UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 10-Q
☒ | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
FOR THE QUARTERLY PERIOD ENDED SEPTEMBER 30, 2017MARCH 31, 2019
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 Code)
(516) 767-6492
(Registrant's telephone number, including area code)
Securities registered pursuant to Section 12(b) of the Act:
Title of each class | Name of each exchange on which registered | Trading Symbol(s) |
Common Stock, $0.06 par value | New York Stock Exchange | CDR |
7-1/4% Series B Cumulative Redeemable Preferred Stock, $25.00 Liquidation Value | New York Stock Exchange | CDRpB |
6-1/2% Series C Cumulative Redeemable Preferred Stock, $25.00 Liquidation Value | New York Stock Exchange | CDRpC |
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 ☒ 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 ☒ 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, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer”filer,” “smaller reporting company” and “smaller reporting“emerging growth company” in Rule 12b-2 of the Exchange Act.
Large accelerated filer | ☐ |
| Accelerated filer | ☒ | |
|
|
|
|
| |
Non-accelerated filer | ☐ | | Smaller reporting company | ☐ | |
|
|
|
|
| |
Emerging growth company | ☐ |
|
|
|
|
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ☐ No ☒
Indicate the number of shares outstanding of each of the issuer's classes of common stock, as of the latest practicable date: At October 31, 2017,April 30, 2019, there were 91,316,79289,024,507 shares of Common Stock, $0.06 par value, outstanding.
1
INDEX
3 | |||
|
| ||
Part I. Financial Information |
| ||
|
|
|
|
Item 1. |
| Financial Statements (unaudited) |
|
|
|
|
|
|
| Consolidated Balance Sheets – | 4 |
|
|
|
|
|
| 5 | |
|
|
|
|
|
| 6 | |
|
| ||
|
|
| |
|
|
|
|
|
|
| |
|
|
|
|
|
| Notes to Consolidated Financial Statements – |
|
|
|
|
|
Item 2. |
| Management’s Discussion and Analysis of Financial Condition And Results of Operations |
|
|
|
|
|
Item 3. |
|
| |
|
|
|
|
Item 4. |
|
| |
|
| ||
| |||
|
|
|
|
Item 1. |
|
| |
|
|
|
|
Item 1A. |
|
| |
|
|
|
|
Item 2. |
|
| |
|
|
|
|
Item 3. |
|
| |
|
|
|
|
Item 4. |
|
| |
|
|
|
|
Item 5. |
|
| |
|
|
|
|
Item 6. |
|
| |
|
|
|
|
|
Forward-LookingForward-Looking Statements
Certain statements made in this Form 10-Q or incorporated by reference herein are “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, and, as such, may involve known and unknown risks, uncertainties and other factors which may cause the Company’s actual results, performance or achievements to be materially different from future results, performance or achievements expressed or implied by such forward-looking statements. Forward-looking statements, which are based on certain assumptions and describe the Company’s future plans, strategies and expectations, are generally identifiable by use of the words “may”, “will”, “should”, “estimates”, “projects”, “anticipates”, “believes”, “expects”, “intends”, “future”, and words of similar import, or the negative thereof. Factors which could cause actual results to differ materially from current expectations include, but are not limited to: adverse general economic conditions in the United States and uncertainty in the credit and retail markets; financing risks, such as the inability to obtain new financing or refinancing on favorable terms as the result of market volatility or instability; risks related to the market for retail space generally, including reductions in consumer spending, variability in retailer demand for leased space, tenant bankruptcies, adverse impact of internet sales demand, ongoing consolidation in the retail sector and changes in economic conditions and consumer confidence; risks endemic to real estate and the real estate industry generally; the impact of the Company’s level of indebtedness on operating performance; inability of tenants to meet their rent and other lease obligations; adverse impact of new technology and e-commerce developments on the Company’s tenants; competitive risk; risks related to the geographic concentration of the Company’s properties in the Washington, D.C. to Boston corridor; the effects of natural and other disasters; the inability of the Company to realize anticipated returns from its redevelopment activities; and the risk factors discussed under Part I, Item 1A, “Risk Factors” in the Company’s Annual Report on Form 10-K for the year ended December 31, 2016.2018.
Except for ongoing obligations to disclose material information as required by the federal securities laws, the Company undertakes no obligation to release publicly any revisions to any forward-looking statements to reflect events or circumstances after the date hereof or to reflect the occurrence of unanticipated events. All of the above factors are difficult to predict, contain uncertainties that may materially affect the Company’s actual results and may be beyond the Company’s control. New factors emerge from time to time, and it is not possible for the Company’s management to predict all such factors or to assess the effects of each factor on the Company’s business. Accordingly, there can be no assurance that the Company’s current expectations will be realized.
3
(unaudited)
|
| September 30, |
|
| December 31, |
|
| March 31, |
|
| December 31, |
| ||||
|
| 2017 |
|
| 2016 |
|
| 2019 |
|
| 2018 |
| ||||
ASSETS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Real estate: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Land |
| $ | 304,237,000 |
|
| $ | 301,299,000 |
|
| $ | 291,869,000 |
|
| $ | 295,734,000 |
|
Buildings and improvements |
|
| 1,225,171,000 |
|
|
| 1,195,130,000 |
|
|
| 1,209,739,000 |
|
|
| 1,212,948,000 |
|
|
|
| 1,529,408,000 |
|
|
| 1,496,429,000 |
|
|
| 1,501,608,000 |
|
|
| 1,508,682,000 |
|
Less accumulated depreciation |
|
| (332,893,000 | ) |
|
| (313,070,000 | ) |
|
| (366,470,000 | ) |
|
| (361,969,000 | ) |
Real estate, net |
|
| 1,196,515,000 |
|
|
| 1,183,359,000 |
|
|
| 1,135,138,000 |
|
|
| 1,146,713,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Real estate held for sale |
|
| 1,815,000 |
|
|
| — |
|
|
| 13,151,000 |
|
|
| 11,592,000 |
|
Cash and cash equivalents |
|
| 2,240,000 |
|
|
| 2,882,000 |
|
|
| 25,000 |
|
|
| 1,977,000 |
|
Restricted cash |
|
| 2,523,000 |
|
|
| 2,880,000 |
| ||||||||
Receivables |
|
| 17,275,000 |
|
|
| 14,894,000 |
|
|
| 23,322,000 |
|
|
| 21,977,000 |
|
Other assets and deferred charges, net |
|
| 35,421,000 |
|
|
| 29,506,000 |
|
|
| 50,743,000 |
|
|
| 40,642,000 |
|
TOTAL ASSETS |
| $ | 1,255,789,000 |
|
| $ | 1,233,521,000 |
|
| $ | 1,222,379,000 |
|
| $ | 1,222,901,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND EQUITY |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mortgage loans payable |
| $ | 135,815,000 |
|
| $ | 138,243,000 |
| ||||||||
Mortgage loan payable |
| $ | 47,083,000 |
|
| $ | 47,315,000 |
| ||||||||
Capital lease obligation |
|
| 5,381,000 |
|
|
| 5,387,000 |
| ||||||||
Unsecured revolving credit facility |
|
| 95,000,000 |
|
|
| 72,000,000 |
|
|
| 102,000,000 |
|
|
| 100,000,000 |
|
Unsecured term loans |
|
| 396,855,000 |
|
|
| 397,502,000 |
|
|
| 472,309,000 |
|
|
| 472,132,000 |
|
Accounts payable and accrued liabilities |
|
| 30,572,000 |
|
|
| 23,463,000 |
|
|
| 40,551,000 |
|
|
| 26,142,000 |
|
Unamortized intangible lease liabilities |
|
| 18,325,000 |
|
|
| 20,316,000 |
|
|
| 12,564,000 |
|
|
| 13,209,000 |
|
Total liabilities |
|
| 676,567,000 |
|
|
| 651,524,000 |
|
|
| 679,888,000 |
|
|
| 664,185,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commitments and contingencies |
|
| — |
|
|
| — |
|
|
| - |
|
|
| - |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cedar Realty Trust, Inc. shareholders' equity: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Preferred stock ($.01 par value, 12,500,000 shares authorized): |
|
|
|
|
|
|
|
| ||||||||
Series B ($25.00 per share liquidation value, 3,450,000 and 10,000,000 shares authorized, respectively, 3,450,000 and 7,950,000 shares issued and outstanding, respectively) |
|
| 82,734,000 |
|
|
| 190,661,000 |
| ||||||||
Series C ($25.00 per share liquidation value, 6,050,000 and 0 shares authorized, respectively, 3,000,000 and 0 shares issued and outstanding, respectively) |
|
| 74,954,000 |
|
|
| — |
| ||||||||
Common stock ($.06 par value, 150,000,000 shares authorized, 91,319,000 and 85,316,000 shares, issued and outstanding, respectively) |
|
| 5,479,000 |
|
|
| 5,119,000 |
| ||||||||
Treasury stock (3,367,000 and 3,264,000 shares, respectively, at cost) |
|
| (18,539,000 | ) |
|
| (18,129,000 | ) | ||||||||
Preferred stock |
|
| 159,541,000 |
|
|
| 159,541,000 |
| ||||||||
Common stock ($.06 par value, 150,000,000 shares authorized, 89,037,000 and 90,436,000 shares, issued and outstanding, respectively) |
|
| 5,342,000 |
|
|
| 5,426,000 |
| ||||||||
Treasury stock (3,093,000 and 2,971,000 shares, respectively, at cost) |
|
| (16,550,000 | ) |
|
| (16,572,000 | ) | ||||||||
Additional paid-in capital |
|
| 876,121,000 |
|
|
| 829,526,000 |
|
|
| 869,529,000 |
|
|
| 875,565,000 |
|
Cumulative distributions in excess of net income |
|
| (445,007,000 | ) |
|
| (426,864,000 | ) |
|
| (480,502,000 | ) |
|
| (475,726,000 | ) |
Accumulated other comprehensive income |
|
| 2,012,000 |
|
|
| 427,000 |
|
|
| 1,782,000 |
|
|
| 7,191,000 |
|
Total Cedar Realty Trust, Inc. shareholders' equity |
|
| 577,754,000 |
|
|
| 580,740,000 |
|
|
| 539,142,000 |
|
|
| 555,425,000 |
|
Noncontrolling interests: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Minority interests in consolidated joint ventures |
|
| (739,000 | ) |
|
| (1,132,000 | ) |
|
| (7,000 | ) |
|
| (112,000 | ) |
Limited partners' OP Units |
|
| 2,207,000 |
|
|
| 2,389,000 |
|
|
| 3,356,000 |
|
|
| 3,403,000 |
|
Total noncontrolling interests |
|
| 1,468,000 |
|
|
| 1,257,000 |
|
|
| 3,349,000 |
|
|
| 3,291,000 |
|
Total equity |
|
| 579,222,000 |
|
|
| 581,997,000 |
|
|
| 542,491,000 |
|
|
| 558,716,000 |
|
TOTAL LIABILITIES AND EQUITY |
| $ | 1,255,789,000 |
|
| $ | 1,233,521,000 |
|
| $ | 1,222,379,000 |
|
| $ | 1,222,901,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
See accompanying notes to consolidated financial statements
4
CONSOLIDATED STATEMENTS OF OPERATIONS
(unaudited)
|
| Three months ended September 30, |
|
| Nine months ended September 30, |
|
| Three months ended March 31, |
| |||||||||||||||
|
| 2017 |
|
| 2016 |
|
| 2017 |
|
| 2016 |
|
| 2019 |
|
| 2018 |
| ||||||
REVENUES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rents |
| $ | 28,362,000 |
|
| $ | 30,159,000 |
|
| $ | 84,790,000 |
|
| $ | 89,186,000 |
| ||||||||
Expense recoveries |
|
| 7,436,000 |
|
|
| 7,523,000 |
|
|
| 22,796,000 |
|
|
| 23,952,000 |
| ||||||||
Rental revenues |
| $ | 36,592,000 |
|
| $ | 37,447,000 |
| ||||||||||||||||
Other |
|
| 600,000 |
|
|
| 111,000 |
|
|
| 1,285,000 |
|
|
| 778,000 |
|
|
| 291,000 |
|
|
| 121,000 |
|
Total revenues |
|
| 36,398,000 |
|
|
| 37,793,000 |
|
|
| 108,871,000 |
|
|
| 113,916,000 |
|
|
| 36,883,000 |
|
|
| 37,568,000 |
|
EXPENSES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating, maintenance and management |
|
| 5,578,000 |
|
|
| 5,555,000 |
|
|
| 18,084,000 |
|
|
| 18,346,000 |
|
|
| 7,967,000 |
|
|
| 7,794,000 |
|
Real estate and other property-related taxes |
|
| 4,931,000 |
|
|
| 5,019,000 |
|
|
| 14,597,000 |
|
|
| 14,840,000 |
|
|
| 5,210,000 |
|
|
| 5,079,000 |
|
General and administrative |
|
| 4,121,000 |
|
|
| 4,318,000 |
|
|
| 12,494,000 |
|
|
| 13,640,000 |
|
|
| 4,798,000 |
|
|
| 4,494,000 |
|
Acquisition pursuit costs |
|
| - |
|
|
| 293,000 |
|
|
| 156,000 |
|
|
| 3,417,000 |
| ||||||||
Depreciation and amortization |
|
| 9,807,000 |
|
|
| 10,413,000 |
|
|
| 30,178,000 |
|
|
| 31,046,000 |
|
|
| 10,129,000 |
|
|
| 10,054,000 |
|
Total expenses |
|
| 24,437,000 |
|
|
| 25,598,000 |
|
|
| 75,509,000 |
|
|
| 81,289,000 |
|
|
| 28,104,000 |
|
|
| 27,421,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OTHER |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gain on sale |
|
| — |
|
|
| — |
|
|
| 7,099,000 |
|
|
| 59,000 |
|
|
| 101,000 |
|
|
| - |
|
Impairment charges |
|
| — |
|
|
| (6,270,000 | ) |
|
| (9,850,000 | ) |
|
| (6,270,000 | ) |
|
| - |
|
|
| (21,396,000 | ) |
Total other |
|
| — |
|
|
| (6,270,000 | ) |
|
| (2,751,000 | ) |
|
| (6,211,000 | ) |
|
| 101,000 |
|
|
| (21,396,000 | ) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OPERATING INCOME |
|
| 11,961,000 |
|
|
| 5,925,000 |
|
|
| 30,611,000 |
|
|
| 26,416,000 |
| ||||||||
OPERATING INCOME (LOSS) |
|
| 8,880,000 |
|
|
| (11,249,000 | ) | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NON-OPERATING INCOME AND EXPENSES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense |
|
| (5,544,000 | ) |
|
| (6,636,000 | ) |
|
| (16,638,000 | ) |
|
| (20,769,000 | ) |
|
| (5,891,000 | ) |
|
| (5,371,000 | ) |
Early extinguishment of debt costs |
|
| — |
|
|
| (50,000 | ) |
|
| — |
|
|
| (37,000 | ) | ||||||||
Total non-operating income and expenses |
|
| (5,544,000 | ) |
|
| (6,686,000 | ) |
|
| (16,638,000 | ) |
|
| (20,806,000 | ) |
|
| (5,891,000 | ) |
|
| (5,371,000 | ) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET INCOME (LOSS) |
|
| 6,417,000 |
|
|
| (761,000 | ) |
|
| 13,973,000 |
|
|
| 5,610,000 |
|
|
| 2,989,000 |
|
|
| (16,620,000 | ) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net (income) loss attributable to noncontrolling interests: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Minority interests in consolidated joint ventures |
|
| (138,000 | ) |
|
| 59,000 |
|
|
| (393,000 | ) |
|
| 239,000 |
|
|
| (105,000 | ) |
|
| (135,000 | ) |
Limited partners' interest in Operating Partnership |
|
| 21,000 |
|
|
| 15,000 |
|
|
| 22,000 |
|
|
| 15,000 |
|
|
| (2,000 | ) |
|
| 87,000 |
|
Total net (income) loss attributable to noncontrolling interests |
|
| (117,000 | ) |
|
| 74,000 |
|
|
| (371,000 | ) |
|
| 254,000 |
| ||||||||
Total net (income) attributable to noncontrolling interests |
|
| (107,000 | ) |
|
| (48,000 | ) | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET INCOME (LOSS) ATTRIBUTABLE TO CEDAR REALTY TRUST, INC. |
|
| 6,300,000 |
|
|
| (687,000 | ) |
|
| 13,602,000 |
|
|
| 5,864,000 |
|
|
| 2,882,000 |
|
|
| (16,668,000 | ) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Preferred stock dividends |
|
| (3,535,000 | ) |
|
| (3,602,000 | ) |
|
| (10,739,000 | ) |
|
| (10,806,000 | ) |
|
| (2,688,000 | ) |
|
| (2,799,000 | ) |
Preferred stock redemption costs |
|
| (7,890,000 | ) |
|
| - |
|
|
| (7,890,000 | ) |
|
| - |
|
|
| - |
|
|
| (3,507,000 | ) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET (LOSS) ATTRIBUTABLE TO COMMON SHAREHOLDERS |
| $ | (5,125,000 | ) |
| $ | (4,289,000 | ) |
| $ | (5,027,000 | ) |
| $ | (4,942,000 | ) | ||||||||
NET INCOME (LOSS) ATTRIBUTABLE TO COMMON SHAREHOLDERS |
| $ | 194,000 |
|
| $ | (22,974,000 | ) | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET (LOSS) PER COMMON SHARE ATTRIBUTABLE TO COMMON SHAREHOLDERS (BASIC AND DILUTED) |
| $ | (0.06 | ) |
| $ | (0.05 | ) |
| $ | (0.07 | ) |
| $ | (0.07 | ) | ||||||||
NET INCOME (LOSS) PER COMMON SHARE ATTRIBUTABLE TO COMMON SHAREHOLDERS (BASIC AND DILUTED) |
| $ | 0.00 |
|
| $ | (0.26 | ) | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average number of common shares - basic and diluted |
|
| 85,642,000 |
|
|
| 81,676,000 |
|
|
| 83,049,000 |
|
|
| 81,670,000 |
|
|
| 86,580,000 |
|
|
| 87,623,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
See accompanying notes to consolidated financial statements
5
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS)
(unaudited)
|
| Three months ended September 30, |
|
| Nine months ended September 30, |
| ||||||||||
|
| 2017 |
|
| 2016 |
|
| 2017 |
|
| 2016 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) |
| $ | 6,417,000 |
|
| $ | (761,000 | ) |
| $ | 13,973,000 |
|
| $ | 5,610,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other comprehensive income - unrealized gain (loss) on change in fair value of cash flow hedges |
|
| 1,279,000 |
|
|
| 2,506,000 |
|
|
| 1,591,000 |
|
|
| (7,060,000 | ) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive income (loss) |
|
| 7,696,000 |
|
|
| 1,745,000 |
|
|
| 15,564,000 |
|
|
| (1,450,000 | ) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive (income) loss attributable to noncontrolling interests |
|
| (122,000 | ) |
|
| 59,000 |
|
|
| (377,000 | ) |
|
| 279,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive income (loss) attributable to Cedar Realty Trust, Inc. |
| $ | 7,574,000 |
|
| $ | 1,804,000 |
|
| $ | 15,187,000 |
|
| $ | (1,171,000 | ) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Three months ended March 31, |
| |||||
|
| 2019 |
|
| 2018 |
| ||
|
|
|
|
|
|
|
|
|
Net income (loss) |
| $ | 2,989,000 |
|
| $ | (16,620,000 | ) |
|
|
|
|
|
|
|
|
|
Other comprehensive income - unrealized (loss) gain on change in fair value of cash flow hedges |
|
| (5,442,000 | ) |
|
| 5,890,000 |
|
|
|
|
|
|
|
|
|
|
Comprehensive (loss) |
|
| (2,453,000 | ) |
|
| (10,730,000 | ) |
|
|
|
|
|
|
|
|
|
Comprehensive (income) attributable to noncontrolling interests |
|
| (74,000 | ) |
|
| (70,000 | ) |
|
|
|
|
|
|
|
|
|
Comprehensive (loss) attributable to Cedar Realty Trust, Inc. |
| $ | (2,527,000 | ) |
| $ | (10,800,000 | ) |
|
|
|
|
|
|
|
|
|
See accompanying notes to consolidated financial statements
Consolidated Statement of Equity
