    n/a  
  

 

  

 

  

 

    

 

  

 

  

 

  

Net income (loss) attributable to noncontrolling interests

   1,027,000   (33,822,000  34,849,000  

Net income (loss)

   3,325,000    (105,087,000  108,412,000   

Net income (loss) attributable to noncontrolling interests

   1,611,000   (886,000  2,497,000     4,158,000    (5,626,000  9,784,000   
  

 

  

 

  

 

    

 

  

 

  

 

  

Net loss attributable to Cedar Realty Trust, Inc.

  $(584,000 $(32,936,000 $32,352,000  

Net (loss) attributable to Cedar Realty Trust, Inc.

  $(833,000 $(99,461,000 $98,628,000   
  

 

  

 

  

 

    

 

  

 

  

 

  

Properties held in both periods.The Company held 67 properties (excluding properties “held for sale/conveyance”) during the sixnine months ended JuneSeptember 30, 2012 and 2011.

Revenueswere higher primarily as a result of increases in (i) lease termination income ($3.0 million), (ii) rental revenues and expense recoveries at ground-up development properties ($1.01.5 million), (iii) rental revenues at the Company’s other operating properties ($0.80.6 million), and (iv) rental revenues and expense recoveries at a property acquired during the first quarter of 2011 ($0.40.6 million), offset by a decrease in (v) expense recoveries at the Company’s other operating properties, due primarily to a decrease in property operating expenses ($0.91.2 million).

Property operating expenseswere lower primarily as a result of decreases in (i) snow removal costs ($2.0 million), and (ii) other non-billable expensespayroll and related benefits and costs ($0.4 million), and (iii) other operating expenses ($0.21.9 million), offset by an increase in (iv) real estate tax expensestaxes ($0.50.7 million).

General and administrative expenses were higher primarily as a result of increases in payroll and payroll related expenses, includingbenefits costs ($2.4 million). In addition, the 2011 period reflected a mark-to-market benefit related to share-based compensation.compensation ($0.7 million).

Management transition charges and employee termination costs in 2012 reflect separation arrangements and terminations of employment agreements relating primarily to employee headcount reductions instituted in connection with recent property dispositions and the exit from the Cedar/RioCan joint venture. Such costs consist of severance and benefits ($0.6 million), accelerated vesting of share-based compensation grants ($0.4 million), and other costs ($0.1 million). Management transition charges and employee termination costs in 2011 relate to the retirement of the Company’s then Chairman of the Board, Chief Executive Officer and President, and the end of the employment of the Company’s then Chief Financial Officer, and include (i) an aggregate of approximately $3.7 million in cash severance payments (including the cost of related payroll taxes and benefits), (ii) the write off of all amounts related to the vesting of restricted share grants (an aggregate of approximately $2.0 million), and (iii) approximately $0.8 million of other non-recurring costs, primarily professional fees and expenses related to the hiring of a new President/Chief Executive Officer and Chief Financial Officer.

Impairment charges in 2011 relate principally to land parcels treated as “held for sale/conveyance”, as part of the Company’s 2011 business plan, as more fully discussed elsewhere in this report.

Acquisition transaction costs and terminated projectsforin 2011 include (i) costs incurred related to a property acquisition ($0.7 million), and (ii) termination of several redevelopment projects that the Company determined would not go forward ($0.4 million).

Depreciation and amortization expenses increased principally by the lease up of a vacant space at a property which required the demolition of an existing building and the related acceleration of depreciation expense.

Interest expense including amortization of deferred financing costsdecreased primarily as a result of (i) lower amortization of deferred financing costs related to the new credit facility entered into during the first quarter of 2012.2012 ($1.6 million), (ii) a decrease in the overall outstanding principal balance of debt ($0.6 million), and (ii) a decrease in the overall weighted average interest rate ($0.4 million), offset by a decrease in capitalized interest ($1.0 million).

Accelerated write-off of deferred financing costsin 2012 relates to the write-off of unamortized fees associated with the Company’s terminated stabilized property and development property credit facilities.

Equity in income of unconsolidated joint ventureswas higher in 2012 as a result of (i) an increase in operating results in 2012 from the Cedar/RioCan joint venture ($0.50.8 million), and (ii)lost revenues from the tenant at its then redevelopment joint venture in Philadelphia, Pennsylvania vacating the premises in April 2011 ($0.3 million).

Write-off of investment in unconsolidated joint venture in 2011 relates to the Company’s decision not to go forward with the development of two adjacent properties in Philadelphia, Pennsylvania. The impairment loss for the wholly-owned property is included in loss from discontinued operations.

