e10vq
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 10-Q
|
|
|
þ |
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
FOR THE QUARTERLY PERIOD ENDED SEPTEMBER 30, 2010
OR
|
|
|
o |
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
COMMISSION FILE NUMBER: 001-31817
CEDAR SHOPPING CENTERS, INC.
(Exact name of registrant as specified in its charter)
|
|
|
Maryland
|
|
42-1241468 |
|
|
|
(State or other jurisdiction of
|
|
(I.R.S. Employer |
incorporation or organization)
|
|
Identification No.) |
44 South Bayles Avenue, Port Washington, New York 11050-3765
(Address of principal executive offices) (Zip Code)
(516) 767-6492
(Registrants telephone number, including area code)
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by
Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or
for such shorter period that the registrant was required to file such reports), and (2) has been
subject to such filing requirements for the past 90 days. Yes þ No o
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 o No o
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a
non-accelerated filer, or a smaller reporting company. See the definitions of large accelerated
filer, accelerated filer and smaller reporting company in Rule 12b-2 of the Exchange Act.
Large accelerated filer o
| Accelerated filer þ |
Non-accelerated filer o (Do not check if a smaller reporting company) |
Smaller reporting company o |
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the
Exchange Act). Yes o No þ
Indicate the number of shares outstanding of each of the issuers classes of common stock, as of
the latest practicable date: At October 29, 2010, there were 66,213,546 shares of Common Stock,
$0.06 par value, outstanding.
CEDAR SHOPPING CENTERS, INC.
INDEX
|
|
|
|
|
|
|
|
3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4 |
|
|
|
|
5 |
|
|
|
|
6 |
|
|
|
|
7 |
|
|
|
|
8-34 |
|
|
|
|
35-51 |
|
|
|
|
52 |
|
|
|
|
52-53 |
|
|
|
|
|
|
|
|
|
54 |
|
|
|
|
55 |
|
2
Forward-Looking Statements
Certain statements contained in this Form 10-Q constitute forward-looking statements within
the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange
Act of 1934. Such forward-looking statements include, without limitation, statements containing the
words anticipates, believes, expects, intends, future, and words of similar import which
express the Companys beliefs, expectations or intentions regarding future performance or future
events or trends. While forward-looking statements reflect good faith beliefs, expectations or
intentions, they are not guarantees of future performance and involve known and unknown risks,
uncertainties and other factors, which may cause actual results, performance or achievements to
differ materially from anticipated future results, performance or achievements expressed or implied
by such forward-looking statements as a result of factors outside of the Companys control. Certain
factors that might cause such differences include, but are not limited to, the following: real
estate investment considerations, such as the effect of economic and other conditions in general
and in the Companys market areas in particular; the financial viability of the Companys tenants
(including an inability to pay rent, filing for bankruptcy protection, closing stores and/or
vacating the premises); the continuing availability of acquisition, development and redevelopment
opportunities, on favorable terms; the availability of equity and debt capital (including the
availability of construction financing) in the public and private markets; the availability of
suitable joint venture partners and potential purchasers of the Companys properties if offered for
sale; the ability of the Companys joint venture partners to fund their respective shares of
property acquisitions, tenant improvements and capital expenditures; changes in interest rates; the
fact that returns from acquisition, development and redevelopment activities may not be at expected
levels or at expected times; risks inherent in ongoing development and redevelopment projects
including, but not limited to, cost overruns resulting from weather delays, changes in the nature
and scope of development and redevelopment efforts, changes in governmental regulations relating
thereto, and market factors involved in the pricing of material and labor; the need to renew leases
or re-let space upon the expiration or termination of current leases and incur applicable required
replacement costs; and the financial flexibility of ourselves and our joint venture partners to
repay or refinance debt obligations when due and to fund tenant improvements and capital
expenditures.
3
CEDAR SHOPPING CENTERS, INC.
Consolidated Balance Sheets
|
|
|
|
|
|
|
|
|
|
|
September 30, |
|
|
December 31, |
|
|
|
2010 |
|
|
2009 |
|
|
|
(unaudited) |
|
|
|
|
Assets |
|
|
|
|
|
|
|
|
Real estate: |
|
|
|
|
|
|
|
|
Land |
|
$ |
348,715,000 |
|
|
$ |
356,366,000 |
|
Buildings and improvements |
|
|
1,341,668,000 |
|
|
|
1,316,315,000 |
|
|
|
|
|
|
|
|
|
|
|
1,690,383,000 |
|
|
|
1,672,681,000 |
|
Less accumulated depreciation |
|
|
(195,944,000 |
) |
|
|
(163,879,000 |
) |
|
|
|
|
|
|
|
Real estate, net |
|
|
1,494,439,000 |
|
|
|
1,508,802,000 |
|
|
|
|
|
|
|
|
|
|
Real estate to be transferred to a joint venture |
|
|
|
|
|
|
139,743,000 |
|
Real estate held for sale discontinued operations |
|
|
8,325,000 |
|
|
|
21,380,000 |
|
Investment in unconsolidated joint ventures |
|
|
44,029,000 |
|
|
|
14,113,000 |
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
|
12,142,000 |
|
|
|
17,164,000 |
|
Restricted cash |
|
|
11,617,000 |
|
|
|
14,075,000 |
|
Receivables: |
|
|
|
|
|
|
|
|
Rents and other tenant receivables, net |
|
|
9,485,000 |
|
|
|
7,423,000 |
|
Straight-line rents |
|
|
15,999,000 |
|
|
|
14,545,000 |
|
Joint venture settlements |
|
|
9,533,000 |
|
|
|
2,322,000 |
|
Other assets |
|
|
11,818,000 |
|
|
|
9,315,000 |
|
Deferred charges, net |
|
|
29,717,000 |
|
|
|
36,236,000 |
|
|
|
|
|
|
|
|
Total assets |
|
$ |
1,647,104,000 |
|
|
$ |
1,785,118,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities and equity |
|
|
|
|
|
|
|
|
Mortgage loans payable |
|
$ |
686,179,000 |
|
|
$ |
688,289,000 |
|
Mortgage loans payable real estate to be transferred to a joint venture |
|
|
|
|
|
|
94,018,000 |
|
Mortgage loans payable real estate held for sale discontinued operations |
|
|
4,626,000 |
|
|
|
12,455,000 |
|
Secured revolving credit facilities |
|
|
126,446,000 |
|
|
|
257,685,000 |
|
Accounts payable and accrued liabilities |
|
|
30,335,000 |
|
|
|
46,902,000 |
|
Unamortized intangible lease liabilities |
|
|
49,304,000 |
|
|
|
53,733,000 |
|
Liabilities real estate held for sale and, at December 31, 2009, real
estate to be transferred to a joint venture |
|
|
1,275,000 |
|
|
|
5,634,000 |
|
|
|
|
|
|
|
|
Total liabilities |
|
|
898,165,000 |
|
|
|
1,158,716,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Limited partners interest in Operating Partnership |
|
|
8,473,000 |
|
|
|
12,638,000 |
|
|
|
|
|
|
|
|
|
|
Commitments and contingencies |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity: |
|
|
|
|
|
|
|
|
Cedar Shopping Centers, Inc. shareholders equity: |
|
|
|
|
|
|
|
|
Preferred stock ($.01 par value, $25.00 per share
liquidation value, 12,500,000 shares authorized, 6,400,000 and
3,550,000 shares, respectively, issued and outstanding) |
|
|
158,575,000 |
|
|
|
88,750,000 |
|
Common stock ($.06 par value, 150,000,000 shares authorized
66,035,000 and 52,139,000 shares, respectively, issued and
outstanding) |
|
|
3,962,000 |
|
|
|
3,128,000 |
|
Treasury stock (1,120,000 and 981,000 shares, respectively, at cost) |
|
|
(10,419,000 |
) |
|
|
(9,688,000 |
) |
Additional paid-in capital |
|
|
708,310,000 |
|
|
|
621,299,000 |
|
Cumulative distributions in excess of net income |
|
|
(188,336,000 |
) |
|
|
(162,041,000 |
) |
Accumulated other comprehensive loss |
|
|
(3,924,000 |
) |
|
|
(2,992,000 |
) |
|
|
|
|
|
|
|
Total Cedar Shopping Centers, Inc. shareholders equity |
|
|
668,168,000 |
|
|
|
538,456,000 |
|
|
|
|
|
|
|
|
Noncontrolling interests: |
|
|
|
|
|
|
|
|
Minority interests in consolidated joint ventures |
|
|
65,237,000 |
|
|
|
67,229,000 |
|
Limited partners interest in Operating Partnership |
|
|
7,061,000 |
|
|
|
8,079,000 |
|
|
|
|
|
|
|
|
Total noncontrolling interests |
|
|
72,298,000 |
|
|
|
75,308,000 |
|
|
|
|
|
|
|
|
Total equity |
|
|
740,466,000 |
|
|
|
613,764,000 |
|
|
|
|
|
|
|
|
Total liabilities and equity |
|
$ |
1,647,104,000 |
|
|
$ |
1,785,118,000 |
|
|
|
|
|
|
|
|
See accompanying notes to consolidated financial statements.
4
CEDAR SHOPPING CENTERS, INC.
Consolidated Statements of Operations
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended September 30, |
|
|
Nine months ended September 30, |
|
|
|
2010 |
|
|
2009 |
|
|
2010 |
|
|
2009 |
|
Revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rents |
|
$ |
31,380,000 |
|
|
$ |
36,878,000 |
|
|
$ |
98,877,000 |
|
|
$ |
107,462,000 |
|
Expense recoveries |
|
|
7,370,000 |
|
|
|
7,688,000 |
|
|
|
24,692,000 |
|
|
|
25,831,000 |
|
Other |
|
|
1,628,000 |
|
|
|
146,000 |
|
|
|
2,056,000 |
|
|
|
443,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenues |
|
|
40,378,000 |
|
|
|
44,712,000 |
|
|
|
125,625,000 |
|
|
|
133,736,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating, maintenance and management |
|
|
7,788,000 |
|
|
|
8,231,000 |
|
|
|
26,033,000 |
|
|
|
24,878,000 |
|
Real estate and other property-related taxes |
|
|
5,347,000 |
|
|
|
5,171,000 |
|
|
|
16,103,000 |
|
|
|
15,535,000 |
|
General and administrative |
|
|
2,421,000 |
|
|
|
2,521,000 |
|
|
|
6,738,000 |
|
|
|
6,813,000 |
|
Impairments |
|
|
155,000 |
|
|
|
|
|
|
|
2,272,000 |
|
|
|
|
|
Acquisition transaction costs and terminated projects, net |
|
|
2,043,000 |
|
|
|
|
|
|
|
3,365,000 |
|
|
|
3,948,000 |
|
Depreciation and amortization |
|
|
11,854,000 |
|
|
|
12,473,000 |
|
|
|
35,485,000 |
|
|
|
36,925,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total expenses |
|
|
29,608,000 |
|
|
|
28,396,000 |
|
|
|
89,996,000 |
|
|
|
88,099,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income |
|
|
10,770,000 |
|
|
|
16,316,000 |
|
|
|
35,629,000 |
|
|
|
45,637,000 |
|
Non-operating income and expense: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense, including amortization of
deferred financing costs |
|
|
(12,495,000 |
) |
|
|
(12,436,000 |
) |
|
|
(39,052,000 |
) |
|
|
(35,503,000 |
) |
Write-off of deferred financing costs |
|
|
(2,552,000 |
) |
|
|
|
|
|
|
(2,552,000 |
) |
|
|
|
|
Interest income |
|
|
6,000 |
|
|
|
10,000 |
|
|
|
25,000 |
|
|
|
27,000 |
|
Equity in (loss) income of unconsolidated joint ventures |
|
|
(288,000 |
) |
|
|
260,000 |
|
|
|
547,000 |
|
|
|
802,000 |
|
Gain on sale of land parcel |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
236,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total non-operating income and expense |
|
|
(15,329,000 |
) |
|
|
(12,166,000 |
) |
|
|
(41,032,000 |
) |
|
|
(34,438,000 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Loss) income before discontinued operations |
|
|
(4,559,000 |
) |
|
|
4,150,000 |
|
|
|
(5,403,000 |
) |
|
|
11,199,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from discontinued operations |
|
|
68,000 |
|
|
|
(389,000 |
) |
|
|
(2,965,000 |
) |
|
|
(79,000 |
) |
Gain on sale of discontinued operations |
|
|
|
|
|
|
|
|
|
|
170,000 |
|
|
|
277,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total discontinued operations |
|
|
68,000 |
|
|
|
(389,000 |
) |
|
|
(2,795,000 |
) |
|
|
198,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net (loss) income |
|
|
(4,491,000 |
) |
|
|
3,761,000 |
|
|
|
(8,198,000 |
) |
|
|
11,397,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less, net loss (income) attributable to noncontrolling interests: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Minority interests in consolidated joint ventures |
|
|
194,000 |
|
|
|
(332,000 |
) |
|
|
(194,000 |
) |
|
|
(287,000 |
) |
Limited partners interest in Operating Partnership |
|
|
196,000 |
|
|
|
(64,000 |
) |
|
|
488,000 |
|
|
|
(224,000 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total net loss (income) attributable to noncontrolling interests |
|
|
390,000 |
|
|
|
(396,000 |
) |
|
|
294,000 |
|
|
|
(511,000 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net (loss) income attributable to Cedar Shopping Centers, Inc. |
|
|
(4,101,000 |
) |
|
|
3,365,000 |
|
|
|
(7,904,000 |
) |
|
|
10,886,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Preferred distribution requirements |
|
|
(2,679,000 |
) |
|
|
(1,969,000 |
) |
|
|
(6,617,000 |
) |
|
|
(5,907,000 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net (loss) income attributable to common shareholders |
|
$ |
(6,780,000 |
) |
|
$ |
1,396,000 |
|
|
$ |
(14,521,000 |
) |
|
$ |
4,979,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Per common share attributable to common sharehoders (basic
and diluted): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Continuing operations |
|
$ |
(0.10 |
) |
|
$ |
0.04 |
|
|
$ |
(0.19 |
) |
|
$ |
0.11 |
|
Discontinued operations |
|
|
|
|
|
|
(0.01 |
) |
|
|
(0.04 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
(0.10 |
) |
|
$ |
0.03 |
|
|
$ |
(0.23 |
) |
|
$ |
0.11 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amounts attributable to Cedar Shopping Centers, Inc.
common shareholders, net of limited partners interest: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Loss) income from continuing operations |
|
$ |
(6,846,000 |
) |
|
$ |
1,768,000 |
|
|
$ |
(11,810,000 |
) |
|
$ |
4,790,000 |
|
(Loss) income from discontinued operations |
|
|
66,000 |
|
|
|
(372,000 |
) |
|
|
(2,876,000 |
) |
|
|
(76,000 |
) |
Gain on sale of discontinued operations |
|
|
|
|
|
|
|
|
|
|
165,000 |
|
|
|
265,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net (loss) income |
|
$ |
(6,780,000 |
) |
|
$ |
1,396,000 |
|
|
$ |
(14,521,000 |
) |
|
$ |
4,979,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividends declared per common share |
|
$ |
0.0900 |
|
|
$ |
|
|
|
$ |
0.1800 |
|
|
$ |
0.1125 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average number of common shares outstanding |
|
|
65,835,000 |
|
|
|
45,066,000 |
|
|
|
62,999,000 |
|
|
|
45,003,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
See accompanying notes to consolidated financial statements.
5
CEDAR SHOPPING CENTERS, INC.
Consolidated Statement of Equity
Nine months ended September 30, 2010
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cedar Shopping Centers, Inc. Shareholders |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cumulative |
|
|
Accumulated |
|
|
|
|
|
|
Preferred stock |
|
|
Common stock |
|
|
Treasury |
|
|
Additional |
|
|
distributions |
|
|
other |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$0.06 |
|
|
stock, |
|
|
paid-in |
|
|
in excess of |
|
|
comprehensive |
|
|
|
|
|
|
Shares |
|
|
Amount |
|
|
Shares |
|
|
Par value |
|
|
at cost |
|
|
capital |
|
|
net income |
|
|
loss |
|
|
Total |
|
Balance, December 31, 2009 |
|
|
3,550,000 |
|
|
$ |
88,750,000 |
|
|
|
52,139,000 |
|
|
$ |
3,128,000 |
|
|
$ |
(9,688,000 |
) |
|
$ |
621,299,000 |
|
|
$ |
(162,041,000 |
) |
|
$ |
(2,992,000 |
) |
|
$ |
538,456,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net (loss) income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(7,904,000 |
) |
|
|
|
|
|
|
(7,904,000 |
) |
Unrealized loss on change
in fair value
of cash flow hedges |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(932,000 |
) |
|
|
(932,000 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total other comprehensive
loss |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(8,836,000 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deferred compensation
activity, net |
|
|
|
|
|
|
|
|
|
|
498,000 |
|
|
|
30,000 |
|
|
|
(731,000 |
) |
|
|
2,875,000 |
|
|
|
|
|
|
|
|
|
|
|
2,174,000 |
|
Net proceeds from sale of
preferred stock |
|
|
2,850,000 |
|
|
|
69,825,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(2,519,000 |
) |
|
|
|
|
|
|
|
|
|
|
67,306,000 |
|
Net proceeds from sales of
common stock |
|
|
|
|
|
|
|
|
|
|
11,953,000 |
|
|
|
717,000 |
|
|
|
|
|
|
|
75,272,000 |
|
|
|
|
|
|
|
|
|
|
|
75,989,000 |
|
Exercise of warrant |
|
|
|
|
|
|
|
|
|
|
1,429,000 |
|
|
|
86,000 |
|
|
|
|
|
|
|
9,914,000 |
|
|
|
|
|
|
|
|
|
|
|
10,000,000 |
|
Conversion of OP units
into common stock |
|
|
|
|
|
|
|
|
|
|
16,000 |
|
|
|
1,000 |
|
|
|
|
|
|
|
176,000 |
|
|
|
|
|
|
|
|
|
|
|
177,000 |
|
Preferred distribution
requirements |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(6,617,000 |
) |
|
|
|
|
|
|
(6,617,000 |
) |
Distributions to common
shareholders/
noncontrolling interests |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(11,774,000 |
) |
|
|
|
|
|
|
(11,774,000 |
) |
Reallocation adjustment of
limited
partners interest |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,293,000 |
|
|
|
|
|
|
|
|
|
|
|
1,293,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, September 30, 2010 |
|
|
6,400,000 |
|
|
$ |
158,575,000 |
|
|
|
66,035,000 |
|
|
$ |
3,962,000 |
|
|
$ |
(10,419,000 |
) |
|
$ |
708,310,000 |
|
|
$ |
(188,336,000 |
) |
|
$ |
(3,924,000 |
) |
|
$ |
668,168,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Noncontrolling Interests |
|
|
|
|
|
|
|
|
|
|
Limited |
|
|
|
|
|
|
|
|
|
|
Minority |
|
|
partners |
|
|
|
|
|
|
|
|
|
|
interests in |
|
|
interest in |
|
|
|
|
|
|
|
|
|
|
consolidated |
|
|
Operating |
|
|
|
|
|
|
Total |
|
|
|
joint ventures |
|
|
Partnership |
|
|
Total |
|
|
equity |
|
Balance, December 31, 2009 |
|
$ |
67,229,000 |
|
|
$ |
8,079,000 |
|
|
$ |
75,308,000 |
|
|
$ |
613,764,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net (loss) income |
|
|
194,000 |
|
|
|
(213,000 |
) |
|
|
(19,000 |
) |
|
|
(7,923,000 |
) |
Unrealized loss on change in fair value
of cash flow hedges |
|
|
|
|
|
|
(23,000 |
) |
|
|
(23,000 |
) |
|
|
(955,000 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total other comprehensive loss |
|
|
194,000 |
|
|
|
(236,000 |
) |
|
|
(42,000 |
) |
|
|
(8,878,000 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deferred compensation activity, net |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,174,000 |
|
Net proceeds from sale of preferred stock |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
67,306,000 |
|
Net proceeds from sales of common stock |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
75,989,000 |
|
Exercise of warrant |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10,000,000 |
|
Conversion of OP units into common stock |
|
|
|
|
|
|
(177,000 |
) |
|
|
(177,000 |
) |
|
|
|
|
Preferred distribution requirements |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(6,617,000 |
) |
Distributions to common shareholders/
noncontrolling interests |
|
|
(2,186,000 |
) |
|
|
(138,000 |
) |
|
|
(2,324,000 |
) |
|
|
(14,098,000 |
) |
Reallocation adjustment of limited
partners interest |
|
|
|
|
|
|
(467,000 |
) |
|
|
(467,000 |
) |
|
|
826,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, September 30, 2010 |
|
$ |
65,237,000 |
|
|
$ |
7,061,000 |
|
|
$ |
72,298,000 |
|
|
$ |
740,466,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
See accompanying notes to consolidated financial statements.
