Kimco Realty Corp. (NYSE: KIM) today reported results for the second
quarter ended June 30, 2013.
Highlights for the Second Quarter 2013 and
Subsequent Activity
-
FFO as adjusted was $0.35 per diluted share for the second quarter of
2013 compared to $0.31 per diluted share for the same period in 2012,
representing a 12.9 percent increase;
-
Reported funds from operations (FFO) of $0.35 per diluted share for
the second quarter of 2013, compared to $0.34 per diluted share for
the same period in 2012;
-
U.S. same-property net operating income (NOI) increased 4.2 percent
from the second quarter of 2012, representing the highest
year-over-year increase in six years;
-
Recognized 16.7 percent positive spread on U.S. leases signed during
the quarter;
-
Pro-rata occupancy increased in the combined and U.S. shopping center
portfolios to 93.7 percent and 93.9 percent, respectively, at June 30,
2013 compared to 93.3 percent at June 30, 2012;
-
Closed on the sale of a nine-property Mexican shopping center
portfolio for approximately $274 million;
-
Completed the sale of InTown Suites and several other non-retail
assets during the quarter bringing the non-retail investment portfolio
to less than 2 percent of gross assets; and
-
Issued $350 million of 10-year senior unsecured notes priced at 3.125
percent and subsequently completed an offering in July for $200
million 7-year unsecured Canadian-denominated notes priced at 3.855
percent. The net proceeds from both of these transactions are directed
toward paying off maturing debt with a weighted average rate of 5.38
percent.
Financial Results
Net income available to common shareholders for the second quarter of
2013 was $36.6 million, or $0.09 per diluted share, compared to $48.3
million, or $0.12 per diluted share, for the second quarter of 2012. The
decrease in net income available to common shareholders during the
second quarter of 2013 was primarily due to a $31.3 million increase in
impairments that were partially offset by a $12.0 million increase in
gains on sales of operating properties; Both operating property
impairments and gains on sales are excluded from the calculation of FFO.
Year to date, net income available to common shareholders was $89.8
million, or $0.22 per diluted share, compared to $86.3 million, or $0.21
per diluted share, through June 30, 2012. The increase in net income
available to common shareholders for the six months ended June 30, 2013
has been impacted by a $25.3 million increase in impairments, which were
partially offset by an $8.6 million increase in gains on sales of
operating properties.
FFO, a widely accepted supplemental measure of REIT performance, was
$141.6 million, or $0.35 per diluted share, for the second quarter of
2013, compared to $138.0 million, or $0.34 per diluted share, for the
second quarter of 2012. For the six months ended June 30, 2013, FFO was
$276.5 million, or $0.68 per diluted share, compared to $264.2 million,
or $0.65 per diluted share, for the same period last year.
FFO as adjusted, which excludes the effects of non-operating impairments
and transactional income and expenses, was $142.1 million, or $0.35 per
diluted share, for the second quarter of 2013, compared to $126.2
million, or $0.31 per diluted share, for the second quarter of 2012. FFO
as adjusted for the six months ended June 30, 2013, was $274.3 million,
or $0.67 per diluted share, compared to $252.1 million, or $0.62 per
diluted share, for the same period in 2012.
A reconciliation of net income to FFO and FFO as adjusted is provided in
the tables accompanying this press release.
Shopping Center Operating Results
Second quarter 2013 shopping center portfolio operating results:
Combined Shopping Center Portfolio (includes U.S.,
Canada and Latin America)
-
Pro-rata occupancy was 93.7 percent, an increase of 40 basis points
over the second quarter of 2012;
-
Combined same-property NOI increased 4.0 percent over the second
quarter of 2012, representing the thirteenth consecutive quarter with
a positive increase; and
-
Total leases executed in the combined portfolio: 580 new leases,
renewals and options totaling 1.8 million square feet.
For the six months ended June 30, 2013, combined same-property NOI was
4.0 percent. Kimco reports same-property NOI on a cash-basis, excluding
lease termination fees, and including charges for bad debts.
