Kimco Realty Corp. (NYSE:KIM) today reported results for the fourth
quarter and year ended December 31, 2013.
Highlights for the Fourth Quarter and Full
Year 2013:
-
Reported funds from operations (FFO) of $0.33 per diluted share for
the fourth quarter of 2013 and $1.35 per diluted share for the full
year 2013, representing increases of 6.5% and 8.0%, respectively, over
the same periods in 2012;
-
U.S. same-property net operating income (NOI) increased 4.1% for the
fourth quarter and 3.8% for the full year 2013;
-
Pro-rata occupancy increased 100 basis points in the U.S. shopping
center portfolio to 94.9%, and 70 basis points in the combined
shopping center portfolio to 94.5%, compared to the fourth quarter of
2012, representing the highest occupancy levels since the third
quarter of 2008;
-
Continued to transform consolidated U.S. retail portfolio during 2013:
Acquired 18 high-quality retail properties, primarily in the company’s
key territories, for a gross price of $348.9 million, while disposing
of 23 non-core, wholly owned properties for a gross price of $152.2
million;
-
Continued to simplify the business model in 2013 by reducing exposure
to Latin America and reducing the number of joint venture properties:
Monetized 112 Latin American properties for a gross amount of $1.1
billion; disposed of 12 U.S. retail joint venture properties for a
gross sales price of $197.5 million; and purchased five joint venture
properties for a total price of $291.4 million; and
-
Significantly expanded the redevelopment pipeline in 2013: Increased
the overall redevelopment pipeline to a total of 262 projects with a
gross cost of approximately $778 million.
Financial Results
Net income available to common shareholders for the fourth quarter of
2013 was $47.0 million, or $0.11 per diluted share, compared to $59.2
million, or $0.14 per diluted share, for the fourth quarter of 2012. Net
income available to common shareholders during the fourth quarter of
2013 included $22.0 million of gains on sales of operating properties
and $20.7 million of impairments attributable to the sale or pending
disposition of operating properties. This compares to $53.9 million of
gains on the sales of operating properties and $26.4 million of
impairments during the fourth quarter of 2012. Both operating property
impairments and gains on sales are excluded from the calculation of FFO.
For the full year 2013, net income available to common shareholders was
$178.0 million, or $0.43 per diluted share, compared to $172.7 million,
or $0.42 per diluted share, for the full year 2012. Net income available
to common shareholders for the full year 2013 included $159.3 million of
gains on sales of operating properties and $165.8 million of impairments
attributable to the sale or pending disposition of operating properties.
This compares to $112.8 million of gains on the sales of operating
properties and $59.5 million of impairments during the fourth quarter of
2012.
FFO, a widely accepted supplemental measure of REIT performance, was
$134.7 million, or $0.33 per diluted share, for the fourth quarter of
2013 compared to $127.2 million, or $0.31 per diluted share, for the
fourth quarter of 2012.
For the full year 2013, FFO was $552.5 million, or $1.35 per diluted
share, compared to $510.4 million, or $1.25 per diluted share, for the
same period last year, representing an 8.0% increase on a diluted per
share basis.
FFO as adjusted (recurring), which excludes the effects of non-operating
impairments and transactional income and expenses, was $134.8 million,
or $0.33 per diluted share, for the fourth quarter of 2013 compared to
$134.8 million, or $0.33 per diluted share, for the fourth quarter of
2012. FFO as adjusted for the fourth quarter of 2013 was flat year over
year primarily due to the disposition of Kimco’s investment in the
American Industries industrial portfolio as well as the InTown Suites
extended stay portfolio during 2013.
For the full year 2013, FFO as adjusted was $543.7 million, or $1.33 per
diluted share, compared to $514.2 million, or $1.26 per diluted share,
for the same period in 2012, representing a 5.6% increase on a diluted
per share basis.
A reconciliation of net income to FFO and FFO as adjusted is provided in
the tables accompanying this press release.