6
CEDAR SHOPPING CENTERS, INC.
Consolidated Statements of Cash Flows
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
Nine months ended September 30, |
|
|
|
2010 |
|
|
2009 |
|
Cash flow from operating activities: |
|
|
|
|
|
|
|
|
Net (loss) income |
|
$ |
(8,198,000 |
) |
|
$ |
11,397,000 |
|
Adjustments to reconcile net (loss) income to net cash provided by operating activities: |
|
|
|
|
|
|
|
|
Non-cash provisions: |
|
|
|
|
|
|
|
|
Equity in income of unconsolidated joint ventures |
|
|
(547,000 |
) |
|
|
(802,000 |
) |
Distributions from unconsolidated joint ventures |
|
|
759,000 |
|
|
|
716,000 |
|
Impairments |
|
|
2,272,000 |
|
|
|
|
|
Terminated projects |
|
|
1,324,000 |
|
|
|
3,139,000 |
|
Impairment discontinued operations |
|
|
3,274,000 |
|
|
|
|
|
Gain on sales of real estate |
|
|
(170,000 |
) |
|
|
(513,000 |
) |
Straight-line rents |
|
|
(1,622,000 |
) |
|
|
(2,048,000 |
) |
Provision for doubtful accounts |
|
|
2,484,000 |
|
|
|
2,770,000 |
|
Depreciation and amortization |
|
|
35,644,000 |
|
|
|
37,965,000 |
|
Amortization of intangible lease liabilities |
|
|
(7,478,000 |
) |
|
|
(10,620,000 |
) |
Amortization/market price adjustments relating to stock-based compensation |
|
|
2,068,000 |
|
|
|
1,713,000 |
|
Amortization and accelerated write-off of deferred financing costs |
|
|
6,620,000 |
|
|
|
2,410,000 |
|
Increases/decreases in operating assets and liabilities: |
|
|
|
|
|
|
|
|
Rents and other receivables, net |
|
|
(4,518,000 |
) |
|
|
(5,108,000 |
) |
Joint venture settlements |
|
|
(3,383,000 |
) |
|
|
|
|
Prepaid expenses and other |
|
|
(6,935,000 |
) |
|
|
(4,718,000 |
) |
Accounts payable and accrued expenses |
|
|
(1,349,000 |
) |
|
|
(2,098,000 |
) |
|
|
|
|
|
|
|
Net cash provided by operating activities |
|
|
20,245,000 |
|
|
|
34,203,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flow from investing activities: |
|
|
|
|
|
|
|
|
Expenditures for real estate and improvements |
|
|
(20,874,000 |
) |
|
|
(86,049,000 |
) |
Net proceeds from sales of real estate |
|
|
2,056,000 |
|
|
|
3,472,000 |
|
Net proceeds from transfers to unconsolidated joint venture, less
cash at dates of transfer |
|
|
31,395,000 |
|
|
|
|
|
Investments in and advances to unconsolidated joint ventures |
|
|
(30,396,000 |
) |
|
|
(350,000 |
) |
Distributions of capital from unconsolidated joint venture |
|
|
7,725,000 |
|
|
|
|
|
Construction escrows and other |
|
|
4,632,000 |
|
|
|
(901,000 |
) |
|
|
|
|
|
|
|
Net cash used in investing activities |
|
|
(5,462,000 |
) |
|
|
(83,828,000 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flow from financing activities: |
|
|
|
|
|
|
|
|
Net (repayments)/advances (to)/from revolving credit facilities |
|
|
(131,239,000 |
) |
|
|
18,989,000 |
|
Proceeds from mortgage financings |
|
|
16,272,000 |
|
|
|
51,588,000 |
|
Mortgage repayments |
|
|
(18,594,000 |
) |
|
|
(15,753,000 |
) |
Payments of debt financing costs |
|
|
(1,141,000 |
) |
|
|
(2,821,000 |
) |
Termination payments related to interest rate swaps |
|
|
(5,476,000 |
) |
|
|
|
|
Noncontrolling interests: |
|
|
|
|
|
|
|
|
Contributions from consolidated joint venture minority interests, net |
|
|
|
|
|
|
12,212,000 |
|
Distributions to consolidated joint venture minority interests |
|
|
(2,186,000 |
) |
|
|
(2,113,000 |
) |
Redemption of Operating Partnership Units |
|
|
(2,834,000 |
) |
|
|
|
|
Distributions to limited partners |
|
|
(526,000 |
) |
|
|
(229,000 |
) |
Net proceeds from the sales of preferred and common stock |
|
|
138,296,000 |
|
|
|
|
|
Exercise of warrant |
|
|
10,000,000 |
|
|
|
|
|
Preferred stock distributions |
|
|
(5,907,000 |
) |
|
|
(5,907,000 |
) |
Distributions to common shareholders |
|
|
(16,470,000 |
) |
|
|
(5,046,000 |
) |
|
|
|
|
|
|
|
Net cash (used in) provided by financing activities |
|
|
(19,805,000 |
) |
|
|
50,920,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net (decrease) increase in cash and cash equivalents |
|
|
(5,022,000 |
) |
|
|
1,295,000 |
|
Cash and cash equivalents at beginning of period |
|
|
17,164,000 |
|
|
|
8,231,000 |
|
|
|
|
|
|
|
|
Cash and cash equivalents at end of period |
|
$ |
12,142,000 |
|
|
$ |
9,526,000 |
|
|
|
|
|
|
|
|
See accompanying notes to consolidated financial statements.
7
Cedar Shopping Centers, Inc.
Notes to Consolidated Financial Statements
September 30, 2010
(unaudited)
Note 1. Organization and Basis of Preparation
Cedar Shopping Centers, Inc. (the Company) was organized in 1984 and elected to be taxed as
a real estate investment trust (REIT) in 1986. The Company focuses primarily on ownership,
operation, development and redevelopment of supermarket-anchored shopping centers predominantly in
coastal mid-Atlantic and New England states. At September 30, 2010, the Company owned and managed
125 operating properties (15 properties in an unconsolidated joint venture).
Cedar Shopping Centers 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, 2010 the Company owned a 97.7%
economic interest in, and was the sole general partner of, the Operating Partnership. The limited
partners interest in the Operating Partnership (2.3% at September 30, 2010) 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 Partnerships net equity. The approximately 1.5 million OP Units outstanding at
September 30, 2010 are economically equivalent to the Companys common stock and are convertible
into the Companys common stock at the option of the respective holders on a one-to-one basis.
As used herein, the Company refers to Cedar Shopping Centers, Inc. and its subsidiaries on a
consolidated basis, including the Operating Partnership or, where the context so requires, Cedar
Shopping Centers, Inc. only.
The consolidated financial statements include the accounts and operations of the Company, the
Operating Partnership, its subsidiaries, and certain joint venture partnerships in which it
participates. The Company consolidates all variable interest entities (VIEs) for which it is the
primary beneficiary. Generally, a VIE is an entity with one or more of the following
characteristics: (a) the total equity investment at risk is not sufficient to permit the entity to
finance its activities without additional subordinated financial support, (b) as a group, the
holders of the equity investment at risk (i) lack the power to make decisions about the entitys
activities that significantly impacts the entitys performance through voting or similar rights,
(ii) have no obligation to absorb the expected losses of the entity, or (iii) have no right to
receive the expected residual returns of the entity, or (c) the equity investors have voting rights
that are not proportional to their economic interests, and substantially all of the entitys
activities either involve, or are conducted on behalf of, an investor that has disproportionately
few voting rights. In January 2010, the Company adopted the updated accounting guidance for
determining whether an entity is a VIE, which requires the performance of a qualitative rather than
a quantitative analysis to determine the primary beneficiary of a VIE. The updated guidance
requires an entity to consolidate a VIE if it has (i) the power to direct the activities that most
8
Cedar Shopping Centers, Inc.
Notes to Consolidated Financial Statements
September 30, 2010
(unaudited)
significantly impact the entitys economic performance, and (ii) the obligation to absorb
losses of the VIE or the right to receive benefits from the VIE that could be significant to the
VIE. The adoption of this guidance did not have a material effect on the Companys consolidated
financial statements. Significant judgments related to these determinations include estimates about
the current and future fair values and performance of real estate held by these VIEs and general
market conditions.
With respect to its 13 consolidated operating joint ventures, the Company has general
partnership interests of 20% in nine properties, 40% in two properties, 50% in one property and 75%
in one property. As (i) such entities are not VIEs, and (ii) the Company is the sole general
partner and exercises substantial operating control over these entities, the Company has determined
that such entities should be consolidated for financial statement purposes. Current accounting
guidance provides a framework for determining whether a general partner controls, and should
consolidate, a limited partnership or similar entity in which it owns a minority interest.
The Companys three 60%-owned joint ventures for development projects in Limerick, Pottsgrove
and Stroudsburg, Pennsylvania, are consolidated as they are deemed to be VIEs and the Company is
the primary beneficiary in each case. At September 30, 2010, these VIEs owned real estate with a
carrying value of $135.9 million. The assets of the consolidated VIEs can be used to settle
obligations other than those of the consolidated VIE. At that date, one of the VIEs had a
property-specific mortgage loan payable aggregating $62.6 million, and the real estate owned by the
other two VIEs partially collateralized the secured revolving development property credit facility
to the extent of $28.1 million. Such obligations are guaranteed by, and are recourse to, the
Company.
With respect to its unconsolidated joint ventures, the Company has a 20% interest in a joint
venture with RioCan Real Estate Investment Trust of Toronto, Canada, a publicly-traded Canadian
real estate investment trust (RioCan) formed initially for the acquisition of seven shopping
center properties owned by the Company; all seven properties had been transferred to the joint
venture by June 30, 2010. The accounting treatment presentation on the accompanying consolidated
balance sheet is to reflect the Companys applicable carrying values as real estate to be
transferred to a joint venture retroactively for all periods presented, whereas the accounting
treatment presentation on the accompanying consolidated statement of operations is to reflect the
results of the properties operations through the respective dates of transfer in current
operations and, prospectively following their transfer to the joint venture, as equity in income
(loss) of unconsolidated joint ventures. Although the Company provides management and other
services, RioCan has significant management participation rights. The Company has determined that
this joint venture is not a VIE. The Company accounts for its investment in this joint venture
under the equity method.
9
Cedar Shopping Centers, Inc.
Notes to Consolidated Financial Statements
September 30, 2010
(unaudited)
In addition, the Company has a 76.3% limited partners interest in a joint venture which owns
a single-tenant office property in Philadelphia, Pennsylvania. The Company has determined that this
joint venture is not a VIE. The Company has no control over the entity, does not provide any
management or other services to the entity, and has no substantial participating or kick out
rights. The Company accounts for its investment in this joint venture under the equity method.
At September 30, 2010, the Company had deposits of $0.9 million on five land parcels to be
purchased for future development. Although each of the entities holding the deposits is considered
a VIE, the Company has not consolidated any of them as the Company is not the primary beneficiary
in each case.
Note 2. Summary of Significant Accounting Policies
The accompanying consolidated financial statements have been prepared in accordance with the
instructions to Form 10-Q and include all of the information and disclosures required by U.S.
Generally Accepted Accounting Principles (GAAP) for interim reporting. Accordingly, they do not
include all of the disclosures required by GAAP for complete financial statements. In the opinion
of management, all adjustments necessary for fair presentation (including normal recurring
accruals) have been included. The consolidated financial statements in this Form 10-Q should be
read in conjunction with the audited consolidated financial statements and related notes contained
in the Companys Annual Report on Form 10-K for the year ended December 31, 2009 (as amended in
Form 10-K/A).
During the first quarter of 2010, the Company determined that at the time it acquired certain
properties during 2003 through 2009, it had underprovided for certain identifiable intangible lease
liabilities relating to fixed-price renewal options that were at below-market rates. At the time
such properties were acquired, the Company determined the fair value of such renewal options to be
immaterial, based upon the Companys assessment of a very low probability that any of such renewal
options would be exercised. Accordingly, the Company assigned a zero value to such renewal options.
The Company reconsidered these determinations during the first quarter of 2010, and concluded that
option renewal periods should have been valued with respect to certain of the leases. Using the
updated assumptions, the Company determined that the December 31, 2009 carrying amounts of
unamortized intangible lease liabilities and real estate, net, were understated by $8,429,000 and
$7,688,000, respectively (the latter amount net of $741,000, representing the cumulative
understated depreciation expense for the periods 2003 through 2009). In addition, total equity and
limited partners interest in the Operating Partnership were overstated by $723,000 and $18,000,
respectively, as of December 31, 2009, reflecting the aforementioned cumulative depreciation
adjustment.
Pursuant to the provisions of the Securities and Exchange Commissions Staff Accounting Bulletin
No. 108, Considering the Effects of Prior Year Misstatements when
10
Cedar Shopping Centers, Inc.
Notes to Consolidated Financial Statements
September 30, 2010
(unaudited)
Quantifying Misstatements in Current Year Financial Statements (SAB 108), the Company
determined that these adjustments were immaterial to any full years consolidated financial
statements. However, the Company did determine that recording the adjustments entirely in the three
months ended March 31, 2010 would have been material to the consolidated statement of operations
for that period. Accordingly, as provided by SAB 108, such adjustments were reflected retroactively
in the Companys consolidated financial statements for all prior periods, including the December
31, 2009 consolidated balance sheet and the consolidated statement of operations for the three and
nine months ended September 30, 2009 included in this report.
The following tables summarize the impact of the adjustments on the Companys consolidated
balance sheet as of December 31, 2009 and consolidated statement of operations for the three and
nine months ended September 30, 2009:
11
Cedar Shopping Centers, Inc.
Notes to Consolidated Financial Statements
September 30, 2010
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2009 |
|
|
|
As reported |
|
|
Adjustment |
|
|
As revised |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Real estate (a) |
|
$ |
1,675,322,000 |
|
|
$ |
8,429,000 |
|
|
$ |
1,683,751,000 |
|
Less accumulated depreciation (a) |
|
|
(164,615,000 |
) |
|
|
(741,000 |
) |
|
|
(165,356,000 |
) |
|
|
|
|
|
|
|
|
|
|
Real estate, net |
|
$ |
1,510,707,000 |
|
|
$ |
7,688,000 |
|
|
$ |
1,518,395,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unamortized intangible lease liabilities (a) |
|
$ |
46,643,000 |
|
|
$ |
8,429,000 |
|
|
$ |
55,072,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Limited partners interest in Operating Partnership |
|
$ |
12,656,000 |
|
|
$ |
(18,000 |
) |
|
$ |
12,638,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total equity |
|
$ |
614,487,000 |
|
|
$ |
(723,000 |
) |
|
$ |
613,764,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended September 30, 2009 |
|
|
|
As reported |
|
|
Adjustment |
|
|
As revised |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization expense (a) |
|
$ |
12,730,000 |
|
|
$ |
53,000 |
|
|
$ |
12,783,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to common shareholders |
|
$ |
1,447,000 |
|
|
$ |
(51,000) |
(b) |
|
$ |
1,396,000 |
|
|
|
|
|
|
|
|
|
|
|
Per common share (basic and diluted) |
|
$ |
0.03 |
|
|
$ |
|
|
|
$ |
0.03 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine months ended September 30, 2009 |
|
|
|
As reported |
|
|
Adjustment |
|
|
As revised |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization expense (a) |
|
$ |
37,705,000 |
|
|
$ |
158,000 |
|
|
$ |
37,863,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to common shareholders |
|
$ |
5,130,000 |
|
|
$ |
(151,000) |
(b) |
|
$ |
4,979,000 |
|
|
|
|
|
|
|
|
|
|
|
Per common share (basic and diluted) |
|
$ |
0.11 |
|
|
$ |
|
|
|
$ |
0.11 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) |
|
Does not include revisions for other retroactive adjustments such as the sales of properties, where the applicable net assets and resuts of operations have been treated as held for sale and income (loss) from discontinued operations, respectively. |
|
(b) |
|
Net of noncontrolling interests (limited partners interest). |
Real Estate Investments and Discontinued Operations
Real estate investments are carried at cost less accumulated depreciation. The provision for
depreciation is calculated using the straight-line method based upon the estimated useful lives of
the respective assets of between 3 and 40 years. Depreciation expense amounted to $10.9 million and
$11.4 million for the three months ended September 30, 2010 and 2009, respectively, and $32.9
million and $34.0 million for the nine months ended September 30, 2010 and 2009, respectively.