U.S. Shopping Center Portfolio
-
Pro-rata occupancy was 93.9 percent, an increase of 60 basis points
over the second quarter of 2012;
-
U.S. same-property NOI increased 4.2 percent during the second quarter
of 2013, compared to the same period in 2012;
-
Pro-rata U.S. cash-basis leasing spreads increased 16.7 percent; new
leases increased 28.0 percent, and renewals/options increased 13.7
percent; and
-
For the trailing four quarters, the company’s pro-rata U.S. leasing
spreads rose 10.2 percent, which represents the highest level since
the third quarter of 2008.
In addition, the U.S. shopping center portfolio’s pro-rata occupancy for
small shop space (defined as space of less than 10,000 square feet) was
84.3 percent, an increase of 100 basis points from the second quarter of
2012.
Investment Activity
Acquisitions:
As previously announced, Kimco acquired from existing joint venture
partners, two retail properties totaling 607,000 square feet for a gross
purchase price of approximately $146.6 million.
Also in the second quarter of 2013, the company increased its ownership
interest in the Kimco-UBS joint venture from 18 percent to 33 percent.
Simultaneously, affiliates of Blackstone Real Estate Partners VII
acquired the remaining 67 percent ownership interest from affiliates of
UBS Wealth Management North American Property Fund. Both of these
transactions were based on a gross purchase price of $1.1 billion,
including $631 million of debt.
Year to date, Kimco has acquired the full or majority interest in seven
U.S. shopping centers and two parcels totaling 1.5 million square feet
for $367.5 million. These properties had a gross occupancy of
approximately 95.1 percent and were supported by an average household
income of $105,000 within a three-mile radius.
Additionally during the quarter, Kimco increased its ownership interest
in the Kimco Income REIT (KIR) joint venture from 45.0 percent to 48.6
percent as well as the Kimco Income Fund (KIF) joint venture from 29.8
percent to 39.5 percent through the acquisition of an institutional
partner’s interest for $48.4 million and $18.4 million, respectively.
Dispositions:
As previously announced, Kimco sold 11 U.S. shopping centers, totaling
735,000 square feet, for a gross sales price of $71.6 million during the
second quarter. Currently, the company has 16 U.S. retail properties in
contract negotiations for approximately $128.5 million. Year to date,
Kimco has disposed of 13 U.S. properties, comprising 1.0 million square
feet, for $82.0 million. The properties sold had a combined gross
occupancy of 84.6 percent with an average household income of $80,000
within a three-mile radius. The company’s share of the proceeds from
these sales was $47.2 million.
Since the start of the company’s U.S. asset recycling program in
September 2010, Kimco has disposed of 121 properties, comprising 11.9
million square feet, for $907.2 million, including $220.3 million of
mortgage debt. The company’s share of the proceeds from these sales was
$551.3 million.
Also during the second quarter, the company:
-
Sold a nine-property Mexican retail shopping center portfolio, in
which Kimco held a 47.6 percent ownership interest, for a gross sales
price of $274 million;
-
Together with its joint venture partner, American Industries, agreed
to sell their beneficial interests in certain trusts that hold a
portfolio of Mexican industrial properties to Terrafina (BMV: TERRA13)
based on a gross value in the underlying properties of approximately
$600 million;
-
Completed the sale of the InTown Suites portfolio for a gross price of
$735 million, including the assignment of $609 million of debt, as
well as four non-retail urban properties for an aggregate $67 million.
Capital Structure
In May, the company issued $350 million of 10-year senior unsecured
notes due in 2023 at a coupon of 3.125 percent per annum. The net
proceeds were used to (i) partially reduce borrowings under Kimco’s
revolving credit facility maturing in October 2015, (ii) replace $100
million of 6.125 percent senior unsecured notes that were repaid in
January 2013, (iii) pay off $75 million of 4.70 percent senior notes
that matured in June 2013, and (iv) pre-fund $100 million of 5.19
percent senior unsecured notes due in October 2013 and $67 million of
mortgage debt maturing during 2013 at a weighted average interest rate
of 5.93 percent.
Subsequent to the end of the second quarter of 2013, a wholly-owned
entity of Kimco issued $200 million of 7-year unsecured
Canadian-denominated notes that are due in 2020 with a coupon of 3.855
percent. The net proceeds will be used to repay a $200 million 5.180
percent Canadian-denominated unsecured note that matures in August 2013.
At June 30, 2013, Kimco’s consolidated net debt to EBITDA as adjusted
was 5.8x. In addition, the company maintains access to approximately
$1.6 billion of immediate liquidity under the company’s $1.75 billion
unsecured revolving credit facility.