NineThree months ended September 30, 2017March 31, 2019
(unaudited)
|
| Cedar Realty Trust, Inc. Shareholders |
|
| Cedar Realty Trust, Inc. Shareholders |
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
| Preferred stock |
|
| Common stock |
|
|
|
|
|
|
|
|
|
| Cumulative |
|
| Accumulated |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cumulative |
|
| Accumulated |
|
|
|
|
| ||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Treasury |
|
| Additional |
|
| distributions |
|
| other |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Treasury |
|
| Additional |
|
| distributions |
|
| other |
|
|
|
|
| ||||||||
|
| Series B |
|
| Series C |
|
|
|
|
|
|
|
|
|
| stock, |
|
| paid-in |
|
| in excess of |
|
| comprehensive |
|
|
|
|
|
| Preferred stock |
|
| Common stock |
|
| stock, |
|
| paid-in |
|
| in excess of |
|
| comprehensive |
|
|
|
|
| ||||||||||||||||||||||||||||
|
| Shares |
|
| Amount |
|
| Shares |
|
| Amount |
|
| Shares |
|
| Amount |
|
| at cost |
|
| capital |
|
| net income |
|
| income |
|
| Total |
|
| Shares |
|
| Amount |
|
| Shares |
|
| Amount |
|
| at cost |
|
| capital |
|
| net income |
|
| income |
|
| Total |
| ||||||||||||||||||||
Balance, December 31, 2016 |
|
| 7,950,000 |
|
| $ | 190,661,000 |
|
|
| — |
|
| $ | - |
|
|
| 85,316,000 |
|
| $ | 5,119,000 |
|
| $ | (18,129,000 | ) |
| $ | 829,526,000 |
|
| $ | (426,864,000 | ) |
| $ | 427,000 |
|
| $ | 580,740,000 |
| ||||||||||||||||||||||||||||||||||||
Balance, December 31, 2018 |
|
| 6,450,000 |
|
| $ | 159,541,000 |
|
|
| 90,436,000 |
|
| $ | 5,426,000 |
|
| $ | (16,572,000 | ) |
| $ | 875,565,000 |
|
| $ | (475,726,000 | ) |
| $ | 7,191,000 |
|
| $ | 555,425,000 |
| ||||||||||||||||||||||||||||||||||||||||||||
Prior period adjustment - adoption of lease accounting standard |
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| (515,000 | ) |
|
| — |
|
|
| (515,000 | ) | ||||||||||||||||||||||||||||||||||||||||||||
Balance, December 31, 2018, restated |
|
| 6,450,000 |
|
|
| 159,541,000 |
|
|
| 90,436,000 |
|
|
| 5,426,000 |
|
|
| (16,572,000 | ) |
|
| 875,565,000 |
|
|
| (476,241,000 | ) |
|
| 7,191,000 |
|
|
| 554,910,000 |
| ||||||||||||||||||||||||||||||||||||||||||||
Net income |
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| 13,602,000 |
|
|
| — |
|
|
| 13,602,000 |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| 2,882,000 |
|
|
| — |
|
|
| 2,882,000 |
|
Unrealized gain on change in fair value of flow hedges |
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| 1,585,000 |
|
|
| 1,585,000 |
| ||||||||||||||||||||||||||||||||||||
Unrealized (loss) on change in fair value of cash flow hedges |
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| (5,409,000 | ) |
|
| (5,409,000 | ) | ||||||||||||||||||||||||||||||||||||||||||||
Share-based compensation, net |
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| 251,000 |
|
|
| 15,000 |
|
|
| (410,000 | ) |
|
| 2,984,000 |
|
|
| — |
|
|
| — |
|
|
| 2,589,000 |
|
|
| — |
|
|
| — |
|
|
| 650,000 |
|
|
| 39,000 |
|
|
| 22,000 |
|
|
| 692,000 |
|
|
| — |
|
|
| — |
|
|
| 753,000 |
|
Net proceeds from sales of Series C Shares |
|
| — |
|
|
| — |
|
|
| 3,000,000 |
|
|
| 74,954,000 |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| (2,617,000 | ) |
|
| — |
|
|
| — |
|
|
| 72,337,000 |
| ||||||||||||||||||||||||||||||||||||
Redemptions of Series B Shares |
|
| (4,500,000 | ) |
|
| (107,927,000 | ) |
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| 3,307,000 |
|
|
| (7,890,000 | ) |
|
| — |
|
|
| (112,510,000 | ) | ||||||||||||||||||||||||||||||||||||
Common stock sales, net of issuance expenses |
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| 5,752,000 |
|
|
| 345,000 |
|
|
| — |
|
|
| 42,819,000 |
|
|
| — |
|
|
| — |
|
|
| 43,164,000 |
|
|
| — |
|
|
| — |
|
|
| 1,000 |
|
|
| — |
|
|
| — |
|
|
| 5,000 |
|
|
| — |
|
|
| — |
|
|
| 5,000 |
|
Common stock repurchases |
|
| — |
|
|
| — |
|
|
| (2,050,000 | ) |
|
| (123,000 | ) |
|
| — |
|
|
| (6,721,000 | ) |
|
| — |
|
|
| — |
|
|
| (6,844,000 | ) | ||||||||||||||||||||||||||||||||||||||||||||
Preferred stock dividends |
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| (10,739,000 | ) |
|
| — |
|
|
| (10,739,000 | ) |
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| (2,688,000 | ) |
|
| — |
|
|
| (2,688,000 | ) |
Distributions to common shareholders/noncontrolling interests |
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| (13,116,000 | ) |
|
| — |
|
|
| (13,116,000 | ) |
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| (4,455,000 | ) |
|
| — |
|
|
| (4,455,000 | ) |
Redemption of OP Units |
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
| ||||||||||||||||||||||||||||||||||||
Reallocation adjustment of limited partners' interest |
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| 102,000 |
|
|
| — |
|
|
| — |
|
|
| 102,000 |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| (12,000 | ) |
|
| — |
|
|
| — |
|
|
| (12,000 | ) |
Balance, September 30, 2017 |
|
| 3,450,000 |
|
| $ | 82,734,000 |
|
|
| 3,000,000 |
|
| $ | 74,954,000 |
|
|
| 91,319,000 |
|
| $ | 5,479,000 |
|
| $ | (18,539,000 | ) |
| $ | 876,121,000 |
|
| $ | (445,007,000 | ) |
| $ | 2,012,000 |
|
| $ | 577,754,000 |
| ||||||||||||||||||||||||||||||||||||
Balance, March 31, 2019 |
|
| 6,450,000 |
|
| $ | 159,541,000 |
|
|
| 89,037,000 |
|
| $ | 5,342,000 |
|
| $ | (16,550,000 | ) |
| $ | 869,529,000 |
|
| $ | (480,502,000 | ) |
| $ | 1,782,000 |
|
| $ | 539,142,000 |
| ||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Noncontrolling Interests |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Noncontrolling Interests |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||||||||||||||
|
| Minority |
|
| Limited |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Minority |
|
| Limited |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
| interest in |
|
| partners' |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| interest in |
|
| partners' |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
| consolidated |
|
| interest in |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| consolidated |
|
| interest in |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
| joint |
|
| Operating |
|
|
|
|
|
| Total |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| joint |
|
| Operating |
|
|
|
|
|
| Total |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
| ventures |
|
| Partnership |
|
| Total |
|
| Equity |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ventures |
|
| Partnership |
|
| Total |
|
| Equity |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Balance, December 31, 2016 |
| $ | (1,132,000 | ) |
| $ | 2,389,000 |
|
| $ | 1,257,000 |
|
| $ | 581,997,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||||||||||||||||||||||||||||
Balance, December 31, 2018 |
| $ | (112,000 | ) |
| $ | 3,403,000 |
|
| $ | 3,291,000 |
|
| $ | 558,716,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||||||||||||||||||||||||||||||||||||
Prior period adjustment - adoption of lease accounting standard |
|
| — |
|
|
| — |
|
|
| — |
|
|
| (515,000 | ) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||||||||||||||||||||||||||||||||||||
Balance, December 31, 2018, restated |
|
| (112,000 | ) |
|
| 3,403,000 |
|
|
| 3,291,000 |
|
|
| 558,201,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||||||||||||||||||||||||||||||||||||
Net income |
|
| 393,000 |
|
|
| (22,000 | ) |
|
| 371,000 |
|
|
| 13,973,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 105,000 |
|
|
| 2,000 |
|
|
| 107,000 |
|
|
| 2,989,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unrealized gain on change in fair value of flow hedges |
|
| — |
|
|
| 6,000 |
|
|
| 6,000 |
|
|
| 1,591,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||||||||||||||||||||||||||||
Unrealized (loss) on change in fair value of cash flow hedges |
|
| — |
|
|
| (33,000 | ) |
|
| (33,000 | ) |
|
| (5,442,000 | ) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||||||||||||||||||||||||||||||||||||
Share-based compensation, net |
|
| — |
|
|
| — |
|
|
| — |
|
|
| 2,589,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| 753,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net proceeds from sales of Series C Shares |
|
| — |
|
|
| — |
|
|
| — |
|
|
| 72,337,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||||||||||||||||||||||||||||
Redemptions of Series B Shares |
|
| — |
|
|
| — |
|
|
| — |
|
|
| (112,510,000 | ) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||||||||||||||||||||||||||||
Common stock sales, net of issuance expenses |
|
| — |
|
|
| — |
|
|
| — |
|
|
| 43,164,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| 5,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common stock repurchases |
|
| — |
|
|
| — |
|
|
| — |
|
|
| (6,844,000 | ) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||||||||||||||||||||||||||||||||||||
Preferred stock dividends |
|
| — |
|
|
| — |
|
|
| — |
|
|
| (10,739,000 | ) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| (2,688,000 | ) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Distributions to common shareholders/noncontrolling interests |
|
| — |
|
|
| (53,000 | ) |
|
| (53,000 | ) |
|
| (13,169,000 | ) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| — |
|
|
| (28,000 | ) |
|
| (28,000 | ) |
|
| (4,483,000 | ) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Redemption of OP Units |
|
| — |
|
|
| (11,000 | ) |
|
| (11,000 | ) |
|
| (11,000 | ) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||||||||||||||||||||||||||||
Reallocation adjustment of limited partners' interest |
|
| — |
|
|
| (102,000 | ) |
|
| (102,000 | ) |
|
| — |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| — |
|
|
| 12,000 |
|
|
| 12,000 |
|
|
| — |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, September 30, 2017 |
| $ | (739,000 | ) |
| $ | 2,207,000 |
|
| $ | 1,468,000 |
|
| $ | 579,222,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||||||||||||||||||||||||||||
Balance, March 31, 2019 |
| $ | (7,000 | ) |
| $ | 3,356,000 |
|
| $ | 3,349,000 |
|
| $ | 542,491,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
See accompanying notes to consolidated financial statements
CONSOLIDATED STATEMENTS OF CASH FLOWSConsolidated Statement of Equity
Three months ended March 31, 2018
(unaudited)
|
| Nine months ended September 30, |
| |||||
|
| 2017 |
|
| 2016 |
| ||
OPERATING ACTIVITIES |
|
|
|
|
|
|
|
|
Net income |
| $ | 13,973,000 |
|
| $ | 5,610,000 |
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
|
|
|
|
|
Gain on sales |
|
| (7,099,000 | ) |
|
| (59,000 | ) |
Impairment charges |
|
| 9,850,000 |
|
|
| 6,270,000 |
|
Straight-line rents |
|
| (787,000 | ) |
|
| 73,000 |
|
Provision for doubtful accounts |
|
| 1,215,000 |
|
|
| 964,000 |
|
Depreciation and amortization |
|
| 30,178,000 |
|
|
| 31,046,000 |
|
Amortization of intangible lease liabilities, net |
|
| (1,900,000 | ) |
|
| (2,105,000 | ) |
Expense relating to share-based compensation, net |
|
| 2,693,000 |
|
|
| 2,145,000 |
|
Amortization (including accelerated write-off) of deferred financing costs |
|
| 1,040,000 |
|
|
| 1,214,000 |
|
Changes in operating assets and liabilities, net of effects of acquisitions and dispositions: |
|
|
|
|
|
|
|
|
Rents and other receivables |
|
| (3,112,000 | ) |
|
| (1,833,000 | ) |
Prepaid expenses and other |
|
| (5,736,000 | ) |
|
| (4,549,000 | ) |
Accounts payable and accrued liabilities |
|
| 1,827,000 |
|
|
| 1,791,000 |
|
Net cash provided by operating activities |
|
| 42,142,000 |
|
|
| 40,567,000 |
|
|
|
|
|
|
|
|
|
|
INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
Acquisitions of real estate |
|
| (32,442,000 | ) |
|
| (31,928,000 | ) |
Expenditures for real estate improvements |
|
| (17,115,000 | ) |
|
| (10,487,000 | ) |
Net proceeds from sales of real estate |
|
| 10,372,000 |
|
|
| 14,494,000 |
|
Construction escrows and other |
|
| (303,000 | ) |
|
| 2,427,000 |
|
Net cash (used in) investing activities |
|
| (39,488,000 | ) |
|
| (25,494,000 | ) |
|
|
|
|
|
|
|
|
|
FINANCING ACTIVITIES |
|
|
|
|
|
|
|
|
Repayments under revolving credit facility |
|
| (134,500,000 | ) |
|
| (106,000,000 | ) |
Advances under revolving credit facility |
|
| 157,500,000 |
|
|
| 158,000,000 |
|
Advances under term loans |
|
| — |
|
|
| 100,000,000 |
|
Mortgage borrowing |
|
| — |
|
|
| 50,000,000 |
|
Mortgage repayments |
|
| (2,496,000 | ) |
|
| (189,437,000 | ) |
Payments of debt financing costs |
|
| (2,498,000 | ) |
|
| (1,400,000 | ) |
Noncontrolling interests: |
|
|
|
|
|
|
|
|
Distributions to limited partners |
|
| (53,000 | ) |
|
| (53,000 | ) |
Redemptions of OP Units |
|
| (11,000 | ) |
|
| (8,000 | ) |
Net proceeds from sale of preferred stock |
|
| 72,337,000 |
|
|
| — |
|
Redemptions of preferred stock |
|
| (112,510,000 | ) |
|
| — |
|
Common stock sales less issuance expenses, net |
|
| 43,164,000 |
|
|
| (161,000 | ) |
Preferred stock dividends |
|
| (11,113,000 | ) |
|
| (10,806,000 | ) |
Distributions to common shareholders |
|
| (13,116,000 | ) |
|
| (12,783,000 | ) |
Net cash (used in) financing activities |
|
| (3,296,000 | ) |
|
| (12,648,000 | ) |
|
|
|
|
|
|
|
|
|
Net (decrease) increase in cash and cash equivalents |
|
| (642,000 | ) |
|
| 2,425,000 |
|
Cash and cash equivalents at beginning of period |
|
| 2,882,000 |
|
|
| 2,083,000 |
|
Cash and cash equivalents at end of period |
| $ | 2,240,000 |
|
| $ | 4,508,000 |
|
|
|
|
|
|
|
|
|
|
|
| Cedar Realty Trust, Inc. Shareholders |
| |||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cumulative |
|
| Accumulated |
|
|
|
|
| ||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Treasury |
|
| Additional |
|
| distributions |
|
| other |
|
|
|
|
| ||||
|
| Preferred stock |
|
| Common stock |
|
| stock, |
|
| paid-in |
|
| in excess of |
|
| comprehensive |
|
|
|
|
| ||||||||||||||
|
| Shares |
|
| Amount |
|
| Shares |
|
| Amount |
|
| at cost |
|
| capital |
|
| net income |
|
| income |
|
| Total |
| |||||||||
Balance, December 31, 2017 |
|
| 8,450,000 |
|
| $ | 207,508,000 |
|
|
| 91,317,000 |
|
| $ | 5,479,000 |
|
| $ | (18,463,000 | ) |
| $ | 875,062,000 |
|
| $ | (446,944,000 | ) |
| $ | 5,694,000 |
|
| $ | 628,336,000 |
|
Net (loss) income |
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| (16,668,000 | ) |
|
| — |
|
|
| (16,668,000 | ) |
Unrealized gain on change in fair value of cash flow hedges |
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| 5,868,000 |
|
|
| 5,868,000 |
|
Share-based compensation, net |
|
| — |
|
|
| — |
|
|
| 393,000 |
|
|
| 24,000 |
|
|
| 5,000 |
|
|
| 222,000 |
|
|
| — |
|
|
| — |
|
|
| 251,000 |
|
Redemptions of Series B Shares |
|
| (2,000,000 | ) |
|
| (47,967,000 | ) |
|
| — |
|
|
| — |
|
|
| — |
|
|
| 1,458,000 |
|
|
| (3,507,000 | ) |
|
| — |
|
|
| (50,016,000 | ) |
Common stock sales, net of issuance expenses |
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| 1,000 |
|
|
| — |
|
|
| — |
|
|
| 1,000 |
|
Preferred stock dividends |
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| (2,799,000 | ) |
|
| — |
|
|
| (2,799,000 | ) |
Distributions to common shareholders/noncontrolling interests |
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| (4,595,000 | ) |
|
| — |
|
|
| (4,595,000 | ) |
Reallocation adjustment of limited partners' interest |
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| 184,000 |
|
|
| — |
|
|
| — |
|
|
| 184,000 |
|
Balance, March 31, 2018 |
|
| 6,450,000 |
|
| $ | 159,541,000 |
|
|
| 91,710,000 |
|
| $ | 5,503,000 |
|
| $ | (18,458,000 | ) |
| $ | 876,927,000 |
|
| $ | (474,513,000 | ) |
| $ | 11,562,000 |
|
| $ | 560,562,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| �� |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Noncontrolling Interests |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
|
| Minority |
|
| Limited |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
| interest in |
|
| partners' |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
| consolidated |
|
| interest in |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
| joint |
|
| Operating |
|
|
|
|
|
| Total |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
| ventures |
|
| Partnership |
|
| Total |
|
| Equity |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Balance, December 31, 2017 |
| $ | (609,000 | ) |
| $ | 2,384,000 |
|
| $ | 1,775,000 |
|
| $ | 630,111,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net (loss) income |
|
| 135,000 |
|
|
| (87,000 | ) |
|
| 48,000 |
|
|
| (16,620,000 | ) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unrealized gain on change in fair value of cash flow hedges |
|
| — |
|
|
| 22,000 |
|
|
| 22,000 |
|
|
| 5,890,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Share-based compensation, net |
|
| — |
|
|
| — |
|
|
| — |
|
|
| 251,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Redemptions of Series B Shares |
|
| — |
|
|
| — |
|
|
| — |
|
|
| (50,016,000 | ) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common stock sales, net of issuance expenses |
|
|
|
|
|
|
|
|
|
| — |
|
|
| 1,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Preferred stock dividends |
|
| — |
|
|
| — |
|
|
| — |
|
|
| (2,799,000 | ) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Distributions to common shareholders/noncontrolling interests |
|
| — |
|
|
| (17,000 | ) |
|
| (17,000 | ) |
|