Shopping Center Operating Results
Fourth quarter 2013 shopping center portfolio operating results:
U.S. Shopping Center Portfolio
-
Pro-rata occupancy was 94.9%, an increase of 50 basis points
sequentially and 100 basis points over the fourth quarter of 2012;
-
U.S. same-property NOI increased 4.1%, which includes a 30 basis point
positive impact from the inclusion of redevelopments, compared to the
same period in 2012; and
-
Pro-rata U.S. cash-basis leasing spreads increased 5.9%; new leases
increased 8.2%, and renewals/options increased 5.2%.
The U.S. shopping center portfolio’s pro-rata occupancy for anchor space
(10,000 square feet and greater) and small shop space (less than 10,000
square feet) both increased by 50 basis points sequentially and 100
basis points from the fourth quarter of 2012; the pro-rata occupancy for
anchor space and small shop space at December 31, 2013 was 97.9% and
85.2%, respectively. In addition, the U.S. same-property NOI for the
full year 2013 increased 3.8%, with no impact from the inclusion of
redevelopments.
Combined Shopping Center Portfolio (includes U.S.,
Canada and Latin America)
-
Pro-rata occupancy was 94.5%, an increase of 50 basis points
sequentially and 70 basis points over the fourth quarter of 2012;
-
Combined same-property NOI increased 3.4% over same period in 2012
(4.1% when excluding foreign currency), representing the fifteenth
consecutive quarterly increase; and
-
Total leases executed in the combined portfolio: 618 new leases,
renewals and options totaling 2.3 million square feet (a 21% increase
in the total square footage signed compared to the fourth quarter of
2012).
For the full year 2013, combined same-property NOI was 3.5% (3.8% when
excluding foreign currency). Kimco reports same-property NOI on a cash
basis, excluding lease termination fees and including charges for bad
debts.
Investment Activity
Acquisitions:
As previously announced, during the fourth quarter Kimco purchased 14
retail properties in the U.S. for its wholly owned portfolio, totaling
more than 1.5 million square feet, for a gross purchase price of $247.5
million, including $39.8 million of mortgage debt.
During 2013, the company continued its portfolio transformation by
acquiring 23 high-quality U.S. retail properties, including five from
existing joint ventures, comprising 3.1 million square feet, for an
aggregate gross purchase price of $640.3 million, including $235.9
million of mortgage debt. These properties, primarily located in the
company’s core long-term markets, have an average occupancy of 96.9%
(pro-rata) and are supported by excellent demographics, including an
average household income of $99,000 within a three-mile radius.
Also during 2013, Kimco increased its ownership interest in three
institutional joint ventures through the acquisition of additional
equity interests totaling $153.0 million: Kimco Income Fund (KIF) joint
venture from 15.2% to 39.5%; the Kimco Income REIT (KIR) joint venture
from 45.0% to 48.6%; and the Kimstone joint venture (formerly the
Kimco-UBS joint venture) from 18.0% to 33.3%.
Subsequent to year end, the company continued its communicated strategy
of reducing the number of properties in joint ventures by acquiring
three grocery-anchored shopping centers, totaling 316,000 square feet,
for its own portfolio from an institutional joint venture. Kimco
acquired the remaining 89% ownership interest in the Greenbrier Shopping
Center, York Road Plaza and Shrewsbury Square Shopping Center, all of
which are located in the greater Baltimore area, a key territory for the
company, for a gross purchase price of $93.2 million, including $23.3
million of mortgage debt.
Dispositions:
United States
As previously announced in the fourth quarter of 2013, Kimco sold
ownership interests in 14 properties (eight wholly owned and six
unconsolidated joint ventures) in the U.S. totaling 2.2 million square
feet for a gross sales price of $192.3 million, including $62.4 million
of mortgage debt. Kimco’s share of the proceeds from these sales was
$93.6 million.