Discontinued operationsfor the six months ended June 30, 2012 and 2011 include the results of operations, impairment reversals/charges and gain on sales for properties sold or treated as “held for sale/conveyance”, as part of the Company’s 2011 business plan, as more fully discussed elsewhere in this report.

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 and distributions received from the Cedar/RioCan joint venture.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, remaining development costs, capital improvements, joint venture contributions, and maturing debt initially with its credit facilities,facility, and ultimately through a combination of issuing and/or assuming additional mortgage debt, the sale of equity securities, the issuance of additional OP Units, and the sale of properties or interests therein (including joint venture arrangements). Although the Company believes it has access to secured financing, there can be no assurance that the Company will have the availability of mortgage financing on completed development projects, additional construction financing, net proceeds from the contribution of properties to joint ventures, or proceeds from the refinancing of existing debt.

Debt is comprised of the following at JuneSeptember 30, 2012:

 

      Interest rates      Interest rates
  Balance   Weighted -   Balance   Weighted - 

Description

  outstanding   average 

Range

  outstanding   average Range

Fixed-rate mortgages

  $498,922,000    5.8 5.0% - 7.5%  $496,927,000     5.8 5.0% - 7.5%

Variable-rate mortgage

   63,326,000    3.0    63,106,000     3.0 
  

 

   

 

    

 

   

 

  

Total property-specific mortgages

   562,248,000    5.5    560,033,000     5.5 

Corporate credit facilities :

     

Corporate credit facilities:

     

Revolving facility

   104,500,000    3.0    18,000,000     3.0 

Term loan

   75,000,000    3.0    75,000,000     3.0 
  

 

   

 

    

 

   

 

  
  $741,748,000    4.9   $653,033,000     5.1 
  

 

   

 

    

 

   

 

  

As noted above, on January 26, 2012, the Company entered into a new $300 million Credit Facility, comprised of a four-year $75 million term loan and a three-year $225 million revolving credit facility, subject to collateral in place. Subject to customary conditions, the term loan and the revolving credit facility may both be extended for one additional year at the Company’s option. Under an accordion feature, the Credit Facility can be increased to $500 million, subject to customary conditions, collateral in place and lending commitments from participating banks. The Credit Facility contains financial covenants including, but not limited to, maximum debt leverage, minimum interest coverage, minimum fixed charge coverage, and minimum net worth. In addition, the Credit Facility contains restrictions including, but not limited to, limits on indebtedness, certain investments and distributions. The Credit Facility is available to fund acquisitions, redevelopment and remaining development activities, capital expenditures, mortgage repayments, dividend distributions, working capital and other general corporate purposes. Borrowings under the Credit Facility are priced at LIBOR plus 275 bps (a weighted-average of 3.0% per annum at JuneSeptember 30, 2012) and can range from LIBOR plus 200 to 300 bps based on the Company’s leverage ratio. As of JuneSeptember 30, 2012, the Company has $104.5$18.0 million outstanding under the revolving credit portion of the Credit Facility, and had $78.3$164.9 million available for additional borrowings as of the date.

The variable-rate mortgage represents a $70.7 A significant portion of the revolving credit availability is the result of the application of net cash proceeds from the sale of 4.8 million construction facility pursuant to whichshares of the Company’s Series B Preferred Stock during September. In October 2012, the Company has pledgedredeemed 4.5 million shares of its Upland Square joint venture ground-up development property, located in Pottsgrove, Pennsylvania, as collateralSeries A Preferred Stock for borrowings thereunder. The facility is guaranteed by the Company and will expire in October 2013, subject to a one-year extension option. Borrowings under the facility bear interest at the Company’s option at either LIBOR plus a spreadtotal cash outlay of 275 bps or the agent bank’s prime rate plus a spread of 125 bps, with principal payable based$114.1 million which was drawn on a 30-year amortization schedule. Borrowings outstanding under the facility aggregated $63.3 million at June 30, 2012 and such borrowings bore interest at a rate of 3.0% per annum.its Credit Facility.

Other property-specificProperty-specific mortgage loans payable at JuneSeptember 30, 2012 consisted of fixed-rate notes totaling $498.9$496.9 million, with a weighted average interest rate of 5.8%., and a LIBOR-based variable-rate note totaling $63.1 million, with an effective interest rate of 3.0% per annum at that date. For the remainder of 2012, the Company has approximately $4.5$2.3 million of scheduled debt principal amortization payments and $8.2$10.7 million of scheduled balloon payments.