Expenditures for betterments that substantially extend the useful lives of the assets are
capitalized. Expenditures for maintenance, repairs, and betterments that do not substantially
prolong the normal useful life of an asset are charged to operations as incurred.
12
Cedar Shopping Centers, Inc.
Notes to Consolidated Financial Statements
September 30, 2010
(unaudited)
Upon the sale (or treatment as held for sale) or other disposition of assets, the cost and
related accumulated depreciation and amortization are removed from the accounts and the resulting
gain or impairment loss, if any, is reflected as discontinued operations. In addition, prior
periods financial statements would be reclassified to reflect the sold properties operations as
discontinued.
Real estate investments include costs of development and redevelopment activities, and
construction in progress. Capitalized costs, including interest and other carrying costs during the
construction and/or renovation periods, are included in the cost of the related asset and charged
to operations through depreciation over the assets estimated useful life. Interest and financing
costs capitalized amounted to $0.6 million and $1.8 million for the three months ended September
30, 2010 and 2009, respectively, and $2.2 million and $5.0 million for the nine months ended
September 30, 2010 and 2009, respectively. A variety of costs are incurred in the acquisition,
development and leasing of a property, such as pre-construction costs essential to the development
of the property, development costs, construction costs, interest costs, real estate taxes, salaries
and related costs, and other costs incurred during the period of development. After a determination
is made to capitalize a cost, it is allocated to the specific component of a project that is
benefited. The Company ceases capitalization on the portions substantially completed and occupied,
or held available for occupancy, and capitalizes only those costs associated with the portions
under development. The Company considers a construction project to be substantially completed and
held available for occupancy upon the completion of tenant improvements, but not later than one
year from cessation of major construction activity.
Management reviews each real estate investment for impairment whenever events or circumstances
indicate that the carrying value of a real estate investment may not be recoverable. The review of
recoverability is based on an estimate of the future cash flows that are expected to result from
the real estate investments use and eventual disposition. These cash flows consider factors such
as expected future operating income, trends and prospects, as well as the effects of leasing
demand, competition and other factors. If an impairment event exists due to the projected inability
to recover the carrying value of a real estate investment, an impairment loss is recorded to the
extent that the carrying value exceeds estimated fair value. Real estate investments held for sale
are carried at the lower of their respective carrying amounts or estimated fair values, less costs
to sell. Depreciation and amortization are suspended during the periods held for sale.
During the three months ended March 31, 2010 and the nine months ended September 30, 2010, the
Company wrote off approximately $1.3 million of costs incurred in prior years for a potential
development project in Williamsport, Pennsylvania that the Company determined would not go forward.
During the three months ended March 31, 2009 and the nine months ended September 30, 2009, the
Company wrote off costs incurred related to the acquisitions of San Souci Plaza and New London Mall
(net of minority interest share) and the costs primarily associated with a cancelled acquisition
(an aggregate of approximately $1.5 million).
13
Cedar Shopping Centers, Inc.
Notes to Consolidated Financial Statements
September 30, 2010
(unaudited)
In connection with the Cedar/RioCan joint venture transactions, the Company recorded
additional impairment charges related principally to the remaining completion work at the Blue
Mountain Commons property transferred to the joint venture in December 2009 ($0.2 million and $2.3
million for the three and nine months ended September 30, 2010, respectively). The accounting
treatment presentation on the accompanying consolidated statements of operations is to reflect the
results of the properties operations through the respective dates of transfer in current
operations and, prospectively, following their transfer to the joint venture, as equity in income
(loss) of unconsolidated joint ventures. Accordingly, the accompanying statement of operations
includes revenues prior to the properties being transferred to the Cedar/RioCan joint venture in
the amounts of $0.0 million and $4.4 million, respectively, for three months ended September 30,
2010 and 2009, and $3.3 million and $13.6 million, respectively, for the nine months ended
September 30, 2010 and 2009.
As of June 30, 2010, the Company treated as held for sale its 105,000 square foot Long Reach
Village shopping center, located in Columbia, Maryland, with a sales price of approximately $5.5
million; the sale of the property was concluded on October 29, 2010. In connection with the
decision to sell the property, the Company has recorded an impairment charge of approximately $3.0
million during the nine months ended September 30, 2010 ($3.0 million was recorded during the three
months ended June 30, 2010 and $34,000 was recorded during the three months ended September 30,
2010). On February 25, 2010, the Company sold its 7,000 square foot Family Dollar convenience
center, located in Zanesville, Ohio, for a sales price of $575,000; the Company realized a net gain
on the transaction of approximately $170,000. During the year ended December 31, 2009, the Company
sold, or treated as held for sale, nine of its drug store/convenience centers, located in Ohio
and New York. Of these, three centers were sold during the three months ended March 31, 2010 for an
aggregate sales price of approximately $10.1 million. In connection with these transactions, the
Company recorded an additional impairment charge of approximately $248,000 during the three months
ended March 31, 2010 and the nine months ended September 30, 2010. The properties results of
operations have been classified as discontinued operations for all periods presented.
The following is a summary of the components of (loss) income from discontinued operations for
the three and nine months ended September 30, 2010 and 2009, respectively:
14
Cedar Shopping Centers, Inc.
Notes to Consolidated Financial Statements
September 30, 2010
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended September 30, |
|
|
Nine months ended September 30, |
|
|
|
2010 |
|
|
2009 |
|
|
2010 |
|
|
2009 |
|
Revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rents |
|
$ |
282,000 |
|
|
$ |
924,000 |
|
|
$ |
1,078,000 |
|
|
$ |
2,944,000 |
|
Expense recoveries |
|
|
90,000 |
|
|
|
279,000 |
|
|
|
304,000 |
|
|
|
976,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenues |
|
|
372,000 |
|
|
|
1,203,000 |
|
|
|
1,382,000 |
|
|
|
3,920,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating, maintenance and management |
|
|
149,000 |
|
|
|
228,000 |
|
|
|
539,000 |
|
|
|
661,000 |
|
Real estate and other property-related taxes |
|
|
28,000 |
|
|
|
177,000 |
|
|
|
124,000 |
|
|
|
617,000 |
|
Depreciation and amortization |
|
|
26,000 |
|
|
|
325,000 |
|
|
|
152,000 |
|
|
|
1,046,000 |
|
Interest expense |
|
|
67,000 |
|
|
|
310,000 |
|
|
|
256,000 |
|
|
|
953,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
270,000 |
|
|
|
1,040,000 |
|
|
|
1,071,000 |
|
|
|
3,277,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from discontinued operations before
impairment charges |
|
|
102,000 |
|
|
|
163,000 |
|
|
|
311,000 |
|
|
|
643,000 |
|
Impairment charges |
|
|
34,000 |
|
|
|
552,000 |
|
|
|
3,276,000 |
|
|
|
722,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Loss) income from discontinued operations |
|
$ |
68,000 |
|
|
$ |
(389,000 |
) |
|
$ |
(2,965,000 |
) |
|
$ |
(79,000 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gains on sale of discontinued operations |
|
$ |
|
|
|
$ |
|
|
|
$ |
170,000 |
|
|
$ |
277,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Conditional asset retirement obligation
A conditional asset retirement obligation is a legal obligation to perform an asset retirement
activity in which the timing and/or method of settlement is conditional on a future event that may
or may not be within the control of the Company. The Company would record a liability for a
conditional asset retirement obligation if the fair value of the obligation can be reasonably
estimated. Environmental studies conducted at the time of acquisition with respect to all of the
Companys properties did not reveal any material environmental liabilities (the principal
conditional asset retirement obligation), and the Company is unaware of any subsequent
environmental matters that would have created a material liability. The Company believes that its
properties are currently in material compliance with applicable environmental, as well as
non-environmental, statutory and regulatory requirements. There were no conditional asset
retirement obligation liabilities recorded by the Company during the three and nine months ended
September 30, 2010 and 2009, respectively.
Fair Value Measurements
The Company follows the updated accounting guidance relating to fair value measurements and
disclosures, which defines fair value, establishes a framework for measuring fair value in
accordance with GAAP, and expands disclosures about fair value measurements.
15
Cedar Shopping Centers, Inc.
Notes to Consolidated Financial Statements
September 30, 2010
(unaudited)
These standards did not materially affect how the Company determines fair value, but resulted
in certain additional disclosures.
The guidance establishes a fair value hierarchy that prioritizes observable and unobservable
inputs used to measure fair value into three levels:
|
|
|
Level 1 Inputs to the valuation methodology are quoted prices (unadjusted) for
identical assets or liabilities in active markets. |
|
|
|
|
Level 2 Inputs to the valuation methodology include quoted prices for similar
assets and liabilities in active markets, and inputs that are observable for the asset
or liability, either directly or indirectly, for substantially the full term of the
financial instrument. |
|
|
|
|
Level 3 Inputs to the valuation methodology are unobservable and significant to
the fair value measurement. |
The fair value hierarchy gives the highest priority to Level 1 inputs and the lowest priority
to Level 3 inputs. In determining fair value, the Company utilizes valuation techniques that
maximize the use of observable inputs and minimize the use of unobservable inputs to the extent
possible while also considering counterparty credit risk in the assessment of fair value. Financial
liabilities measured at fair value in the consolidated financial statements consist of interest
rate swaps. The fair values of interest rate swaps are determined using widely accepted valuation
techniques, including discounted cash flow analysis, on the expected cash flows of each derivative.
The analysis reflects the contractual terms of the swaps, including the period to maturity, and
uses 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, as of September 30, 2010, that the fair value
associated with the significant unobservable inputs relating to the Companys risk of
non-performance was insignificant to the overall fair value of the interest rate swap agreements
and, as a result, the Company has determined 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 to be transferred to a joint
venture and real estate held for sale discontinued operations.
The carrying amounts of cash and cash equivalents, restricted cash, rents and other
receivables, other assets, accounts payable and accrued expenses approximate fair value. The
valuation of the liability for the Companys interest rate swaps ($1.9 million at September 30,
2010 and $5.9 million at December 31, 2009), which is measured on a recurring basis, was determined
to be a Level 2 within the valuation hierarchy, and was based on independent values provided by
financial institutions. The valuations of the assets for the Companys real estate to be
transferred to a joint venture and real estate held for sale discontinued operations ($0.0
million and $8.3 million, respectively, at September 30, 2010, and $139.7 million and $21.4
16
Cedar Shopping Centers, Inc.
Notes to Consolidated Financial Statements
September 30, 2010
(unaudited)
million, respectively, at December 31, 2009), which is measured on a nonrecurring basis, have
been determined to be a Level 2 within the valuation hierarchy, and were based on the respective
contracts of transfer and/or sale.
The fair value of the Companys fixed rate mortgage loans was estimated using significant
other observable inputs such as available market information and discounted cash flows analyses
based on borrowing rates the Company believes it could obtain with similar terms and maturities.
As of September 30, 2010 and December 31, 2009, the aggregate fair values of the Companys fixed
rate mortgage loans were approximately $599.4 million and $579.2 million, respectively; the
carrying values of such loans were $602.6 million and $606.1 million, respectively, at those dates.
Intangible Lease Asset/Liability
The Company allocates the fair value of real estate acquired to land, buildings and
improvements. In addition, the fair value of in-place leases is allocated to intangible lease
assets and liabilities.
The fair value of the tangible assets of an acquired property is determined by valuing the
property as if it were vacant, which value is then allocated to land, buildings and improvements
based on managements determination of the relative fair values of these assets. In valuing an
acquired propertys intangibles, factors considered by management include an estimate of carrying
costs during the expected lease-up periods, such as real estate taxes, insurance, other operating
expenses, and estimates of lost rental revenue during the expected lease-up periods based on its
evaluation of current market demand. Management also estimates costs to execute similar leases,
including leasing commissions, tenant improvements, legal and other related costs.
The values of acquired above-market and below-market leases are recorded based on the present
values (using discount rates which reflect the risks associated with the leases acquired) of the
differences between the contractual amounts to be received and managements estimate of market
lease rates, measured over the terms of the respective leases that management deemed appropriate at
the time of the acquisitions. Such valuations include a consideration of the non-cancellable terms
of the respective leases as well as any applicable renewal period(s). The fair values associated
with below-market rental renewal options are determined based on the Companys experience and the
relevant facts and circumstances that existed at the time of the acquisitions. The values of
above-market leases are amortized to rental income over the terms of the respective non-cancelable
lease periods. The portion of the values of below-market leases associated with the original
non-cancelable lease terms are amortized to rental income over the terms of the respective
non-cancelable lease periods. The portion of the values of the leases associated with below-market
renewal options that are likely of exercise are amortized to rental income over the respective
renewal periods. The value of other intangible assets (including
17
Cedar Shopping Centers, Inc.
Notes to Consolidated Financial Statements
September 30, 2010
(unaudited)
leasing commissions, tenant improvements, etc.) is amortized to expense over the applicable
terms of the respective leases. If a lease were to be terminated prior to its stated expiration or
not renewed, all unamortized amounts relating to that lease would be recognized in operations at
that time.
With respect to the Companys acquisitions, the fair values of in-place leases and other
intangibles are allocated to the intangible asset and liability accounts. Such allocations are
preliminary and are based on information and estimates available as of the respective dates of
acquisition. As final information becomes available and is refined, appropriate adjustments are
made to the purchase price allocations, which are finalized within twelve months of the respective
dates of acquisition.
Unamortized intangible lease liabilities relate primarily to below-market leases, and amounted
to $49.3 million and $53.7 million (as revised) at September 30, 2010 and December 31, 2009,
respectively.
As a result of recording the intangible lease assets and liabilities, (i) revenues were
increased by $2.0 million and $3.9 million for the three months ended September 30, 2010 and 2009,
respectively, and $7.0 million and $10.4 million for the nine months ended September 30, 2010 and
2009, respectively, relating to the amortization of intangible lease liabilities, and (ii)
depreciation and amortization expense was increased correspondingly by $3.1 million and $3.5
million for the three months ended September 30, 2010 and 2009, respectively, and $8.8 million and
$10.6 million for the nine months ended September 30, 2010 and 2009, respectively.
Cash and Cash Equivalents
Cash and cash equivalents consist of cash in banks and short-term investments with original
maturities of less than ninety days from the date of purchase, and include cash at consolidated
joint ventures of $6.2 million and $7.4 million at September 30, 2010 and December 31, 2009,
respectively.
Restricted Cash
The terms of several of the Companys mortgage loans payable require the Company to deposit
certain replacement and other reserves with its lenders. Such restricted cash is generally
available only for property-level requirements for which the reserves have been established and is
not available to fund other property-level or Company-level obligations.
Rents and Other Receivables
Management has determined that all of the Companys leases with its various tenants are
operating leases. Rental income with scheduled rent increases is recognized using the straight-
18
Cedar Shopping Centers, Inc.
Notes to Consolidated Financial Statements
September 30, 2010
(unaudited)
line method over the respective non-cancelable terms of the leases. The aggregate excess of
rental revenue recognized on a straight-line basis over the contractual base rents is included in
straight-line rents on the consolidated balance sheet. Leases also generally contain provisions
under which the tenants reimburse the Company for a portion of property operating expenses and real
estate taxes incurred generally attributable to their respective allocable portions of the total
gross leaseable area (GLA); under certain leases, such reimbursements are capped, i.e., limited
to a specified dollar or percentage amount. Such income is recognized in the periods earned. In
addition, a limited number of operating leases contain contingent rent provisions under which
tenants are required to pay, as additional rent, a percentage of their sales in excess of a
specified amount. The Company defers recognition of contingent rental income until such specified
sales targets are met.
The Company must make estimates as to the collectibility of its accounts receivable related to
base rent, straight-line rent, percentage rent, expense reimbursements and other revenues. When
management analyzes accounts receivable and evaluates the adequacy of the allowance for doubtful
accounts, it considers such things as historical bad debts, tenant creditworthiness, current
economic trends, current developments relevant to a tenants business specifically and to its
business category generally, and changes in tenants payment patterns. The allowance for doubtful
accounts was $4.4 million and $5.3 million at September 30, 2010 and December 31, 2009,
respectively. The provision for doubtful accounts (included in operating, maintenance and
management expenses) was $1.0 million and $1.2 million for the three months ended September 30,
2010 and 2009, respectively, and $2.5 million and $2.8 million for the nine month periods ended
September 30, 2010 and 2009, respectively.
Concentration of Credit Risk
Financial instruments that potentially subject the Company to concentrations of credit risk
consist primarily of cash and cash equivalents in excess of insured amounts and tenant receivables.
The Company places its cash and cash equivalents with high-quality financial institutions.
Management performs ongoing credit evaluations of its tenants and requires certain tenants to
provide security deposits and/or suitable guarantees.
Other Assets
Other assets at September 30, 2010 and December 31, 2009 are comprised of the following:
19
Cedar Shopping Centers, Inc.
Notes to Consolidated Financial Statements
September 30, 2010
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
September 30, |
|
|
December 31, |
|
|
|
2010 |
|
|
2009 |
|
Prepaid expenses |
|
$ |
8,246,000 |
|
|
$ |
5,279,000 |
|
Cumulative mark-to-market adjustments
related to stock-based compensation |
|
|
2,246,000 |
|
|
|
2,100,000 |
|
Property deposits |
|
|
859,000 |
|
|
|
1,430,000 |
|
Other |
|
|
467,000 |
|
|
|
506,000 |
|
|
|
|
|
|
|
|
|
|
$ |
11,818,000 |
|
|
$ |
9,315,000 |
|
|
|
|
|
|
|
|
Deferred Charges, Net
Deferred charges at September 30, 2010 and December 31, 2009 are net of accumulated
amortization and are comprised of the following:
|
|
|
|
|
|
|
|
|
|
|
September 30, |
|
|
December 31, |
|
|
|
2010 |
|
|
2009 |
|
Lease origination costs (i) |
|
$ |
17,176,000 |
|
|
$ |
17,696,000 |
|
Financing costs (ii) |
|
|
11,103,000 |
|
|
|
16,833,000 |
|
Other |
|
|
1,438,000 |
|
|
|
1,707,000 |
|
|
|
|
|
|
|
|
|
|
$ |
29,717,000 |
|
|
$ |
36,236,000 |
|
|
|
|
|
|
|
|
|
|
|
(i) |
|
Lease origination costs include the unamortized balance of intangible lease assets
resulting from purchase accounting allocations of $8.8 million and $10.0 million, respectively. |
|
(ii) |
|
Financing costs are incurred in connection with the Companys credit facilities and other
long-term debt. |
Deferred charges are amortized over the terms of the related agreements. Amortization
expense related to deferred charges (including amortization of deferred financing costs included in
non-operating income and expense) amounted to $5.1 million and $2.0 million for the three months
ended September 30, 2010 and 2009, respectively, and $9.2 million and $5.4 million for the nine
months ended September 30, 2010 and 2009, respectively.