Kimco remains committed to actively identifying and disposing of
non-core retail properties. For the full year 2013, the company sold 35
U.S. shopping centers (23 wholly owned properties and 12 unconsolidated
properties) totaling 4.0 million square feet for a gross sales price of
$349.7 million, including $94.5 million of mortgage debt. The properties
had a pro-rata occupancy of 86.9% and an annual base rent of $9.22 per
square foot, which is 29% below the portfolio average. The company’s
share of the proceeds from these sales was $194.0 million.
Mexico and South America (Latin America)
In the fourth quarter of 2013, Kimco continued its progress in reducing
exposure to Latin America by selling five unencumbered properties and
one outparcel from the Latin America portfolio, including the company’s
only two Brazilian properties, totaling 463,000 square feet for a gross
sales price of $40.1 million. The company’s share of the proceeds from
these sales was $29.9 million.
For the full year 2013, Kimco sold 112 properties from its Latin America
portfolio totaling approximately 16.0 million square feet for a gross
sales price of $1.1 billion, including $381.3 million of mortgage debt.
The company’s share of the proceeds from these sales was $360.3 million.
Redevelopments:
During the fourth quarter, Kimco completed seven redevelopment projects
totaling approximately $15 million, while adding five projects with a
gross cost of approximately $16 million to its redevelopment pipeline.
During 2013, the company moved 35 projects with a gross cost of
approximately $109 million from the planning stage into active
redevelopment status, while increasing the overall redevelopment
pipeline to a total of 262 projects with a gross cost of approximately
$778 million.
Dividend Declarations
Kimco’s board of directors declared a quarterly cash dividend of $0.225
per common share, payable on April 15, 2014, to shareholders of record
on April 3, 2014, with an ex-dividend date of April 1, 2014. This
dividend represents a 7.1% increase over the previous dividend paid for
the comparable period in 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% Class H cumulative redeemable preferred shares, a quarterly
dividend of $0.43125 per preferred depositary share will be paid on
April 15, 2014, to shareholders of record on April 2, 2014, with an
ex-dividend date of March 31, 2014;
-
For the Class I depositary shares, each representing 1/1000 of a share
of 6.00% Class I cumulative redeemable preferred shares, a quarterly
dividend of $0.37500 per preferred depositary share will be paid on
April 15, 2014, to shareholders of record on April 2, 2014, with an
ex-dividend date of March 31, 2014.
-
For the Class J depositary shares, each representing 1/1000 of a share
of 5.50% Class J cumulative redeemable preferred shares, a quarterly
dividend of $0.34375 per preferred depositary share will be paid on
April 15, 2014, to shareholders of record on April 2, 2014, with an
ex-dividend date of March 31, 2014.
-
For the Class K depositary shares, each representing 1/1000 of a share
of 5.625% Class K cumulative redeemable preferred shares, a quarterly
dividend of $0.35156 per preferred depositary share will be paid on
April 15, 2014, to shareholders of record on April 2, 2014, with an
ex-dividend date of March 31, 2014.
2014 Guidance
The company affirms its 2014 full-year guidance range for FFO as
adjusted, which does not include any estimate for transactional
activities or non-operating impairments, of $1.36 - $1.40 per diluted
share.
Estimated 2014 shopping center operating metrics for the combined
portfolio are as follows:
-
Combined portfolio occupancy: +50 to +75 basis points
-
Combined same-property NOI: +2.5% to +3.5%
Conference Call and Supplemental Materials
Kimco will hold its quarterly conference call on Thursday, February 6,
2014, at 10:00 a.m. Eastern Standard Time (EST). The call will include a
review of the company’s fourth quarter and full year 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: 6206276).