Total mortgage loans payable and secured credit facilities have an overall weighted average interest rate of 4.9%5.1% 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.

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 dividends totaling $0.36 per share during 2011. However, in keeping with its stated goal of reducing overall leverage, and in order to improve financial flexibility, the Company’s Board of Directors determined to reduce the quarterly dividend for 2012 to a target rate of $0.05 per share (an annual rate of $0.20 per share). 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.

Contractual obligations and commercial commitments

The following table sets forth the Company’s significant debt repayment, interest and operating lease obligations at JuneSeptember 30, 2012:

 

 Maturity Date  Maturity Date 
 Remainder of              Remainder of             
 2012 2013 2014 2015 2016 Thereafter Total  2012 2013 2014 2015 2016 Thereafter Total 

Debt: (i)

              

Mortgage loans payable (ii)

 $12,698,000  $125,315,000  $106,423,000  $77,321,000  $98,922,000  $141,569,000  $562,248,000  $12,992,000   $122,815,000   $106,423,000   $77,321,000   $98,922,000   $141,560,000   $560,033,000  

Credit facilities (iii)

  —      —      —      104,500,000    75,000,000    —      179,500,000    —      —      —      18,000,000    75,000,000    —      93,000,000  

Interest payments (iv)

  18,753,000    32,442,000    26,748,000    16,835,000    12,723,000    20,040,000    127,541,000    8,999,000    29,748,000    24,123,000    16,586,000    12,723,000    19,926,000    112,105,000  

Operating lease obligations

  745,000    1,501,000    1,515,000    1,530,000    1,539,000    11,257,000    18,087,000    372,000    1,501,000    1,515,000    1,530,000    1,539,000    11,257,000    17,714,000  
 

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

 

Total

 $32,196,000  $159,258,000  $134,686,000  $200,186,000  $188,184,000  $172,866,000  $887,376,000  $22,363,000   $154,064,000   $132,061,000   $113,437,000   $188,184,000   $172,743,000   $782,852,000  
 

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

 

 

(i)Does not include amounts applicable to unconsolidated joint ventures or discontinued operations.
(ii)Mortgage loans payable for 2013 includes $62.2$59.7 million applicable to property-specific construction financing which is subject to a one-year extension option.
(iii)Each credit facility is subject to a one-year extension option.
(iv)Represents interest payments expected to be incurred on the Company’s consolidated debt obligations as of JuneSeptember 30, 2012, including capitalized interest. For variable-rate debt, the rate in effect at JuneSeptember 30, 2012 is assumed to remain in effect until the maturities of the respective obligations.

Net Cash Flows

 

  June 30,   September 30, 
  2012 2011   2012 2011 

Cash flows provided by (used in):

      

Operating activities

  $28,091,000  $13,566,000   $36,784,000  $21,367,000 

Investing activities

  $8,195,000  $(56,428,000  $2,088,000  $(67,072,000

Financing activities

  $(40,762,000 $42,122,000   $(43,526,000 $43,181,000 

Operating Activities

Net cash provided by operating activities, before net changes in operating assets and liabilities, increased to $28.0$40.0 million for the sixnine months ended JuneSeptember 30, 2012 from $21.7$34.1 million for the sixnine months ended JuneSeptember 30, 2011. Such amounts include $3.0 million of lease termination income received in 2012 and expenditures of $3.8$4.4 million for management transition charges and employee termination costs in 2011. The net changes in operating assets and liabilities ($43,000(3.2) million in 2012 and $(8.1)$(12.8) million in 2011) were primarily the result of collections of receivables and the timing of payments of accounts payable and accrued liabilities.

Investing Activities

Net cash flows provided by (used in) investing activities were primarily the result of the Cedar/RioCan joint venture transactions, expenditures for property improvements, and the Company’s property disposition activities. During the sixnine months ended JuneSeptember 30, 2012, the Company received proceeds from sales of properties treated as discontinued operations ($16.818.8 million), had distributions of capital from the Cedar/RioCan joint venture ($1.62.9 million), and applied the proceeds from other escrows ($1.42.6 million), offset by expenditures for property improvements ($11.622.2 million). During the sixnine months ended JuneSeptember 30, 2011, the Company acquired a grocery-anchored shopping center and incurred expenditures for property improvements (an aggregate of $63.2$76.1 million), had an increase in construction escrows and other ($6.67.3 million), had investments in and advances to unconsolidated joint ventures ($4.2 million), offset by proceeds from sales of properties treated as discontinued operations ($11.611.7 million), distributions of capital from the Cedar/RioCan joint venture ($3.0 million), and net proceeds relating to the properties transferred to the Cedar/RioCan joint venture ($2.94.8 million), and distributions of capital from the Cedar/RioCan joint venture ($4.0 million).