| (4,612,000 | ) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reallocation adjustment of limited partners' interest |
|
| — |
|
|
| (184,000 | ) |
|
| (184,000 | ) |
|
| — |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, March 31, 2018 |
| $ | (474,000 | ) |
| $ | 2,118,000 |
|
| $ | 1,644,000 |
|
| $ | 562,206,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
See accompanying notes to consolidated financial statements
CONSOLIDATED STATEMENTS OF CASH FLOWS
(unaudited)
|
| Three months ended March 31, |
| |||||
|
| 2019 |
|
| 2018 |
| ||
OPERATING ACTIVITIES |
|
|
|
|
|
|
|
|
Net income (loss) |
| $ | 2,989,000 |
|
| $ | (16,620,000 | ) |
Adjustments to reconcile net income (loss) to net cash provided by operating activities: |
|
|
|
|
|
|
|
|
Gain on sale |
|
| (101,000 | ) |
|
| — |
|
Impairment charges |
|
| — |
|
|
| 21,396,000 |
|
Straight-line rents and expenses, net |
|
| (166,000 | ) |
|
| (245,000 | ) |
Provision for doubtful accounts |
|
| 50,000 |
|
|
| 502,000 |
|
Depreciation and amortization |
|
| 10,129,000 |
|
|
| 10,054,000 |
|
Amortization of intangible lease liabilities, net |
|
| (591,000 | ) |
|
| (669,000 | ) |
Expense relating to share-based compensation, net |
|
| 1,015,000 |
|
|
| 974,000 |
|
Amortization of premium on mortgage loan payable |
|
| — |
|
|
| (32,000 | ) |
Amortization of deferred financing costs |
|
| 330,000 |
|
|
| 292,000 |
|
Changes in operating assets and liabilities, net of effects of acquisitions and dispositions: |
|
|
|
|
|
|
|
|
Rents and other receivables |
|
| (1,573,000 | ) |
|
| (2,831,000 | ) |
Prepaid expenses and other |
|
| (1,521,000 | ) |
|
| (2,656,000 | ) |
Accounts payable and accrued liabilities |
|
| (1,394,000 | ) |
|
| (97,000 | ) |
Net cash provided by operating activities |
|
| 9,167,000 |
|
|
| 10,068,000 |
|
|
|
|
|
|
|
|
|
|
INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
Expenditures for real estate improvements |
|
| (8,768,000 | ) |
|
| (6,277,000 | ) |
Net proceeds from sales of real estate |
|
| 9,912,000 |
|
|
| — |
|
Net cash provided by / (used in) investing activities |
|
| 1,144,000 |
|
|
| (6,277,000 | ) |
|
|
|
|
|
|
|
|
|
FINANCING ACTIVITIES |
|
|
|
|
|
|
|
|
Repayments under revolving credit facility |
|
| (2,000,000 | ) |
|
| (6,500,000 | ) |
Advances under revolving credit facility |
|
| 4,000,000 |
|
|
| 61,000,000 |
|
Mortgage repayments |
|
| (253,000 | ) |
|
| (753,000 | ) |
Noncontrolling interests: |
|
|
|
|
|
|
|
|
Distributions to limited partners |
|
| (28,000 | ) |
|
| (17,000 | ) |
Redemptions of preferred stock |
|
| — |
|
|
| (50,016,000 | ) |
Common stock sales less issuance expenses, net |
|
| 5,000 |
|
|
| 1,000 |
|
Common stock repurchases |
|
| (6,844,000 | ) |
|
| — |
|
Preferred stock dividends |
|
| (2,688,000 | ) |
|
| (3,212,000 | ) |
Distributions to common shareholders |
|
| (4,455,000 | ) |
|
| (4,595,000 | ) |
Net cash (used in) financing activities |
|
| (12,263,000 | ) |
|
| (4,092,000 | ) |
|
|
|
|
|
|
|
|
|
Net (decrease) in cash, cash equivalents and restricted cash |
|
| (1,952,000 | ) |
|
| (301,000 | ) |
Cash, cash equivalents and restricted cash at beginning of year |
|
| 1,977,000 |
|
|
| 7,219,000 |
|
Cash, cash equivalents and restricted cash at end of period |
| $ | 25,000 |
|
| $ | 6,918,000 |
|
|
|
|
|
|
|
|
|
|
Reconciliation to consolidated balance sheets: |
|
|
|
|
|
|
|
|
Cash and cash equivalents |
| $ | 25,000 |
|
| $ | 3,004,000 |
|
Restricted cash |
|
| — |
|
|
| 3,914,000 |
|
Cash, cash equivalents and restricted cash |
| $ | 25,000 |
|
| $ | 6,918,000 |
|
See accompanying notes to consolidated financial statements
9
Notes to Consolidated Financial Statements
September 30, 2017March 31, 2019
(unaudited)
Note 1. Business and Organization
Cedar Realty Trust, Inc. (the “Company”) is a real estate investment trust (“REIT”) that focuses primarily on ownership, operation and redevelopment of grocery-anchored shopping centers in high-density urban markets from Washington, D.C. to Boston. At September 30, 2017,March 31, 2019, the Company owned and managed a portfolio of 6156 operating properties (excluding properties “held for sale”).
Cedar Realty Trust Partnership, L.P. (the “Operating Partnership”) is the entity through which the Company conducts substantially all of its business and owns (either directly or through subsidiaries) substantially all of its assets. At September 30, 2017,March 31, 2019, the Company owned a 99.6% economic99.4% general and limited partnership interest in, and was the sole general partner of, the Operating Partnership. The limited partners’ interest in the Operating Partnership (0.4%(0.6% at September 30, 2017)March 31, 2019) 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 349,000553,000 OP Units outstanding at September 30, 2017March 31, 2019 are economically equivalent to shares of 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. Unless specifically noted otherwise, all references to OP Units exclude limited partnership units held by the Company.
As used herein, the “Company” refers to Cedar Realty Trust, Inc. and its subsidiaries on a consolidated basis, including the Operating Partnership or, where the context so requires, Cedar Realty Trust, Inc. only.
Note 2. Summary of Significant Accounting Policies
Principles of Consolidation/Basis of Preparation
The accompanying unaudited 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 unaudited 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, 2016.2018.
The unaudited consolidated financial statements include the accounts and operations of the Company, the Operating Partnership, its subsidiaries, and certain joint venture partnerships in which it participates. The Company consolidates all variable interest entities for which it is the primary beneficiary.
Supplemental Consolidated Statements of Cash Flows Information
|
| Nine months ended September 30, |
|
| Three months ended March 31, |
| ||||||||||
|
| 2017 |
|
| 2016 |
|
| 2019 |
|
| 2018 |
| ||||
Supplemental disclosure of cash activities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash paid for interest |
| $ | 15,945,000 |
|
| $ | 20,872,000 |
|
| $ | 5,745,000 |
|
| $ | 5,303,000 |
|
Supplemental disclosure of non-cash activities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capitalization of interest and financing costs |
|
| 483,000 |
|
|
| 541,000 |
|
|
| 258,000 |
|
|
| 358,000 |
|
Mortgage loan payable assumed upon acquisition |
|
| — |
|
|
| (8,501,000 | ) |
Recently-Issued Accounting Pronouncements
In May 2014, the FASB issued guidance which amends the accounting for revenue recognition. Under the amended guidance, an entity will recognize revenue when it transfers promised goods or services to customers in an amount that reflects the consideration to which a company expects to be entitled to and receive in exchange for those goods or services. Leases are specifically excluded from this guidance and will be governed by the applicable lease codification; however, this update may have implications with respect to certain variable payment terms included in lease agreements. The guidance would be effective for interim and annual reporting
910
Cedar Realty Trust, Inc.
Notes to Consolidated Financial Statements
September 30, 2017March 31, 2019
(unaudited)
periods beginning after December 15, 2017, with early adoption not permitted. The Company is in the final stages of evaluating the guidance and has identified non-lease components in its lease agreements. However, these non-lease components are not in the scope of the revenue standard until the lease accounting standard is adopted, and their materiality is currently in the process of being evaluated. Upon the adoption of the revenue standard, the Company does not believe there will be a material effect on its consolidated financial statements.
Recently-Adopted Accounting Pronouncements
In February 2016, the FASB issued guidance which amendsamending the existing accounting standards for lease accounting, including requiring lessees to recognize most leases on their balance sheets and making targeted changes to lessor accounting. The guidance, effective for annual and interim reporting periods beginning on or after December 15, 2018, requires lessees to apply a dual approach, classifying leases as either finance or operating leases based on the principle of whether or not the lease is effectively a financed purchase of the leased asset by the lessee. This classification will determine whether the lease expense is recognized based on an effective interest method or on a straight-line basis over the term of the lease. A lessee is also required to record a right-of-use asset and a lease liability for all leases with a term of greater than twelve months regardless of their classification. Leases with a term of twelve months or less willcontinue to be accounted for pursuant to existing guidance for operating leases. The guidance is expected to result in the recognition of a right-to-use asset and related liability to account forBased on the Company’s future obligations under its ground lease and executive office lease agreements for which the Company is the lessee.lessee, the newly adopted guidance resulted in the recognition of (1) right-of-use assets of $14.6 million included in other assets and deferred charges, net, and (2) right-of-use liabilities of $14.6 million included in accounts payable and accrued liabilities, on the Company’s consolidated balance sheet. Additionally, the guidance will requirerequires that lessees and lessors capitalize, as initial direct costs, only those costs that are incurred due to the execution of a lease. Under this guidance, allocated payroll costs and other costs that are incurred regardless of whether the lease is obtained will no longer be capitalized as initial direct costs and instead will be expensed as incurred. During the three months ended March 31, 2019, the Company expensed $0.7 million of leasing costs which would have previously been capitalized.
The FASB provided lessors with a practical expedient, elected by class of underlying asset, to account for lease and non-lease components as a single lease component if certain criteria are met. Lessors that make these elections are required to provide additional disclosures. The FASB provided an additional (and optional) transition method that allows entities to initially apply the guidance at the adoption date (January 1, 2019) and recognize a cumulative-effect adjustment to the opening balance of retained earnings in the period of adoption. The Company applied both these practical expedients upon adoption. The practical expedient allowed the Company to not separate expenses reimbursed by customers from the associated rental revenue if certain criteria were met. The Company assessed these criteria and concluded that the timing and pattern of transfer for rental revenue and the associated rental expense recoveries are the same and, as the leases qualify as operating leases, the Company accounted for and presented rents and expense recoveries as a single component under rental revenues in the consolidated statement of operations for the three months ended March 31, 2019. As a result of the adoption of this practical expedient, the Company also presented $28.2 million of rents and $9.3 million of expense recoveries as a single component in the consolidated statement of operations for the three months ended March 31, 2018 to conform to the new 2019 presentation.
In November 2018, the FASB clarified the existing accounting treatment relating to receivables arising from operating leases, stating that such receivables are not within the scope of the expected credit loss standard and that impairment of receivables arising from operating leases should be accounted for in accordance with the recently-adopted lease accounting standard. This required the Company to review its existing lease portfolio to determine if all future lease payments are probable of collection and, if the Company determined that all future lease payments are not probable of collection, the Company will account for these leases on a cash basis. This required that all amounts that were historically recorded as bad debt expense, and previously included in operating expenses in the Company’s consolidated statement of operations, now be recorded as a direct reduction of rental revenues. As permitted by the standard upon adoption, the Company recorded a $0.5 million prior-period adjustment to opening equity which the Company has reflected in the consolidated statement of equity for the three months ended March 31, 2019.
In addition, the Company is also the lessee under various ground lease arrangements. The Company is not required to reassess the classification of existing ground leases where it is the lessee and therefore these leases will continue to accountbe accounted for leases using an approach that is substantially equivalent to existing guidance foras operating and other leases. The new lease accounting guidance, requires a modified retrospective transition approach for all leases existing at, or entered into after, the date of initial application, with an option to use certain transition relief. The guidance would be effective for interim and annual reporting periods beginning after December 15, 2018, with early adoption being permitted. The Company is currently in the process of evaluating the impact the adoption of the guidance will have on its consolidated financial statements.
In March 2016, the FASB issued guidance which amends the accounting for share-based payment transactions, including income tax consequences, classification of awards as either equity or liabilities, classification on the statement of cash flows, and the policy election with respect to accounting for forfeitures either as they occur or by estimating forfeitures. The guidance was adopted on January 1, 2017. The Company has elected to account for forfeitures as they occur, and the guidance2019, did not have a material impact oneffect in the accounting for the Company’s consolidated financial statements.
lease revenues as lessee. In June 2016, the FASB issued guidance which enhances the methodology of measuring expected credit losses to include the use of forward-looking information to better calculate credit loss estimates. The guidance will apply to most financial assets measured at amortized cost and certain other instruments, including accounts receivable, straight-line rent receivables, loans, held-to-maturity debt securities, net investments in leases, and off-balance-sheet credit exposures. The guidance will require thatevent the Company estimate the lifetime expected credit loss with respect to these receivables and record allowances that, when deducted from the balance of the receivables, represent the net amounts expected to be collected. The Company will also be required to disclose information about how it developed the allowances, including changes in the factors that influenced the Company’s estimate of expected credit losses and the reasons for those changes. The guidance would be effective for interim and annual reporting periods beginningmodifies existing ground leases or enters into new ground leases after December 15, 2019. The Company is currently in the process of evaluating the impact the adoption of the guidance will have on its consolidated financial statements.new standard, such leases may be classified as finance leases.
In August 2016, the FASB issued guidance that clarifies how an entity should classify certain cash receipts and cash payments on its statement of cash flows. The guidance established that an entity will classify cash payments for debt prepayment or extinguishment costs as financing cash flows. In addition, the guidance provides entities with an alternative to consider regarding the nature of the source of distributions that an investor receives from an equity method investment when classifying distributions received in its cash flow statement (the nature of the distribution approach). Alternatively, entities can elect to classify the distributions received from equity method investees based on the cumulative earnings approach. The guidance would be effective for interim and annual reporting periods beginning after December 15, 2017, with early adoption being permitted. The Company has evaluated the guidance and does not believe it will have a material impact on the Company’s consolidated financial statements.
In November 2016, the FASB issued guidance that will require entities to show the changes in the total of cash, cash equivalents and restricted cash in the statement of cash flows. When cash, cash equivalents and restricted cash are presented in more than one line item on the balance sheet, the new guidance requires a reconciliation of the totals in the statement of cash flows to the related captions on the balance sheet. This reconciliation can be presented either on the face of the statement of cash flows or in the notes to the financial statements. The guidance would be effective for interim and annual reporting periods beginning after December 15, 2017,
10
11
Cedar Realty Trust, Inc.
Notes to Consolidated Financial Statements
September 30, 2017March 31, 2019
(unaudited)
with early adoption being permitted. The Company has evaluated the guidance and does not believe it will have a material impact on the Company’s consolidated financial statements.