A replay will be available through 9:00 a.m. EDT on March 10, 2014, by
dialing 1-877-344-7529 (Passcode: 10037461). Access to the live call and
replay will be available through 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 December 31, 2013, the company owned interests in 852
shopping centers comprising 125 million square feet of leasable space
across 42 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. 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
|
|
|
Year Ended
|
|
|
|
December 31,
|
|
|
December 31,
|
|
|
|
2013
|
|
|
2012
|
|
|
2013
|
|
|
2012
|
|
Revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues from rental properties
|
|
$
|
238,055
|
|
|
|
$
|
216,896
|
|
|
|
$
|
910,356
|
|
|
|
$
|
836,881
|
|
|
Management and other fee income
|
|
|
9,565
|
|
|
|
|
10,469
|
|
|
|
|
36,317
|
|
|
|
|
37,522
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenues
|
|
|
247,620
|
|
|
|
|
227,365
|
|
|
|
|
946,673
|
|
|
|
|
874,403
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
Rent
|
|
|
3,335
|
|
|
|
|
3,300
|
|
|
|
|
13,347
|
|
|
|
|
12,745
|
|
|
Real estate taxes
|
|
|
30,776
|
|
|
|
|
28,364
|
|
|
|
|
117,563
|
|
|
|
|
110,747
|
|
|
Operating and maintenance
|
|
|
34,561
|
|
|
|
|
34,671
|
|
|
|
|
115,151
|
|
|
|
|
107,204
|
|
|
General and administrative expenses
|
|
|
31,663
|
|
|
|
|
28,986
|
|
|
|
|
127,913
|
|
|
|
|
123,925
|
|
|
Provision for doubtful accounts
|
|
|
1,050
|
|
|
|
|
(247
|
)
|
|
|
|
8,256
|
|
|
|
|
6,022
|
|
|
Impairment charges
|
|
|
2,845
|
|
|
|
|
9,962
|
|
|
|
|
91,404
|
|
|
|
|
10,289
|
|
|
Depreciation and amortization
|
|
|
65,492
|
|
|
|
|
60,520
|
|
|
|
|
247,537
|
|
|
|
|
236,923
|
|
|
Total operating expenses
|
|
|
169,722
|
|
|
|
|
165,556
|
|
|
|
|
721,171
|
|
|
|
|
607,855
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income
|
|
|
77,898
|
|
|
|
|
61,809
|
|
|
|
|
225,502
|
|
|
|
|
266,548
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income/(expense)
|
|
|
|
|
|
|
|
|
|
|
|
|
Mortgage financing income
|
|
|
963
|
|
|
|
|
1,421
|
|
|
|
|
4,304
|
|
|
|
|
7,504
|
|
|
Interest, dividends and other investment income
|
|
|
7,435
|
|
|
|
|
1,033
|
|
|
|
|
16,999
|
|
|
|
|
2,041
|
|
|
Other income/(expense), net
|
|
|
2,417
|
|
|
|
|
(1,799
|
)
|
|
|
|
(533
|
)
|
|
|
|
(7,687
|
)
|
|
Interest expense
|
|
|
(51,317
|
)
|
|
|
|
(55,486
|
)
|
|
|
|
(213,911
|
)
|
|
|
|
(225,710
|
)
|
|
Income from other real estate investments
|
|
|
678
|
|
|
|
|
763
|
|
|
|
|
2,306
|
|
|
|
|
2,451
|
|
|
Income from continuing operations before income taxes, equity
in income of joint ventures, gain on change in control of
interests and equity in income from other real estate investments
|
|
|
38,074
|
|
|
|
|
7,741
|
|
|
|
|
34,667
|
|
|
|
|
45,147
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision for income taxes, net
|
|
|
(6,788
|
)
|
|
|
|
(3,707
|
)
|
|
|
|
(34,520
|
)
|
|
|
|
(16,922
|
)
|
|
Equity in income of joint ventures, net
|
|
|
28,898
|
|
|
|
|
23,308
|
|
|
|
|
208,689
|
|
|
|
|
112,896
|
|
|
Gain on change in control of interests, net
|
|
|
-
|
|
|
|
|
1,399
|