Dividend Declarations
Kimco’s board of directors declared a cash dividend of $0.21 per common
share for the fourth quarter of 2013, which represents a 10.5 percent
increase from the quarterly cash dividend in the fourth quarter of 2012.
The dividend on common shares is payable on October 15, 2013, to
shareholders of record on October 3, 2013, representing an ex-dividend
date of October 1, 2013.
The board of directors also declared quarterly dividends for the
company’s preferred shares as follows:
-
For the Class H depositary shares, each representing 1/100 of a share
of 6.90 percent Class H cumulative redeemable preferred shares, a
quarterly dividend of $0.43125 per preferred depositary share will be
paid on October 15, 2013, to shareholders of record on October 2,
2013, representing an ex-dividend date of September 30, 2013;
-
For the Class I depositary shares, each representing 1/1000 of a share
of 6.00 percent Class I cumulative redeemable preferred shares, a
quarterly dividend of $0.37500 per preferred depositary share will be
paid on October 15, 2013, to shareholders of record on October 2,
2013, representing an ex-dividend date of September 30, 2013.
-
For the Class J depositary shares, each representing 1/1000 of a share
of 5.50 percent Class J cumulative redeemable preferred shares, a
quarterly dividend of $0.34375 per preferred depositary share will be
paid on October 15, 2013, to shareholders of record on October 2,
2013, representing an ex-dividend date of September 30, 2013.
-
For the Class K depositary shares, each representing 1/1000 of a share
of 5.625 percent Class K cumulative redeemable preferred shares, a
quarterly dividend of $0.35156 per preferred depositary share will be
paid on October 15, 2013, to shareholders of record on October 2,
2013, representing an ex-dividend date of September 30, 2013.
2013 Revised Guidance
The company’s 2013 full-year guidance range for FFO as adjusted, which
does not include any estimate for transactional activities or
non-operating impairments, has been increased. In addition, Kimco has
increased its 2013 guidance range for combined same-property NOI.
Kimco’s 2013 revised guidance is as follows:
|
|
|
|
Revised Guidance
|
|
|
|
Previous Guidance
|
FFO as adjusted per diluted share:
|
|
|
|
$1.31 - $1.33
|
|
|
|
$1.29 - $1.33
|
Combined portfolio occupancy:
|
|
|
|
+50 to +75 basis points
|
|
|
|
+50 to +75 basis points
|
Combined same-property NOI:
|
|
|
|
+3.00 to +4.00 percent
|
|
|
|
+2.75 to +3.75 percent
|
|
|
|
|
|
|
|
|
|
Conference Call and Supplemental Materials
Kimco will hold its quarterly conference call on Wednesday, July 31,
2013, at 10:00 a.m. EDT. The call will include a review of the company’s
second quarter 2013 results as well as a discussion of the company’s
strategy and expectations for the future. To participate, dial
1-888-317-6003 (Passcode: 5894250).
A replay will be available through 9:00 a.m. EDT on September 3, 2013 by
dialing 1-877-344-7529 (Passcode: 10029767). Access to the live call and
replay will be available on the company's website at investors.kimcorealty.com.
About Kimco
Kimco Realty Corp. (NYSE: KIM) is a real estate investment trust (REIT)
headquartered in New Hyde Park, N.Y., that owns and operates North
America’s largest portfolio of neighborhood and community shopping
centers. As of June 30, 2013, the company owned interests in 874
shopping centers comprising 128 million square feet of leasable space
across 43 states, Puerto Rico, Canada, Mexico and South America.
Publicly traded on the NYSE since 1991, and included in the S&P 500
Index, the company has specialized in shopping center acquisitions,
development and management for more than 50 years. For further
information, please visit www.kimcorealty.com,
the company’s blog at blog.kimcorealty.com,
or follow Kimco on Twitter at www.twitter.com/kimcorealty.