On September 13, 2010, the Company elected to reduce the total commitments under its secured
revolving stabilized property credit facility by $100.0 million. In this connection, the Company
accelerated the write-off of approximately $2.6 million of deferred financing costs.
Income Taxes
The Company has elected to be taxed as a REIT under the Internal Revenue Code of 1986, as
amended (the Code). A REIT will generally not be subject to federal income taxation on that
portion of its income that qualifies as REIT taxable income, to the extent that it distributes at
least 90% of such REIT taxable income to its shareholders and complies with
20
Cedar Shopping Centers, Inc.
Notes to Consolidated Financial Statements
September 30, 2010
(unaudited)
certain other requirements. As of September 30, 2010, the Company was in compliance with all
REIT requirements.
The Company follows a two-step approach for evaluating uncertain tax positions. Recognition
(step one) occurs when an enterprise concludes that a tax position, based solely on its technical
merits, is more-likely-than-not to be sustained upon examination. Measurement (step two) determines
the amount of benefit that more-likely-than-not will be realized upon settlement. Derecognition of
a tax position that was previously recognized would occur when a company subsequently determines
that a tax position no longer meets the more-likely-than-not threshold of being sustained. The use
of a valuation allowance as a substitute for derecognition of tax positions is prohibited. The
Company has not identified any uncertain tax positions which would require an accrual.
Derivative Financial Instruments
The Company occasionally utilizes derivative financial instruments, principally interest rate
swaps, to manage its exposure to fluctuations in interest rates. The Company has established
policies and procedures for risk assessment, and the approval, reporting and monitoring of
derivative financial instruments. Derivative financial instruments must be effective in reducing
the Companys interest rate risk exposure in order to qualify for hedge accounting. When the terms
of an underlying transaction are modified, or when the underlying hedged item ceases to exist, all
changes in the fair value of the instrument are marked-to-market with changes in value included in
net income for each period until the derivative instrument matures or is settled. Any derivative
instrument used for risk management that does not meet the hedging criteria is marked-to-market
with the changes in value included in net income. The Company has not entered into, and does not
plan to enter into, derivative financial instruments for trading or speculative purposes.
Additionally, the Company has a policy of entering into derivative contracts only with major
financial institutions. On January 20, 2010, the Company paid approximately $5.5 million to
terminate interest rate swaps applicable to the financing for its development joint venture
property in Stroudsburg, Pennsylvania.
As of September 30, 2010, the Company believes it has no significant risk associated with
non-performance of the financial institutions which are the counterparties to its derivative
contracts. Additionally, based on the rates in effect as of September 30, 2010, if a counterparty
were to default, the Company would receive a net interest benefit. At September 30, 2010, the
Company had approximately $20.2 million of mortgage loans payable subject to interest rate swaps.
Such interest rate swaps converted LIBOR-based variable rates to fixed annual rates of 5.4% and
6.5% per annum. As of September 30, 2010, the Company had accrued liabilities of $1.9 million
(included in accounts payable and accrued expenses on the consolidated balance sheet) relating to
the fair value of interest rate swaps applicable to mortgage loans payable. Charges and/or credits
relating to the changes in fair values of such interest rate swaps are made to accumulated other
comprehensive (loss) income, noncontrolling interests (minority interests in
21
Cedar Shopping Centers, Inc.
Notes to Consolidated Financial Statements
September 30, 2010
(unaudited)
consolidated joint ventures and limited partners interest), or operations (included in
interest expense), as appropriate.
The following is a summary of the derivative financial instruments held by the Company at
September 30, 2010 and December 31, 2009:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Notional values |
|
|
|
|
|
|
Balance |
|
|
Fair value |
|
Designation/ |
|
|
|
|
|
|
|
|
|
September 30, |
|
|
|
|
|
|
December 31, |
|
|
Expiration |
|
|
sheet |
|
|
September 30, |
|
|
December 31, |
|
Cash flow |
|
Derivative |
|
|
Count |
|
|
2010 |
|
|
Count |
|
|
2009 |
|
|
dates |
|
|
location |
|
|
2010 |
|
|
2009 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts payable |
|
|
|
|
|
|
|
|
Non-qualifying |
|
Interest |
|
|
|
|
|
$ |
|
|
|
|
1 |
|
|
$ |
23,891,000 |
|
|
|
2011 |
|
|
and |
|
$ |
|
|
|
$ |
1,297,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Qualifying |
|
rate swaps |
|
|
2 |
|
|
$ |
20,192,000 |
|
|
|
8 |
|
|
$ |
56,925,000 |
|
|
|
2010 - 2020 |
|
|
accrued expenses |
|
$ |
1,926,000 |
|
|
$ |
4,655,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The following presents the effect of the Companys derivative financial instruments on
the consolidated statements of operations and the consolidated statements of equity for the three
and nine months ended September 30, 2010 and 2009:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amount of gain (loss) recognized in other |
|
|
Amount of gain (loss) recognized in other |
|
|
|
|
|
|
|
comprehensive (loss) income (effective portion) |
|
|
comprehensive (loss) income (effective portion) |
|
Designation/ |
|
|
|
|
|
Three months ended September 30, |
|
|
Nine months ended September 30, |
|
Cash flow |
|
Derivative |
|
|
2010 (a) |
|
|
2009 |
|
|
2010 (a) |
|
|
2009 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest rate |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Qualifying |
|
swaps |
|
$ |
(133,000 |
) |
|
$ |
(983,000 |
) |
|
$ |
(420,000 |
) |
|
$ |
2,917,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) |
|
Does not include amoirtzation and adjustments related to the terminated Stroudsburg swaps of ($0.3 million) and $.05 million
for the three and nine months ended Septenber 30, 2010, respectively. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amount of gain (loss) recognized in interest expense |
|
|
Amount of gain (loss) recognized in interest expense |
|
|
|
|
|
|
|
(ineffectve portion) |
|
|
(ineffectve portion) |
|
|
|
Interest rate |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Qualifying |
|
swaps |
|
$ |
|
|
|
$ |
(48,000 |
) |
|
$ |
|
|
|
$ |
67,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings Per Share
Basic earnings per share (EPS) is computed by dividing net (loss) income attributable to the
Companys common shareholders by the weighted average number of common shares outstanding for the
period (including restricted shares and shares held by Rabbi Trusts). Fully-diluted EPS reflects
the potential dilution that could occur if securities or other contracts to issue common stock were
exercised or converted into shares of common stock. The calculation of the number of such
additional shares related to the warrants issued to RioCan prior to exercise was 0 and 26,000,
respectively, for the three and nine months ended September 30, 2010; however such
22
Cedar Shopping Centers, Inc.
Notes to Consolidated Financial Statements
September 30, 2010
(unaudited)
amounts were anti-dilutive as the Company reported a net loss in both periods. The calculation
of the number of such additional shares related to other warrants and stock options was
anti-dilutive for the three and nine months ended September 30, 2010 and 2009. Fully-dilutive EPS
was the same as basic EPS for all periods.
Stock-Based Compensation
The Companys 2004 Stock Incentive Plan (the Incentive Plan) establishes the procedures for
the granting of incentive stock options, stock appreciation rights, restricted shares, performance
units and performance shares. The maximum number of shares of the Companys common stock that may
be issued pursuant to the Incentive Plan is 2,750,000, and the maximum number of shares that may be
granted to a participant in any calendar year may not exceed 250,000. Substantially all grants
issued pursuant to the Incentive Plan are restricted stock grants which specify vesting (i) upon
the third anniversary of the date of grant for time-based grants, or (ii) upon the completion of a
designated period of performance for performance-based grants and satisfaction of the performance
criteria. The shares granted in March 2010 in connection with the Companys performance-based
target bonus compensation arrangements for 2009 will vest one year from the date of grant.
Timebased grants are valued according to the market price for the Companys common stock at the
date of grant. For performance-based grants, the Company generally engages an independent appraisal
company to determine the value of the shares at the date of grant, taking into account the
underlying contingency risks associated with the performance criteria.
In January 2008 and June 2008, the Company issued 53,000 shares and 7,000 shares of common
stock, respectively, as performance-based grants, based on the total annual return on an investment
in the Companys common stock (TSR) over the three-year period ending December 31, 2010, which
will vest if such TSR is equal to, or greater than, an average of 8% per year. The independent
appraisal determined the value of the January 2008 performance-based shares to be $6.05 per share,
compared to a market price at the date of grant of $10.07 per share; similar methodology determined
the value of the June 2008 performance-based shares to be $10.31 per share, compared to a market
price at the date of grant of $12.13 per share.
In January 2009, the Company issued 218,000 shares of common stock as performance-based
grants, based on the TSR over the three-year period ending December 31, 2011, with 75% to vest if
such TSR is equal to, or greater than an average of 6% TSR per year on the Companys common stock,
and 25% to vest based on a comparison of TSR for such three years to the Companys peer group. The
independent appraisal determined the values of the performance-based shares to be $5.44 and $6.48
per share, respectively, compared to a market price at the date of grant of $7.02 per share.
In January 2010, the Company issued 227,000 shares of common stock as performance-based
grants. As modified in September 2010, one-half of these amounts will vest upon the
23
Cedar Shopping Centers, Inc.
Notes to Consolidated Financial Statements
September 30, 2010
(unaudited)
satisfaction of the following conditions: (a) if the TSR on the Companys common stock is at
least an average of 6% per year for the three years ending December 31, 2012, and (b) if there is a
positive comparison of TSR on the Companys common stock to the median of the TSR for the Companys
peer group for the three years ending December 31, 2012. The independent appraisal determined the
values of the category (a) and (b) performance-based shares to be $4.56 per share and $6.00 per
share, respectively, compared to a market price at the date of grant of $6.70 per share. In
September 2010, the Company issued 3,000 shares of performance-based grants which will vest the
same as the January 2010 grants. The Company has valued these shares at the market price of $6.17
per share on the date of grant.
The additional restricted shares issued during the three and nine months ended September 30,
2010 and 2009 were time-based grants, and amounted to 1,000 shares and 20,000 shares for the three
months September 30, 2010 and 2009, respectively, and 279,000 shares and 396,000 shares for the
nine months ended September 30, 2010 and 2009, respectively. The value of all grants is being
amortized on a straight-line basis over the respective vesting periods (irrespective of achievement
of the performance grants) adjusted, as applicable, for fluctuations in the market value of the
Companys common stock. Those grants of restricted shares that are transferred to Rabbi Trusts are
classified as treasury stock on the Companys consolidated balance sheet. The following table sets
forth certain stock-based compensation information for the three and nine months ended September
30, 2010 and 2009, respectively:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended Sept. 30, |
|
|
Nine month ended Sept. 30, |
|
|
|
2010 |
|
|
2009 |
|
|
2010 |
|
|
2009 |
|
Restricted share grants |
|
|
4,000 |
|
|
|
20,000 |
|
|
|
509,000 |
|
|
|
614,000 |
|
Average per-share grant price |
|
$ |
6.17 |
|
|
$ |
6.00 |
|
|
$ |
6.54 |
|
|
$ |
4.94 |
|
Recorded as deferred compensation, net |
|
$ |
20,000 |
|
|
$ |
120,000 |
|
|
$ |
3,325,000 |
|
|
$ |
3,034,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Charged to operations: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization relating to stock-based compensation |
|
$ |
856,000 |
|
|
$ |
850,000 |
|
|
$ |
2,446,000 |
|
|
$ |
2,271,000 |
|
Adjustments to reflect changes in market price of
Companys common stock |
|
|
(2,000 |
) |
|
|
517,000 |
|
|
|
(377,000 |
) |
|
|
(558,000 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total charged to operations |
|
$ |
854,000 |
|
|
$ |
1,367,000 |
|
|
$ |
2,069,000 |
|
|
$ |
1,713,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-vested shares: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-vested, beginning of period |
|
|
1,344,000 |
|
|
|
1,090,000 |
|
|
|
980,000 |
|
|
|
508,000 |
|
Grants |
|
|
4,000 |
|
|
|
20,000 |
|
|
|
509,000 |
|
|
|
614,000 |
|
Vested during period |
|
|
|
|
|
|
(38,000 |
) |
|
|
(141,000 |
) |
|
|
(49,000 |
) |
Forfeitures/cancellations |
|
|
(1,000 |
) |
|
|
|
|
|
|
(1,000 |
) |
|
|
(1,000 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-vested, end of period |
|
|
1,347,000 |
|
|
|
1,072,000 |
|
|
|
1,347,000 |
|
|
|
1,072,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average value of non-vested shares (based on
grant price) |
|
$ |
6.33 |
|
|
$ |
8.11 |
|
|
$ |
6.33 |
|
|
$ |
8.11 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Value of shares vested during the
period (based on grant price) |
|
$ |
4,000 |
|
|
$ |
398,000 |
|
|
$ |
2,193,000 |
|
|
$ |
564,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At September 30, 2010, 1.0 million shares remained available for grants pursuant to the
Incentive Plan, and $3.8 million remained as deferred compensation, to be amortized over various
periods ending in September 2013.
24
Cedar Shopping Centers, Inc.
Notes to Consolidated Financial Statements
September 30, 2010
(unaudited)
Supplemental consolidated statements of cash flows information
|
|
|
|
|
|
|
|
|
|
|
Nine months ended Sept. 30, |
|
|
2010 |
|
2009 |
Supplemental disclosure of cash activities: |
|
|
|
|
|
|
|
|
Interest paid |
|
$ |
37,206,000 |
|
|
$ |
37,785,000 |
|
|
|
|
|
|
|
|
|
|
Supplemental disclosure of non-cash activities: |
|
|
|
|
|
|
|
|
Additions to deferred compensation plans |
|
|
3,325,000 |
|
|
|
3,034,000 |
|
Assumption of mortgage loans payable acquisitions |
|
|
|
|
|
|
(54,565,000 |
) |
Assumption of mortgage loans payable disposition |
|
|
7,740,000 |
|
|
|
2,258,000 |
|
Conversion of OP Units into common stock |
|
|
177,000 |
|
|
|
90,000 |
|
Purchase accounting allocations: |
|
|
|
|
|
|
|
|
Intangible lease assets |
|
|
|
|
|
|
7,174,000 |
|
Intangible lease liabilities |
|
|
(2,600,000 |
) |
|
|
(3,265,000 |
) |
Net valuation decrease in assumed mortgage loan
payable (a) |
|
|
|
|
|
|
1,649,000 |
|
Other non-cash investing and financing activities: |
|
|
|
|
|
|
|
|
Accrued interest rate swap liabilities |
|
|
(1,450,000 |
) |
|
|
3,064,000 |
|
Accrued real estate improvement costs |
|
|
|
|
|
|
1,349,000 |
|
Accrued construction escrows |
|
|
(1,777,000 |
) |
|
|
1,026,000 |
|
Accrued financing costs and other |
|
|
(463,000 |
) |
|
|
22,000 |
|
Capitalization of deferred financing costs |
|
|
674,000 |
|
|
|
1,242,000 |
|
|
|
|
|
|
|
|
|
|
Deconsolidation of properties transferred to joint venture: |
|
|
|
|
|
|
|
|
Real estate, net |
|
|
139,745,000 |
|
|
|
|
|
Mortgage loans payable |
|
|
(94,058,000 |
) |
|
|
|
|
Other assets/liabilties, net |
|
|
(3,574,000 |
) |
|
|
|
|
Investment in and advances to unconsolidated joint
venture |
|
|
9,423,000 |
|
|
|
|
|
Settlement receivable from unconsolidated joint venture |
|
|
3,824,000 |
|
|
|
|
|
|
|
|
(a) |
|
The net valuation decrease in an assumed mortgage loan payable resulted from adjusting
the contract rate of interest (4.9% per annum) to a market rate of interest (6.1% per
annum). |
Recently-Issued Accounting Pronouncements
In January 2010, the FASB issued updated guidance on fair value measurements and disclosures,
which requires disclosure of details of significant asset or liability transfers in and out of
Level 1 and Level 2 measurements within the fair value hierarchy and inclusion of gross
purchases, sales, issuances, and settlements in the rollforward of assets and liabilities
valued using Level 3 inputs within the fair value hierarchy. The guidance also clarifies and
expands existing disclosure requirements related to the disaggregation of fair value disclosures
and inputs used in arriving at fair values for assets and liabilities using Level 2 and Level 3
inputs within the fair value hierarchy. This guidance is effective for interim and annual reporting
periods beginning after December 15, 2009, except for the gross presentation of the Level 3
rollforward, which is required for annual reporting periods beginning after December 15, 2010, and
for the
25
Cedar Shopping Centers, Inc.
Notes to Consolidated Financial Statements
September 30, 2010
(unaudited)
respective interim periods within those years. The adoption of that portion of the guidance
that became effective on January 1, 2010 did not have a material effect on the consolidated
financial statements; the Company does not expect the adoption of that portion of the guidance
which becomes effective on January 1, 2011 to have a material effect on the consolidated financial
statements.
Note 3. Real Estate/Investment in Unconsolidated Joint Ventures
The Company and RioCan have entered into an 80% (RioCan) and 20% (Cedar) joint venture (i)
initially for the purchase of seven supermarket-anchored properties previously owned by the
Company, and (ii) then to acquire additional primarily supermarket-anchored properties in the
Companys primary market areas, in the same joint venture format. The transfers of the initial
seven properties, which commenced in December 2009, were completed in May 2010. The 2010 property
transfers resulted in net proceeds to the Company of approximately $29.9 million, all of which were
used to repay/reduce the outstanding balances under the Companys secured revolving credit
facilities.
On January 26, 2010, the Cedar/RioCan joint venture acquired the Town Square Plaza shopping
center located in Temple, Pennsylvania, an approximately 128,000 square foot supermarket-anchored
shopping center which was completed in 2008. The purchase price for the property, which was
unencumbered, was approximately $19.0 million.
On
July 2, 2010, the Company placed approximately $33.0 million of mortgage financing, which
bears interest at 5.0% per annum, on three previously unencumbered Cedar/RioCan joint venture
properties.
On
August 3, 2010, the Cedar/RioCan joint venture acquired the Exeter Commons shopping center
located in Exeter Township, Pennsylvania, an approximately 361,000 square foot supermarket-anchored
shopping center which was completed in 2009. The purchase price for the property was approximately
$53.0 million. At the closing, the joint venture placed an approximate $30.0 million first
mortgage, which bears interest at 5.30% per annum, on the property.