|
|
|
|
21,711
|
|
|
|
|
15,555
|
|
|
Equity in income of other real estate investments, net
|
|
|
1,225
|
|
|
|
|
18,057
|
|
|
|
|
31,136
|
|
|
|
|
53,397
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations
|
|
|
61,409
|
|
|
|
|
46,798
|
|
|
|
|
261,683
|
|
|
|
|
210,073
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Discontinued operations
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from discontinued operating properties, net of tax
|
|
|
2,914
|
|
|
|
|
4,301
|
|
|
|
|
18,224
|
|
|
|
|
21,082
|
|
|
Impairment/loss on operating properties sold, net of tax
|
|
|
(20,442
|
)
|
|
|
|
(8,466
|
)
|
|
|
|
(83,900
|
)
|
|
|
|
(38,432
|
)
|
|
Gain on disposition of operating properties
|
|
|
16,151
|
|
|
|
|
48,783
|
|
|
|
|
43,914
|
|
|
|
|
83,253
|
|
|
(Loss)/income from discontinued operations
|
|
|
(1,377
|
)
|
|
|
|
44,618
|
|
|
|
|
(21,762
|
)
|
|
|
|
65,903
|
|
|
Gain on sale of operating properties, net of tax (1)
|
|
|
352
|
|
|
|
|
239
|
|
|
|
|
1,432
|
|
|
|
|
4,299
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
|
60,384
|
|
|
|
|
91,655
|
|
|
|
|
241,353
|
|
|
|
|
280,275
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss/(income) attributable to noncontrolling interests (3)
|
|
|
1,224
|
|
|
|
|
(3,274
|
)
|
|
|
|
(5,072
|
)
|
|
|
|
(14,202
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to the Company
|
|
|
61,608
|
|
|
|
|
88,381
|
|
|
|
|
236,281
|
|
|
|
|
266,073
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Preferred stock redemption costs
|
|
|
-
|
|
|
|
|
(15,490
|
)
|
|
|
|
-
|
|
|
|
|
(21,703
|
)
|
|
Preferred stock dividends
|
|
|
(14,573
|
)
|
|
|
|
(13,660
|
)
|
|
|
|
(58,294
|
)
|
|
|
|
(71,697
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income available to the Company's common shareholders
|
|
$
|
47,035
|
|
|
|
$
|
59,231
|
|
|
|
$
|
177,987
|
|
|
|
$
|
172,673
|
|
|
Per common share:
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations: (3)
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
0.10
|
|
|
|
$
|
0.04
|
|
|
|
$
|
0.47
|
|
|
|
$
|
0.27
|
|
|
Diluted
|
|
$
|
0.10
|
|
(2)
|
|
$
|
0.04
|
|
(2)
|
|
$
|
0.47
|
|
(2)
|
|
$
|
0.27
|
|
(2)
|
Net income: (4)
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
0.11
|
|
|
|
$
|
0.14
|
|
|
|
$
|
0.43
|
|
|
|
$
|
0.42
|
|
|
Diluted
|
|
$
|
0.11
|
|
(2)
|
|
$
|
0.14
|
|
(2)
|
|
$
|
0.43
|
|
(2)
|
|
$
|
0.42
|
|
(2)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares:
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
408,139
|
|
|
|
|
406,345
|
|
|
|
|
407,631
|
|
|
|
|
405,997
|
|
|
Diluted
|
|
|
408,995
|
|
|
|
|
406,837
|
|
|
|
|
408,614
|
|
|
|
|
406,689
|
|
|
|
(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 ($4,961) and ($2,749) for the
quarters ended December 31, 2013 and 2012, and ($13,373) and
($11,069) for the year ended December 31, 2013 and 2012,
respectively.
|
(4)
|
|
Includes earnings attributable to unvested restricted shares of $358
and $329 for the quarters ended December 31, 2013 and 2012 and
$1,360 and $1,221 for the year ended December 31, 2013 and 2012,
respectively.