Safe Harbor Statement
The statements in this news release state the company's and management's
intentions, beliefs, expectations or projections of the future and are
forward-looking statements. It is important to note that the company's
actual results could differ materially from those projected in such
forward-looking statements. Factors which may cause actual results to
differ materially from current expectations include, but are not limited
to (i) general adverse economic and local real estate conditions, (ii)
the inability of major tenants to continue paying their rent obligations
due to bankruptcy, insolvency or a general downturn in their business,
(iii) financing risks, such as the inability to obtain equity, debt or
other sources of financing or refinancing on favorable terms to the
company, (iv) the company’s ability to raise capital by selling its
assets, (v) changes in governmental laws and regulations, (vi) the level
and volatility of interest rates and foreign currency exchange rates,
(vii) risks related to our international operations, (viii) the
availability of suitable acquisition and disposition opportunities, and
risks related to acquisitions not performing in accordance with our
expectations, (ix) valuation and risks related to our joint venture and
preferred equity investments, (x) valuation of marketable securities and
other investments, (xi) increases in operating costs, (xii) changes in
the dividend policy for the company’s common stock, (xiii) the reduction
in the company’s income in the event of multiple lease terminations by
tenants or a failure by multiple tenants to occupy their premises in a
shopping center, (xiv) impairment charges and (xv) unanticipated changes
in the company’s intention or ability to prepay certain debt prior to
maturity and/or hold certain securities until maturity. Additional
information concerning factors that could cause actual results to differ
materially from those forward-looking statements is contained from time
to time in the company's Securities and Exchange Commission (SEC)
filings, including but not limited to the company's Annual Report on
Form 10-K for the year ended December 31, 2012. Copies of each filing
may be obtained from the company or the SEC.
The company refers you to the documents filed by the company from time
to time with the SEC, specifically the section titled "Risk Factors" in
the company's Annual Report on Form 10-K for the year ended December 31,
2012, as may be updated or supplemented in the company’s Quarterly
Reports on Form 10-Q and the company’s other filings with the SEC, which
discuss these and other factors that could adversely affect the
company's results.
|
CONDENSED CONSOLIDATED STATEMENTS OF INCOME
|
(in thousands, except share information)
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
|
Six Months Ended
|
|
|
|
|
|
June 30,
|
|
|
|
June 30,
|
|
|
|
|
|
2013
|
|
|
|
2012
|
|
|
|
2013
|
|
|
|
2012
|
|
|
Revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues from rental properties
|
|
$
|
237,079
|
|
|
|
|
$
|
217,809
|
|
|
|
|
$
|
467,371
|
|
|
|
|
$
|
429,892
|
|
|
|
|
Management and other fee income
|
|
|
9,049
|
|
|
|
|
|
8,710
|
|
|
|
|
|
17,442
|
|
|
|
|
|
18,136
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenues
|
|
|
246,128
|
|
|
|
|
|
226,519
|
|
|
|
|
|
484,813
|
|
|
|
|
|
448,028
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rent
|