On
September 29, 2010, the Cedar/RioCan joint venture acquired the Montville Commons shopping
center located in Uncasville, Connecticut, an approximate 118,000 square foot shopping which was
completed in 2005. The purchase price for the property, which was unencumbered, was approximately
$18.9 million.
On September 29, 2010, the Cedar/RioCan joint venture acquired a five shopping center
portfolio for approximately $133.3 million. The five centers, Monroe Marketplace, located in
Selinsgrove, Pennsylvania, Creekview Shopping Center, located in Warrington, Pennsylvania, Pitney
Road Plaza, located in Lancaster, Pennsylvania, Sunrise Plaza, located in Forked River,
26
Cedar Shopping Centers, Inc.
Notes to Consolidated Financial Statements
September 30, 2010
(unaudited)
New Jersey and New River Valley Center, located in Christiansburg, Virginia, comprise
approximately 936,000 square feet of primarily supermarket and big box anchored shopping centers.
At the closing, the joint venture placed an approximate $72.5 million first mortgage, which bears
interest at 4.75% per annum, on the five properties.
In connection with the Cedar/RioCan joint venture transactions, the Company earned from the
joint venture an acquisition fee of approximately $1.1 million and financing fees of approximately
$0.3 million, which are included in other income in the accompanying statements of operations. In
addition, the Company incurred fees due its investment advisor of approximately $2.2 million, which
are included in transaction costs in the accompanying statements of operations.
In connection with September 29, 2010, portfolio acquisition, the Cedar/RioCan joint venture
agreed to purchase two additional properties, with an aggregate of 821,000 square feet, for an
aggregate purchase price of approximately $67.8 million above a $11.8 million first mortgage
bearing interest at 7.0% per annum and maturing in November 2018, subject to certain conditions.
One property, Red Rose Commons, located in Lancaster, Pennsylvania, is subject to the terms of an
existing partnership agreement between a third party joint-venture partner and the seller. This
property would be purchased by the existing Cedar/RioCan joint venture. The other property, The
Whitehall Mall, located in Allentown, Pennsylvania, would be owned by Cedar and RioCan on a 50-50
basis with the expectation that the parties will eventually redevelop this property. Closing of
this purchase is also subject to reaching agreement with a third partner joint-venture partner of
the seller.
The following summarizes certain financial information related to the Companys investment in
the Cedar/RioCan unconsolidated joint venture at September 30, 2010 and December 31, 2009,
respectively, and for the three and nine months ended September 30, 2010:
27
Cedar Shopping Centers, Inc.
Notes to Consolidated Financial Statements
September 30, 2010
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
Cedar/RioCan Joint Venture |
|
|
|
September 30, 2010 |
|
|
December 31, 2009 |
|
Assets: |
|
|
|
|
|
|
|
|
Real estate, net |
|
$ |
399,325,000 |
|
|
$ |
41,158,000 |
|
Cash and cash equivalents |
|
|
3,338,000 |
|
|
|
404,000 |
|
Restricted cash |
|
|
3,942,000 |
|
|
|
812,000 |
|
Due from RioCan |
|
|
7,476,000 |
|
|
|
2,322,000 |
|
Other assets |
|
|
12,069,000 |
|
|
|
1,162,000 |
|
|
|
|
|
|
|
|
Total assets |
|
$ |
426,150,000 |
|
|
$ |
45,858,000 |
|
|
|
|
|
|
|
|
Liabilities and partners capital: |
|
|
|
|
|
|
|
|
Mortgage loans payable (a) |
|
$ |
228,804,000 |
|
|
$ |
|
|
Due to the Company |
|
|
9,533,000 |
|
|
|
2,322,000 |
|
Other liabilities |
|
|
7,287,000 |
|
|
|
345,000 |
|
|
|
|
|
|
|
|
|
|
Preferred stock |
|
|
97,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Partners capital: |
|
|
|
|
|
|
|
|
RioCan |
|
|
142,245,000 |
|
|
|
34,553,000 |
|
The Company |
|
|
38,184,000 |
|
|
|
8,638,000 |
|
|
|
|
|
|
|
|
Total partners capital |
|
|
180,429,000 |
|
|
|
43,191,000 |
|
|
|
|
|
|
|
|
Total liabilties and partners capital |
|
$ |
426,150,000 |
|
|
$ |
45,858,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended |
|
|
Nine months ended |
|
|
|
September 30, 2010 |
|
|
September 30, 2010 |
|
Statements of operations: |
|
|
|
|
|
|
|
|
Revenues |
|
$ |
6,812,000 |
|
|
$ |
15,057,000 |
|
Property operating and other expenses |
|
|
1,469,000 |
|
|
|
3,495,000 |
|
Management fees to the Company |
|
|
228,000 |
|
|
|
503,000 |
|
Acquisition transaction costs (b) |
|
|
3,867,000 |
|
|
|
4,462,000 |
|
Depreciation and amortization |
|
|
1,665,000 |
|
|
|
3,460,000 |
|
Interest and other non-operating expenses, net |
|
|
2,392,000 |
|
|
|
4,334,000 |
|
|
|
|
|
|
|
|
Net loss |
|
$ |
(2,809,000 |
) |
|
$ |
(1,197,000 |
) |
|
|
|
|
|
|
|
RioCan |
|
|
(2,243,000 |
) |
|
|
(921,000 |
) |
The Company |
|
|
(566,000 |
) |
|
|
(276,000 |
) |
|
|
|
|
|
|
|
|
|
$ |
(2,809,000 |
) |
|
$ |
(1,197,000 |
) |
|
|
|
|
|
|
|
28
Cedar Shopping Centers, Inc.
Notes to Consolidated Financial Statements
September 30, 2010
(unaudited)
|
(a) |
|
The Cedar/RioCan joint venture has property-specific mortgage loans payable with
various expiration dates ranging from June 2011 through August 2020, with a weighted
average interest rate of 5.2% per annum. |
|
|
(b) |
|
Acquisition transaction costs for the three months and nine months ended September 30,
2010 include $1.0 million and $1.1 million, respectively, payable to the Company. |
In addition, the Company has a 76.3% interest in a joint venture which owns a
single-tenant office property in Philadelphia, Pennsylvania. The Companys investments in this
joint venture were $5.8 million and $5.5 million, respectively, at September 30, 2010 and December
31, 2009; the Companys share of the joint ventures net income was $0.3 million for each of the
three month periods ended September 30, 2010 and 2009, and $0.8 million for each of the nine month
periods ended September 30, 2010 and 2009.
Real Estate Pledged
At September 30, 2010 a substantial portion of the Companys real estate was pledged as
collateral for mortgage loans payable and the revolving credit facilities.
Note 4. Mortgage Loans Payable and Secured Revolving Credit Facilities
Secured debt is comprised of the following at September 30, 2010 and December 31, 2009:
29
Cedar Shopping Centers, Inc.
Notes to Consolidated Financial Statements
September 30, 2010
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2010 |
|
|
December 31, 2009 |
|
|
|
|
|
|
|
Interest rates |
|
|
|
|
|
|
Interest rates |
|
|
|
Balance |
|
|
Weighted |
|
|
|
|
|
|
Balance |
|
|
Weighted |
|
|
|
|
Description |
|
outstanding |
|
|
average |
|
|
Range |
|
|
outstanding |
|
|
average |
|
|
Range |
|
Fixed-rate mortgages (a) |
|
$ |
602,608,000 |
|
|
|
5.8 |
% |
|
|
5.0% - 7.6 |
% |
|
$ |
606,108,000 |
|
|
|
5.8 |
% |
|
|
5.0% - 8.5 |
% |
Variable-rate mortgages |
|
|
83,571,000 |
|
|
|
3.4 |
% |
|
|
2.5% - 5.9 |
% |
|
|
82,181,000 |
|
|
|
3.4 |
% |
|
|
2.5% - 5.9 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total property-specific mortgages |
|
|
686,179,000 |
|
|
|
5.5 |
% |
|
|
|
|
|
|
688,289,000 |
|
|
|
5.6 |
% |
|
|
|
|
Stabilized property credit facility |
|
|
23,535,000 |
|
|
|
5.5 |
% |
|
|
|
|
|
|
187,985,000 |
|
|
|
5.5 |
% |
|
|
|
|
Development property credit
facility |
|
|
102,911,000 |
|
|
|
2.5 |
% |
|
|
|
|
|
|
69,700,000 |
|
|
|
2.5 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
812,625,000 |
|
|
|
5.1 |
% |
|
|
|
|
|
$ |
945,974,000 |
|
|
|
5.3 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fixed-rate mortgages related to: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Real estate transferred or to be
transferred to a joint venture |
|
$ |
|
|
|
|
|
|
|
|
|
|
|
$ |
94,018,000 |
|
|
|
5.8 |
% |
|
|
4.8% - 7.2 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Real estate held for sale
discontinued operations |
|
$ |
4,626,000 |
|
|
|
5.7 |
% |
|
|
|
|
|
$ |
12,455,000 |
|
|
|
5.5 |
% |
|
|
5.2% - 5.7 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) |
|
Restated to reflect the reclassifications of properties transferred to the Cedar/RioCan joint
venture and properties treated as discontinued operations. |
Included in variable-rate mortgages is the Companys $70.7 million construction facility (as
amended on November 3, 2010) with Manufacturers and Traders Trust Company (as agent) and several
other banks, pursuant to which the Company has pledged its joint venture development property in
Pottsgrove, Pennsylvania as collateral for borrowings thereunder. The facility is guaranteed by the
Company and will expire in September 2011, subject to a one-year extension option. Borrowings under
the facility bear interest at the Companys option at either LIBOR plus a spread of 225 basis
points (bps) (amended on November 3, 2010 to 325 bps), or the agent banks prime rate. Borrowings
outstanding under the facility aggregated $62.6 million at September 30, 2010, and such borrowings bore interest at an average rate of 2.5% per annum. As of September 30, 2010, the Company was in compliance with the financial covenants and
financial statement ratios required by the terms of the construction facility.
Secured Revolving Stabilized Property Credit Facility
In November 2009, the Company closed an amended and restated secured revolving stabilized
property credit facility with Bank of America, N.A. as administrative agent, together with three
other lead lenders and other participating banks. On September 13, 2010, the Company elected to
reduce the total commitments under the facility from $285.0 million to $185.0 million. The facility
is expandable to $400 million, subject principally to acceptable collateral and the availability of
lender commitments and will expire on January 31, 2012, subject to a one-year extension option. The
principal terms of the facility include (i) an availability based primarily on appraisals, with a
67.5% advance rate, (ii) an interest rate based
30
Cedar Shopping Centers, Inc.
Notes to Consolidated Financial Statements
September 30, 2010
(unaudited)
on LIBOR plus 350 bps, with a 200 bps LIBOR floor, (iii) a leverage ratio limited to 67.5%, and (iv) an unused portion fee of 50 bps.
Borrowings outstanding under the facility aggregated $23.5 million at September 30, 2010; such
borrowings bore interest at a rate of 5.5% per annum; the Company had pledged 32 of its shopping
center properties as collateral for such borrowings as of that date.
The secured revolving stabilized property credit facility has been, and will be, used to fund
acquisitions, certain development and redevelopment activities, capital expenditures, mortgage
repayments, dividend distributions, working capital and other general corporate purposes. The
facility is subject to customary financial covenants, including limits on leverage and
distributions (limited to 95% of funds from operations, as defined), and other financial statement
ratios. Based on covenant measurements and collateral in place as of September 30, 2010, the
Company was permitted to draw up to approximately $163.5 million, of which approximately $140.0
million remained available as of that date. As of September 30, 2010, the Company was in compliance
with the financial covenants and financial statement ratios required by the terms of the secured
revolving stabilized property credit facility.
On October 26, 2010, the Company placed a first mortgage on a property that had previously
collateralized the secured revolving stabilized property credit facility. Reflecting this
transaction, the amount the Company is permitted to draw under the facility was adjusted from
$163.5 million to $154.1 million.
Secured Revolving Development Property Credit Facility
The Company has a $150 million secured revolving development property credit facility with
KeyBank, National Association (as agent) and several other banks, pursuant to which the Company has
pledged certain of its development projects and redevelopment properties as collateral for
borrowings thereunder. The facility, as amended, is expandable to $250 million, subject principally
to acceptable collateral and the availability of additional lender commitments, and will expire in
June 2011, subject to a one-year extension option. Borrowings under the facility bear interest at
the Companys option at either LIBOR or the agent banks prime rate, plus a spread of 225 bps or 75
bps, respectively. Advances under the facility are calculated at the least of 70% of aggregate
project costs, 70% of as stabilized appraised values, or costs incurred in excess of a 30% equity
requirement on the part of the Company. The facility also requires an unused portion fee of 15 bps.
This facility has been, and will be, used to fund in part the Companys and certain consolidated
joint ventures development activities. In order to draw funds under this construction facility,
the Company must meet certain pre-leasing and other conditions. Borrowings outstanding under the
facility aggregated $102.9 million at September 30, 2010; such borrowings bore interest at an
average rate of 2.5% per annum. As of September 30, 2010, the Company was in compliance with the
financial covenants and financial statement ratios required by the terms of the secured revolving
development property credit facility.
31
Cedar Shopping Centers, Inc.
Notes to Consolidated Financial Statements
September 30, 2010
(unaudited)
Note 5. Preferred and Common Stock
The Company in October 2009 (1) sold to RioCan 6,666,666 shares of the Companys common stock
at $6.00 per share in a private placement for an aggregate of $40 million (RioCan agreeing that it
would not sell any of such shares for a period of one year), (2) issued to RioCan warrants to
purchase 1,428,570 shares of the Companys common stock at an exercise price of $7.00 per share
(RioCan exercised its warrant on April 27, 2010 and the Company realized net proceeds of $10.0
million), and (3) entered into a standstill agreement with respect to increases in RioCans
ownership of the Companys common stock for a three-year period. In addition, subject to certain
exceptions, the Company agreed that it would not issue any new shares of common stock unless RioCan
is offered the right to purchase that additional number of shares that would maintain its pro rata
percentage ownership, on a fully diluted basis.
The Company has a Standby Equity Purchase Agreement (the SEPA Agreement) with an investment
company for sales of its shares of common stock aggregating up to $45 million over a two-year
commitment period ending in September 2011. Under the terms of the SEPA Agreement, the Company may sell, from time to time, shares of its common stock
at a discount to market of 1.75%. The amount of these daily sales is generally limited to the lesser of 20%
of the average daily trading volume or $1.0 million. In connection with these sales transactions,
the Company agreed to pay an investment advisor a 0.75% placement agent fee. In addition, the
Company may require the investment company to advance from time to time up to $5.0 million
provided, however, that the Company may only request these larger advances approximately once a
month. With respect to such advances, the common stock sales are at a discount to market of 2.75%
and the placement agent fee is 1.25%. As the Company has a conditional obligation to issue a
variable number of shares of its common stock, advances are initially recorded as a liability, and
as shares are sold on a daily basis and the advance is settled, such liability is reflected in
equity. At December 31, 2009, there was an unsettled advance liability of $5.0 million, which was
included in accounts payable and accrued liabilities on the consolidated balance sheet. Such
advance was settled in January and February 2010 by the sale of 718,000 shares of the Companys
common stock at an average selling price of $6.97 per share. On April 15, 2010, the Company
received a $5.0 million advance pursuant to the SEPA Agreement. Such advance was settled in April
and May 2010 by the sale of 667,000 shares of the Companys common stock at an average selling
price of $7.52 per share.
On February 5, 2010, the Company concluded a public offering of 7,500,000 shares of its common
stock at $6.60 per share, and realized net proceeds, after offering expenses, of approximately
$47.0 million. On March 3, 2010, the underwriters exercised their over-allotment option to the
extent of 698,000 shares, and the Company realized additional net proceeds of $4.3 million. In
connection with the offering, RioCan purchased 1,350,000 shares of the Companys common stock and
the Company realized additional net proceeds of $8.9 million.
32
Cedar Shopping Centers, Inc.
Notes to Consolidated Financial Statements
September 30, 2010
(unaudited)
On February 5, 2010, the Company filed a registration statement with the Securities and
Exchange Commission for up to 5,000,000 shares of the Companys common stock under the Companys
Dividend Reinvestment and Direct Stock Purchase Plan (DRIP). The DRIP offers a convenient method
for shareholders to invest cash dividends and/or make optional cash payments to purchase shares of
the Companys common stock at 98% of their market value. Through September 30, 2010, the Company
issued approximately 927,000 shares of its common stock at an average price of $5.65 per share and
realized proceeds after expenses of approximately $5.1 million. On October 6, 2010, the Company
issued an additional approximate 178,000 shares of its common stock at $6.01 per share and realized
net proceeds of approximately $1.1 million.
In connection with a litigation settlement in April 2010 in the Companys favor, the Company
received a cash payment of $750,000. In addition, the defendants acquired 94,000 shares of the
Companys common stock at an average price of $8.01 per share from which the Company realized net
proceeds of an additional $750,000.
On August 25, 2010, the Company concluded a public offering of 2,850,000 shares of its 8-7/8%
Series A Cumulative Redeemable preferred stock at $24.50 per share, and realized net proceeds,
after offering expenses, of approximately $67.3 million. In connection with the sale, the Companys
investment advisor received an underwriters discount of approximately $2.4 million.
During 2001, pursuant to the 1998 Stock Option Plan (the Option Plan), the Company granted
to the then directors options to purchase an aggregate of approximately 13,000 shares of common
stock at $10.50 per share, the market value of the Companys common stock on the date of the grant.
The options are fully exercisable and expire in July 2011. In connection with the adoption of the
Incentive Plan, the Company agreed that it would not grant any more options under the Option Plan.
In connection with an acquisition of a shopping center in 2002, the Operating Partnership
issued warrants to purchase approximately 83,000 OP Units to a then minority interest partner in
the property. Such warrants have an exercise price of $13.50 per unit, subject to certain
anti-dilution adjustments, are fully vested, and expire in May 2012.
Note 6. Subsequent Events
In determining subsequent events, management reviewed all activity from October 1, 2010
through the date of filing this Quarterly Report on Form 10-Q.
On October 13, 2010, the Cedar/RioCan joint venture acquired the Cross Keys Place shopping
center located in Sewell, New Jersey, an approximately 148,000 square foot shopping
33
Cedar Shopping Centers, Inc
Notes to Consolidated Financial Statements
September 30, 2010
(unaudited)
which was completed in 2007. The purchase price for the property, which was unencumbered, was approximately
$26.3 million.