In January 2017, the FASB issued guidance which changes the definition of a business to assist entities with evaluating when a set of transferred assets and activities is a business. The guidance requires an entity to evaluate if substantially all of the fair value of the gross assets acquired is concentrated in a single identifiable asset and/or a group of similar identifiable assets; if these criteria are met, the set of transferred assets and activities is not a business. The guidance also requires a business to include at least one substantive process and narrows the definition of outputs by more closely aligning it with how outputs are described in the guidance on revenue from contracts with customers. The guidance is effective for interim and annual reporting periods beginning after December 15, 2017, with early adoption being permitted. The Company has elected to early adopt this guidance effective January 1, 2017. The Company believes that most of its typical acquisitions of real estate will not meet the new definition of a business, and accordingly, will result in the capitalization of associated acquisition pursuit costs, as is the case regarding all acquisitions in 2017.
Acquisitions
On February 22, 2017, the Company acquired Christina Crossing, located in Wilmington, Delaware. The purchase price for the property, which was unencumbered, was $27.9 million. The purchase price has been allocated to real estate assets acquired and liabilities assumed.
On July 6, 2017, the Company acquired a parcel adjacent to its South Philadelphia Shopping Center for future expansion. The purchase price for the property, which was unencumbered, was $3.3 million. The purchase price has been allocated to real estate assets acquired and liabilities assumed.
Disposition
On February 1, 2017,15, 2019, the Company sold an outparcel building adjacent to Camp Hill,Maxatawny Marketplace, located in Camp Hill, Pennsylvania,Maxatawny, Pennsylvania. The sales price for $10.7the property was $10.3 million, resultingwhich resulted in a $7.1gain on sale of $0.1 million, gain which ishas been included in operating incomecontinuing operations in the accompanying consolidated statement of operations.
Real Estate Held for Sale
As of March 31, 2019, Carll’s Corner, located in Bridgeton, New Jersey, Fort Washington Center, located in Fort Washington, Pennsylvania, and Suffolk Plaza, located in Suffolk, Virginia, have been classified as “real estate held for sale” on the accompanying consolidated balance sheet.
The Company, when applicable, conducts a continuing review of the values for all properties “held for sale” based on final sales prices and sales contracts entered into. Impairment charges/reversals, if applicable, are based on a comparison of the carrying values of the properties with either (1) actual sales prices less costs to sell for properties sold, or contract amounts for properties in the process of being sold, (2) estimated sales prices, less costs to sell, based on discounted cash flow or income capitalization analyses, if no contract amounts are being negotiated (see Note 4 - “Fair Value Measurements”), or (3) with respect to land parcels, estimated sales prices, less costs to sell, based on comparable sales completed in the selected market areas. Prior to the Company’s determination to dispose of properties, which are subsequently reclassified to “held for sale”, the Company performed recoverability analyses based on the estimated undiscounted cash flows that were expected to result from the real estate investments’ use and eventual disposal. The projected undiscounted cash flows of each property reflects that the carrying value of each real estate investment would be recovered. However, as a result of the properties’ meeting the “held for sale” criteria, such properties were written down to the lower of their carrying value and estimated fair values less costs to sell.
As of September 30, 2017, Fredericksburg Way, located in Fredericksburg, Virginia, has been classified as “real estate held for sale” on the accompanying consolidated balance sheet. The Company recorded an impairment charge of $9.9 million during 2017, which is included in operating income in the accompanying consolidated statement of operations.
Note 4. Fair Value Measurements
The carrying amounts of cash and cash equivalents, restricted cash, rents and other receivables, certain other assets, accounts payable and accrued liabilities, and variable-rate debt approximate their fair value due to their terms and/or short-term nature. The fair value of the Company’s investments and liabilities related to share-based compensation were determined to be Level 1 within the valuation hierarchy, and were based on independent values provided by financial institutions.
11
Cedar Realty Trust, Inc.
Notes to Consolidated Financial Statements
September 30, 2017
(unaudited)
The fair value of the Company’s fixed rate mortgage loans wereloan was estimated using available market information and discounted cash flow analyses based on borrowing rates the Company believes it could obtain with a similar termsterm and maturities.maturity. As of September 30, 2017March 31, 2019 and December 31, 2016,2018, the aggregate fair valuesvalue of the Company’s fixed rate mortgage loansloan payable, which werewas determined to be Level 3 within the valuation hierarchy, were $138.6was $45.3 million and $143.2$44.4 million, respectively; the carrying valuesvalue of such loans were $135.8loan was $47.1 million and $138.2$47.3 million, respectively. As of September 30, 2017March 31, 2019 and December 31, 2016,2018, respectively, the aggregate fair values of the Company’s unsecured revolving credit facility and term loans approximated the carrying values. In addition, the fair value of the Company’s mortgage note receivable and capital lease obligation, which were determined to be Level 3 within the valuation hierarchy, approximated their carrying values as of March 31, 2019 and December 31, 2018, respectively.
The valuation of the assets and liabilities for the Company’s interest rate swaps, which are measured on a recurring basis, were determined to be Level 2 within the valuation hierarchy, and were based on independent values provided by financial institutions. Such valuations were determined using widely accepted valuation techniques, including discounted cash flow analyses, on the expected cash flows of each derivative. The analyses reflect the contractual terms of the swaps, including the period to maturity, and user-observable market-based inputs, including interest rate curves (“significant other observable inputs”). The fair value calculation also includes an amount for risk of non-performance using “significant unobservable inputs” such as estimates of current credit spreads to evaluate the likelihood of default. The Company has concluded that, as of September 30, 2017,March 31, 2019, the fair value associated with the “significant unobservable inputs” relating to the Company’s risk of non-performance was insignificant to the overall fair value of the interest rate swap agreements and, as a result, that the relevant inputs for purposes of calculating the fair value of the interest rate swap agreements, in their entirety, were based upon “significant other observable inputs”.
Nonfinancial assets and liabilities measured at fair value in the consolidated financial statements consist of real estate held for sale, which, if applicable, are measured on a nonrecurring basis, and have been determined to be (1) Level 2 within the valuation
12
Cedar Realty Trust, Inc.
Notes to Consolidated Financial Statements
March 31, 2019
(unaudited)
hierarchy, where applicable, based on the respective contracts of sale, adjusted for closing costs and expenses, or (2) Level 3 within the valuation hierarchy, where applicable, based on estimated sales prices, adjusted for closing costs and expenses, determined by discounted cash flow analyses, directincome capitalization analyses or a sales comparison approach if no contracts had been concluded. The discounted cash flow and directincome 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 composed 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 is utilized for certain land values and includes 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 believes to be within a reasonable range of current market rates for the respective properties.
Valuations were prepared using internally-developed valuation models. These valuations are reviewed and approved, during each reporting period, by a diverse group of management, as deemed necessary, including personnel from the acquisition, accounting, finance, operations, development and leasing departments, and the valuations are updated as appropriate. In addition, the Company may engage third-party valuation experts to assist with the preparation of certain of its valuations.
12
Cedar Realty Trust, Inc.
Notes to Consolidated Financial Statements
September 30, 2017
(unaudited)
The following tables show the hierarchy for those assets measured at fair value on a recurring basis as of September 30, 2017March 31, 2019 and December 31, 2016,2018, respectively:
|
| September 30, 2017 |
|
| March 31, 2019 |
| ||||||||||||||||||||||||||
Description |
| Level 1 |
|
| Level 2 |
|
| Level 3 |
|
| Total |
|
| Level 1 |
|
| Level 2 |
|
| Level 3 |
|
| Total |
| ||||||||
Investments related to deferred |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
compensation liabilities (a) |
| $ | 506,000 |
|
| $ | — |
|
| $ | — |
|
| $ | 506,000 |
|
| $ | 701,000 |
|
| $ | — |
|
| $ | — |
|
| $ | 701,000 |
|
Deferred compensation liabilities (b) |
| $ | 506,000 |
|
| $ | — |
|
| $ | — |
|
| $ | 506,000 |
|
| $ | 699,000 |
|
| $ | — |
|
| $ | — |
|
| $ | 699,000 |
|
Interest rate swaps asset (a) |
| $ | — |
|
| $ | 3,614,000 |
|
| $ | — |
|
| $ | 3,614,000 |
|
| $ | — |
|
| $ | 4,688,000 |
|
| $ | — |
|
| $ | 4,688,000 |
|
Interest rate swaps liability (b) |
| $ | — |
|
| $ | 1,392,000 |
|
| $ | — |
|
| $ | 1,392,000 |
|
| $ | — |
|
| $ | 2,853,000 |
|
| $ | — |
|
| $ | 2,853,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| December 31, 2016 |
|
| December 31, 2018 |
| ||||||||||||||||||||||||||
Description |
| Level 1 |
|
| Level 2 |
|
| Level 3 |
|
| Total |
|
| Level 1 |
|
| Level 2 |
|
| Level 3 |
|
| Total |
| ||||||||
Investments related to deferred |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
compensation liabilities (a) |
| $ | 447,000 |
|
| $ | — |
|
| $ | — |
|
| $ | 447,000 |
|
| $ | 616,000 |
|
| $ | — |
|
| $ | — |
|
| $ | 616,000 |
|
Deferred compensation liabilities (b) |
| $ | 435,000 |
|
| $ | — |
|
| $ | — |
|
| $ | 435,000 |
|
| $ | 610,000 |
|
| $ | — |
|
| $ | — |
|
| $ | 610,000 |
|
Interest rate swaps asset (a) |
| $ | — |
|
| $ | 3,074,000 |
|
| $ | — |
|
| $ | 3,074,000 |
|
| $ | — |
|
| $ | 8,871,000 |
|
| $ | — |
|
| $ | 8,871,000 |
|
Interest rate swaps liability (b) |
| $ | — |
|
| $ | 2,321,000 |
|
| $ | — |
|
| $ | 2,321,000 |
|
| $ | — |
|
| $ | 1,576,000 |
|
| $ | — |
|
| $ | 1,576,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) Included in other assets and deferred charges, net in the accompanying consolidated balance sheets. | (a) Included in other assets and deferred charges, net in the accompanying consolidated balance sheets. |
| (a) Included in other assets and deferred charges, net in the accompanying consolidated balance sheets. |
| ||||||||||||||||||||||||||||
(b) Included in accounts payable and accrued liabilities in the accompanying consolidated balance sheets. | (b) Included in accounts payable and accrued liabilities in the accompanying consolidated balance sheets. |
| (b) Included in accounts payable and accrued liabilities in the accompanying consolidated balance sheets. |
|
The following table shows
As of March 31, 2019, one retail property, totaling $1.8 million, was determined to be Level 3 asset under the hierarchy, for the assetand was measured at fair value less cost to sell on a non-recurring basis using an income capitalization approach, consisting of a capitalization rate of 8.5%. In addition, real estate held for sale on the consolidated balance sheet as of September 30, 2017:March 31, 2019 includes the carrying values of two properties which were below their fair values.
|
| September 30, 2017 |
| |||||||||||||
Description |
| Level 1 |
|
| Level 2 |
|
| Level 3 |
|
| Total |
| ||||
Real estate held for sale |
| $ | — |
|
| $ | — |
|
| $ | 1,815,000 |
|
| $ | 1,815,000 |
|
There were no assets measured at fair value on a non-recurring basis as of December
13
Cedar Realty Trust, Inc.
Notes to Consolidated Financial Statements
March 31, 2016. The following table details the quantitative information regarding Level 3 assets measured at fair value on a non-recurring basis as of September 30, 2017:2019
(unaudited)
September 30, 2017 |
| |||||||||||
|
|
|
|
|
| Valuation |
| Unobservable |
|
|
|
|
Description |
| Fair value |
|
| Technique |
| inputs |
| Rate |
| ||
Vacant commercial property |
| $ | 1,815,000 |
|
| Discounted cash flow |
| Capitalization rate |
|
| 9.0% |
|
|
|
|
|
|
|
|
| Discount rate |
|
| 13.0% |
|
Note 5. Mortgage Loans Payable and Credit Facility
Debt and capital lease obligations are composed of the following at March 31, 2019:
|
|
|
| March 31, 2019 |
| |||||
|
|
|
|
|
|
|
| Contractual |
| |
|
| Maturity |
| Balance |
|
| interest rates |
| ||
Description |
| dates |
| outstanding |
|
| weighted-average |
| ||
Fixed-rate mortgage |
| Jun 2026 |
| $ | 47,429,000 |
|
| 3.9% |
| |
Capital lease obligation |
| Sep 2050 |
|
| 5,688,000 |
|
| 5.3% |
| |
Unsecured credit facilities (a): |
|
|
|
|
|
|
|
|
|
|
Variable-rate: |
|
|
|
|
|
|
|
|
|
|
Revolving credit facility |
| Sep 2021 | (b) |
| 102,000,000 |
|
| 3.8% |
| |
Term loan |
| Sep 2022 |
|
| 50,000,000 |
|
| 4.0% |
| |
Fixed-rate (c): |
|
|
|
|
|
|
|
|
|
|
Term loan |
| Feb 2021 |
|
| 75,000,000 |
|
| 3.6% |
| |
Term loan |
| Feb 2022 |
|
| 50,000,000 |
|
| 3.0% |
| |
Term loan |
| Sep 2022 | (d) |
| 50,000,000 |
|
| 2.8% |
| |
Term loan |
| Apr 2023 |
|
| 100,000,000 |
|
| 3.2% |
| |
Term loan |
| Sep 2024 |
|
| 75,000,000 |
|
| 3.7% |
| |
Term loan |
| Jul 2025 |
|
| 75,000,000 |
|
| 4.6% |
| |
|
|
|
|
| 630,117,000 |
|
| 3.6% |
| |
Unamortized issuance costs |
|
|
|
| (3,344,000 | ) |
|
|
|
|
|
|
|
| $ | 626,773,000 |
|
|
|
|
|
(a) | Effective April 1, 2019, the weighted average interest rate for the Company’s unsecured credit facilities increased 14 basis points (“bps”) (ranging from an increase of 10 bps to 15 bps for each individual borrowing) as a result of a slight increase in the Company’s leverage ratio. |
(b) | The revolving credit facility is subject to a one-year extension at the Company’s option. |
(c) | The interest rates on these term loans consist of the London Interbank Offered Rate (“LIBOR”) plus a credit spread based on the Company’s leverage ratio, for which the Company has interest rate swap agreements which convert the LIBOR rates to fixed rates. Accordingly, these term loans are presented as fixed-rate debt. |
(d) | The current interest rate swap agreement expires in February 2020 at which time a new interest rate swap agreement will begin resulting in an effective interest ratio of 3.2%, based on the Company’s leverage ratio at March 31, 2019. |
Unsecured Revolving Credit Facility and Term Loans
As of March 31, 2019, the Company had $105.2 million available for additional borrowings under its revolving credit facility. The Company has a $300 million unsecured credit facility which, as amended and restated on September 8, 2017, consists of (1) a $250 million revolving credit facility, expiring on September 8, 2021, and (2) a $50 million term loan, expiring on September 8, 2022. The revolving credit facility may be extended, at the Company’s option, for an additional one-year period, subject to customary conditions. Under an accordion feature, the facility can be increased to $750 million, subject to customary conditions and lending commitments. Interest on borrowings under the revolving credit facility component can range from LIBOR plus 135 basis points (“bps”)bps to 195 bps (135 bps at September 30, 2017)March 31, 2019) and interest on borrowings under the term loan component can range from LIBOR plus 130 to 190 bps (130 bps at September 30, 2017)March 31, 2019), each based on the Company’s leverage ratio. Asleverage. Effective April 1, 2019, the weighted average interest rate for the Company’s unsecured credit facilities increased 14 bps (ranging from an increase of September 30, 2017, the Company had $143.4 million available10 bps to 15 bps for additional borrowings under the revolving credit facility.
13
Cedar Realty Trust, Inc.
Notes to Consolidated Financial Statements
September 30, 2017
(unaudited)
On September 8, 2017, the Company also amended and restated the termseach individual borrowing) as a result of four of its existing unsecured term loans. Interest on the borrowings are based ona slight increase in the Company’s leverage ratio. The terms are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| As amended |
| Previously | ||||
Amount |
|
| Maturity date |
| Interest range |
| Maturity date |
| Interest range | |
$ | 75,000,000 |
|
| February 2021 |
| LIBOR + 130 bps to 190 bps |
| February 2021 |
| LIBOR + 170 bps to 230 bps |
$ | 50,000,000 |
|
| February 2022 |
| LIBOR + 130 bps to 190 bps |
| February 2022 |
| LIBOR + 155 bps to 215 bps |
$ | 50,000,000 |
|
| September 2022 |
| LIBOR + 130 bps to 190 bps |
| February 2020 |
| LIBOR + 130 bps to 190 bps |
$ | 75,000,000 |
|
| September 2024 |
| LIBOR + 170 bps to 225 bps |
| February 2019 |
| LIBOR + 130 bps to 190 bps |
Debt is composed of the following at September 30, 2017:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| September 30, 2017 |
| |||||
|
|
|
|
|
|
|
| Contractual |
| |
|
| Maturity |
| Balance |
|
| interest rates |
| ||
Description |
| dates |
| outstanding |
|
| weighted-average |
| ||
Fixed-rate mortgages |
| 2021-2029 |
| $ | 135,888,000 |
|
|
| 4.6% |
|
Unsecured credit facilities: |
|
|
|
|
|
|
|
|
|
|
Variable-rate: |
|
|
|
|
|
|
|
|
|
|
Revolving credit facility (a) |
| Sep 2021 |
|
| 95,000,000 |
|
|
| 2.7% |
|
Term loan |
| Sep 2022 |
|
| 50,000,000 |
|
|
| 2.6% |
|
Fixed-rate (b): |
|
|
|
|
|
|
|
|
|
|
Term loan |
| Feb 2021 |
|
| 75,000,000 |
|
|
| 3.6% |
|
Term loan |
| Feb 2022 |
|
| 50,000,000 |
|
|
| 3.0% |
|
Term loan (c) |
| Sep 2022 |
|
| 50,000,000 |
|
|
| 2.8% |
|
Term loan |
| Apr 2023 |
|
| 100,000,000 |
|
|
| 3.2% |
|
Term loan (d) |
| Sep 2024 |
|
| 75,000,000 |
|
|
| 3.3% |
|
|
|
|
|
| 630,888,000 |
|
|
| 3.4% |
|
Unamortized premium |
|
|
|
| 570,000 |
|
|
|
|
|
Unamortized debt issuance costs |
|
|
|
| (3,788,000 | ) |
|
|
|
|
|
|
|
| $ | 627,670,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
The Company’s unsecured credit facility and term loans contain financial covenants including, but not limited to, maximum debt leverage, maximum secured debt, minimum fixed charge coverage, and minimum net worth. In addition, the facility contains restrictions including, but not limited to, limits on indebtedness, certain investments and distributions. Although the credit facility is unsecured, borrowing availability is based on unencumbered property adjusted net operating income, as defined in the agreements. The Company’s failure to comply with the covenants or the occurrence of an event of default under the facilities could result in the
14
Cedar Realty Trust, Inc.