|
|
3,380
|
|
|
|
|
|
2,924
|
|
|
|
|
|
6,705
|
|
|
|
|
|
6,187
|
|
|
|
|
Real estate taxes
|
|
|
28,858
|
|
|
|
|
|
27,985
|
|
|
|
|
|
58,306
|
|
|
|
|
|
55,592
|
|
|
|
|
Operating and maintenance
|
|
|
31,445
|
|
|
|
|
|
26,756
|
|
|
|
|
|
59,567
|
|
|
|
|
|
52,413
|
|
|
|
|
General and administrative expenses
|
|
|
31,420
|
|
|
|
|
|
30,908
|
|
|
|
|
|
65,535
|
|
|
|
|
|
65,314
|
|
|
|
|
Provision for doubtful accounts
|
|
|
3,266
|
|
|
|
|
|
2,551
|
|
|
|
|
|
5,199
|
|
|
|
|
|
5,624
|
|
|
|
|
Impairment charges
|
|
|
35,366
|
|
|
|
|
|
92
|
|
|
|
|
|
35,764
|
|
|
|
|
|
325
|
|
|
|
|
Depreciation and amortization
|
|
|
63,409
|
|
|
|
|
|
59,731
|
|
|
|
|
|
125,136
|
|
|
|
|
|
118,299
|
|
|
|
|
Total operating expenses
|
|
|
197,144
|
|
|
|
|
|
150,947
|
|
|
|
|
|
356,212
|
|
|
|
|
|
303,754
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income
|
|
|
48,984
|
|
|
|
|
|
75,572
|
|
|
|
|
|
128,601
|
|
|
|
|
|
144,274
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income/(expense)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mortgage financing income
|
|
|
1,430
|
|
|
|
|
|
1,985
|
|
|
|
|
|
2,416
|
|
|
|
|
|
3,991
|
|
|
|
|
Interest, dividends and other investment income
|
|
|
6,500
|
|
|
|
|
|
350
|
|
|
|
|
|
9,163
|
|
|
|
|
|
512
|
|
|
|
|
Other (expense)/income, net
|
|
|
(2,526
|
)
|
|
|
|
|
538
|
|
|
|
|
|
(6,002
|
)
|
|
|
|
|
(3,058
|
)
|
|
|
|
Interest expense
|
|
|
(55,423
|
)
|
|
|
|
|
(56,776
|
)
|
|
|
|
|
(108,970
|
)
|
|
|
|
|
(113,757
|
)
|
|
|
|
Income from other real estate investments
|
|
|
555
|
|
|
|
|
|
416
|
|
|
|
|
|
958
|
|
|
|
|
|
1,143
|
|
|
|
Income/(loss) from continuing operations before income taxes,
equity in
|
|
|
|
|
|
|
|
|
|
|
|
|
income of joint ventures, gain/(loss) on change in control of
interests
|
|
|
|
|
|
|
|
|
|
|
|
|
and equity in income from other real estate investments
|
|
|
(480
|
)
|
|
|
|
|
22,085
|
|
|
|
|
|
26,166
|
|
|
|
|
|
33,105
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Benefit/(provision) for income taxes, net
|
|
|
11,830
|
|
|
|
|
|
(3,302
|
)
|
|
|
|
|
(3,937
|
)
|
|
|
|
|
(8,089
|
)
|
|
|
|
Equity in income of joint ventures, net
|
|
|
59,504
|
|
|
|
|
|
30,352
|
|
|
|
|
|
83,616
|
|
|
|
|
|
65,090
|
|
|
|
|
Gain/(loss) on change in control of interests, net
|
|
|
(1,459
|
)
|
|
|
|
|
12,147
|
|
|
|
|
|
21,711
|
|
|
|
|
|
14,156
|
|
|
|
|
Equity in income of other real estate investments, net
|
|
|
8,200
|
|
|
|
|
|
14,074
|
|
|
|
|
|
19,363
|
|
|
|
|
|
25,101
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations
|
|
|
77,595
|
|
|
|
|
|
75,356
|
|
|
|
|
|
146,919
|
|
|
|
|
|
129,363
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Discontinued operations
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income/(loss) from discontinued operating properties, net of tax
|
|
|
1,652
|
|
|
|
|
|
(180
|
)
|
|
|
|
|
2,631
|
|
|
|
|
|
1,906
|
|
|
|
|
Impairment/loss on operating properties sold, net of tax
|
|
|
(27,844
|
)
|
|
|
|
|
(18,111
|
)
|
|
|
|
|
(30,675
|
)
|
|
|
|
|
(27,035
|
)
|
|
|
|
Gain on disposition of operating properties
|
|
|
1,869
|
|
|
|
|
|
11,263
|
|
|
|
|
|
4,365
|
|
|
|
|
|
23,242
|
|
|
|
|
Loss from discontinued operations
|
|
|
(24,323
|
)
|
|
|
|
|
(7,028
|
)
|
|
|
|
|
(23,679
|
)
|
|
|
|
|
(1,887
|
)
|
|
|
Gain on sale of operating properties, net of tax (1)
|
|
|
-
|
|
|
|
|
|
4,059
|
|
|
|
|
|
540
|
|
|
|
|
|
4,059