On October 19, 2010, the Company acquired a 230,000 square foot single-tenant office property on a
15 acre parcel of land adjacent to the Companys 76.3%-owned joint venture property in
Philadelphia, Pennsylvania (with the same tenant). The closing required cash (principally the funding of lender escrows, but excluding other closing costs and adjustments) of.
approximately $2.5 million and the assumption of a $13.0 million first mortgage loan, bearing
interest at 6.5% per annum and maturing in 2012.
On October 21, 2010, the Cedar/RioCan joint venture acquired a five shopping center portfolio
for approximately $91.0 million. The five centers, Gettysburg Marketplace, located in Gettysburg,
Pennsylvania, York Marketplace, located in York, Pennsylvania, Northland Center, located in State
College, Pennsylvania, Marlboro Crossroads, located in Upper Marlboro, Maryland and Towne
Crossings, located in Midlothian, Virginia, comprise approximately 678,000 square feet of primarily
supermarket and big box anchored shopping centers. The joint venture anticipates arranging
fixed-rate financing of approximately $50.6 million on this portfolio subsequent to the closing.
On October 21, 2010, the Companys Board of Directors declared a dividend of $0.09 per share
with respect to its common stock as well as an equal distribution per unit on its outstanding OP
Units. At the same time, the Board declared a dividend of $0.5546875 per share with respect to the
Companys 8-7/8% Series A Cumulative Redeemable Preferred Stock. The distributions are payable on
November 22, 2010 to shareholders of record on November 12, 2010.
34
Item 2. Managements Discussion and Analysis of Financial Condition and Results of
Operations
The following discussion should be read in conjunction with the Companys consolidated
financial statements and related notes thereto included elsewhere in this report.
Executive Summary
The Company is a fully-integrated real estate investment trust which focuses primarily on
ownership, operation, development and redevelopment of supermarket-anchored shopping centers
predominantly in coastal mid-Atlantic and New England states. At September 30, 2010, the Company
owned and managed (both wholly-owned and in joint venture) a portfolio of 125 operating properties
totaling approximately 14.5 million square feet of gross leasable area (GLA), including 93
wholly-owned properties comprising approximately 9.4 million square feet, 13 properties owned in
joint venture (consolidated) comprising approximately 1.7 million square feet, 15 properties
partially-owned in a managed unconsolidated joint venture comprising approximately 2.7 million
square feet, and four ground-up development properties comprising approximately 0.7 million square
feet. Excluding the four ground-up development properties, the 121 property portfolio was
approximately 90.8% leased at September 30, 2010. The Company also owned approximately 194 acres of
land parcels, a portion of which is under development. In addition, the Company has a 76.3%
interest in another unconsolidated joint venture, which it does not manage, which owns a
single-tenant office property in Philadelphia, Pennsylvania.
The Company, organized as a Maryland corporation, has established an umbrella partnership
structure through the contribution of substantially all of its assets to the Operating Partnership,
organized as a limited partnership under the laws of Delaware. The Company conducts substantially
all of its business through the Operating Partnership. At September 30, 2010, the Company owned
97.7% of the Operating Partnership and is its sole general partner. OP Units are economically
equivalent to the Companys common stock and are convertible into the Companys common stock at the
option of the holders on a one-to-one basis.
The Company has historically sought opportunities to acquire properties suited for development
and/or redevelopment where it can utilize its experience in shopping center construction,
renovation, expansion, re-leasing and re-merchandising to achieve long-term cash flow growth and
favorable investment returns. In connection with the Cedar/RioCan joint venture, the Company will
continue to seek to acquire primarily supermarket-anchored stabilized properties in its primary
market areas.
The Company derives substantially all of its revenues from rents and operating expense
reimbursements received pursuant to long-term leases. The Companys operating results therefore
depend on the ability of its tenants to make the payments required by the terms of their leases.
The Company focuses its investment activities on supermarket-anchored community shopping centers.
The Company believes that, because of the need of consumers to purchase food and other staple goods
and services generally available at such centers, its type of necessities-based properties should
provide relatively stable revenue flows even during difficult economic times. In April 2009, the
Companys Board of Directors suspended the
35
dividend for the balance of the year. This decision was
in response to the then-current state of the economy, the difficult retail environment, the
constrained capital markets and the need to renew the Companys secured revolving stabilized
property credit facility. In December 2009,
following a review of the state of the economy and the Companys financial position, the
Companys Board of Directors determined to resume payment of a cash dividend in the amount of $0.09
per share ($0.36 per share on an annualized basis) on the Companys common stock.
Summary of 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, and derivatives used to hedge interest-rate risks.
Managements 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 has identified the following critical accounting policies, the application of
which requires significant judgments and estimates:
Revenue Recognition
Rental income with scheduled rent increases is recognized using the straight-line method over
the respective non-cancelable terms of the leases. The aggregate excess of rental revenue
recognized on a straight-line basis over base rents under applicable lease provisions is included
in straight-line rents receivable on the consolidated balance sheet. Leases also generally contain
provisions under which the tenants reimburse the Company for a portion of property operating
expenses and real estate taxes incurred generally attributable to their respective allocable
portions of the total GLA; under certain leases, such reimbursements are capped, i.e., limited to
a specified dollar or percentage amount. Such income is recognized in the periods earned. In
addition, a limited number of operating leases contain contingent rent provisions under which
tenants are required to pay, as additional rent, a percentage of their sales in excess of a
specified amount. The Company defers recognition of contingent rental income until such specified
sales targets are met.
The Company must make estimates as to the collectibility of its accounts receivable related to
base rent, straight-line rent, expense reimbursements and other revenues. Management analyzes
accounts receivable by considering tenant creditworthiness, current economic conditions, and
changes in tenants payment patterns when evaluating the adequacy of the allowance for doubtful
accounts receivable. These estimates have a direct impact on net income, because a higher bad debt
allowance would result in lower net income, whereas a lower bad debt allowance would result in
higher net income.
36
Real Estate Investments
Real estate investments are carried at cost less accumulated depreciation. The provision for
depreciation is calculated using the straight-line method based on estimated useful lives.
Expenditures for maintenance, repairs and betterments that do not materially prolong the normal
useful life of an asset are charged to operations as incurred. Expenditures for betterments that
substantially extend the useful lives of real estate assets are capitalized. Real estate
investments include costs of development and redevelopment activities, and construction in
progress. Capitalized costs, including interest and other carrying costs during the construction
and/or renovation periods, are included in the cost of the related asset and charged to operations
through depreciation over the assets estimated useful life. The Company is required to make
subjective estimates as to the useful lives of its real estate assets for purposes of determining
the amount of depreciation to reflect on an annual basis. These assessments have a direct impact on
net income. A shorter estimate of the useful life of an asset would have the effect of increasing
depreciation expense and lowering net income, whereas a longer estimate of the useful life of an
asset would have the effect of reducing depreciation expense and increasing net income.
A variety of costs are incurred in the acquisition, development and leasing of a property,
such as pre-construction costs essential to the development of the property, development costs,
construction costs, interest costs, real estate taxes, salaries and related costs, and other costs
incurred during the period of development. After a determination is made to capitalize a cost, it
is allocated to the specific component of a project that is benefited. The Company ceases
capitalization on the portions substantially completed and occupied, or held available for
occupancy, and capitalizes only those costs associated with the portions under construction. The
Company considers a construction project as substantially completed and held available for
occupancy upon the completion of tenant improvements, but not later than one year from cessation of
major development activity. Determination of when a development project is substantially complete
and capitalization must cease involves a degree of judgment. The effect of a longer capitalization
period would be to increase capitalized costs and would result in higher net income, whereas the
effect of a shorter capitalization period would be to reduce capitalized costs and would result in
lower net income.
The Company allocates the fair value of real estate acquired to land, buildings and
improvements. In addition, the fair value of in-place leases is allocated to intangible lease
assets and liabilities.
The fair value of the tangible assets of an acquired property is determined by valuing the
property as if it were vacant, which value is then allocated to land, buildings and improvements
based on managements determination of the relative fair values of these assets. In valuing an
acquired propertys intangibles, factors considered by management include an estimate of carrying
costs during the expected lease-up periods, such as real estate taxes, insurance, other operating
expenses, and estimates of lost rental revenue during the expected lease-up periods based on its
evaluation of current market demand. Management also estimates costs to execute similar leases,
including leasing commissions, tenant improvements, legal and other related costs.
37
The values of acquired above-market and below-market leases are recorded based on the present
values (using discount rates which reflect the risks associated with the leases acquired) of the
differences between the contractual amounts to be received and managements estimate of market
lease rates, measured over the terms of the respective leases that management deemed appropriate at
the time of the acquisitions. Such valuations include a consideration of the non-cancellable terms
of the respective leases as well as any applicable renewal period(s). The fair values associated
with below-market rental renewal options are determined based on the
Companys experience and the relevant facts and circumstances that existed at the time of the
acquisitions. The values of above-market leases are amortized to rental income over the terms of
the respective non-cancelable lease periods. The portion of the values of below-market leases
associated with the original non-cancelable lease terms are amortized to rental income over the
terms of the respective non-cancelable lease periods. The portion of the values of the leases
associated with below-market renewal options that are likely of exercise are amortized to rental
income over the respective renewal periods. The value of other intangible assets (including leasing
commissions, tenant improvements, etc.) is amortized to expense over the applicable terms of the
respective leases. If a lease were to be terminated prior to its stated expiration or not renewed,
all unamortized amounts relating to that lease would be recognized in operations at that time.
Management is required to make subjective assessments in connection with its valuation of real
estate acquisitions. These assessments have a direct impact on net income, because (i) above-market
and below-market lease intangibles are amortized to rental income, and (ii) the value of other
intangibles is amortized to expense. Accordingly, higher allocations to below-market lease
liability and other intangibles would result in higher rental income and amortization expense,
whereas lower allocations to below-market lease liability and other intangibles would result in
lower rental income and amortization expense.
Management reviews each real estate investment for impairment whenever events or circumstances
indicate that the carrying value of a real estate investment may not be recoverable. The review of
recoverability is based on an estimate of the future cash flows that are expected to result from
the real estate investments use and eventual disposition. These estimates of cash flows consider
factors such as expected future operating income, trends and prospects, as well as the effects of
leasing demand, competition and other factors. If an impairment event exists due to the projected
inability to recover the carrying value of a real estate investment, an impairment loss is recorded
to the extent that the carrying value exceeds estimated fair value. A real estate investment held
for sale is carried at the lower of its carrying amount or estimated fair value, less the cost of a
potential sale. Depreciation and amortization are suspended during the period the property is held
for sale. Management is required to make subjective assessments as to whether there are impairments
in the value of its real estate properties. These assessments have a direct impact on net income,
because an impairment loss is recognized in the period that the assessment is made.
Stock-Based Compensation
The Companys 2004 Stock Incentive Plan (the Incentive Plan) establishes the procedures for
the granting of incentive stock options, stock appreciation rights, restricted shares,
38
performance
units and performance shares. The maximum number of shares of the Companys common stock that may
be issued pursuant to the Incentive Plan, as amended, is 2,750,000, and the maximum number of
shares that may be granted to a participant in any calendar year is 250,000. Substantially all
grants issued pursuant to the Incentive Plan are restricted stock grants which specify vesting
(i) upon the third anniversary of the date of grant for time-based grants, or (ii) upon the
completion of a designated period of performance for performance-based grants and satisfaction of
the performance criteria. The shares granted in March 2010 in connection with the Companys
performance-based target bonus compensation arrangements for 2009 will vest one year from the date
of grant. Timebased grants are valued according to the
market price for the Companys common stock at the date of grant. For performance-based
grants, the Company engages an independent appraisal company to determine the value of the shares
at the date of grant, taking into account the underlying contingency risks associated with the
performance criteria. These value estimates have a direct impact on net income, because higher
valuations would result in lower net income, whereas lower valuations would result in higher net
income. The value of such grants is being amortized on a straight-line basis over the respective
vesting periods, as adjusted for fluctuations in the market value of the Companys common stock.
Results of Operations
Differences in results of operations between 2010 and 2009 were primarily the result of the
impact of the Cedar/RioCan joint venture transactions, the Companys property
acquisition/disposition program, and continuing development/redevelopment activities. During the
period January 1, 2009 through September 30, 2010, the Company acquired two shopping centers
aggregating approximately 522,000 square feet of GLA for a total cost of approximately $72.5
million. In addition, the Company placed into service four ground-up developments having an
aggregate cost of approximately $151.4 million. The Company sold or treated as held for sale 11
drug store/convenience/supermarket anchored centers aggregating approximately 416,000 square feet
of GLA for an aggregate sales price of approximately $33.2 million. The Company has transferred
seven properties to the Cedar/RioCan joint venture, aggregating approximately 1,167,000 square feet
of GLA. In connection with such transfer, the Company realized approximately $64 million in net
proceeds. Net (loss) income attributable to common shareholders was ($6.8) million and $1.4 million
for three months ended September 30, 2010 and 2009, respectively, and ($14.5) million and $5.0
million for the nine months ended September 30, 2010 and 2009, respectively.
39
Comparison of the three months ended September 30, 2010 to 2009
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Properties |
|
|
|
|
|
|
|
|
|
|
(Decrease) |
|
Percent |
|
|
|
|
|
held in |
|
|
2010 |
|
2009 |
|
increase |
|
change |
|
Other |
|
both periods |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenues |
|
$ |
40,378,000 |
|
|
$ |
44,712,000 |
|
|
$ |
(4,334,000 |
) |
|
|
-10 |
% |
|
$ |
(1,490,000 |
) |
|
|
(2,844,000 |
) |
Property operating expenses |
|
|
13,135,000 |
|
|
|
13,402,000 |
|
|
|
(267,000 |
) |
|
|
-2 |
% |
|
|
(341,000 |
) |
|
|
74,000 |
|
Depreciation and amortization |
|
|
11,854,000 |
|
|
|
12,473,000 |
|
|
|
(619,000 |
) |
|
|
-5 |
% |
|
|
(390,000 |
) |
|
|
(229,000 |
) |
General and administrative |
|
|
2,421,000 |
|
|
|
2,521,000 |
|
|
|
(100,000 |
) |
|
|
-4 |
% |
|
|
n/a |
|
|
|
n/a |
|
Impairments |
|
|
155,000 |
|
|
|
|
|
|
|
155,000 |
|
|
|
n/a |
|
|
|
n/a |
|
|
|
n/a |
|
Terminated projects and acquisition
transaction costs |
|
|
2,043,000 |
|
|
|
|
|
|
|
2,043,000 |
|
|
|
n/a |
|
|
|
n/a |
|
|
|
n/a |
|
Non-operating income and expense,
net (i) |
|
|
15,329,000 |
|
|
|
12,166,000 |
|
|
|
3,163,000 |
|
|
|
26 |
% |
|
|
n/a |
|
|
|
n/a |
|
Discontinued operations: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from discontinued operations |
|
|
102,000 |
|
|
|
163,000 |
|
|
|
(61,000 |
) |
|
|
n/a |
|
|
|
n/a |
|
|
|
n/a |
|
Impairment charges |
|
|
(34,000 |
) |
|
|
(552,000 |
) |
|
|
518,000 |
|
|
|
n/a |
|
|
|
n/a |
|
|
|
n/a |
|
|
|
|
(i) |
|
Non-operating income and expense consists principally of interest expense (including
amortization and write-off of deferred financing costs) and equity in income of
unconsolidated joint ventures, and gain on sale of a land parcel. |
Properties held in both periods. The Company held 101 properties throughout the three
months ended September 30, 2010 and 2009.
Total revenues decreased primarily as a result of (i) a decrease in base rents ($0.6 million),
(ii) a decrease in non-cash amortization of intangible lease liabilities primarily as a result of
the completion of scheduled amortization at certain properties ($1.7 million) (which also resulted
in a decrease in depreciation and amortization expense), (iii) a decrease in tenant recovery income
($0.1 million), (iv) a decrease in percentage rent ($0.1 million), and (v) a decrease in
straight-line rents ($0.4 million). In connection with the worsening economic climate beginning in
the latter part of 2008 and continuing throughout the respective periods, the Company received a
number of requests from tenants for rent relief. While the Company did in fact grant such relief in
selected limited circumstances, the aggregate amount of such relief granted had a limited impact on
results of operations. However, there can be no assurance that the amount of such relief will not
become more significant in future periods.
Property operating expenses increased primarily as a result of (i) an increase in non-billable
operating expenses ($0.1 million), (ii) an increase in landscaping ($25,000), (iii) an increase in
real estate taxes ($25,000), (iv) an increase in utilities ($24,000), (v) an increase in management
fees ($22,000), (vi) an increase in other operating expenses ($28,000), which is partially off-set
by (vii) a decrease in bad debt expense ($171,000).
General and administrative expenses decreased primarily as the result of a decrease in
mark-to-market adjustments relating to stock-based compensation.
Impairments reflect additional impairment charges related principally to the properties
transferred to the Cedar/RioCan joint venture.
40
Terminated projects and acquisition transaction costs for the three months ended September 30,
2010 principally includes an acquisition fee that was payable to the Companys investment advisor
related to the Cedar/RioCan joint venture ($2.0 million).
Non-operating income and expense, net, increased primarily as a result of (i) higher
amortization of deferred financing costs ($3.4 million) resulting from (a) extending the secured
revolving stabilized property credit facility, originally in January 2009 and again in November
2009, and (b) the Companys reduction in September 2010 of its aggregate commitments under its
secured revolving stabilized property credit facility, resulting in an accelerated write-off of
deferred financing costs of approximately $2.6 million, (ii) a decrease in development activity
reducing the amount of interest expense capitalized to development projects ($0.9 million), (iii) a
decrease in equity in income of unconsolidated joint ventures ($0.5 million), (iv) higher loan
interest expense principally related to an increase in the interest rate for the secured revolving
stabilized property credit facility, which was partially offset by a reduction in the outstanding
balance of the secured revolving stabilized credit facility ($28,000), partially offset by (v) a
decrease in mortgage interest expense ($1.4 million) principally related to the transfer of
properties to the Cedar/RioCan joint venture.
Discontinued operations for 2010 and 2009 include the results of operations and impairment
charges ($34,000) and ($0.6 million), respectively, for 11 of the Companys drug
store/convenience/supermarket anchored centers which it sold or treated as held for sale,
located in Ohio, New York and Maryland.