Notes to Consolidated Financial Statements
March 31, 2019
(unaudited)
acceleration of the related debt and exercise of other lender remedies. As of September 30, 2017,March 31, 2019, the Company is in compliance with all financial covenants. Interest on borrowings under the unsecured credit facility and term loans are based on the Company’s leverage ratio.
14
Cedar Realty Trust, Inc.
Notes to Consolidated Financial Statements
September 30, 2017
(unaudited)
Derivative Financial Instruments
At September 30, 2017,March 31, 2019, the Company had $3.6$4.7 million included in other assets and deferred charges, net, as well as $1.4in addition to $2.9 million included in accounts payable and accrued liabilities on the consolidated balance sheet relating to the fair value of the interest rate swaps applicable to the unsecured term loans discussed above. Charges and/or credits relating to the changes in the fair value of the interest rate swaps are made to accumulated other comprehensive income (loss), noncontrolling interests (minority interests in consolidated joint ventures and limited partners’ interest),interest, or operations (included in interest expense), as applicable. Over time, the unrealized gains and losses recorded in accumulated other comprehensive loss will be reclassified into earnings as an increase or reduction to interest expense in the same periods in which the hedged interest payments affect earnings. The Company estimates that approximately $1.2$1.7 million of accumulated other comprehensive loss will be reclassified as a charge to earnings within the next twelve months.
The following is a summary of the derivative financial instruments held by the Company at September 30, 2017March 31, 2019 and December 31, 2016:2018:
September 30, 2017 | ||||||||||||||||||||||||||||
March 31, 2019 | March 31, 2019 | |||||||||||||||||||||||||||
Designation/ |
|
|
|
|
|
|
| Fair |
|
| Maturity |
| Balance sheet |
|
|
|
|
|
|
| Fair |
|
| Maturity |
| Balance sheet | ||
Cash flow |
| Derivative |
| Count |
|
| value |
|
| dates |
| location |
| Derivative |
| Count |
|
| value |
|
| dates |
| location | ||||
Qualifying |
| Interest rate swaps |
|
| 5 |
|
| $ | 3,614,000 |
|
| 2020-2024 |
| Other assets and deferred charges, net |
| Interest rate swaps |
|
| 5 |
|
| $ | 4,688,000 |
|
| 2020-2024 |
| Other assets and deferred charges, net |
Qualifying |
| Interest rate swaps |
|
| 2 |
|
| $ | 1,392,000 |
|
| 2019-2021 |
| Accounts payable and accrued liabilities |
| Interest rate swaps |
|
| 3 |
|
| $ | 2,853,000 |
|
| 2021-2025 |
| Accounts payable and accrued liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2016 | ||||||||||||||||||||||||||||
December 31, 2018 | December 31, 2018 | |||||||||||||||||||||||||||
Designation/ |
|
|
|
|
|
|
| Fair |
|
| Maturity |
| Balance sheet |
|
|
|
|
|
|
| Fair |
|
| Maturity |
| Balance sheet | ||
Cash flow |
| Derivative |
| Count |
|
| value |
|
| dates |
| location |
| Derivative |
| Count |
|
| value |
|
| dates |
| location | ||||
Qualifying |
| Interest rate swaps |
|
| 3 |
|
| $ | 3,074,000 |
|
| 2020 - 2023 |
| Other assets and deferred charges, net |
| Interest rate swaps |
|
| 7 |
|
| $ | 8,871,000 |
|
| 2019-2024 |
| Other assets and deferred charges, net |
Qualifying |
| Interest rate swaps |
|
| 2 |
|
| $ | 2,321,000 |
|
| 2019 - 2021 |
| Accounts payable and accrued liabilities |
| Interest rate swaps |
|
| 2 |
|
| $ | 1,576,000 |
|
| 2025 |
| Accounts payable and accrued liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The notional values of the interest rate swaps held by the Company at September 30, 2017March 31, 2019 and December 30, 201631, 2018 were $350.0$425.0 million and $350.0$425.0 million, respectively.
The following presents the effect of the Company’s derivative financial instruments on the consolidated statements of operations and the consolidated statements of equity for the three and nine months ended September 30, 2017March 31, 2019 and 2016,2018, respectively:
|
|
|
| Gain (loss) recognized in other |
|
|
|
| (Loss) gain recognized in other |
| ||||||||||||||||||
|
|
|
| comprehensive income |
|
|
|
| comprehensive (loss) income |
| ||||||||||||||||||
|
|
|
| (effective portion) |
|
|
|
| (effective portion) |
| ||||||||||||||||||
Designation/ |
|
|
| Three months ended September 30, |
|
| Nine months ended September 30, |
|
|
|
| Three months ended March 31, |
| |||||||||||||||
Cash flow |
| Derivative |
| 2017 |
|
| 2016 |
|
| 2017 |
|
| 2016 |
|
| Derivative |
| 2019 |
|
| 2018 |
| ||||||
Qualifying |
| Interest rate swaps |
| $ | 872,000 |
|
| $ | 1,625,000 |
|
| $ | (332,000 | ) |
| $ | (9,771,000 | ) |
| Interest rate swaps |
| $ | (4,877,000 | ) |
| $ | 5,752,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| (Loss) recognized in other |
|
|
|
| Gain (loss) recognized in other |
| ||||||||||||||||||
|
|
|
| comprehensive income |
|
|
|
| comprehensive (loss) income |
| ||||||||||||||||||
|
|
|
| reclassified into earnings (effective portion) |
|
|
|
| reclassified into earnings (effective portion) |
| ||||||||||||||||||
|
|
|
| Three months ended September 30, |
|
| Nine months ended September 30, |
|
|
|
| Three months ended March 31, |
| |||||||||||||||
|
| Classification |
| 2017 |
|
| 2016 |
|
| 2017 |
|
| 2016 |
|
| Classification |
| 2019 |
|
| 2018 |
| ||||||
|
| Continuing Operations |
| $ | (407,000 | ) |
| $ | (881,000 | ) |
| $ | (1,923,000 | ) |
| $ | (2,711,000 | ) |
| Continuing Operations |
| $ | 565,000 |
|
| $ | (138,000 | ) |
15
Cedar Realty Trust, Inc.
Notes to Consolidated Financial Statements
March 31, 2019
(unaudited)
As of September 30, 2017March 31, 2019 the Company believes it has no significant risk associated with non-performance of the financial institutions which are the counterparties to its derivative contracts.
15
Cedar Realty Trust, Inc.
Notes to Consolidated Financial Statements
September 30, 2017
(unaudited)
Note 6. 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.
The Company is the lessee under several ground lease and its executive office lease agreements. In accordance with the adoption of the new lease accounting standard (see Note 2 – “Recently-Adopted Accounting Pronouncements”), the Company recorded right-of-use assets and related lease liabilities for these leases as of January 1, 2019. As of March 31, 2019, the Company’s weighted average remaining lease term is approximately 31.7 years and the weighted average discount rate used to calculate the Company’s lease liability is approximately 5.6%. Rent expense under the Company’s ground lease and executive office lease agreements was approximately $0.4 million and $0.2 million for the three months ended March 31, 2019 and 2018, respectively.
The following table represents a reconciliation of the Company’s undiscounted future minimum lease payments for its ground lease and executive office lease agreements to the right-of-use liabilities as of March 31, 2019:
2019 - remaining |
| $ | 1,242,000 |
|
2020 |
|
| 1,095,000 |
|
2021 |
|
| 956,000 |
|
2022 |
|
| 955,000 |
|
2023 |
|
| 956,000 |
|
Thereafter |
|
| 30,467,000 |
|
Total undiscounted future minimum lease payments |
|
| 35,671,000 |
|
Future minimum lease payments, discount |
|
| (21,254,000 | ) |
Right-of-use liabilities |
| $ | 14,417,000 |
|
Note 7. Shareholders’ Equity
Preferred Stock
The Company is authorized to issue up to 12,500,000 shares of preferred stock. The following tables summarize details about the Company’s preferred stock:
|
| Series B |
|
| Series C |
|
|
|
|
|
|
|
|
| ||
|
| Preferred Stock |
|
| Preferred Stock |
|
|
|
|
|
|
|
|
| ||
Par value |
| $ | 0.01 |
|
| $ | 0.01 |
|
|
|
|
|
|
|
|
|
Liquidation value |
| $ | 25.00 |
|
| $ | 25.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| March 31, 2019 |
|
| December 31, 2018 |
| ||||||||||
|
| Series B |
|
| Series C |
|
| Series B |
|
| Series C |
| ||||
|
| Preferred Stock |
|
| Preferred Stock |
|
| Preferred Stock |
|
| Preferred Stock |
| ||||
Shares authorized |
|
| 1,450,000 |
|
|
| 6,450,000 |
|
|
| 1,450,000 |
|
|
| 6,450,000 |
|
Shares issued and outstanding |
|
| 1,450,000 |
|
|
| 5,000,000 |
|
|
| 1,450,000 |
|
|
| 5,000,000 |
|
Balance |
| $ | 34,767,000 |
|
| $ | 124,774,000 |
|
| $ | 34,767,000 |
|
|
| 124,774,000 |
|
Common Stock
The
On December 18, 2018, the Company’s forward sales agreements, entered into on August 1, 2016 forBoard of Directors approved a stock repurchase program, which authorized the issuanceCompany to purchase up to $30.0 million of 5,750,000the Company’s common stock in the open market or through private transactions, subject to market conditions, from time to time, through December 18, 2019. During the three months ended March 31, 2019, the Company
16
Cedar Realty Trust, Inc.
Notes to Consolidated Financial Statements
March 31, 2019
(unaudited)
repurchased approximately 2,050,000 shares were settled by August 1, 2017 for net proceeds, after adjustments for dividends paid and other administrative costs, of approximately $43.2 million.
Series C Cumulative Redeemable Preferred Stock (“Series C Preferred Stock”)
The Company’s 6.50% Series C Preferred Stock hasat a liquidation preference of $25.00weighted average price per share has no stated maturity, is not convertible into any other securityof $3.34. Since approval of the plan on December 18, 2018, the Company and is redeemable at the Company’s option beginning August 24, 2022has repurchased a total of 2,823,000 shares at a weighted average price of $25.00 per share plus accrued and unpaid distributions.
On August 24, 2017, the Company concluded a public offering of 3,000,000 shares of Series C Preferred Stock at $25.00 per share, and realized net proceeds, after offering expenses, of approximately $72.3 million.
Series B Cumulative Redeemable Preferred Stock (“Series B Preferred Stock”)
The Company’s 7.25% 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 became redeemable, in whole or in part, at the Company’s option beginning May 22, 2017 at a price of $25.00 per share plus accrued and unpaid distributions.
On August 16, 2017, the Company redeemed 1,500,000 shares of Series B Preferred Stock at a price of $25.00 per share for an aggregate of $37.5 million, plus all accrued and unpaid dividends up to (but excluding) the redemption date.
On September 15, 2017, the Company redeemed 3,000,000 shares of Series B Preferred Stock at a price of $25.00 per share for an aggregate of $75.0 million, plus all accrued and unpaid dividends up to (but excluding) the redemption date.$3.25.
Dividends
The following table provides a summary of dividends declared and paid per share:
|
| Three months ended September 30, |
|
| Nine months ended September 30, |
|
| Three months ended March 31, |
| |||||||||||||||
|
| 2017 |
|
| 2016 |
|
| 2017 |
|
| 2016 |
|
| 2019 |
|
| 2018 |
| ||||||
Common stock |
| $ | 0.050 |
|
| $ | 0.050 |
|
| $ | 0.150 |
|
| $ | 0.150 |
|
| $ | 0.050 |
|
| $ | 0.050 |
|
7.25% Series B Preferred Stock |
| $ | 0.453 |
|
| $ | 0.453 |
|
| $ | 1.359 |
|
| $ | 1.359 |
|
| $ | 0.453 |
|
| $ | 0.453 |
|
6.50% Series C Preferred Stock |
| $ | 0.406 |
|
| $ | 0.406 |
|
On October 16, 2017,April 15, 2019, the Company’s Board of Directors declared a dividend of $0.05 per share with respect to its common stock. At the same time, the Board declared dividends of $0.453125 and $0.388194$0.406250 per share with respect to the Company’s Series B Preferred Stock and Series C Preferred Stock, respectively. The distributions are payable on NovemberMay 20, 20172019 to shareholders of record on NovemberMay 10, 2017.
16
Cedar Realty Trust, Inc.
Notes to Consolidated Financial Statements
September 30, 2017
(unaudited)2019.
Note 8. Revenues
Rental revenues for the three and nine months ended September 30, 2017March 31, 2019 and 2016,2018, respectively, comprise the following:
|
| Three months ended September 30, |
|
| Nine months ended September 30, |
|
| Three months ended March 31, |
| |||||||||||||||
|
| 2017 |
|
| 2016 |
|
| 2017 |
|
| 2016 |
|
| 2019 |
|
| 2018 |
| ||||||
Base rents |
| $ | 27,187,000 |
|
| $ | 29,147,000 |
|
| $ | 81,398,000 |
|
| $ | 86,734,000 |
|
| $ | 26,401,000 |
|
| $ | 27,159,000 |
|
Expense recoveries |
|
| 9,194,000 |
|
|
| 9,286,000 |
| ||||||||||||||||
Percentage rent |
|
| 259,000 |
|
|
| 160,000 |
|
|
| 705,000 |
|
|
| 420,000 |
|
|
| 182,000 |
|
|
| 88,000 |
|
Straight-line rents |
|
| 291,000 |
|
|
| 157,000 |
|
|
| 787,000 |
|
|
| (73,000 | ) |
|
| 224,000 |
|
|
| 245,000 |
|
Amortization of intangible lease liabilities, net |
|
| 625,000 |
|
|
| 695,000 |
|
|
| 1,900,000 |
|
|
| 2,105,000 |
|
|
| 591,000 |
|
|
| 669,000 |
|
Total rents |
| $ | 28,362,000 |
|
| $ | 30,159,000 |
|
| $ | 84,790,000 |
|
| $ | 89,186,000 |
|
| $ | 36,592,000 |
|
| $ | 37,447,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Note 9. Share-Based Compensation
The following tables set forth certain share-based compensation information for the three and nine months ended September 30, 2017March 31, 2019 and 2016,2018, respectively:
|
| Three months ended September 30, |
|
| Nine months ended September 30, |
|
| ||||||||||
|
| 2017 |
|
| 2016 |
|
| 2017 |
|
| 2016 |
|
| ||||
Expense relating to share grants |
| $ | 936,000 |
|
| $ | 859,000 |
|
| $ | 2,880,000 |
|
| $ | 2,312,000 |
| (a) |
Amounts capitalized |
|
| (76,000 | ) |
|
| (54,000 | ) |
|
| (187,000 | ) |
|
| (167,000 | ) |
|
Total charged to operations |
| $ | 860,000 |
|
| $ | 805,000 |
|
| $ | 2,693,000 |
|
| $ | 2,145,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Three months ended March 31, |
| |||||
|
| 2019 |
|
| 2018 |
| ||
Expense relating to share/unit grants |
| $ | 1,097,000 |
|
| $ | 1,081,000 |
|
Amounts capitalized |
|
| (82,000 | ) |
|
| (107,000 | ) |
Total charged to operations |
| $ | 1,015,000 |
|
| $ | 974,000 |
|
|
|
|
|
|
|
|
|
|
On May 2, 2017, theThe Company’s shareholders approved the 2017 Stock Incentive Plan (the “2017 Plan”), which replaces establishes the Company’s 2012 Stock Incentive Plan (the “2012 Plan”). As ofprocedures for the effective date of the 2017 Plan, the Company may not grant any further awards under the 2012 Plan. The 2017 Plan describes certain terms and conditions governing the grantgranting of, among other things, restricted stock awards. TheOn May 1, 2019, the Company’s shareholders approved an amendment to the 2017 Plan, which increased the maximum number of shares initially reserved and available for issuance is 4.0under the plan by 2.0 million shares, which may be subject to adjustment under certain circumstances as described more fully ina new total of 6.0 million shares. Upon approval of the 2017 Plan. At September 30, 2017, approximately 4.0amendment, 2.4 million shares remained available for grants underpursuant to the 2017 Plan.
During the ninethree months ended September 30, 2017,March 31, 2019, there were 305,000522,000 restricted shares issued, with a weighted average grant date fair value of $6.20$3.22 per share.
17
Cedar Realty Trust, Inc.
Notes to Consolidated Financial Statements
March 31, 2019
(unaudited)
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 that have non-forfeitable rights to receive dividends issued pursuant to the Company’s share-based compensation program are considered participating securities, as such shares have non-forfeitable rights to receive dividends)securities). Unvested restricted shares that are participating securities are not allocated net losses and/or any excess of dividends declared over net income, as such amounts are allocated entirely to the common shareholders. For the three months ended September 30, 2017March 31, 2019 and 2016,2018, the Company had 3.82.8 million and 3.74.0 million, respectively, of weighted average unvested restricted shares outstanding. For the nine months ended September 30, 2017 and 2016, the Company had 3.8 million and 3.6 million, respectively, of weighted average unvested restricted shares outstanding.outstanding that were participating securities. The following table provides a reconciliation of the numerator and denominator of the EPS calculations for the three and nine months ended September 30, 2017March 31, 2019 and 2016, respectively:2018:
17
Cedar Realty Trust, Inc.