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
|
53,272
|
|
|
|
|
|
72,387
|
|
|
|
|
|
123,780
|
|
|
|
|
|
131,535
|
|
|
|
|
Net income attributable to noncontrolling interests (3)
|
|
|
(2,133
|
)
|
|
|
|
|
(3,275
|
)
|
|
|
|
|
(4,871
|
)
|
|
|
|
|
(8,785
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to the Company
|
|
|
51,139
|
|
|
|
|
|
69,112
|
|
|
|
|
|
118,909
|
|
|
|
|
|
122,750
|
|
|
|
|
Preferred stock dividends
|
|
|
(14,573
|
)
|
|
|
|
|
(20,841
|
)
|
|
|
|
|
(29,147
|
)
|
|
|
|
|
(36,415
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income available to the Company's common shareholders
|
|
$
|
36,566
|
|
|
|
|
$
|
48,271
|
|
|
|
|
$
|
89,762
|
|
|
|
|
$
|
86,335
|
|
|
|
Per common share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations: (3)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
0.15
|
|
|
|
|
$
|
0.14
|
|
|
|
|
$
|
0.28
|
|
|
|
|
$
|
0.22
|
|
|
|
|
Diluted
|
|
$
|
0.15
|
|
|
(2
|
)
|
|
$
|
0.14
|
|
|
(2
|
)
|
|
$
|
0.28
|
|
|
(2
|
)
|
|
$
|
0.22
|
|
|
(2
|
)
|
|
Net income: (4)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
0.09
|
|
|
|
|
$
|
0.12
|
|
|
|
|
$
|
0.22
|
|
|
|
|
$
|
0.21
|
|
|
|
|
Diluted
|
|
$
|
0.09
|
|
|
(2
|
)
|
|
$
|
0.12
|
|
|
(2
|
)
|
|
$
|
0.22
|
|
|
(2
|
)
|
|
$
|
0.21
|
|
|
(2
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
407,640
|
|
|
|
|
|
405,560
|
|
|
|
|
|
407,154
|
|
|
|
|
|
405,916
|
|
|
|
|
Diluted
|
|
|
408,831
|
|
|
|
|
|
406,476
|
|
|
|
|
|
408,163
|
|
|
|
|
|
406,827
|
|
|
|
(1)
|
|
Included in the calculation of income from continuing operations per
common share in accordance with SEC guidelines.
|
(2)
|
|
Reflects the potential impact if certain units were converted to
common stock at the beginning of the period. The impact of the
conversion would have an anti-dilutive effect on net income and
therefore have not been included.
|
(3)
|
|
Includes the net income attributable to noncontrolling interests
related to continued operations of ($2,133) and ($3,180) for the
quarters ended June 30, 2013 and 2012, and ($4,854) and ($6,392) for
the six months ended June 30, 2013 and 2012, respectively.
|
(4)
|
|
Includes earnings attributable to unvested restricted shares of $352
and $313 for the quarters ended June 30, 2013 and 2012, and $705 and
$627 for the six months ended June 30, 2013 and 2012, respectively.
|
|
|
|
|
|
|
CONDENSED CONSOLIDATED BALANCE SHEETS
|
(in thousands, except share information)
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
June 30,
|
|
December 31,
|
|
|
|
2013
|
|
2012
|
Assets:
|
|
|
|
|
|
Operating real estate, net of accumulated depreciation
|
|
|
|
|
|
of $1,835,280 and $1,745,462, respectively
|
|
$
|
7,284,151
|
|
|
$
|
7,104,562
|
|
|
Investments and advances in real estate joint ventures
|
|
|
1,392,418
|
|
|
|
1,428,155
|
|
|
Real estate under development
|
|
|
96,950
|
|
|
|
97,263
|
|
|
Other real estate investments
|
|
|
316,043
|
|
|
|
317,557
|
|
|
Mortgages and other financing receivables
|
|
|
74,088
|
|
|
|
70,704
|
|
|
Cash and cash equivalents
|
|
|
156,450
|
|
|
|
141,875
|
|
|
Marketable securities
|
|
|
71,009
|
|
|
|
36,541
|
|
|
Accounts and notes receivable
|
|
|
160,398
|
|
|
|
171,540
|
|
|
Other assets
|
|
|
436,964
|
|
|
|
383,037
|
|
Total assets
|
|
$
|
9,988,471
|
|
|
$
|
9,751,234
|
|
|
|
|
|
|
|
Liabilities:
|
|
|
|
|
|
Notes payable
|
|
$
|
3,284,014
|
|
|
$
|
3,192,127
|
|
|
Mortgages payable
|
|
|
1,180,760
|