Other includes principally (a) the results of properties acquired after January 1, 2009,
(b) the results of properties transferred to the Cedar/Rio joint venture through the respective
dates of transfer, (c) acquisition, financing and property management fees earned by the Company,
(d) results of ground-up development and re-development properties recently placed into service and
(e) unallocated property and construction management compensation and benefits (including
stock-based compensation), summarized as follows:
|
|
|
|
|
Revenues: |
|
|
|
|
|
|
|
|
|
RioCan joint venture properties |
|
$ |
(4,360,000 |
) |
Fees earned by the Company |
|
|
1,506,000 |
|
Development and redevelopment properties |
|
|
1,364,000 |
|
|
|
|
|
|
|
$ |
(1,490,000 |
) |
|
|
|
|
|
|
|
|
|
Property operating expenses: |
|
|
|
|
|
|
|
|
|
RioCan joint venture properties |
|
$ |
(935,000 |
) |
Unallocated compensation benefits |
|
|
(6,000 |
) |
Development and redevelopment properties |
|
|
600,000 |
|
|
|
|
|
|
|
$ |
(341,000 |
) |
|
|
|
|
41
|
|
|
|
|
Depreciation and amortization expense: |
|
|
|
|
|
|
|
|
|
RioCan joint venture properties |
|
$ |
(1,282,000 |
) |
Development and redevelopment properties |
|
|
892,000 |
|
|
|
|
|
|
|
$ |
(390,000 |
) |
|
|
|
|
Comparison of the nine months ended September 30, 2010 to 2009
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Properties |
|
|
|
|
|
|
|
|
|
|
Increase |
|
Percent |
|
|
|
|
|
held in |
|
|
2010 |
|
2009 |
|
(decrease) |
|
change |
|
Other |
|
both years |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenues |
|
$ |
125,625,000 |
|
|
$ |
133,736,000 |
|
|
$ |
(8,111,000 |
) |
|
|
-6 |
% |
|
$ |
(1,826,000 |
) |
|
|
(6,285,000 |
) |
Property operating expenses |
|
|
42,136,000 |
|
|
|
40,413,000 |
|
|
|
1,723,000 |
|
|
|
4 |
% |
|
|
1,426,000 |
|
|
|
297,000 |
|
Depreciation and amortization |
|
|
35,485,000 |
|
|
|
36,925,000 |
|
|
|
(1,440,000 |
) |
|
|
-4 |
% |
|
|
(266,000 |
) |
|
|
(1,174,000 |
) |
General and administrative |
|
|
6,738,000 |
|
|
|
6,813,000 |
|
|
|
(75,000 |
) |
|
|
-1 |
% |
|
|
n/a |
|
|
|
n/a |
|
Impairments |
|
|
2,272,000 |
|
|
|
|
|
|
|
2,272,000 |
|
|
|
n/a |
|
|
|
n/a |
|
|
|
n/a |
|
Terminated projects and
acquisition
transaction costs |
|
|
3,365,000 |
|
|
|
3,948,000 |
|
|
|
(583,000 |
) |
|
|
n/a |
|
|
|
n/a |
|
|
|
n/a |
|
Non-operating income and
expense, net (i) |
|
|
41,032,000 |
|
|
|
34,438,000 |
|
|
|
6,594,000 |
|
|
|
19 |
% |
|
|
n/a |
|
|
|
n/a |
|
Discontinued operations: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from discontinued
operations |
|
|
311,000 |
|
|
|
643,000 |
|
|
|
(332,000 |
) |
|
|
n/a |
|
|
|
n/a |
|
|
|
n/a |
|
Impairment charges |
|
|
(3,276,000 |
) |
|
|
(722,000 |
) |
|
|
(2,554,000 |
) |
|
|
n/a |
|
|
|
n/a |
|
|
|
n/a |
|
Gain on sale of discontinued
operations |
|
|
170,000 |
|
|
|
277,000 |
|
|
|
(107,000 |
) |
|
|
n/a |
|
|
|
n/a |
|
|
|
n/a |
|
|
|
|
(i) |
|
Non-operating income and expense consists principally of interest expense (including
amortization and write-off of deferred financing costs) and equity in income of
unconsolidated joint ventures, and gain on sale of a land parcel. |
Properties held in both periods. The Company held 99 properties throughout the nine
months ended September 30, 2010 and 2009.
Total revenues decreased primarily as a result of (i) a decrease in non-cash amortization of
intangible lease liabilities primarily as a result of the completion of scheduled amortization at
certain properties ($3.0 million) (which also resulted in a decrease in depreciation and
amortization expense), (ii) a decrease in base rents ($1.9 million), (iii) a decrease in tenant
recovery income ($0.7 million), (iv) a decrease in other income predominately related to insurance
proceeds received during the second quarter of 2009 ($0.1 million), (v) a decrease in non-cash
straight-line rents primarily as a result of early lease terminations ($0.5 million) and (vi) a
decrease in percentage rent ($0.2 million). In connection with the worsening economic climate
beginning in the latter part of 2008 and continuing throughout the respective periods, the Company
received a number of requests from tenants for rent relief. While the Company did in fact grant
such relief in selected limited circumstances, the aggregate amount of such relief granted had a
limited impact on results of operations.
Property operating expenses increased primarily as a result of (i) an increase in snow removal
costs ($0.6 million), (ii) an increase in utilities ($0.1 million), (iii) an increase in repairs
42
and maintenance ($0.1 million) and (iv) an increase in non-billable operating expenses ($0.2
million), partially offset by (v) a decrease in insurance expense ($0.3 million), (vi) a decrease
in bad debt expense ($0.3 million) and (vii) a decrease in other operating expenses ($0.1 million).
General and administrative expenses decreased primarily as the result of proceeds from the
settlement of a lawsuit in the Companys favor ($0.8 million), offset by an increase in
mark-to-market adjustments relating to stock-based compensation.
Impairments reflect an additional impairment charge related principally to completion of work
at the Blue Mountain Commons property transferred to the Cedar/RioCan joint venture in December
2009.
Terminated projects and acquisition transaction costs for the nine months ended September 30,
2010 include: (i) a write-off of approximately $1.3 million of costs incurred in prior years for a
potential development project in Williamsport, Pennsylvania that the Company determined would not
go forward and (ii) an acquisition fee payable to the Companys investment advisor related to the
Cedar/RioCan joint venture of approximately $2.2 million. During the nine months ended September
30, 2009, the Company wrote off costs incurred related to the acquisitions of San Souci Plaza and
New London Mall (net of minority interest share) and
the costs primarily associated with a cancelled acquisition (an aggregate of approximately
$1.5 million) and $2.4 million of costs incurred in prior years for a potential development project
in New Milford, Delaware that the Company determined would not go forward.
Non-operating income and expense, net, increased primarily as a result of (i) higher
amortization of deferred financing costs ($4.4 million) resulting from (a) extending the secured
revolving stabilized property credit facility, originally in January 2009 and again in November
2009, and (b) the Companys reduction in September 2010 of its aggregate commitments under its
secured revolving stabilized property credit facility, resulting in an accelerated write-off of
deferred financing costs of approximately $2.6 million, (ii) higher loan interest expense
principally related to an increase in the interest rate for the secured revolving stabilized
property credit facility and increase in borrowings under the secured revolving development
property credit facility, which was partially offset by a reduction in the outstanding balance of
the secured revolving stabilized property credit facility ($1.6 million), (iii) a decrease in the
development activity reducing the amount of interest expense capitalized to the development
projects ($2.2 million), (iv) a decrease in the gain on sale of land parcel ($0.2 million), (v) a
decrease in equity in income of unconsolidated joint venture ($0.3 million) partially offset by
(vi) a decrease in mortgage interest expense ($1.9 million) principally related to the transfer of
properties to the Cedar/RioCan joint venture.
Discontinued operations for 2010 and 2009 include the results of operations and, where
applicable, gain on sales ($0.2 million) and ($0.3 million), respectively, and impairment charges
($3.3 million) and ($0.7 million), respectively, for 11 of the Companys drug
store/convenience/supermarket anchored centers which it sold, located in Ohio, New York and
Maryland.
43
Other includes principally (a) the results of properties acquired after January 1, 2009,
(b) the results of properties transferred to the Cedar/Rio joint venture through the respective
dates of transfer, (c) acquisition, financing and property management fees earned by the Company,
(d) results of ground-up development and re-development properties recently placed into service and
(e) unallocated property and construction management compensation and benefits (including
stock-based compensation), summarized as follows:
Revenues:
|
|
|
|
|
RioCan joint venture properties |
|
$ |
(10,290,000 |
) |
Fees earned by the Company and other revenues |
|
|
2,156,000 |
|
Property acquisitions |
|
|
788,000 |
|
Development and redevelopment properties |
|
|
5,520,000 |
|
|
|
|
|
|
|
$ |
(1,826,000 |
) |
|
|
|
|
Property operating expenses:
|
|
|
|
|
RioCan joint venture properties |
|
$ |
(2,513,000 |
) |
Unallocated compensation benefits |
|
|
1,043,000 |
|
Property acquisitions |
|
|
353,000 |
|
Development and redevelopment properties |
|
|
2,543,000 |
|
|
|
|
|
|
|
$ |
1,426,000 |
|
|
|
|
|
Depreciation and amortization expense:
|
|
|
|
|
RioCan joint venture properties |
|
$ |
(3,901,000 |
) |
Property acquisitions |
|
|
1,515,000 |
|
Development and redevelopment properties |
|
|
2,120,000 |
|
|
|
|
|
|
|
$ |
(266,000 |
) |
|
|
|
|
Liquidity and Capital Resources
The Company funds operating expenses and other liquidity requirements, including debt service,
tenant improvements, leasing commissions, preferred and common dividend distributions, if made, and
distributions to minority interest partners, primarily from operations. The Company has also used
its secured revolving stabilized property credit facility for these purposes. The Company expects
to fund liquidity needs for property acquisitions, joint venture requirements, development and/or
redevelopment costs, capital improvements, and maturing debt initially with its credit facilities
and construction financing, and ultimately through a
combination of issuing and/or assuming additional mortgage debt, the sale of equity
securities, the issuance of additional OP Units, and the sale of properties or interests therein
(including joint venture arrangements).
44
Throughout most of 2009 and continuing into 2010, there had been a fundamental contraction of
U.S. credit and capital markets, whereby banks and other credit providers tightened their lending
standards and severely restricted the availability of credit. While these conditions have abated
somewhat, there can be no assurance that the Company will have the availability of mortgage
financing on unpledged properties and/or completed development projects, additional construction
financing, net proceeds from the contribution of properties to joint ventures, the ability to sell
or otherwise dispose properties on favorable terms, or proceeds from the refinancing of existing
debt.
In April 2009, the Companys Board of Directors determined to suspend payment of cash
dividends with respect to its common stock and OP Units for the balance of 2009. This decision was
in response to the state of the economy, the difficult retail environment, the constrained capital
markets and the need to renew the Companys secured revolving stabilized property credit facility.
In December 2009, following a review of the state of the economy and the Companys financial
position, the Companys Board of Directors determined to resume payment of a cash dividend in the
amount $0.09 per share ($0.36 per share on an annualized basis) on the Companys common stock.
In November 2009, the Company closed an amended and restated secured revolving stabilized
property credit facility with Bank of America, N.A. as agent, together with three other lead
lenders and other participating banks. On September 13, 2010, the Company elected to reduce the
total commitments under the facility from $285.0 million to $185.0 million and anticipates saving
$0.5 million per annum related to the unused fees payable under the facility and $1.2 million of
reduced amortization of deferred financing costs annually through the expected maturity of the
facility. The facility is expandable to $400 million, subject principally to acceptable collateral
and the availability of additional lender commitments and will expire on January 31, 2012, subject
to a one-year extension option. The principal terms of the facility include (i) an availability
based primarily on appraisals, with a 67.5% advance rate, (ii) an interest rate based on LIBOR plus
350 bps, with a 200 bps LIBOR floor, (iii) a leverage ratio limited to 67.5% and (iv) an unused
portion fee of 50 bps.
Borrowings outstanding under the facility aggregated $23.5 million at September 30, 2010, bore
interest at a rate of 5.5% per annum, and were secured by a pledge of 32 of the Companys shopping
center properties as collateral for such borrowings.
The secured revolving stabilized property credit facility has been, and will be, used to fund
acquisitions, certain development and redevelopment activities, capital expenditures, mortgage
repayments, dividend distributions, working capital and other general corporate purposes. The
facility is subject to customary financial covenants, including limits on leverage and
distributions (limited to 95% of funds from operations, as defined), and other financial statement
ratios. Based on covenant measurements and collateral in place as of September 30, 2010, the
Company was permitted to draw up to approximately $163.5 million, of which approximately $140.0
million remained available as of that date. As of September 30, 2010, the Company was in compliance
with the financial covenants and financial statement ratios required
by the terms of the secured revolving stabilized property credit facility. On October 26,
2010, the
45
Company placed a first mortgage on a property that had previously collateralized the
secured revolving stabilized property credit facility. Reflecting this transaction, the amount the
Company is permitted to draw under the facility was adjusted from $163.5 million to $154.1 million.
The Company has a $150 million secured revolving development property credit facility with
KeyBank, National Association (as agent) and several other banks, pursuant to which the Company has
pledged certain of its development projects and redevelopment properties as collateral for
borrowings thereunder. The facility, as amended, is expandable to $250 million, subject principally
to acceptable collateral and the availability of additional lender commitments, and will expire in
June 2011, subject to a one-year extension option. Borrowings under the facility bear interest at
the Companys option at either LIBOR or the agent banks prime rate, plus a spread of 225 bps or 75
bps, respectively. Advances under the facility are calculated at the least of 70% of aggregate
project costs, 70% of as stabilized appraised values, or costs incurred in excess of a 30% equity
requirement on the part of the Company. The facility also requires an unused portion fee of 15 bps.
This facility has been, and will be, used to fund in part the Companys and certain joint ventures
development activities. In order to draw funds under this facility, the Company must meet certain
pre-leasing and other conditions. Borrowings outstanding under the facility aggregated $102.9
million at September 30, 2010; such borrowings bore interest at an average rate of 2.5% per annum.
As of September 30, 2010, the Company was in compliance with the financial covenants and financial
statement ratios required by the terms of the secured revolving development property credit
facility.
The Company has a $70.7 million construction facility (as amended on November 3, 2010) with
Manufacturers and Traders Trust Company (as agent) and several other banks, pursuant to which the
Company pledged its joint venture development project in Pottsgrove, Pennsylvania as collateral for
borrowings made thereunder. The facility is guaranteed by the Company and will expire in September
2011, subject to a one-year extension option. Borrowings under the facility bear interest at the
Companys option at either LIBOR plus a spread of 225 bps (amended on November 3, 2010 to 325 bps),
or the agent banks prime rate. Borrowings outstanding under the facility aggregated $62.6 million
at September 30, 2010, and such borrowings bore interest at an average rate of 2.5% per annum. As
of September 30, 2010, the Company was in compliance with the financial covenants and financial
statement ratios required by the terms of the construction facility.
Property-specific mortgage loans payable at September 30, 2010 consisted of fixed-rate notes
totaling $602.6 million, with a weighted average interest rate of 5.8%, and variable-rate debt
totaling $83.6 million, with a weighted average interest rate of 3.4%. Total mortgage loans payable
and secured revolving credit facilities have an overall weighted average interest rate of 5.1% and
mature at various dates through 2029. For the remainder of 2010, the Company has approximately $2.0
million of scheduled mortgage repayments and no scheduled balloon payments.
The terms of several of the Companys mortgage loans payable require the Company to deposit
certain replacement and other reserves with its lenders. Such restricted cash is generally
available only for property-level requirements for which the reserves have been established, and is
not available to fund other property-level or Company-level obligations.
46
The Company and RioCan have entered into an 80% (RioCan) and 20% (Cedar) joint venture (i)
initially for the purchase of seven supermarket-anchored properties previously owned by the
Company, and (ii) then to acquire additional primarily supermarket-anchored properties in the
Companys primary market areas, in the same joint venture format. The Company transferred the
initial seven properties into the joint venture at various times from December 2009 through May
2010 generating approximately $63.6 million of net proceeds and the transfer of approximately $95
million of fixed-rate mortgages. In addition, in April 2010, RioCan exercised its warrant to
purchase 1,428,570 shares of the Companys common stock, and the Company received proceeds of $10.0
million. Net proceeds from the property transfers and the exercise of the warrants were used to
repay/reduce the outstanding balances under the Companys secured revolving credit facilities.
During 2010, the joint venture has made the following additional acquisitions of properties
and placement of debt:
|
|
|
On January 26, 2010, the Cedar/RioCan joint venture acquired the Town Square
Plaza shopping center located in Temple, Pennsylvania, an approximately 128,000
square foot supermarket-anchored shopping center which was completed in 2008. The
purchase price for the property, which was unencumbered, was approximately $19.0
million. |
|
|
|
|
On July 2, 2010, the Company placed approximately $33.0 million of mortgage
financing, which bears interest at 5.0% per annum, on three previously unencumbered
Cedar/RioCan joint venture properties. |
|
|
|
|
On August 3, 2010, the Cedar/RioCan joint venture acquired the Exeter Commons
shopping center located in Exeter Township, Pennsylvania, an approximately 361,000
square foot supermarket-anchored shopping center which was completed in 2009. The
purchase price for the property was approximately $53.0 million. At the closing the
joint venture placed an approximate $30.0 million first mortgage, which bears
interest at 5.30% per annum, on the property. |
|
|
|
|
On September 29, 2010, the Cedar/RioCan joint venture acquired the Montville
Commons shopping center located in Uncasville, Connecticut, an approximate 118,000
square foot shopping which was completed in 2005. The purchase price for the
property, which was unencumbered, was approximately $18.9 million. |
|
|
|
|
On September 29, 2010, the Cedar/RioCan joint venture acquired a five shopping
center portfolio for approximately $133.3 million. The five centers, Monroe
Marketplace, located in Selinsgrove, Pennsylvania, Creekview Shopping Center,
located in Warrington, Pennsylvania, Pitney Road Plaza, located in Lancaster,
Pennsylvania, Sunrise Plaza, located in Forked River, New Jersey and New River
Valley Center, located in Christiansburg, Virginia, comprise approximately 936,000
square feet of primarily supermarket and big box anchored shopping centers. At the
closing the joint venture placed an approximate $72.5 million first mortgage, which
bears interest at 4.75% per annum, on the five properties. |
|
|
|
|
On October 13, 2010, the Cedar/RioCan joint venture acquired the Cross Keys
Place shopping center located in Sewell, New Jersey, an approximately 148,000 |
47
|
|
|
square foot shopping which was completed in 2007. The purchase price for the
property, which was unencumbered, was approximately $26.3 million. |
|
|
|
|
On October 21, 2010, the Cedar/RioCan joint venture acquired a five shopping
center portfolio for approximately $91.0 million. The five centers, Gettysburg
Marketplace, located in Gettysburg, Pennsylvania, York Marketplace, located in York,
Pennsylvania, Northland Center, located in State College, Pennsylvania, Marlboro
Crossroads, located in Upper Marlboro, Maryland and Towne Crossings, located in
Midlothian, Virginia, comprise approximately 678,000 square feet of primarily
supermarket and big box anchored shopping centers. The joint venture anticipates
arranging fixed-rate financing of approximately $50.6 million on this portfolio
subsequent to the closing. |
In connection with the Cedar/RioCan joint venture transactions, the Company earned from the
joint venture an acquisition fee of approximately $1.1 million and financing fees of approximately
$0.3 million. In addition, the Company incurred fees due its investment advisor of approximately
$2.2 million.