Financing Activities

During the sixnine months ended JuneSeptember 30, 2012, the Company had net repayments under its credit facilities ($73.3 million), repayments of mortgage obligations ($31.953.3 million), preferred and common stock distributions ($14.420.9 million), redemptions and repurchases of the 8.875% Series A Cumulative Redeemable Preferred Stock ($9.412.1 million), the payment of debt financing costs ($4.34.4 million), and distributions to noncontrolling interestinterests (minority interest and limited partners—$3.63.7 million), offset by net advances under its credit facilities ($13.2 million) and proceeds from the sale of the 7.25% Series B Cumulative Redeemable Preferred Stock ($9.8124.4 million). During the sixnine months ended JuneSeptember 30, 2011, the Company received proceeds from mortgage refinancings ($45.8 million), received net advances from its revolving credit facilities ($34.5 million), received proceeds from mortgage refinancings ($29.333.7 million), and proceeds from the sale of common stock ($4.3 million), offset by preferred and common stock distributions ($19.229.1 million), repayment of mortgage obligations ($4.89.3 million), and distributions to noncontrolling interests (minority interest and limited partners—$2.2 million).

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 determined 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.

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 sixnine months ended JuneSeptember 30, 2012 and 2011:

 

  Three months ended June 30, Six months ended June 30,  Three months ended September 30, Nine months ended September 30, 
  2012 2011 2012 2011  2012 2011 2012 2011 

Net income (loss) attributable to common shareholders

  $1,236,000  $(27,668,000 $(8,104,000 $(39,977,000

Net (loss) attributable to common shareholders

 $(4,299,000 $(70,105,000 $(12,403,000 $(110,082,000

Add (deduct):

         

Real estate depreciation and amortization

   9,712,000   10,939,000   25,392,000   21,349,000   9,185,000   11,380,000   34,577,000   32,729,000 

Limited partners’ interest

   8,000   (579,000  (97,000  (839,000  (17,000  (1,455,000  (114,000  (2,294,000

Impairment charges/(reversals)

   —      20,247,000   (1,138,000  30,533,000 

Impairment charges / (reversals)

  —      72,114,000   (1,138,000  102,647,000 

Gain on sales

   (372,000  (474,000  (829,000  (502,000  (402,000  —      (1,231,000  (502,000

Consolidated minority interests:

         

Share of income

   662,000   (22,000  1,708,000   (47,000  2,564,000   (3,285,000  4,272,000   (3,332,000

Share of FFO

   (1,377,000  (1,476,000  (2,791,000  (2,980,000  (1,287,000  (1,462,000  (4,078,000  (4,442,000

Unconsolidated joint ventures:

         

Share of income

   (576,000  (34,000  (1,021,000  (825,000  (411,000  (327,000  (1,432,000  (1,152,000

Share of FFO

   1,587,000   1,182,000   3,056,000   3,064,000   1,433,000   1,374,000   4,488,000   4,438,000 
  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

 

FFO

  $10,880,000  $2,115,000  $16,176,000  $9,776,000  $6,766,000  $8,234,000  $22,941,000  $18,010,000 
  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

 

Item 3. Quantitative and Qualitative Disclosures About Market Risk

Item 3.Quantitative and Qualitative Disclosures About Market Risk

One of the principal market risks facing the Company is interest rate risk on its credit facilities. The Company may, when advantageous, hedge its interest rate risk by using derivative financial instruments. The Company is not subject to foreign currency risk.

The Company is exposed to interest rate changes primarily through (i) the variable-rate credit facilities used to maintain liquidity, fund capital expenditures and ground-up development/redevelopment activities, and expand its real estate investment portfolio, (ii) property-specific variable-rate construction financing, and (iii) other property-specific variable-rate mortgages. 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. At JuneSeptember 30, 2012, the Company had approximately $31.8$31.6 million of mortgage loans payable subject to interest rate swaps which converted LIBOR-based variable rates to fixed annual rates ranging from 5.2% to 6.5% per annum. At that date, the Company had accrued liabilities of $1.9$1.8 million (included in accounts payable and accrued liabilities on the consolidated balance sheet) relating to the fair value of interest rate swaps applicable to these mortgage loans payable.