|
|
|
|
CONDENSED CONSOLIDATED BALANCE SHEETS
|
(in thousands, except share information)
|
(unaudited)
|
|
|
|
|
|
|
|
December 31,
|
|
December 31,
|
|
|
2013
|
|
2012
|
Assets:
|
|
|
|
|
Operating real estate, net of accumulated depreciation of
$1,878,681 and $1,745,462, respectively
|
|
$
|
7,146,845
|
|
|
$
|
7,104,562
|
|
Investments and advances in real estate joint ventures
|
|
|
1,257,010
|
|
|
|
1,428,155
|
|
Real estate under development
|
|
|
97,818
|
|
|
|
97,263
|
|
Other real estate investments
|
|
|
274,641
|
|
|
|
317,557
|
|
Mortgages and other financing receivables
|
|
|
30,243
|
|
|
|
70,704
|
|
Cash and cash equivalents
|
|
|
148,768
|
|
|
|
141,875
|
|
Marketable securities
|
|
|
62,766
|
|
|
|
36,541
|
|
Accounts and notes receivable
|
|
|
164,326
|
|
|
|
171,540
|
|
Other assets
|
|
|
481,213
|
|
|
|
383,037
|
|
Total assets
|
|
$
|
9,663,630
|
|
|
$
|
9,751,234
|
|
|
|
|
|
|
Liabilities:
|
|
|
|
|
Notes payable
|
|
$
|
3,186,047
|
|
|
$
|
3,192,127
|
|
Mortgages payable
|
|
|
1,035,354
|
|
|
|
1,003,190
|
|
Dividends payable
|
|
|
104,496
|
|
|
|
96,518
|
|
Other liabilities
|
|
|
482,054
|
|
|
|
445,843
|
|
Total liabilities
|
|
|
4,807,951
|
|
|
|
4,737,678
|
|
Redeemable noncontrolling interests
|
|
|
86,153
|
|
|
|
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 409,731,058 and 407,782,102 shares, respectively
|
|
|
4,097
|
|
|
|
4,078
|
|
Paid-in capital
|
|
|
5,689,258
|
|
|
|
5,651,170
|
|
Cumulative distributions in excess of net income
|
|
|
(996,058
|
)
|
|
|
(824,008
|
)
|
Accumulated other comprehensive income
|
|
|
(64,982
|
)
|
|
|
(66,182
|
)
|
Total stockholders' equity
|
|
|
4,632,417
|
|
|
|
4,765,160
|
|
Noncontrolling interests
|
|
|
137,109
|
|
|
|
167,320
|
|
Total equity
|
|
|
4,769,526
|
|
|
|
4,932,480
|
|
Total liabilities and equity
|
|
$
|
9,663,630
|
|
|
$
|
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
|
|
|
Year Ended
|
|
|
|
December 31,
|
|
|
December 31,
|
|
|
|
2013
|
|
|
2012
|
|
|
2013
|
|
|
2012
|
|
Net income available to common shareholders
|
|
$
|
47,035
|
|
|
|
$
|
59,231
|
|
|
|
$
|
177,987
|
|
|
|
$
|
172,673
|
|
|
Gain on disposition of operating property, net of noncontrolling
interests
|
|
|
(16,503
|
)
|
|
|
|
(49,023
|
)
|
|
|
|
(45,330
|
)
|
|
|
|
(84,828
|
)
|
|
Gain on disposition of joint venture operating properties
|
|
|
(5,530
|
)
|
|
|
|
(4,914
|
)
|
|
|
|
(113,937
|
)
|
|
|
|
(27,927
|
)
|
|
Depreciation and amortization - real estate related
|
|
|
64,511
|
|
|
|
|
63,246
|
|
|
|
|
250,253
|
|
|
|
|
257,278
|
|
|
Depr. and amort. - real estate jv's, net of noncontrolling interests
|
|
|
24,448
|
|
|
|
|
32,228
|
|
|
|
|
117,743
|
|
|
|
|
133,734
|
|
|
Impairments of operating properties, net of tax and noncontrolling
interests
|