Notes to Consolidated Financial Statements
September 30, 2017
(unaudited)
|
| Three months ended September 30, |
|
| Nine months ended September 30, |
|
| Three months ended March 31, |
| |||||||||||||||
|
| 2017 |
|
| 2016 |
|
| 2017 |
|
| 2016 |
|
| 2019 |
|
| 2018 |
| ||||||
Numerator |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from continuing operations |
| $ | 6,417,000 |
|
| $ | (761,000 | ) |
| $ | 13,973,000 |
|
| $ | 5,610,000 |
| ||||||||
Net income (loss) |
| $ | 2,989,000 |
|
| $ | (16,620,000 | ) | ||||||||||||||||
Preferred stock dividends |
|
| (3,535,000 | ) |
|
| (3,602,000 | ) |
|
| (10,739,000 | ) |
|
| (10,806,000 | ) |
|
| (2,688,000 | ) |
|
| (2,799,000 | ) |
Preferred stock redemptions costs |
|
| (7,890,000 | ) |
|
| - |
|
|
| (7,890,000 | ) |
|
| - |
|
|
| - |
|
|
| (3,507,000 | ) |
Net (income) loss attributable to noncontrolling interests |
|
| (117,000 | ) |
|
| 74,000 |
|
|
| (371,000 | ) |
|
| 254,000 |
|
|
| (107,000 | ) |
|
| (48,000 | ) |
Net earnings allocated to unvested shares |
|
| (190,000 | ) |
|
| (183,000 | ) |
|
| (564,000 | ) |
|
| (533,000 | ) |
|
| (144,000 | ) |
|
| (217,000 | ) |
Net (loss) attributable to vested common shares outstanding |
| $ | (5,315,000 | ) |
| $ | (4,472,000 | ) |
| $ | (5,591,000 | ) |
| $ | (5,475,000 | ) | ||||||||
Net income (loss) attributable to vested common shares |
| $ | 50,000 |
|
| $ | (23,191,000 | ) | ||||||||||||||||
Denominator |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average number of vested common shares outstanding |
|
| 85,642,000 |
|
|
| 81,676,000 |
|
|
| 83,049,000 |
|
|
| 81,670,000 |
| ||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Net (loss) per commons share attributable to common shareholders, basic and diluted |
| $ | (0.06 | ) |
| $ | (0.05 | ) |
| $ | (0.07 | ) |
| $ | (0.07 | ) | ||||||||
Weighted average number of vested common shares outstanding, basic and diluted |
|
| 86,580,000 |
|
|
| 87,623,000 |
| ||||||||||||||||
Net income (loss) per common share attributable to common shareholders, basic and diluted |
| $ | 0.00 |
|
| $ | (0.26 | ) |
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. For the applicable periods, the 5,750,000 common shares that were subject to the forward sale agreements (see Note 7 - “Shareholders’ Equity”)three months ended March 31, 2019, no restricted stock units would have been excluded fromissuable under the denominator prior to their issuanceCompany’s President and CEO market performance-based equity award had the measurement period ended on August 1, 2017, as they were anti-dilutive using the treasury stock method.March 31, 2019; therefore this market performance-based equity award had no impact in calculation diluted EPS. Net income/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 dilutive effect had such amounts been included. The weighted average number of OP Units outstanding were 349,000553,000 and 352,000347,000 for the three months ended September 30, 2017March 31, 2019 and 2016, respectively, and 350,000 and 352,000 for the nine months ended September 30, 2017 and 2016,2018, respectively.
Note 11. Subsequent Events
In determining subsequent events, management reviewed all activity from OctoberApril 1, 20172019 through the date of filing this Quarterly Report on Form 10-Q. There were no events or transactions that occurred that would require adjustment to, or disclosure in, the Company’s consolidated financial statements.
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
The following discussion should be read in conjunction with the Company’s consolidated financial statements and related notes thereto included elsewhere in this report.
Executive Summary
The Company is a fully-integrated real estate investment trust that focuses primarily on ownership, operation and redevelopment of grocery-anchored shopping centers in high-density urban markets from Washington, D.C. to Boston. At September 30, 2017,March 31, 2019, the Company owned and managed a portfolio of 6156 operating properties (excluding properties “held for sale”) totaling 9.08.6 million square feet of gross leasable area (“GLA”). The portfolio was 92.7%90.5% leased and 91.4%90.2% occupied at September 30, 2017.March 31, 2019.
The Company derives substantially all of its revenues from rents and operating expense reimbursements received pursuant to leases. The Company’s operating results therefore depend on the ability of its tenants to make the payments required by the terms of their leases. The Company focuses its investment activities on grocery-anchored 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
AcquisitionsDisposition
On February 22, 2017,15, 2019, the Company acquired Christina Crossing,sold Maxatawny Marketplace, located in Wilmington, Delaware.Maxatawny, Pennsylvania. The purchasesales price for the property which was unencumbered, was $27.9 million.
On July 6, 2017, the Company acquired a parcel adjacent to its South Philadelphia Shopping Center for future expansion. The purchase price for the property, which was unencumbered, was $3.3 million.
Disposition
On February 1, 2017, the Company sold an outparcel building adjacent to Camp Hill, located in Camp Hill, Pennsylvania, for $10.7$10.3 million, which resulted in a $7.1gain on sale of $0.1 million, gain.which has been included in continuing operations in the accompanying consolidated statements of operations.
Real Estate Held for Sale
As of September 30, 2017, Fredericksburg Way,March 31, 2019, Carll’s Corner, located in Fredericksburg,Bridgeton, New Jersey, Fort Washington Center, located in Fort Washington, Pennsylvania, and Suffolk Plaza, located in Suffolk, Virginia hashave been classified as “real estate held for sale”. The Company recorded an impairment charge of $9.9 million in connection with on the property during 2017.
Credit Facility and Term Loans
On September 8, 2017, the Company amended and restated its unsecured credit facility, which, as amended, consists of (1) a $250 million revolving credit facility, expiring on September 8, 2021, and (2) a $50 million term loan, expiring on September 8, 2022. The revolving credit facility may be extended, at the Company’s option, for an additional one-year period, subject to customary conditions.
In addition, on September 8, 2017, the Company amended and restated the terms of four of its existing unsecured term loans. The terms are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| As amended |
| Previously | ||||
Amount |
|
| Maturity date |
| Interest range |
| Maturity date |
| Interest range | |
$ | 75,000,000 |
|
| February 2021 |
| LIBOR + 130 bps to 190 bps |
| February 2021 |
| LIBOR + 170 bps to 230 bps |
$ | 50,000,000 |
|
| February 2022 |
| LIBOR + 130 bps to 190 bps |
| February 2022 |
| LIBOR + 155 bps to 215 bps |
$ | 50,000,000 |
|
| September 2022 |
| LIBOR + 130 bps to 190 bps |
| February 2020 |
| LIBOR + 130 bps to 190 bps |
$ | 75,000,000 |
|
| September 2024 |
| LIBOR + 170 bps to 225 bps |
| February 2019 |
| LIBOR + 130 bps to 190 bps |
accompanying consolidated balance sheet.
Equity
Equity
Common Stock
TheOn December 18, 2018, the Company’s forward sales agreements, entered into on August 1, 2016 forBoard of Directors approved a stock repurchase program, which authorized the issuance of 5,750,000 common shares, were settled by August 1, 2017 for net proceeds, after adjustments for dividends paid and other administrative costs, of approximately $43.2 million. The proceedsCompany to purchase up to $30.0 million of the offering were predominantlyCompany’s common stock in the open market or through private transactions, subject to redeem 1.5 million shares of Series B Preferred Stock (see below).
Series C Preferred Stock
On August 24 2017,market conditions, from time to time, through December 18, 2019. During the three months ended March 31, 2019, the Company concludedrepurchased approximately 2,050,000 shares at a public offering of 3,000,000 shares of Series C Preferred Stock at $25.00weighted average price per share and realized net proceeds, after offering expenses, of approximately $72.3 million.
Series B Preferred Stock
On August 16, 2017,$3.34. Since approval of the plan on December 18, 2018, the Company redeemed 1,500,000has repurchased a total of 2,823,000 shares of Series B Preferred Stock at a weighted average price of $25.00 per share for an aggregate of $37.5 million, plus all accrued and unpaid dividends up to (but excluding) the redemption date.
On September 15, 2017, the Company redeemed 3,000,000 shares of Series B Preferred Stock at a price of $25.00 per share for an aggregate of $75.0 million, plus all accrued and unpaid dividends up to (but excluding) the redemption date.$3.25.
Critical Accounting Policies
The preparation of the consolidated financial statements in conformity with GAAP requires the Company to make estimates and judgments that affect the reported amounts of assets and liabilities, revenues and expenses, and related disclosures of contingent assets and liabilities. On an ongoing basis, management evaluates its estimates, including those related to revenue recognition and the allowance for doubtful accounts receivable, real estate investments and purchase accounting allocations related thereto, asset impairment,impairments, and derivatives used to hedge interest-rate risks. Management’s estimates are based both on information that is currently available and on various other assumptions management believes to be reasonable under the circumstances. Actual results could differ from those estimates and those estimates could be different under varying assumptions or conditions.
The Company believes there have been no material changes to the items disclosed as its critical accounting policies under Item 7, “Management’s Discussion and Analysis of Financial Condition and Results of Operations,” in the Company’s Annual Report on Form 10-K for the year ended December 31, 2016, other than the adoption in January 2017 of accounting guidance requiring the capitalization of costs in typical acquisitions of real estate (see above2018. See Note 2 -– “Summary of Significant Accounting Policies”). for recently-adopted accounting pronouncements.
Comparison of three months ended September 30, 2017March 31, 2019 to 2016March 31, 2018
|
|
|
|
|
|
|
|
|
| Change |
|
|
|
|
|
|
|
|
|
| Change |
| ||||||||||
|
| 2017 |
|
| 2016 |
|
| Dollars |
|
| Percent |
|
| 2019 |
|
| 2018 |
|
| Dollars |
|
| Percent |
| ||||||||
Revenues |
| $ | 36,398,000 |
|
| $ | 37,793,000 |
|
| $ | (1,395,000 | ) |
|
| -3.7% |
|
| $ | 36,883,000 |
|
| $ | 37,568,000 |
|
| $ | (685,000 | ) |
| -1.8% |
| |
Property operating expenses |
|
| (10,509,000 | ) |
|
| (10,574,000 | ) |
|
| 65,000 |
|
|
| -0.6% |
|
|
| (13,177,000 | ) |
|
| (12,873,000 | ) |
|
| (304,000 | ) |
| 2.4% |
| |
Property operating income |
|
| 25,889,000 |
|
|
| 27,219,000 |
|
|
| (1,330,000 | ) |
|
|
|
|
|
| 23,706,000 |
|
|
| 24,695,000 |
|
|
| (989,000 | ) |
|
|
|
|
General and administrative |
|
| (4,121,000 | ) |
|
| (4,318,000 | ) |
|
| 197,000 |
|
|
| -4.6% |
|
|
| (4,798,000 | ) |
|
| (4,494,000 | ) |
|
| (304,000 | ) |
| 6.8% |
| |
Acquisition pursuit costs |
|
| — |
|
|
| (293,000 | ) |
|
| 293,000 |
|
| n/a |
| |||||||||||||||||
Depreciation and amortization |
|
| (9,807,000 | ) |
|
| (10,413,000 | ) |
|
| 606,000 |
|
|
| -5.8% |
|
|
| (10,129,000 | ) |
|
| (10,054,000 | ) |
|
| (75,000 | ) |
| 0.7% |
| |
Gain on sale |
|
| 101,000 |
|
|
| — |
|
|
| 101,000 |
|
| n/a |
| |||||||||||||||||
Impairment charges |
|
| — |
|
|
| (6,270,000 | ) |
|
| 6,270,000 |
|
| n/a |
|
|
| — |
|
|
| (21,396,000 | ) |
|
| 21,396,000 |
|
| n/a |
| ||
Interest expense |
|
| (5,544,000 | ) |
|
| (6,636,000 | ) |
|
| 1,092,000 |
|
|
| -16.5% |
|
|
| (5,891,000 | ) |
|
| (5,371,000 | ) |
|
| (520,000 | ) |
| 9.7% |
| |
Early extinguishment of debt costs |
|
| — |
|
|
| (50,000 | ) |
|
| 50,000 |
|
| n/a |
| |||||||||||||||||
Net income (loss) |
|
| 6,417,000 |
|
|
| (761,000 | ) |
|
| 7,178,000 |
|
|
|
|
|
|
| 2,989,000 |
|
|
| (16,620,000 | ) |
|
| 19,609,000 |
|
|
|
|
|
Net (income) loss attributable to noncontrolling interests |
|
| (117,000 | ) |
|
| 74,000 |
|
|
| (191,000 | ) |
|
|
|
| ||||||||||||||||
Net (income) attributable to noncontrolling interests |
|
| (107,000 | ) |
|
| (48,000 | ) |
|
| (59,000 | ) |
|
|
|
| ||||||||||||||||
Net income (loss) attributable to Cedar Realty Trust, Inc. |
| $ | 6,300,000 |
|
| $ | (687,000 | ) |
| $ | 6,987,000 |
|
|
|
|
|
| $ | 2,882,000 |
|
| $ | (16,668,000 | ) |
| $ | 19,550,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues were lower primarily as a result of (1) a decrease of $2.6 million in rental revenues and expense recoveries attributable to properties that were sold in 2017 and 2016, and (2) a decrease of $0.2 million in rental revenues and expense recoveries attributable to same-center properties, partially offset by (1) an increase of $0.7 million in rental revenues and expense recoveries
attributable to properties acquired in 2017 and 2016, (2) an increase of $0.4 million in other income, and (3) an increase of $0.3 million in rental revenues and expense recoveries attributable to the Company’s redevelopment properties.
Property operating expenses were lower primarily as a result of a decrease of $0.6 million in property operating expenses attributable to properties that were sold in 2017 and 2016, partially offset by (1) an increase of $0.2 million in property operating expenses attributable to properties acquired in 2017 and 2016, and (2) an increase of $0.2 million in property operating expenses attributable to same-center properties.
General and administrative costs were lower primarily as a result of a decrease in payroll and payroll related benefits, offset by an increase in professional fees.
Acquisition pursuit costs were lower in 2017 as compared to 2016 as the Company adopted the accounting guidance in 2017 which requires the capitalization of costs in typical acquisitions of real estate (see Note 2 - “Summary of Significant Accounting Policies”). Acquisition pursuit costs in 2016, which were recorded under the prior accounting guidance, relate to costs associated with acquisitions the Company chose not to continue to pursue.
Depreciation and amortization expenses were lower primarily as a result of (1) a decrease of $0.7 million attributable to properties that were sold or held for sale in 2017 and 2016 and (2) a decrease of $0.3 million attributable to redevelopment properties, partially offset by an increase of $0.3 million attributable to properties acquired in 2017 and 2016.
Impairment charges in 2016 relate to Upland Square, located in Pottstown, Pennsylvania, which was sold on November 2, 2016.
Interest expense was lower primarily as a result of (1) $0.6 million as a result of a decrease in the overall outstanding principal balance of debt, and (2) $0.4 million as a result of a decrease in the overall weighted average interest rate.
Comparison of nine months ended September 30, 2017 to 2016
|
|
|
|
|
|
|
|
|
| Change |
| |||||
|
| 2017 |
|
| 2016 |
|
| Dollars |
|
| Percent |
| ||||
Revenues |
| $ | 108,871,000 |
|
| $ | 113,916,000 |
|
| $ | (5,045,000 | ) |
|
| -4.4% |
|
Property operating expenses |
|
| (32,681,000 | ) |
|
| (33,186,000 | ) |
|
| 505,000 |
|
|
| -1.5% |
|
Property operating income |
|
| 76,190,000 |
|
|
| 80,730,000 |
|
|
| (4,540,000 | ) |
|
|
|
|
General and administrative |
|
| (12,494,000 | ) |
|
| (13,640,000 | ) |
|
| 1,146,000 |
|
|
| -8.4% |
|
Acquisition pursuit costs |
|
| (156,000 | ) |
|
| (3,417,000 | ) |
|
| 3,261,000 |
|
| n/a |
| |
Depreciation and amortization |
|
| (30,178,000 | ) |
|
| (31,046,000 | ) |
|
| 868,000 |
|
|
| -2.8% |
|
Gain on sale |
|
| 7,099,000 |
|
|
| 59,000 |
|
|
| 7,040,000 |
|
| n/a |
| |
Impairment charges |
|
| (9,850,000 | ) |
|
| (6,270,000 | ) |
|
| (3,580,000 | ) |
| n/a |
| |
Interest expense |
|
| (16,638,000 | ) |
|
| (20,769,000 | ) |
|
| 4,131,000 |
|
|
| -19.9% |
|
Early extinguishment of debt costs |
|
| — |
|
|
| (37,000 | ) |
|
| 37,000 |
|
| n/a |
| |
Net income |
|
| 13,973,000 |
|
|
| 5,610,000 |
|
|
| 8,363,000 |
|
|
|
|
|
Net (income) loss attributable to noncontrolling interests |
|
| (371,000 | ) |
|
| 254,000 |
|
|
| (625,000 | ) |
|
|
|
|
Net income attributable to Cedar Realty Trust, Inc. |
| $ | 13,602,000 |
|
| $ | 5,864,000 |
|
| $ | 7,738,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues were lower primarily as a result of (1) a decrease of $7.4$0.9 million in rental revenues and expense recoveries attributable to properties that were sold or held for sale in 20172019 and 2016,2018, and (2) a decrease of $0.9$0.6 million in rental revenues and expense recoveries attributable to same-center properties which was driven by the adoption of the new lease accounting standard (see Note 2 – “Recently-Adopted Accounting Pronouncements”), partially offset by (1) an increase of $2.4 million in rental revenues and expense recoveries attributable to properties acquired in 2017 and 2016, (2) an increase of $0.5 million in rental revenues and expense recoveries attributable to the Company’s redevelopment properties,a property acquired in 2018, (2) an increase in other income of $0.2 million, and (3) an increase of $0.5$0.1 million in other income.rental revenues and expense recoveries attributable to redevelopment properties.