On February 5, 2010, the Company concluded a public offering of 7,500,000 shares of its common
stock at $6.60 per share, and realized net proceeds after offering expenses of approximately $47.0
million. On March 3, 2010, the underwriters exercised their over-allotment option to the extent of
697,800 shares, and the Company realized additional net proceeds of $4.3 million. In connection
with the offering, RioCan acquired 1,350,000 shares of the Companys common stock, including
100,000 shares acquired in connection with the exercise of the over-allotment option, and the
Company realized net proceeds of $8.9 million.
On February 5, 2010, the Company filed a registration statement with the Securities and
Exchange Commission that registered the offering of up to 5,000,000 shares of the Companys common
stock under the Companys Dividend Reinvestment and Direct Stock Purchase Plan (the DRIP). The
DRIP offers a convenient method for shareholders to invest cash dividends and/or make optional cash
payments to purchase shares of the Companys common stock at 98% of their market value. Through
September 30, 2010, the Company issued approximately 927,000 shares of its common stock at an
average price of $5.65 per share and realized proceeds after expenses of approximately $5.1
million. On October 6, 2010, the Company issued an additional approximate 178,000 shares of its
common stock at $6.01 per share and realized net proceeds of approximately $1.1 million.
The Company has a Standby Equity Purchase Agreement (the SEPA Agreement) with an investment
company for sales of its shares of common stock aggregating up to $45 million over a two-year
commitment period expiring in September 2011. Through December 31, 2009, 422,000 shares had been
sold pursuant to the SEPA Agreement, at an average price of $5.93 per share, and the Company
realized net proceeds, after allocation of other issuance expenses, of approximately $2.3 million.
In January and February 2010, an additional 718,000 shares of the Companys common stock had been
sold pursuant to the SEPA Agreement at an average selling price of $6.97 per share, and the Company
realized net proceeds of approximately $5.0 million. In April and May 2010, an additional 667,000
shares of the Companys common stock had been
48
sold pursuant to the SEPA Agreement at an average
selling price of $7.52 per share, and the Company realized net proceeds of approximately $5.0
million.
On August 25, 2010, the Company concluded a public offering of 2,850,000 shares of its 8-7/8%
Series A Cumulative Redeemable preferred stock at $24.90 per share, and realized net proceeds after
offering expenses of approximately $67.3 million. In connection with the sale, the Companys
investment advisor received an underwriters discount of approximately $2.4
million.
The Company expects to have sufficient liquidity to effectively manage its business. Such
liquidity sources include, among other things (i) cash on hand, (ii) operating cash flows, (iii)
availability under its secured revolving credit facilities, (iv) property-specific financings, (v)
sales of properties, (vi) proceeds from contributions of properties to joint ventures, and/or (vii)
issuances of additional shares of preferred or common stock.
Net Cash Flows
Operating Activities
Net cash flows provided by operating activities amounted to $20.2 million and $34.2 million
during the nine months ended September 30, 2010 and 2009, respectively. The comparative changes in
operating cash flows during the nine months ended September 30, 2010 and 2009, respectively, were
primarily the result of the impact of the Cedar/RioCan joint venture transactions, the Companys
property acquisition/disposition program, and continuing development/redevelopment activities.
Investing Activities
Net cash flows used in investing activities were $5.5 million and $83.8 million for the nine
months ended September 30, 2010 and 2009, respectively, and were primarily the result of the
Cedar/RioCan joint venture transactions and the Companys acquisition/disposition activities.
During the nine months ended September 30, 2010, the Company made investments in the Cedar/RioCan
joint venture ($30.4 million) and incurred expenditures for property improvements ($20.9 million),
offset by proceeds from the transfers of five properties to the Cedar/RioCan joint venture ($31.4
million net of a settlement receivable of $0.9 million), distributions of capital from the
Cedar/RioCan joint venture ($7.7 million), the application/return of construction escrows ($4.6
million), and the sales of properties treated as discontinued operations ($2.1 million). During the
nine months ended September 30, 2009, the Company acquired two shopping centers and incurred
expenditures for property improvements ($86.0 million), offset by the sales of properties treated
as discontinued operations ($3.5 million).
Financing Activities
Net cash flows used in financing activities were $19.8 million for the nine months ended
September 30, 2010; net cash flows provided by financing activities were $50.9 million for the nine
months ended September 30, 2009. During 2010, the Company had net repayments to its
49
revolving
credit facilities ($131.2 million), preferred and common stock distributions ($22.4 million),
repayment of mortgage obligations ($18.6 million, including $11.0 million of mortgage balloon
payments), termination payments relating to interest rate swaps ($5.5 million), redemptions of OP
Units ($2.8 million), distributions paid to noncontrolling interests (consolidated minority
interest and limited partners $2.7 million), and the payment of debt financing costs ($1.1
million), offset by the proceeds from sales of preferred and common stock ($138.3 million), the
proceeds of mortgage financings ($16.3 million), and the proceeds from the exercise of the RioCan
warrant ($10.0 million). During the nine months ended September 30, 2009, the Company received net
advance proceeds from its property-specific construction
facility and re-financed and placed new first mortgages ($51.6 million), net advance proceeds
from its revolving credit facilities ($18.9 million), and contributions from noncontrolling
interests (consolidated minority interest partners $12.2 million), offset by repayment of
mortgage obligations ($15.8 million), preferred and common stock dividend distributions ($10.9
million), the payment of financing costs ($2.8 million), and distributions to noncontrolling
interests (consolidated minority interest and limited partners $2.3 million).
Funds From Operations
Funds From Operations (FFO) is a widely-recognized non-GAAP financial measure for REITs that
the Company believes, when considered with financial statements determined in accordance with GAAP,
is useful to investors in understanding financial performance and providing a relevant basis for
comparison among REITs. In addition, FFO is useful to investors as it captures features particular
to real estate performance by recognizing that real estate generally appreciates over time or
maintains residual value to a much greater extent than do other depreciable assets. Investors
should review FFO, along with GAAP net income, when trying to understand an equity REITs operating
performance. The Company presents FFO because the Company considers it an important supplemental
measure of its operating performance and believes that it is frequently used by securities
analysts, investors and other interested parties in the evaluation of REITs. Among other things,
the Company uses FFO or an adjusted FFO-based measure (i) as a criterion to determine
performance-based bonuses for members of senior management, (ii) in performance comparisons with
other shopping center REITs, and (iii) to measure compliance with certain financial covenants under
the terms of the Loan Agreements relating to the Companys credit facilities.
The Company computes FFO in accordance with the White Paper on FFO published by the National
Association of Real Estate Investment Trusts (NAREIT), which defines FFO as net income applicable
to common shareholders (determined in accordance with GAAP), excluding gains or losses from debt
restructurings and sales of properties, plus real estate-related depreciation and amortization, and
after adjustments for partnerships and joint ventures (which are computed to reflect FFO on the
same basis).
FFO does not represent cash generated from operating activities and should not be considered
as an alternative to net income applicable to common shareholders or to cash flow from operating
activities. FFO is not indicative of cash available to fund ongoing cash needs, including the
ability to make cash distributions. Although FFO is a measure used for comparability in assessing
the performance of REITs, as the NAREIT White Paper only provides
50
guidelines for computing FFO, the
computation of FFO may vary from one company to another. The following table sets forth the
Companys calculations of FFO for the three and nine months ended September 30, 2010 and 2009:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended September 30, |
|
|
Nine months ended September 30, |
|
|
|
2010 |
|
|
2009 |
|
|
2010 |
|
|
2009 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net (loss) income attributable to common shareholders |
|
$ |
(6,780,000 |
) |
|
$ |
1,396,000 |
|
|
$ |
(14,521,000 |
) |
|
$ |
4,979,000 |
|
Add (deduct): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Real estate depreciation and amortization |
|
|
11,831,000 |
|
|
|
12,724,000 |
|
|
|
35,486,000 |
|
|
|
37,815,000 |
|
Noncontrolling interests: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Limited partners interest |
|
|
(196,000 |
) |
|
|
64,000 |
|
|
|
(488,000 |
) |
|
|
224,000 |
|
Minority interests in consolidated joint ventures |
|
|
(194,000 |
) |
|
|
332,000 |
|
|
|
194,000 |
|
|
|
287,000 |
|
Minority interests share of FFO applicable to
consolidated joint ventures |
|
|
(1,340,000 |
) |
|
|
(1,661,000 |
) |
|
|
(4,717,000 |
) |
|
|
(4,131,000 |
) |
Equity in income of unconsolidated joint ventures |
|
|
288,000 |
|
|
|
(260,000 |
) |
|
|
(547,000 |
) |
|
|
(802,000 |
) |
FFO from unconsolidated joint ventures |
|
|
146,000 |
|
|
|
377,000 |
|
|
|
1,566,000 |
|
|
|
1,113,000 |
|
Gain on sale of discontinued operations |
|
|
|
|
|
|
|
|
|
|
(170,000 |
) |
|
|
(277,000 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Funds From Operations |
|
$ |
3,755,000 |
|
|
$ |
12,972,000 |
|
|
$ |
16,803,000 |
|
|
$ |
39,208,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FFO per common share (assuming conversion of OP
Units)
Basic and diluted |
|
$ |
0.06 |
|
|
$ |
0.28 |
|
|
$ |
0.26 |
|
|
$ |
0.83 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average number of common shares (basic): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares used in determination of basic earnings per
share |
|
|
65,835,000 |
|
|
|
45,066,000 |
|
|
|
62,999,000 |
|
|
|
45,003,000 |
|
Additional shares assuming conversion of OP Units |
|
|
1,892,000 |
|
|
|
2,014,000 |
|
|
|
1,941,000 |
|
|
|
2,016,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares used in determination of basic FFO per share |
|
|
67,727,000 |
|
|
|
47,080,000 |
|
|
|
64,940,000 |
|
|
|
47,019,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average number of common shares (dilutive): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares used in determination of diluted earnings per
share |
|
|
65,835,000 |
|
|
|
45,066,000 |
|
|
|
63,025,000 |
|
|
|
45,003,000 |
|
Additional shares assuming conversion of OP Units |
|
|
1,892,000 |
|
|
|
2,014,000 |
|
|
|
1,941,000 |
|
|
|
2,016,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares used in determination of diluted FFO per share |
|
|
67,727,000 |
|
|
|
47,080,000 |
|
|
|
64,966,000 |
|
|
|
47,019,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Inflation
Low to moderate levels of inflation during the past several years have favorably impacted the
Companys operations by stabilizing operating expenses. However, the Companys properties have
tenants whose leases include expense reimbursements and other provisions to minimize the effect of
inflation. At the same time, low inflation has had the indirect effect of reducing the Companys
ability to increase tenant rents upon the signing of new leases and/or lease renewals.
51
Item 3. Quantitative and Qualitative Disclosures About Market Risk
One of the principal market risks facing the Company is interest rate risk on its credit
facilities. The Company may, when advantageous, hedge its interest rate risk using derivative
financial instruments. The Company is not subject to foreign currency risk.
The Company is exposed to interest rate changes primarily through (i) the variable-rate credit
facilities used to maintain liquidity, fund capital expenditures, development/redevelopment
activities, and expand its real estate investment portfolio, (ii) property-specific
variable-rate construction financing, and (iii) other property-specific variable-rate mortgages.
The Companys 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 occasionally may borrow at fixed rates and may enter into derivative
financial instruments such as interest rate swaps, caps, etc., in order to mitigate its interest
rate risk on a related variable-rate financial instrument. The Company does not enter into
derivative or interest rate transactions for speculative purposes. Additionally, the Company has a
policy of entering into derivative contracts only with major financial institutions. At September
30, 2010, the Company had approximately $20.2 million of mortgage loans payable subject to interest
rate swaps which converted LIBOR-based variable rates to fixed annual rates of 5.4% and 6.5% per
annum. At that date, the Company had accrued liabilities of $1.9 million (included in accounts
payable and accrued expenses on the consolidated balance sheet) relating to the fair value of
interest rate swaps applicable to these mortgage loans payable.
At September 30, 2010, long-term debt consisted of fixed-rate mortgage loans payable and
variable-rate debt (principally the Companys variable-rate credit facilities). The average
interest rate on the $602.6 million of fixed-rate indebtedness outstanding was 5.8%, with
maturities at various dates through 2029. The average interest rate on the $210.0 million of
variable-rate debt (including $126.4 million in advances under the Companys revolving credit
facilities) was 3.2%. The secured revolving stabilized property credit facility matures in January
2012, subject to a one-year extension option. The secured revolving development property credit
facility matures in June 2011, subject to a one-year extension option. With respect to $186.5
million of variable-rate debt outstanding at September 30, 2010, if interest rates either increase
or decrease by 1%, the Companys interest cost would increase or decrease respectively by
approximately $1.9 million per annum. With respect to the remaining $23.5 million of variable-rate
debt outstanding at September 30, 2010, represented by the Companys secured revolving stabilized
property credit facility, interest is based on LIBOR with a 200 bps LIBOR floor. Accordingly, if
interest rates either increase or decrease by 1%, the Companys interest cost applicable on this
line would increase by approximately $0.2 million per annum only if LIBOR was in excess of 2.0% per
annum.
Item 4. Controls and Procedures
The Company maintains disclosure controls and procedures and internal controls designed to
ensure that information required to be disclosed in its filings under the Securities Exchange Act
of 1934 is reported within the time periods specified in the rules and regulations of the
Securities and Exchange Commission (SEC). In this regard, the Company has formed a
52
Disclosure
Committee currently comprised of several of the Companys 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
Companys Chief Executive Officer and Chief Financial Officer in connection with their
certifications contained in the Companys SEC filings. The Committee meets regularly and reports to
the Audit Committee on a quarterly or more frequent basis. The Companys principal executive and
financial officers have evaluated its disclosure controls and procedures as of September 30, 2010,
and have determined that such disclosure controls and procedures are effective.
During the nine months ended September 30, 2010, there have been no changes in the internal
controls over financial reporting or in other factors that have materially affected, or are
reasonably likely to materially affect, these internal controls over financial reporting.
53
Part II Other Information
Item 6. Exhibits
|
|
|
Exhibit 3.1
|
|
Articles Supplementary of Cedar Shopping Centers, Inc. dated as of August 18, 2010. |
|
|
|
Exhibit 3.2
|
|
Amendment No. 4 to Agreement of Limited Partnership of Cedar Shopping Centers Partnership, L.P. dated as of
August 25, 2010. |
|
|
|
Exhibit 10.1
|
|
Loan Agreement (the Loan Agreement) by and among Cedar Shopping Centers Partnership, L.P., Bank of America,
N.A., KeyBank, National Association, Manufacturers and Traders Trust Company, Regions Bank, Citizens Bank of
Pennsylvania, Raymond James Bank, FSB, Royal Bank of Canada, Bank of Montreal, and the other lending
institutions which are or may become parties to the Loan Agreement (the Lenders) and Bank of America, N.A. (as
Administrative Agent), dated as of November 10, 2009. |
|
|
|
Exhibit 10.2
|
|
Loan Agreement between Cedar-Franklin Village LLC as Borrower and Eurohypo AG, New York Branch as Lender, dated
as of November 1, 2004. |
|
|
|
Exhibit 10.3
|
|
Mortgage and Security Agreement for Cedar-Franklin Village LLC as Borrower to Eurohypo AG, New York Branch as
Lender, dated as of November 1, 2004. |
|
|
|
Exhibit 10.4
|
|
Agreement Regarding Purchase of Partnership Interests By and Between Cedar Shopping Centers Partnership, L.P.
and Homburg Holdings (U.S.) Inc. dated as of March 26, 2007. |
|
|
|
Exhibit 10.5.a
|
|
Amended and Restated Loan Agreement (the Loan Agreement) by and among Cedar Shopping Centers Partnership,
L.P., KeyBank, National Association, Manufacturers and Traders Trust Company, Citizens Bank of Pennsylvania,
Raymond James Bank, FSB, Regions Bank, TD Bank, N.A., TriState Capital Bank and the other lending institutions
which are or may become parties to the Loan Agreement (the Lenders) and KeyBank, National Association (as
Administrative Agent), dated as of October 17, 2008. |
|
|
|
Exhibit 10.5.b
|
|
First Amendment to Loan Agreement, dated as of April 9, 2010. |
|
|
|
Exhibit 10.6.a
|
|
Securities Purchase Agreement dated as of October 26, 2009, by and among Cedar Shopping Centers, Inc., Cedar
Shopping Centers Partnership L.P., RioCan Holdings USA Inc. and RioCan Real Estate Investment Trust. |
|
|
|
Exhibit 10.6.b
|
|
Amendment to Securities Purchase Agreement dated February 5, 2010. |
|
|
|
Exhibit 10.6.c
|
|
Amendment to Securities Purchase Agreement dated February 26, 2010. |
|
|
|
Exhibit 10.7
|
|
Agreement regarding purchase of Partnership Interests dated October 26, 2009 between Cedar Shopping Centers,
Inc. and RioCan Holdings USA Inc. |
|
|
|
Exhibit 31
|
|
Section 302 Certifications |
|
|
|
Exhibit 32
|
|
Section 906 Certifications |
54
SIGNATURES
Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934,
the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto
duly authorized.
CEDAR SHOPPING CENTERS, INC.
|
|
|
|
|
|
|
|
|
|
|
By:
|
|
/s/ LEO S. ULLMAN
Leo S. Ullman
Chairman of the Board, Chief
Executive Officer and President
(Principal executive officer)
|
|
|
|
By:
|
|
/s/ LAWRENCE E. KREIDER, JR.
Lawrence E. Kreider, Jr.
Chief Financial Officer
(Principal financial officer)
|
|
|
November 8, 2010
55