|
|
20,707
|
|
|
|
|
26,440
|
|
|
|
|
165,825
|
|
|
|
|
59,510
|
|
|
Funds from operations
|
|
|
134,668
|
|
|
|
|
127,208
|
|
|
|
|
552,541
|
|
|
|
|
510,440
|
|
|
Transactional charges/(income), net
|
|
|
132
|
|
|
|
|
7,560
|
|
|
|
|
(8,831
|
)
|
|
|
|
3,761
|
|
|
Funds from operations as adjusted
|
|
$
|
134,800
|
|
|
|
$
|
134,768
|
|
|
|
$
|
543,710
|
|
|
|
$
|
514,201
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares outstanding for FFO calculations:
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
408,139
|
|
|
|
|
406,345
|
|
|
|
|
407,631
|
|
|
|
|
405,997
|
|
|
Units
|
|
|
1,522
|
|
|
|
|
1,522
|
|
|
|
|
1,523
|
|
|
|
|
1,455
|
|
|
Dilutive effect of equity awards
|
|
|
2,414
|
|
|
|
|
1,829
|
|
|
|
|
2,541
|
|
|
|
|
2,106
|
|
|
Diluted
|
|
|
412,075
|
|
(1)
|
|
|
409,696
|
|
(1)
|
|
|
411,695
|
|
(1
|
)
|
|
|
409,558
|
|
(1)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FFO per common share - basic
|
|
$
|
0.33
|
|
|
|
$
|
0.31
|
|
|
|
$
|
1.36
|
|
|
|
$
|
1.26
|
|
|
FFO per common share - diluted
|
|
$
|
0.33
|
|
(1)
|
|
$
|
0.31
|
|
(1)
|
|
$
|
1.35
|
|
(1
|
)
|
|
$
|
1.25
|
|
(1)
|
FFO as adjusted per common share - diluted
|
|
$
|
0.33
|
|
(1)
|
|
$
|
0.33
|
|
(1)
|
|
$
|
1.33
|
|
(1
|
)
|
|
$
|
1.26
|
|
(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 $661 and $572 for the three months ended
December 31, 2013 and 2012, and $2,516 and $2,127 for the year ended
December 31, 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 Per Common Share
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Actual
|
|
Projected Range
|
|
|
2013
|
|
Full Year 2014
|
|
|
|
|
Low
|
|
High
|
Projected diluted net income available to common shareholder per
share
|
|
$
|
0.43
|
|
|
$
|
0.50
|
|
|
$
|
0.54
|
|
|
|
|
|
|
|
|
Projected depreciation & amortization
|
|
|
0.61
|
|
|
|
0.65
|
|
|
|
0.67
|
|
|
|
|
|
|
|
|
Projected depreciation & amortization real estate joint ventures,
net of noncontrolling interests
|
|
|
0.29
|
|
|
|
0.23
|
|
|
|
0.25
|
|
|
|
|
|
|
|
|
Gain on disposition of operating properties
|
|
|
(0.11
|
)
|
|
|
(0.01
|
)
|
|
|
(0.03
|
)
|
|
|
|
|
|
|
|
Gain on disposition of joint venture operating properties, net of
noncontrolling interests
|
|
|
(0.27
|
)
|
|
|
(0.01
|
)
|
|
|
(0.03
|
)
|
|
|
|
|
|
|
|
Impairments of operating properties, net of tax and noncontrolling
interests
|
|
|
0.40
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
Projected FFO per diluted common share
|
|
$
|
1.35
|
|
|
$
|
1.36
|
|
|
$
|
1.40
|
|
|
|
|
|
|
|
|
Transactional income, net
|
|
|
(0.02
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
Projected FFO, as adjusted per diluted common share
|
|
$
|
1.33
|
|
|
$
|
1.36
|
|
|
$
|
1.40
|
|
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 2014