Property operating expenses were lowerhigher primarily as a result of (1) an increase of $0.4 million in property operating expenses attributable to a property acquired in 2018, and (2) an increase of $0.4 million in property operating expenses attributable to the Company’s redevelopment properties, partially offset by (1) a decrease of $1.8$0.3 million in property operating expenses attributable to same-center properties which was driven by the adoption of the new lease accounting standard (see Note 2 – “Recently-Adopted Accounting Pronouncements”), and (2) a decrease of $0.2 million in property operating expenses attributable to properties that were sold or held for sale in 20172019 and 2016, partially offset by (1) an increase of $0.9 million in property operating expenses attributable to properties acquired in 2017 and 2016, and (2) an increase of $0.2 million in property operating expenses attributable to same-center properties.2018.
General and administrative costs were lowerhigher primarily as a result of $1.4an increase in payroll expense of $0.4 million relating to the adoption of costs and estimated expenses associated with the Chief Operating Officer transitionnew lease accounting standard in 2016.
Acquisition pursuit costs were lower in 2017 as compared to 2016 as the Company adopted the accounting guidance in 20172019 which requiresno longer permits the capitalization of initial direct leasing costs, partially offset by a decrease in typical acquisitionslegal and professional fees of real estate (see Note 2 - “Summary of Significant Accounting Policies”). Acquisition pursuit costs in 2017 relate to costs associated with acquisitions the Company chose not to continue to pursue. Acquisition pursuit costs in 2016, which were recorded under the prior accounting guidance, relate to (1) $1.7 million of transfer taxes relating to the buyout of a ground lease and acquisition of the fee interest in a currently owned property, (2) $0.6 million for the purchase of The Shops at Bloomfield Station, located in Bloomfield, New Jersey, (3) $0.5 million for the purchase of the Shoppes at Arts District, located in Hyattsville, Maryland, (4) $0.4 million for additional real estate transfer taxes assessed on a property which was purchased in 2014, and (5) $0.3 million of costs associated with acquisitions the Company chose not to continue to pursue.$0.1 million.
Depreciation and amortization expenses were lower primarilyremained consistent as a result of (1) a decrease of $1.8$0.4 million attributable to properties that were sold or “heldheld for sale”sale in 20172019 and 2016, and (2) a decrease2018, offset by (1) an increase of $0.4$0.3 million attributable to redevelopment properties, partially offset byand (2) an increase of $1.2$0.2 million attributable to propertiesa property acquired in 20172018.
Impairment charges in 2018 relate to impairments on (1) Carll’s Corner, located in Bridgeton, New Jersey, and 2016.(2) West Bridgewater Plaza, located in West Bridgewater Massachusetts, which was sold on September 28, 2018.
Gain on sale in 20172019 relates to the sale of an outparcel building adjacent to Camp Hill,Maxatawny Marketplace, located in Camp Hill, Pennsylvania on February 1, 2017.
Impairment charges in 2017 relate to Fredericksburg Way, located in Fredericksburg, Virginia, which is currently classified as “held for sale” as of September 30, 2017. Impairment charges in 2016 relate to Upland Square, located in Pottstown, Pennsylvania, which was sold on November 2, 2016.Maxatawny, Pennsylvania.
Interest expense was lowerhigher primarily as a result of (1) $2.1an increase of $0.3 million as a result of a decreasean increase in the overall weighted average interest rate, (2) a decrease of $0.1 million in capitalized interest, and (2) $1.9(3) an increase of $0.1 million as a result of a decreasean increase in the overall weighted average outstanding principal balance of debt.
Same-Property Net Operating Income
Same-property net operating income (“same-property NOI”) is a widely-used non-GAAP financial measure for REITs that the Company believes, when considered with financial statements prepared in accordance with GAAP, is useful to investors as it provides an indication of the recurring cash generated by the Company’s properties by excluding certain non-cash revenues and expenses, as well as other infrequent items such as lease termination income which tends to fluctuate more than rents from year to year. Properties are included in same-property NOI if they are owned and operated for the entirety of both periods being compared, except for properties undergoing significant redevelopment and expansion until such properties have stabilized, and properties classified as held
for sale. Consistent with the capital treatment of such costs under GAAP, tenant improvements, leasing commissions and other direct leasing costs are excluded from same-property NOI.
The most directly comparable GAAP financial measure is consolidated operating income. Same-property NOI should not be considered as an alternative to consolidated operating income prepared in accordance with GAAP or as a measure of liquidity. Further, same-property NOI is a measure for which there is no standard industry definition and, as such, it is not consistently defined or reported on among the Company’s peers, and thus may not provide an adequate basis for comparison among REITs.
The following table reconciles same-property NOI to the Company’s consolidated operating income:
|
| Three months ended September 30, |
|
| Nine months ended September 30, |
|
| Three months ended March 31, |
|
| |||||||||||||||
|
| 2017 |
|
| 2016 |
|
| 2017 |
|
| 2016 |
|
| 2019 |
|
| 2018 |
|
| ||||||
Consolidated operating income |
| $ | 11,961,000 |
|
| $ | 5,925,000 |
|
| $ | 30,611,000 |
|
| $ | 26,416,000 |
| |||||||||
Operating income |
| $ | 8,880,000 |
|
| $ | (11,249,000 | ) |
| ||||||||||||||||
Add (deduct): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General and administrative |
|
| 4,121,000 |
|
|
| 4,318,000 |
|
|
| 12,494,000 |
|
|
| 13,640,000 |
|
|
| 4,798,000 |
|
|
| 4,494,000 |
|
|
Acquisition pursuit costs |
|
| — |
|
|
| 293,000 |
|
|
| 156,000 |
|
|
| 3,417,000 |
| |||||||||
Gain on sales |
|
| — |
|
|
| — |
|
|
| (7,099,000 | ) |
|
| (59,000 | ) | |||||||||
Gain on sale |
|
| (101,000 | ) |
|
| — |
|
| ||||||||||||||||
Impairment charges |
|
| — |
|
|
| 6,270,000 |
|
|
| 9,850,000 |
|
|
| 6,270,000 |
|
|
| — |
|
|
| 21,396,000 |
|
|
Depreciation and amortization |
|
| 9,807,000 |
|
|
| 10,413,000 |
|
|
| 30,178,000 |
|
|
| 31,046,000 |
|
|
| 10,129,000 |
|
|
| 10,054,000 |
|
|
Straight-line rents |
|
| (291,000 | ) |
|
| (157,000 | ) |
|
| (787,000 | ) |
|
| 73,000 |
|
|
| (224,000 | ) |
|
| (245,000 | ) |
|
Amortization of intangible lease liabilities |
|
| (625,000 | ) |
|
| (695,000 | ) |
|
| (1,900,000 | ) |
|
| (2,105,000 | ) |
|
| (591,000 | ) |
|
| (669,000 | ) |
|
Other adjustments |
|
| (218,000 | ) |
|
| (7,000 | ) |
|
| (68,000 | ) |
|
| (356,000 | ) |
|
| (88,000 | ) |
|
| (41,000 | ) |
|
NOI related to properties not defined as same-property |
|
| (4,264,000 | ) |
|
| (5,597,000 | ) |
|
| (14,141,000 | ) |
|
| (17,979,000 | ) |
|
| (3,885,000 | ) |
|
| (4,597,000 | ) |
|
Same-property NOI |
| $ | 20,491,000 |
|
| $ | 20,763,000 |
|
| $ | 59,294,000 |
|
| $ | 60,363,000 |
|
| $ | 18,918,000 |
|
| $ | 19,143,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of same properties |
|
| 52 |
|
|
| 52 |
|
|
| 50 |
|
|
| 50 |
|
|
| 48 |
|
|
| 48 |
|
|
Same-property occupancy, end of period |
|
| 92.7 | % |
|
| 92.8 | % |
|
| 92.7 | % |
|
| 92.8 | % |
|
| 90.7 | % |
|
| 92.7 | % |
|
Same-property leased, end of period |
|
| 93.4 | % |
|
| 93.7 | % |
|
| 93.4 | % |
|
| 93.4 | % |
|
| 91.1 | % |
|
| 92.9 | % |
|
Same-property average base rent, end of period |
| $ | 13.20 |
|
| $ | 13.25 |
|
| $ | 13.03 |
|
| $ | 13.08 |
|
| $ | 13.22 |
|
| $ | 13.08 |
|
|
Same-property NOI for the comparative three and nine month periodsmonths decreased by 1.3% and 1.8%, respectively.1.2%. The results are driven primarily by (1) two vacant anchorsa decrease of 200 bps in occupancy for the comparative three months periods as a result of the Bon-Ton bankruptcy which resulted in reduced rental revenue, along with certain related temporary co-tenancy rental reductions, and (2) a reductiontwo anchor vacancies in April 2018, partially offset by an increase in average base rents of $0.05$0.14 per square foot.
Leasing Activity
The following is a summary of the Company’s retail leasing activity during the ninethree months ended September 30, 2017:March 31, 2019:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Tenant |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Tenant |
|
| ||
|
|
|
|
|
|
|
|
|
| New rent |
|
| Prior rent |
|
| Cash basis |
|
| improvements |
|
|
|
|
|
|
|
|
|
| New rent |
|
| Prior rent |
|
| Cash basis |
|
| improvements |
|
| ||||||||
|
| Leases |
|
|
|
|
|
| per |
|
| per |
|
| % |
|
| per |
|
| Leases |
|
|
|
|
|
| per |
|
| per |
|
| % |
|
| per |
|
| ||||||||||
|
| signed |
|
| GLA |
|
| sq.ft. ($) |
|
| sq.ft. ($) |
|
| change |
|
| sq.ft. ($) (a) |
|
| signed |
|
| GLA |
|
| sq.ft. ($) |
|
| sq.ft. ($) |
|
| change |
|
| sq.ft. ($) |
|
| ||||||||||||
Renewals |
|
| 74 |
|
|
| 568,900 |
|
|
| 13.35 |
|
|
| 12.59 |
|
|
| 6.1 | % |
|
| 0.00 |
|
|
| 29 |
|
|
| 333,600 |
|
|
| 11.92 |
|
|
| 11.74 |
|
|
| 1.6 | % |
|
| 0.84 |
|
|
New Leases - Comparable |
|
| 20 |
|
|
| 121,400 |
|
|
| 14.31 |
|
|
| 13.43 |
|
|
| 6.6 | % |
|
| 42.62 |
|
|
| 11 |
|
|
| 72,300 |
|
|
| 12.80 |
|
|
| 12.15 |
|
|
| 5.4 | % |
|
| 32.25 |
| (a) |
New Leases - Non-Comparable (b) |
|
| 7 |
|
|
| 35,100 |
|
|
| 16.51 |
|
| n/a |
|
| n/a |
|
|
| 25.88 |
|
|
| 2 |
|
|
| 7,300 |
|
|
| 36.70 |
|
| n/a |
|
| n/a |
|
|
| 0.00 |
| (a) | ||||
Total (c) |
|
| 101 |
|
|
| 725,400 |
|
|
| 13.67 |
|
| n/a |
|
| n/a |
|
|
| 8.39 |
|
|
| 42 |
|
|
| 413,200 |
|
|
| 12.51 |
|
| n/a |
|
| n/a |
|
|
| 6.70 |
|
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| (a) | Includes both tenant allowance and landlord work. Excludes first generation space. |
| (b) | Includes leases signed at first generation and expansion spaces. |
| (c) | Legal fees and leasing commissions averaged a combined total of |
Liquidity and Capital Resources
The Company funds operating expenses and other short-term liquidity requirements, including debt service, tenant improvements, leasing commissions, preferred and common dividend distributions and distributions to minority interest partners, if made, primarily from its operations. The Company may also use its revolving credit facility for these purposes. The Company expects to fund long-term liquidity requirements for property acquisitions, redevelopment costs, capital improvements, and maturing debt initially with its revolving credit facility, and ultimately through a combination of issuing and/or assuming additional debt, the sale of
equity securities, the issuance of additional OP Units, and/or the sale of properties. Although the Company believes it has access to secured and unsecured financing, there can be no assurance that the Company will have the availability of financing on completed development projects, additional construction financing, or proceeds from the refinancing of existing debt.
As of March 31, 2019, the Company had $105.2 million available for additional borrowings under its revolving credit facility. The Company has a $300 million unsecured credit facility which, as amended and restated on September 8, 2017, consistsconsisting of (1) a $250 million revolving credit facility, and (2) a $50 million term loan. Under an accordion feature, the facility can be increased to
$750 $750 million, subject to customary conditions and lending commitments. As of September 30, 2017, the Company had $143.4 million available for additional borrowings under the revolving credit facility.
The Company’s forward sales agreements, entered into on August 1, 2016 for the issuance of 5,750,000 common shares, were settled by August 1, 2017 for net proceeds, after adjustments for dividends paid and other administrative costs, of approximately $43.2 million. The proceeds of the offering were predominantly to redeem 1.5 million shares of Series B Preferred Stock (see below).
On August 16, 2017, the Company redeemed 1,500,000 shares of Series B Preferred Stock at a price of $25.00 per share for an aggregate of $37.5 million, plus all accrued and unpaid dividends up to (but excluding) the redemption date.
On August 24 2017, the Company concluded a public offering of 3,000,000 shares of Series C Preferred Stock at $25.00 per share, and realized net proceeds, after offering expenses, of approximately $72.3 million.
On September 15, 2017, the Company redeemed 3,000,000 shares of Series B Preferred Stock at a price of $25.00 per share for an aggregate of $75.0 million, plus all accrued and unpaid dividends up to (but excluding) the redemption date.
The Company’s unsecured credit facility and term loans contain financial covenants including, but not limited to, maximum debt leverage, maximum secured debt, minimum fixed charge coverage, and minimum net worth. In addition, the facilities contain restrictions including, but not limited to, limits on indebtedness, certain investments and distributions. Although the credit facilities are unsecured, borrowing availability is based on unencumbered property adjusted net operating income, as defined in the agreements. The Company’s failure to comply with the covenants or the occurrence of an event of default under the facilities could result in the acceleration of the related debt and exercise of other lender remedies. As of September 30, 2017,March 31, 2019, the Company is in compliance with all financial covenants. Interest on borrowings under the unsecured credit facility and term loans are based on the Company’s leverage ratio.
Debt isand capital lease obligations are composed of the following at September 30, 2017:March 31, 2019:
|
|
|
|
|
|
|
|
|
|
| ||||||||||
|
|
|
| September 30, 2017 |
|
|
|
| March 31, 2019 |
| ||||||||||
|
|
|
|
|
|
|
| Contractual |
|
|
|
|
|
|
|
| Contractual |
| ||
|
| Maturity |
| Balance |
|
| interest rates |
|
| Maturity |
| Balance |
|
| interest rates |
| ||||
Description |
| dates |
| outstanding |
|
| weighted-average |
|
| dates |
| outstanding |
|
| weighted-average |
| ||||
Fixed-rate mortgages |
| 2021-2029 |
| $ | 135,888,000 |
|
|
| 4.6% |
| ||||||||||
Unsecured credit facilities: |
|
|
|
|
|
|
|
|
|
| ||||||||||
Fixed-rate mortgage |
| Jun 2026 |
| $ | 47,429,000 |
|
| 3.9% |
| |||||||||||
Capital lease obligation |
| Sep 2050 |
|
| 5,688,000 |
|
| 5.3% |
| |||||||||||
Unsecured credit facilities (a): |
|
|
|
|
|
|
|
|
|
| ||||||||||
Variable-rate: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revolving credit facility |
| Sep 2021 |
|
| 95,000,000 |
|
|
| 2.7% |
|
| Sep 2021 | (b) |
| 102,000,000 |
|
| 3.8% |
| |
Term loan |
| Sep 2022 |
|
| 50,000,000 |
|
|
| 2.6% |
|
| Sep 2022 |
|
| 50,000,000 |
|
| 4.0% |
| |
Fixed-rate (b): |
|
|
|
|
|
|
|
|
|
| ||||||||||
Fixed-rate (c): |
|
|
|
|
|
|
|
|
|
| ||||||||||
Term loan |
| Feb 2021 |
|
| 75,000,000 |
|
|
| 3.6% |
|
| Feb 2021 |
|
| 75,000,000 |
|
| 3.6% |
| |
Term loan |
| Feb 2022 |
|
| 50,000,000 |
|
|
| 3.0% |
|
| Feb 2022 |
|
| 50,000,000 |
|
| 3.0% |
| |
Term loan (c) |
| Sep 2022 |
|
| 50,000,000 |
|
|
| 2.8% |
| ||||||||||
Term loan |
| Apr 2023 |
|
| 100,000,000 |
|
|
| 3.2% |
|
| Sep 2022 | (d) |
| 50,000,000 |
|
| 2.8% |
| |
Term loan (d) |
| Sep 2024 |
|
| 75,000,000 |
|
|
| 3.3% |
| ||||||||||
Term loan |
| Apr 2023 |
|
| 100,000,000 |
|
| 3.2% |
| |||||||||||
Term loan |
| Sep 2024 |
|
| 75,000,000 |
|
| 3.7% |
| |||||||||||
Term loan |
| Jul 2025 |
|
| 75,000,000 |
|
| 4.6% |
| |||||||||||
|
|
|
|
| 630,888,000 |
|
|
| 3.4% |
|
|
|
|
| 630,117,000 |
|
| 3.6% |
| |
Unamortized premium |
|
|
|
| 570,000 |
|
|
|
|
| ||||||||||
Unamortized debt issuance costs |
|
|
|
| (3,788,000 | ) |
|
|
|
| ||||||||||
Unamortized issuance costs |
|
|
|
| (3,344,000 | ) |
|
|
|
| ||||||||||
|
|
|
| $ | 627,670,000 |
|
|
|
|
|
|
|
| $ | 626,773,000 |
|
|
|
|
|
| (a) | Effective April 1, 2019, the weighted average interest rate for the Company’s unsecured credit facilities increased 14 bps (ranging from an increase of 10 bps to 15 bps for each individual borrowing) as a result of a slight increase in the Company’s leverage ratio. |
(b) | The revolving credit facility is subject to a one-year extension at the Company’s option. |
(b)(c) The interest rates on these term loans consist of LIBOR plus a credit spread based on the Company’s leverage ratio, for which the Company has interest rate swap agreements which convert the LIBOR rates to fixed rates. Accordingly, these term loans are presented as fixed-rate debt.