|
|
|
1,003,190
|
|
|
Dividends payable
|
|
|
98,326
|
|
|
|
96,518
|
|
|
Other liabilities
|
|
|
473,604
|
|
|
|
445,843
|
|
Total liabilities
|
|
|
5,036,704
|
|
|
|
4,737,678
|
|
Redeemable noncontrolling interests
|
|
|
85,486
|
|
|
|
81,076
|
|
|
|
|
|
|
|
Stockholders' equity:
|
|
|
|
|
|
Preferred stock, $1.00 par value, authorized 5,961,200 shares
|
|
|
|
|
|
102,000 shares issued and outstanding (in series)
|
|
|
|
|
|
Aggregate liquidation preference $975,000
|
|
|
102
|
|
|
|
102
|
|
|
Common stock, $.01 par value, authorized 750,000,000 shares
|
|
|
|
|
|
issued and outstanding 409,616,877 and 407,782,102 shares,
respectively
|
|
|
4,096
|
|
|
|
4,078
|
|
|
Paid-in capital
|
|
|
5,685,943
|
|
|
|
5,651,170
|
|
|
Cumulative distributions in excess of net income
|
|
|
(906,070
|
)
|
|
|
(824,008
|
)
|
|
Accumulated other comprehensive income
|
|
|
(61,798
|
)
|
|
|
(66,182
|
)
|
Total stockholders' equity
|
|
|
4,722,273
|
|
|
|
4,765,160
|
|
|
Noncontrolling interests
|
|
|
144,008
|
|
|
|
167,320
|
|
Total equity
|
|
|
4,866,281
|
|
|
|
4,932,480
|
|
Total liabilities and equity
|
|
$
|
9,988,471
|
|
|
$
|
9,751,234
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
RECONCILIATION OF NET INCOME AVAILABLE TO COMMON SHAREHOLDERS
|
TO FUNDS FROM OPERATIONS - "FFO"
|
(in thousands, except per share data)
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
|
Six Months Ended
|
|
|
|
|
June 30,
|
|
|
|
June 30,
|
|
|
|
|
2013
|
|
|
|
2012
|
|
|
|
2013
|
|
|
|
2012
|
|
|
Net income available to common shareholders
|
|
$
|
36,566
|
|
|
|
|
$
|
48,271
|
|
|
|
|
$
|
89,762
|
|
|
|
|
$
|
86,335
|
|
|
|
Gain on disposition of operating property, net of noncontrolling
interests
|
|
|
(1,869
|
)
|
|
|
|
|
(15,332
|
)
|
|
|
|
|
(4,904
|
)
|
|
|
|
|
(24,722
|
)
|
|
|
Gain on disposition of joint venture operating properties
|
|
|
(37,454
|
)
|
|
|
|
|
(11,948
|
)
|
|
|
|
|
(50,756
|
)
|
|
|
|
|
(22,372
|
)
|
|
|
Depreciation and amortization - real estate related
|
|
|
62,514
|
|
|
|
|
|
64,873
|
|
|
|
|
|
123,297
|
|
|
|
|
|
128,537
|
|
|
|
Depr. and amort. - real estate jv's, net of noncontrolling interests
|
|
|
32,089
|
|
|
|
|
|
33,643
|
|
|
|
|
|
65,050
|
|
|
|
|
|
67,685
|
|
|
|
Impairments of operating properties, net of tax and noncontrolling
interests
|
|
|
49,796
|
|
|
|
|
|
18,482
|
|
|
|
|
|
54,073
|
|
|
|
|
|
28,775
|
|
|
|
Funds from operations
|
|
|
141,642
|
|
|
|
|
|
137,989
|
|
|
|
|
|
276,522
|
|
|
|
|
|
264,238
|
|
|
|
Transactional charges / (income), net
|
|
|
480
|
|
|
|
|
|
(11,746
|
)
|
|
|
|
|
(2,219
|
)
|
|
|
|
|
(12,107
|
)
|
|
|
Funds from operations as adjusted
|
|
$
|
142,122
|
|
|
|
|
$
|
126,243
|
|
|
|
|
$
|
274,303
|
|
|
|
|
$
|
252,131
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares outstanding for FFO calculations:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
407,640
|
|
|
|
|
|
405,560
|
|
|
|
|
|
407,154
|
|
|
|
|
|
405,916
|
|
|
|
Units
|
|
|
1,519
|
|
|
|
|
|
1,524
|
|
|
|
|
|
1,524
|
|
|
|
|
|
1,532
|
|
|
|
Dilutive effect of equity awards
|
|
|
2,780
|
|
|
|
|
|
2,260
|
|
|
|
|
|
2,598
|
|
|
|
|
|
2,255
|
|
|
|
Diluted
|
|
|
411,939
|
|
|
(1
|
)
|
|
|
409,344
|
|
|
(1
|
)
|
|
|
411,276
|
|
|
(1
|
)
|
|
|
409,703
|
|
|
(1
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FFO per common share - basic
|
|
$
|
0.35
|
|
|
|
|
$
|
0.34
|
|
|
|
|
$
|
0.68
|
|
|
|
|
$
|
0.65
|
|
|
|
FFO per common share - diluted