At JuneSeptember 30, 2012, long-term debt consisted of fixed-rate mortgage loans payable and variable-rate debt (principally(including the Company’s variable-rate credit facilities)facility). The average interest rate on the $498.9$496.9 million of fixed-rate indebtedness outstanding was 5.8%, with maturities at various dates through 2029. The average interest rate on the $242.8$156.1 million of variable-rate debt (including $179.5$93.0 million in advances under the Company’s Credit Facility) was 3.0%. The $75 million term loan segment of the new facility matures in January 2016, and the $104.5$18.0 million revolving credit segment matures in January 2015, each subject to a one-year extension option. With respect to the $242.8$156.1 million of variable-rate debt outstanding at JuneSeptember 30, 2012, if interest rates either increase or decrease by 1%, the Company’s interest cost would increase or decrease respectively by approximately $2.4$1.6 million per annum.

Item 4. Controls and Procedures

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 JuneSeptember 30, 2012, and have determined that such disclosure controls and procedures are effective.

During the sixnine months ended JuneSeptember 30, 2012, 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.

Part II Other Information

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds

Item 2.Unregistered Sales of Equity Securities and Use of Proceeds

(c) Repurchases of 8.875% Series A Cumulative Redeemable Preferred Stock

The following sets forth certain information relating to open-market purchases by the Company of its 8.875% Series A Cumulative Redeemable Preferred Stock (“Series A Preferred Stock”) during the three months ended JuneSeptember 30, 2012:

 

Period

  Total number of
shares purchased
   Average price
paid per share
   Total number of
shares purchased as
part of publicly  announced
plans or programs (a)
   Maximum number
of shares that may
yet be purchased
under  the plans or programs (b)
 

April 1 through April 30

   —      $—       —       6,400,000 

May 1 through May 31

   —      $—       —       6,400,000 

June 1 through June 30

   20,000   $25.13     20,000    6,020,000 
  

 

 

   

 

 

   

 

 

   

 

 

 
   20,000   $25.13     20,000    6,020,000 
  

 

 

   

 

 

   

 

 

   

 

 

 
        Total number of  Maximum number 
        shares purchased as  of shares that may 
  Total number of  Average price  part of publicly announced  yet be purchased 

Period

 shares purchased  paid per share  plans or programs (a)  under the plans or programs (b) 

July 1 through July 31

  6,000  $25.50    6,000   6,014,000 

August 1 through August 31

  101,000  $25.66    101,000   5,913,000 

September 1 through September 30

  —       $—        —        5,913,000 
 

 

 

  

 

 

  

 

 

  

 

 

 
  107,000  $25.65    107,000   5,913,000 
 

 

 

  

 

 

  

 

 

  

 

 

 

 

(a)The Company intends to use the net proceeds from periodic sales of its new 7.25% Series B Cumulative Redeemable Preferred Stock for general working capital and other corporate purposes, including potential future repurchases or redemptions of its 8.875% Series A Cumulative Redeemable Preferred Stock and/or the repayment of outstanding indebtedness.
(b)In addition to the open-market purchases to date, on June 28,During October 2012, the Company redeemed 360,000an additional 4.5 million shares of its 8.875% Series A Cumulative Redeemable Preferred Stock.

Item 5.Other Information

The Company intends to hold its 2013 Annual Meeting of Stockholders on May 3, 2013, which is a date in advance of that of prior years. Accordingly, proposals of stockholders intended to be presented at such meeting must be received by the Company on or prior to December 29, 2012 to be eligible for inclusion in the Company’s proxy statement to be used in connection with such meeting. Any notice of stockholder proposals received after that date will be considered untimely. In addition, proposed nominations by stockholders at the 2013 Annual Meeting for persons to serve as directors must be received by the Company on or prior to February 4, 2013. Nominations received after that date will be considered untimely.

Item 6. Exhibits

Item 6.Exhibits

 

Exhibit 10.1Agreement Regarding Purchase Of Interests (Franklin) By And Between RC Cedar REIT Property Subsidiary LP And Cedar Realty Trust Partnership, L.P. And RC Cedar REIT LP and RioCan Holdings USA, Inc., dated as of September 6, 2012.
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 ChiefChief Financial Officer
Executive Officer(Principal financial officer)

(Principal executive officer)
  
August 9, 2012Chief Financial Officer
(Principal financial officer)

November 8, 2012

 

3841