(c) The current interest rate swap agreement expires in February 2019 at which time a new interest rate swap agreement will begin resulting in an effective interest rate of 3.2%, based on the Company’s current leverage ratio.
(d) The current interest rate swap agreement expires in February 2020 at which time a new interest rate swap agreement will begin resulting in an effective interest ratio of 3.7%3.2%, based on the Company’s current leverage ratio.ratio at March 31, 2019.
The following table details the Company’s debt and capital lease obligation maturities at September 30, 2017:March 31, 2019:
|
| Secured Debt |
|
| Unsecured Debt |
|
|
|
|
| ||||||||||||||||||||||||||||||
|
| Scheduled |
|
| Balloon |
|
| Revolving |
|
| Term |
|
|
|
|
|
| Mortgage Loan |
|
| Capital Lease |
|
| Revolving |
|
| Term |
|
|
|
|
| ||||||||
Year |
| Amortization |
|
| Payments |
|
| Credit Facility |
|
| Loans |
|
| Total |
|
| Payable |
|
| Obligation |
|
| Credit Facility |
|
| Loans |
|
| Total |
| ||||||||||
2017 |
| $ | 822,000 |
|
| $ | - |
|
| $ | - |
|
| $ | - |
|
| $ | 822,000 |
| ||||||||||||||||||||
2018 |
|
| 3,377,000 |
|
|
| - |
|
|
| - |
|
|
| - |
|
|
| 3,377,000 |
| ||||||||||||||||||||
2019 |
|
| 3,542,000 |
|
|
| - |
|
|
| - |
|
|
|
|
|
|
| 3,542,000 |
|
| $ | 750,000 |
|
| $ | 24,000 |
|
| $ | - |
|
| $ | - |
|
| $ | 774,000 |
|
2020 |
|
| 3,707,000 |
|
|
| - |
|
|
| - |
|
|
|
|
|
|
| 3,707,000 |
|
|
| 1,034,000 |
|
|
| 33,000 |
|
|
| - |
|
|
| - |
|
|
| 1,067,000 |
|
2021 |
|
| 3,253,000 |
|
|
| 22,367,000 |
|
|
| 95,000,000 |
| (a) |
| 75,000,000 |
|
|
| 195,620,000 |
|
|
| 1,074,000 |
|
|
| 35,000 |
|
|
| 102,000,000 |
| (a) |
| 75,000,000 |
|
|
| 178,109,000 |
|
2022 |
|
| 1,116,000 |
|
|
| 37,000 |
|
|
| - |
|
|
| 150,000,000 |
|
|
| 151,153,000 |
| ||||||||||||||||||||
2023 |
|
| 1,160,000 |
|
|
| 39,000 |
|
|
| - |
|
|
| 100,000,000 |
|
|
| 101,199,000 |
| ||||||||||||||||||||
Thereafter |
|
| 11,560,000 |
|
|
| 87,260,000 |
|
|
| - |
|
|
| 325,000,000 |
|
|
| 423,820,000 |
|
|
| 42,295,000 |
|
|
| 5,520,000 |
|
|
| - |
|
|
| 150,000,000 |
|
|
| 197,815,000 |
|
|
| $ | 26,261,000 |
|
| $ | 109,627,000 |
|
| $ | 95,000,000 |
|
| $ | 400,000,000 |
|
| $ | 630,888,000 |
|
| $ | 47,429,000 |
|
| $ | 5,688,000 |
|
| $ | 102,000,000 |
|
| $ | 475,000,000 |
|
| $ | 630,117,000 |
|
| (a) | The revolving credit facility is subject to a one-year extension at the Company’s option. |
Property-specificThe remaining property-specific mortgage loan payable matures in 2026. Mortgage loans payable mature at various dates through 2029. The terms of several of the Company’s mortgage loans payablemay 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 common and preferred stock dividends during 2016,2018, and has continued to declare and pay common and preferred stock dividends during 2017.2019. 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. Additionally, the Company may reduce or suspend payment of dividends to retain cash and reduce debt obligations and/or to fund redevelopments and other capital needs.
Net Cash Flows
|
| Nine months ended September 30, |
|
| Three months ended March 31, |
| ||||||||||
|
| 2017 |
|
| 2016 |
|
| 2019 |
|
| 2018 |
| ||||
Cash flows provided by (used in): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating activities |
| $ | 42,142,000 |
|
| $ | 40,567,000 |
|
| $ | 9,167,000 |
|
| $ | 10,068,000 |
|
Investing activities |
| $ | (39,488,000 | ) |
| $ | (25,494,000 | ) |
| $ | 1,144,000 |
|
| $ | (6,277,000 | ) |
Financing activities |
| $ | (3,296,000 | ) |
| $ | (12,648,000 | ) |
| $ | (12,263,000 | ) |
| $ | (4,092,000 | ) |
Operating Activities
Net cash provided by operating activities, before net changes in operating assets and liabilities, was $49.2$13.7 million for the ninethree months ended September 30, 2017March 31, 2019 and $45.2$15.7 million for the ninethree months ended September 30, 2016.March 31, 2018. The $4.0 million increasedecrease was primarily attributable to the decreasea result of (1) an increase in acquisition pursuit costs,cash paid for interest, expense and management transition costs.(2) property dispositions in 2019 and 2018.
Investing Activities
Net cash flows used in investing activities were primarily the result of the Company’s property acquisitions, expenditures for property improvements and property disposition activities. During the ninethree months ended September 30, 2017,March 31, 2019 the Company acquired shopping centers for $32.4 million, and incurred expenditures of $17.1 million for property improvements, which was offset by $10.4 million in proceeds from the sale of an outparcel building, and an increase of $0.3 million in construction escrows and other. During the nine months ended September 30, 2016, the Company acquired two shopping centers, which were partially paid in cash for $31.9 million, and incurred expenditures of $10.5 million for property improvements, which was offset by $14.5had $9.9 million in proceeds from the sale of a property, classified as heldpartially offset by expenditures of $8.8 million for sale, and a decreaseproperty improvements. During the three months ended March 31, 2018, the Company incurred expenditures of $2.4$6.3 million in construction escrows and other.for property improvements.
Financing Activities
During the ninethree months ended September 30, 2017,March 31, 2019, the Company paid $112.5$7.1 million of preferred and common stock distributions, had $6.8 million of common stock repurchases, and $0.3 million of mortgage repayments, partially offset by net borrowings of $2.0 million under the revolving credit facility. During the three months ended March 31, 2018, the Company paid $50.0 million to partially redeem shares of its Series B Preferred Stock, had $24.2 million of preferred and common stock distributions, $2.5 million of payments for debt financing costs, and $2.5 million of repayments of mortgage obligations, which was offset by net proceeds of $72.3 million from the sale of shares of its Series C Preferred Stock, net proceeds of $43.2 million from the sale of its common stock, and net borrowings of $23.0 million
under the revolving credit facility. During the nine months ended September 30, 2016, the Company made $189.4 million of repayments of mortgage obligations, $23.6$7.8 million of preferred and common stock distributions, and $1.4$0.8 million of payments for debt financing costs, which wasrepayments of mortgage obligations, partially offset by a $100.0 million borrowing under a term loan, net borrowings of $52.0$54.5 million under the revolving credit facility, and a mortgage borrowing of $50.0 million.facility.
Funds From Operations (“FFO”) is a widely recognized supplemental non-GAAP measure utilized to evaluate the financial performance of a REIT. The Company presents FFO in accordance with the definition adopted by the National Association of Real Estate Investment Trusts (“NAREIT”). NAREIT generally defines FFO as net income attributable to common shareholders (determined in accordance with GAAP), excluding gains (losses) from sales of real estate properties, impairment provisions on real estate properties, plus real estate related depreciation and amortization, and adjustments for partnerships and joint ventures to reflect FFO on the same basis. The Company considers FFO to be an appropriate measure of its financial performance because 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 other depreciable assets.
The Company also considers Operating Funds From Operations (“Operating FFO”) to be an additional meaningful financial measure of financial performance because it excludes items the Company does not believe are indicative of its core operating performance, such as non-capitalized acquisition pursuit costs, amounts relating to early extinguishment of debt and preferred stock redemption costs, management transition costs and certain redevelopment costs. The Company believes Operating FFO further assists in comparing the Company’s performance across reporting periods on a consistent basis by excluding such items.
FFO and Operating FFO should be reviewed with net income attributable to common shareholders, the most directly comparable GAAP financial measure, when trying to understand the Company’s operating performance. FFO and Operating FFO do not represent cash generated from operating activities and should not be considered as an alternative to net income attributable to common shareholders or to cash flow from operating activities. The Company’s computations of FFO and Operating FFO may differ from the computations utilized by other REITs and, accordingly, may not by comparable to such REITs.
A reconciliation of net lossincome (loss) attributable to common shareholders to FFO and Operating FFO for the three and nine months ended September 30, 2017March 31, 2019 and 20162018 is as follows:
|
| Three months ended September 30, |
|
| Nine months ended September 30, |
|
| Three months ended March 31, |
| |||||||||||||||
|
| 2017 |
|
| 2016 |
|
| 2017 |
|
| 2016 |
|
| 2019 |
|
| 2018 |
| ||||||
Net (loss) attributable to common shareholders |
| $ | (5,125,000 | ) |
| $ | (4,289,000 | ) |
| $ | (5,027,000 | ) |
| $ | (4,942,000 | ) | ||||||||
Net income (loss) attributable to common shareholders |
| $ | 194,000 |
|
| $ | (22,974,000 | ) | ||||||||||||||||
Real estate depreciation and amortization |
|
| 9,756,000 |
|
|
| 10,370,000 |
|
|
| 30,036,000 |
|
|
| 30,918,000 |
|
|
| 10,083,000 |
|
|
| 10,004,000 |
|
Limited partners' interest |
|
| (21,000 | ) |
|
| (15,000 | ) |
|
| (22,000 | ) |
|
| (15,000 | ) |
|
| 2,000 |
|
|
| (87,000 | ) |
Gain on sales |
|
| — |
|
|
| — |
|
|
| (7,099,000 | ) |
|
| (59,000 | ) | ||||||||
Gain on sale |
|
| (101,000 | ) |
|
| — |
| ||||||||||||||||
Impairment charges |
|
| — |
|
|
| 6,270,000 |
|
|
| 9,850,000 |
|
|
| 6,270,000 |
|
|
| — |
|
|
| 21,396,000 |
|
Consolidated minority interests: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Share of income / (loss) |
|
| 138,000 |
|
|
| (59,000 | ) |
|
| 393,000 |
|
|
| (239,000 | ) | ||||||||
Share of income |
|
| 105,000 |
|
|
| 135,000 |
| ||||||||||||||||
Share of FFO |
|
| (125,000 | ) |
|
| (38,000 | ) |
|
| (322,000 | ) |
|
| (150,000 | ) |
|
| (79,000 | ) |
|
| (124,000 | ) |
FFO applicable to diluted common shares |
|
| 4,623,000 |
|
|
| 12,239,000 |
|
|
| 27,809,000 |
|
|
| 31,783,000 |
|
|
| 10,204,000 |
|
|
| 8,350,000 |
|
Acquisition pursuit costs (a) |
|
| — |
|
|
| 293,000 |
|
|
| 156,000 |
|
|
| 3,417,000 |
| ||||||||
Financing costs (b) |
|
| — |
|
|
| 50,000 |
|
|
| — |
|
|
| 37,000 |
| ||||||||
Redevelopment costs (c) |
|
| — |
|
|
| 35,000 |
|
|
| 37,000 |
|
|
| 511,000 |
| ||||||||
Management transition costs (d) |
|
| — |
|
|
| — |
|
|
| — |
|
|
| 1,427,000 |
| ||||||||
Preferred stock redemption costs |
|
| 7,890,000 |
|
|
| — |
|
|
| 7,890,000 |
|
|
| — |
|
|
| — |
|
|
| 3,507,000 |
|
Operating FFO applicable to diluted common shares |
| $ | 12,513,000 |
|
| $ | 12,617,000 |
|
| $ | 35,892,000 |
|
| $ | 37,175,000 |
|
| $ | 10,204,000 |
|
| $ | 11,857,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FFO per diluted common share |
| $ | 0.05 |
|
| $ | 0.14 |
|
| $ | 0.32 |
|
| $ | 0.37 |
|
| $ | 0.11 |
|
| $ | 0.09 |
|
Operating FFO per diluted common share |
| $ | 0.14 |
|
| $ | 0.15 |
|
| $ | 0.41 |
|
| $ | 0.43 |
|
| $ | 0.11 |
|
| $ | 0.13 |
|
Weighted average number of diluted common shares (e): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Weighted average number of diluted common shares (a): |
|
|
|
|
|
|
|
| ||||||||||||||||
Common shares |
|
| 89,434,000 |
|
|
| 85,339,000 |
|
|
| 86,825,000 |
|
|
| 85,298,000 |
|
|
| 90,862,000 |
|
|
| 91,647,000 |
|
OP Units |
|
| 349,000 |
|
|
| 352,000 |
|
|
| 350,000 |
|
|
| 352,000 |
|
|
| 553,000 |
|
|
| 347,000 |
|
|
|
| 89,783,000 |
|
|
| 85,691,000 |
|
|
| 87,175,000 |
|
|
| 85,650,000 |
|
|
| 91,415,000 |
|
|
| 91,994,000 |
|
|
|
|
|
|
|
|
|
| (a) The weighted average number of diluted common shares used to compute FFO and Operating FFO applicable to diluted common shares includes OP Units and unvested restricted shares that are excluded from the computation of diluted EPS. |
Inflation
Inflation has been relatively low in recent years and has not had a significant detrimental impact on the Company’s results of operations. ShouldThere have been indications of inflation in the U.S. economy and elsewhere and some market forecasts indicate an expectation of increased inflation in the near to intermediate term. If inflation rates increase, in the future, substantially all of the Company’s tenant leases contain provisions designed to partially mitigate the negative impact of inflation in the near term. Such lease provisions include clauses that require tenants to reimburse the Company for inflation-sensitive costs such as real estate taxes and many of the operating
expenses it incurs. Significant inflation rate increases over a prolonged period of time may have a material adverse impact on the Company’s business.
Item 3. Quantitative and Qualitative Disclosures About Market Risk
One of the principal market risks facing the Company is the risk of interest rate changes, primarily through its variable-rate revolving credit facility and term loans. 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 either fixed rates or at variable rates and enter into derivative financial instruments, such as interest rate swaps, to mitigate its interest rate risk. The Company does not enter into derivative or interest rate transactions for speculative purposes. The Company is not directly subject to foreign currency risk.
The Company has entered into forward interest rate swap agreements which convert the LIBOR rates to fixed rates for certain unsecured term loans. At September 30, 2017,March 31, 2019, the Company had $3.6$4.7 million included in deferred charges and other assets, net, as well as $1.4in addition to $2.9 million included in accounts payable and accrued liabilities on the consolidated balance sheet relating to the fair value of the interest rate swaps applicable to certain unsecured term loans.
At September 30, 2017,March 31, 2019, long-term debt consisted of a fixed-rate mortgage loansloan payable, a capital lease obligation, unsecured term loans, and the Company’s unsecured variable-rate credit facility. Excluding unamortized premiums and debt issuance costs, the average interest rate on the $485.9$478.1 million of fixed-rate debt outstanding was 3.6%, with maturities at various dates through 2029.2026. The average interest rate on the $145.0$152.0 million of variable-rate debt outstanding, which consists of the unsecured revolving credit facility and a term loan, was 2.7%3.9%. With respect to the $145.0$152.0 million of variable-rate debt, if contractual interest rates either increase or decrease by 100 bps, the Company’s interest cost would increase or decrease respectively by approximately $1.5 million per annum.
With respect to the Company’s fixed rate mortgage notes and unsecured term loans, changes in interest rates generally do not affect the Company’s interest expense as these notes are at fixed rates for extended terms. Because the Company presently intends to hold its existing fixed-rate debt either to maturity or until the sale of the associated property, these fixed-rate notes pose an interest rate risk to the Company’s results of operations and its working capital position only upon the refinancing of that indebtedness. The Company’s possible risk is from increases in long-term interest rates that may occur as this may increase the cost of refinancing maturing fixed-rate debt. In addition, the Company may incur prepayment penalties or defeasance costs when prepaying or defeasing debt.
Item 4. Controls and Procedures
The Company maintains disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934, as amended (the “Exchange Act”), designed to ensure that information required to be disclosed in its filings under the Exchange Act 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 comprising 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 Chief Executive Officer and Chief Financial Officer have evaluated its disclosure controls and procedures as of September 30, 2017,March 31, 2019, and have concluded that such disclosure controls and procedures are effective.
During the three months ended September 30, 2017,March 31, 2019, there have been no changes in the Company’s 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. In designing and evaluating the disclosure controls and procedures, management recognized that any controls and procedures, no matter how well-designed and operated, can provide only reasonable assurance of achieving the desired control objectives, and management necessarily was required to apply its judgment in evaluating the cost-benefit relationship of possible controls and procedures.
The Company is not presently involved in any litigation, nor, to its knowledge, is any litigation threatened against the Company or its subsidiaries, which is either not covered by the Company’s liability insurance, or, in management’s opinion, would result in a material adverse effect on the Company’s financial position or results of operations.
There were no material changes to the Risk Factors disclosed in the Company’s Annual Report on Form 10-K for the year ended December 31, 2016.2018.
None.
None.
Not applicable
None.
| 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 |
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
CEDAR REALTY TRUST, INC.
By: | /s/ BRUCE J. SCHANZER |
| By: | /s/ PHILIP R. MAYS |
| Bruce J. Schanzer |
|
| Philip R. Mays |
| President and Chief Executive Officer (Principal executive officer) |
|
| Executive Vice President, Chief Financial Officer and Treasurer |
|
|
|
| (Principal financial officer) |
|
|
|
|
|
|
|
|
|
|
3027