|
|
$
|
0.35
|
|
|
(1
|
)
|
|
$
|
0.34
|
|
|
(1
|
)
|
|
$
|
0.68
|
|
|
|
|
$
|
0.65
|
|
|
|
FFO as adjusted per common share - diluted
|
|
$
|
0.35
|
|
|
(1
|
)
|
|
$
|
0.31
|
|
|
(1
|
)
|
|
$
|
0.67
|
|
|
(1
|
)
|
|
$
|
0.62
|
|
|
(1
|
)
|
(1) Reflects the potential impact if certain units were converted to
common stock at the beginning of the period. Funds from operations
would be increased by $625 and $520 for the three months ended June
30, 2013 and 2012, and $1,249 and $1,039 for the six months ended
June 30, 2013 and 2012, respectively.
|
|
|
|
|
FFO is a widely accepted supplemental measure of REIT performance
with the standards established by the National Association of Real
Estate Investment Trusts (NAREIT). Given the company’s business as a
real estate owner and operator, Kimco believes that FFO and FFO as
adjusted is helpful to investors as a measure of its operating
performance. NAREIT defines FFO as net income/(loss) attributable to
common shareholders computed in accordance with generally accepted
accounting principles, excluding (i) gains or losses from sales of
operating real estate assets and (ii) extraordinary items, plus
(iii) depreciation and amortization of operating properties and (iv)
impairment of depreciable real estate and in substance real estate
equity investments. Included in these items are also the company’s
share of unconsolidated real estate joint ventures and partnerships.
FFO as adjusted excludes the effects of non-operating impairments,
transactional income and expenses.
|
|
|
Reconciliation of Projected Diluted Net Income per Common Share
|
to Projected Diluted Funds From Operations ("FFO") per Common
Share
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
Projected Range
|
|
|
Full Year 2013
|
|
|
Low
|
|
High
|
Projected diluted net income available to common
|
|
|
|
|
shareholder per share
|
|
$
|
0.40
|
|
|
$
|
0.42
|
|
|
|
|
|
|
Projected depreciation & amortization
|
|
|
0.61
|
|
|
|
0.63
|
|
|
|
|
|
|
Projected depreciation & amortization real estate
|
|
|
|
|
joint ventures, net of noncontrolling interests
|
|
|
0.30
|
|
|
|
0.32
|
|
|
|
|
|
|
Gain on disposition of operating properties
|
|
|
(0.01
|
)
|
|
|
(0.03
|
)
|
|
|
|
|
|
Gain on disposition of joint venture operating properties,
|
|
|
|
|
net of noncontrolling interests
|
|
|
(0.12
|
)
|
|
|
(0.14
|
)
|
|
|
|
|
|
Impairments of operating properties, net of tax
|
|
|
|
|
and noncontrolling interests
|
|
|
0.13
|
|
|
|
0.13
|
|
|
|
|
|
|
Projected FFO per diluted common share
|
|
$
|
1.31
|
|
|
$
|
1.33
|
|
|
|
|
|
|
Transactional income, net
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
Projected FFO, as adjusted per diluted common share
|
|
$
|
1.31
|
|
|
$
|
1.33
|
|
Projections involve numerous assumptions such as rental income
(including assumptions on percentage rent), interest rates, tenant
defaults, occupancy rates, foreign currency exchange rates (such as
the US-Canadian rate), selling prices of properties held for
disposition, expenses (including salaries and employee costs),
insurance costs and numerous other factors. Not all of these factors
are determinable at this time and actual results may vary from the
projected results, and may be above or below the range indicated.
The above range represents management’s estimate of results based
upon these assumptions as of the date of this press release.
|
Copyright Business Wire 2013